|
Provisions
|
9.13M | 7.10M | -1.35M | 4.97M | 1.70M | 0.81M | 6.59M | 2.12M | 1.66M | -2.73M | 4.28M | 2.90M | -9.50M | -9.50M | 5.28M | 3.48M | 16.84M | 10.99M | 8.77M | 8.78M | 1.19M | 1.14M | 2.80M | 2.82M | 1.48M | 3.73M | 8.53M | 7.91M | 8.59M | 8.82M | 10.48M | 6.70M | 12.98M | 8.77M | 8.60M | 1.45M | 3.33M | 4.40M | 1.83M |
|
Revenue
|
127.17M | 123.48M | 125.98M | 129.85M | 17.91M | 17.88M | 18.71M | 18.37M | 17.71M | 17.55M | 18.39M | 18.77M | 17.26M | 17.61M | 18.72M | 18.91M | 17.64M | 12.88M | 15.04M | 16.43M | 14.90M | 15.77M | 17.29M | 18.23M | 17.26M | 18.25M | 19.04M | 18.24M | 17.55M | 18.07M | 19.31M | 18.99M | 18.27M | 18.09M | 18.66M | 18.70M | 17.67M | 17.99M | 19.24M |
|
Interest income - Loans
|
74.25M | 74.61M | 74.39M | 74.58M | 75.40M | 79.47M | 83.39M | 84.25M | 87.83M | 92.08M | 95.83M | 99.43M | 102.81M | 105.56M | 104.69M | 100.55M | 99.23M | 97.76M | 90.61M | 89.97M | 92.11M | 91.82M | 88.28M | 87.00M | 81.49M | 87.63M | 104.82M | 128.24M | 142.27M | 152.90M | 158.53M | 166.35M | 168.33M | 168.37M | 175.53M | 169.06M | 170.16M | 173.98M | 179.06M |
|
Interest Income - Debt Securities
|
20.12M | 20.60M | 19.63M | 19.19M | 19.01M | 20.99M | 21.00M | 21.35M | 21.21M | 20.69M | 20.21M | 19.36M | 19.30M | 19.60M | 18.04M | 15.54M | 16.49M | 15.09M | 11.96M | 10.27M | 8.78M | 13.58M | 17.05M | 10.04M | 13.19M | 16.94M | 20.72M | 24.14M | 29.81M | 32.17M | 34.60M | 35.57M | 36.26M | 37.14M | 40.10M | 39.98M | 40.93M | 41.40M | 41.47M |
|
Other interest income
|
0.04M | 0.07M | 0.04M | 0.05M | 0.08M | 0.26M | 0.14M | 0.14M | 0.17M | 0.20M | 0.35M | 0.30M | 0.31M | 0.32M | 0.37M | 0.42M | 0.13M | 0.14M | 0.29M | 0.34M | 0.49M | 0.77M | 0.88M | 0.93M | 1.40M | 4.67M | 18.93M | 21.08M | 14.49M | 11.48M | 9.48M | 6.25M | 5.95M | 8.63M | 5.49M | 5.00M | 2.02M | 4.07M | 4.75M |
|
Interest Income - Total
|
97.06M | 97.90M | 96.62M | 96.34M | 96.98M | 103.17M | 106.94M | 108.04M | 111.41M | 115.07M | 118.37M | 120.97M | 124.06M | 126.86M | 124.12M | 117.36M | 116.61M | 113.65M | 99.98M | 96.76M | 97.87M | 97.98M | 101.19M | 101.06M | 96.43M | 109.58M | 145.09M | 174.68M | 188.15M | 198.12M | 204.18M | 209.71M | 212.09M | 215.67M | 222.66M | 215.56M | 214.64M | 220.97M | 226.78M |
|
Interest Expense - Deposits
|
2.57M | 2.39M | 2.55M | 7.01M | 2.38M | 2.40M | 2.43M | 8.74M | 2.67M | 3.29M | 3.49M | 16.69M | 4.38M | 5.04M | 5.68M | 22.25M | 5.97M | 5.32M | 4.29M | 10.01M | 3.20M | 2.93M | 2.81M | 6.82M | 2.50M | 2.28M | 3.32M | 16.53M | 11.69M | 14.78M | 15.61M | 71.98M | 21.28M | 23.45M | 25.61M | 108.55M | 25.50M | 25.15M | 26.12M |
|
Interest Expense - Debt
|
1.10M | 1.12M | 1.16M | 1.22M | 1.25M | 1.32M | 1.40M | 1.43M | 1.53M | 1.76M | 1.83M | 1.87M | 1.95M | 1.68M | 1.41M | 1.39M | 1.27M | 1.08M | 0.76M | 0.72M | 0.71M | 0.70M | 0.69M | 0.69M | 0.71M | 0.96M | 1.43M | 1.94M | 2.23M | 1.90M | 1.98M | 2.02M | 1.98M | 1.97M | 1.99M | 1.82M | 1.69M | 1.69M | 1.71M |
|
Interest Expense - Fed Funds
|
5.56M | 5.55M | 5.48M | 4.29M | 3.07M | 1.15M | 1.18M | 1.23M | 1.02M | 0.35M | 0.47M | 0.58M | 0.59M | 0.59M | 0.64M | 0.61M | 0.47M | 0.15M | 0.16M | 0.15M | 0.14M | 0.14M | 0.17M | 0.17M | 0.18M | 0.24M | 0.67M | 1.41M | 2.14M | 3.29M | 4.14M | 5.18M | 5.24M | 5.32M | 6.17M | 5.61M | 4.30M | 4.64M | 5.12M |
|
Interest Expense - Others
|
0.63M | 0.76M | 0.81M | 0.93M | 1.26M | 2.58M | 3.40M | 3.74M | 4.69M | 4.38M | 4.36M | 3.98M | 3.49M | 3.51M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
10.82M | 11.02M | 11.18M | 10.11M | 9.25M | 8.80M | 9.99M | 10.89M | 12.13M | 12.79M | 13.50M | 14.24M | 14.65M | 15.08M | 14.90M | 14.00M | 13.77M | 9.80M | 8.17M | 7.38M | 6.87M | 6.67M | 6.68M | 6.61M | 6.39M | 6.68M | 9.87M | 15.22M | 22.96M | 31.67M | 36.85M | 45.18M | 48.48M | 51.44M | 54.72M | 54.63M | 53.42M | 53.47M | 54.55M |
|
Interest Income - Net
|
86.24M | 86.87M | 85.45M | 86.22M | 87.73M | 94.38M | 96.95M | 97.14M | 99.27M | 102.27M | 104.87M | 106.73M | 109.41M | 111.78M | 109.22M | 103.36M | 102.84M | 103.85M | 91.81M | 89.38M | 91.01M | 91.31M | 94.51M | 94.44M | 90.05M | 102.90M | 135.22M | 159.46M | 165.19M | 166.46M | 167.33M | 164.53M | 163.61M | 164.23M | 167.94M | 160.94M | 161.22M | 167.50M | 172.23M |
|
Interest Income - Total
|
77.11M | 79.78M | 86.80M | 81.25M | 86.03M | 93.57M | 90.36M | 95.02M | 97.61M | 105.00M | 100.59M | 103.83M | 101.99M | 109.12M | 103.94M | 99.88M | 86.01M | 92.86M | 83.04M | 80.59M | 89.82M | 90.16M | 91.71M | 91.63M | 88.56M | 99.17M | 126.69M | 151.55M | 156.60M | 157.64M | 156.85M | 157.84M | 150.63M | 155.46M | 159.34M | 159.49M | 157.89M | 163.10M | 170.40M |
|
Financial Services Fees
|
1.30M | 1.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
18.11M | 17.85M | 19.04M | 18.58M | 17.91M | 17.88M | 18.71M | 18.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
-0.13M | -0.23M | -1.34M | -0.92M | 0.93M | -2.54M | | -3.16M | | | -0.14M | | -0.00M | -0.01M | -0.00M | | -0.01M | | | | -0.00M | | -0.01M | | | | | | | | -0.00M | | | | -0.00M | | | | -0.00M |
|
Other Non-Interest Income
|
19.57M | 7.54M | 4.19M | 4.60M | 4.27M | 2.90M | 4.94M | 6.88M | 4.73M | 5.84M | 7.09M | 3.71M | 9.50M | 9.50M | 4.81M | 3.76M | 4.81M | 6.84M | 5.57M | 9.65M | 4.08M | 58.92M | 6.64M | 0.31M | 9.09M | 8.80M | 9.99M | 5.12M | 4.14M | 5.55M | 5.86M | 3.68M | 5.60M | 4.84M | 4.18M | 6.66M | 4.19M | 4.74M | 5.67M |
|
Non-Interest Income
|
40.93M | 36.61M | 40.53M | 43.63M | 37.72M | 33.96M | 41.37M | 37.36M | 38.98M | 42.30M | 42.50M | 41.26M | 36.13M | 34.42M | 42.70M | 41.58M | 35.13M | 33.60M | 40.12M | 41.74M | 36.24M | 97.91M | 47.21M | 40.97M | 43.51M | 43.24M | 54.60M | 45.78M | 40.36M | 37.70M | 45.38M | 46.49M | 42.24M | 43.52M | 43.84M | 47.32M | 37.00M | 40.66M | 45.85M |
|
Amortization - Intangibles
|
2.65M | 2.63M | 2.56M | 2.52M | 2.49M | 2.46M | 2.41M | 2.30M | 2.19M | 2.09M | 1.98M | 1.88M | 1.65M | 1.38M | 1.02M | 0.84M | 0.77M | 0.65M | 0.60M | 0.41M | 0.40M | 0.38M | 0.36M | 0.35M | 0.35M | 0.35M | 0.62M | 1.22M | 1.58M | 1.57M | 1.56M | 1.55M | 1.55M | 1.54M | 1.53M | 1.53M | 1.53M | 1.51M | 1.50M |
|
Depreciation & Amortization - Total
|
6.18M | 6.21M | 6.17M | 6.17M | 6.23M | 6.30M | 6.41M | 6.34M | 6.27M | 6.36M | 6.46M | 6.78M | 6.98M | 7.03M | 7.13M | 7.13M | 7.11M | 7.19M | 7.05M | 6.97M | 6.80M | 6.44M | 6.03M | 5.76M | 5.47M | 5.46M | 5.42M | 5.47M | 5.47M | 5.41M | 5.49M | 5.58M | 5.63M | 5.71M | 5.59M | 5.59M | 5.61M | 5.49M | 5.70M |
|
Research & Development
|
3.31M | 3.72M | 3.69M | 4.37M | 3.79M | 4.06M | 4.30M | 7.03M | 4.07M | 4.39M | 4.48M | 4.57M | 4.50M | 5.00M | 4.69M | 5.66M | 4.49M | 5.26M | 4.96M | 4.53M | 4.44M | 4.53M | 4.12M | 4.71M | 4.18M | 4.37M | 4.09M | 2.63M | 4.97M | 4.93M | 5.08M | 5.07M | 5.31M | 5.65M | 4.82M | 5.31M | 5.41M | 5.72M | 5.66M |
|
Wages, Salaries and Other
|
30.78M | 31.16M | 33.91M | 32.81M | 32.73M | 32.74M | 33.79M | 33.49M | 34.62M | 34.69M | 35.36M | 33.86M | 36.41M | 37.25M | 37.04M | 35.24M | 36.33M | 32.32M | 31.72M | 29.67M | 30.16M | 30.55M | 30.55M | 32.22M | 31.12M | 31.05M | 34.34M | 31.22M | 32.86M | 33.29M | 34.77M | 33.52M | 35.87M | 35.63M | 37.54M | 36.91M | 38.61M | 38.25M | 37.61M |
|
Rent Expense
|
6.17M | 5.91M | 6.15M | 8.36M | 5.99M | 6.42M | 6.42M | 9.62M | 6.08M | 7.16M | 6.84M | 9.02M | 6.38M | 6.58M | 7.29M | 8.38M | 6.90M | 5.77M | 6.68M | 5.56M | 5.62M | 6.53M | 6.49M | 7.54M | 6.27M | 6.19M | 7.82M | 5.37M | 6.33M | 6.00M | 6.27M | 7.23M | 5.68M | 6.69M | 7.75M | 6.90M | 6.41M | 7.27M | 7.99M |
|
Other Operating Expenses
|
52.26M | 56.15M | 60.65M | 54.16M | 59.62M | 56.93M | 54.59M | 49.70M | 52.49M | 62.68M | 60.29M | 51.55M | 55.10M | 61.00M | 61.95M | 55.00M | 58.48M | 55.69M | 51.36M | 43.33M | 45.33M | 52.46M | 53.09M | 43.43M | 48.19M | 52.74M | 57.84M | 48.95M | 51.27M | 51.19M | 54.36M | 50.71M | 53.02M | 56.06M | 58.05M | 55.35M | 56.35M | 59.32M | 60.42M |
|
Operating Expenses
|
67.92M | 71.98M | 76.67M | 73.06M | 75.63M | 73.71M | 71.71M | 72.70M | 68.91M | 80.60M | 78.07M | 71.92M | 72.95M | 79.61M | 81.07M | 76.17M | 76.98M | 73.91M | 70.05M | 60.39M | 62.19M | 69.95M | 69.73M | 61.45M | 64.12M | 68.76M | 75.17M | 62.42M | 68.03M | 67.53M | 71.20M | 68.59M | 69.64M | 74.11M | 76.22M | 73.15M | 73.78M | 77.80M | 79.76M |
|
EBIT
|
60.94M | 55.43M | 61.83M | 61.94M | 57.37M | 62.62M | 70.01M | 70.58M | 79.81M | 79.50M | 78.53M | 87.41M | 79.82M | 79.00M | 80.47M | 79.29M | 57.92M | 62.35M | 61.28M | 69.33M | 70.73M | 124.79M | 75.87M | 77.76M | 74.34M | 80.33M | 115.99M | 150.12M | 151.90M | 159.48M | 167.88M | 180.92M | 171.71M | 176.31M | 181.68M | 188.28M | 174.54M | 179.43M | 191.04M |
|
EBT
|
50.12M | 44.40M | 50.66M | 51.82M | 48.12M | 53.82M | 60.02M | 59.68M | 67.68M | 66.70M | 65.03M | 73.17M | 65.17M | 63.92M | 65.57M | 65.30M | 44.16M | 52.55M | 53.11M | 61.94M | 63.87M | 118.12M | 69.19M | 71.15M | 67.96M | 73.65M | 106.12M | 134.91M | 128.93M | 127.81M | 131.04M | 135.74M | 123.23M | 124.87M | 126.97M | 133.65M | 121.12M | 125.96M | 136.49M |
|
Tax Provisions
|
17.14M | 14.71M | 14.87M | 16.35M | 16.12M | 13.25M | 20.39M | 14.45M | 14.26M | 13.82M | 13.94M | 14.64M | 13.26M | 13.90M | 14.13M | 13.56M | 9.32M | 11.04M | 10.37M | 16.84M | 13.10M | 26.09M | 14.59M | 14.62M | 14.47M | 15.68M | 22.77M | 29.50M | 27.29M | 27.32M | 27.77M | 29.36M | 25.90M | 27.89M | 27.20M | 30.03M | 24.23M | 25.82M | 28.12M |
|
Profit After Tax
|
32.98M | 29.69M | 35.79M | 35.47M | 32.00M | 40.57M | 39.63M | 45.23M | 53.42M | 52.89M | 51.09M | 58.53M | 51.91M | 50.02M | 51.44M | 51.73M | 34.84M | 41.51M | 42.74M | 48.23M | 50.77M | 92.03M | 54.60M | 56.53M | 53.49M | 57.97M | 83.36M | 105.41M | 101.64M | 100.48M | 103.26M | 106.38M | 97.33M | 96.98M | 99.77M | 115.08M | 96.89M | 100.14M | 108.38M |
|
Income from Continuing Operations
|
32.98M | 29.69M | 35.79M | 35.47M | 32.00M | 40.57M | 39.63M | 45.23M | 53.42M | 52.89M | 51.09M | 58.53M | 51.91M | 50.02M | 51.44M | 51.73M | 34.84M | 41.51M | 42.74M | 45.11M | 50.77M | 92.03M | 54.60M | 56.53M | 53.49M | 57.97M | 83.36M | 105.41M | 101.64M | 100.48M | 103.26M | 106.38M | 97.33M | 96.98M | 99.77M | 103.62M | 96.89M | 100.14M | 108.38M |
|
Consolidated Net Income
|
32.98M | 29.69M | 35.79M | 35.47M | 32.00M | 40.57M | 39.63M | 45.23M | 53.42M | 52.89M | 51.09M | 58.53M | 51.91M | 50.02M | 51.44M | 51.73M | 34.84M | 41.51M | 42.74M | 45.11M | 50.77M | 92.03M | 54.60M | 56.53M | 53.49M | 57.97M | 83.36M | 105.41M | 101.64M | 100.48M | 103.26M | 106.38M | 97.33M | 96.98M | 99.77M | 103.62M | 96.89M | 100.14M | 108.38M |
|
Income towards Parent Company
|
32.98M | 29.69M | 35.79M | 35.47M | 32.00M | 40.57M | 39.63M | 45.23M | 53.42M | 52.89M | 51.09M | 58.53M | 51.91M | 50.02M | 51.44M | 51.73M | 34.84M | 41.51M | 42.74M | 45.11M | 50.77M | 92.03M | 54.60M | 56.53M | 53.49M | 57.97M | 83.36M | 105.41M | 101.64M | 100.48M | 103.26M | 106.38M | 97.33M | 96.98M | 99.77M | 103.62M | 96.89M | 100.14M | 108.38M |
|
Net Income towards Common Stockholders
|
32.98M | 29.69M | 35.79M | 35.47M | 32.00M | 40.57M | 39.63M | 45.23M | 53.42M | 52.89M | 51.09M | 58.53M | 51.91M | 50.02M | 51.44M | 51.73M | 34.84M | 41.51M | 42.74M | 45.11M | 50.77M | 92.03M | 54.60M | 56.53M | 53.49M | 57.97M | 83.36M | 105.41M | 101.64M | 100.48M | 103.26M | 106.38M | 97.33M | 96.98M | 99.77M | 103.62M | 96.89M | 100.14M | 108.38M |
|
EPS (Basic)
|
0.50 | 0.45 | 0.54 | 0.54 | 0.48 | 0.61 | 0.60 | 0.68 | 0.81 | 0.80 | 0.77 | 0.89 | 0.79 | 0.76 | 0.79 | 0.79 | 0.54 | 0.66 | 0.68 | 0.77 | 0.80 | 1.45 | 0.86 | 0.89 | 0.84 | 0.92 | 1.34 | 1.69 | 1.64 | 1.62 | 1.66 | 1.71 | 1.57 | 1.56 | 1.60 | 1.85 | 1.56 | 1.61 | 1.74 |
|
EPS (Weighted Average and Diluted)
|
0.50 | 0.45 | 0.54 | 0.53 | 0.48 | 0.61 | 0.59 | 0.68 | 0.80 | 0.79 | 0.77 | 0.88 | 0.79 | 0.76 | 0.78 | 0.79 | 0.53 | 0.65 | 0.67 | 0.76 | 0.80 | 1.45 | 0.86 | 0.89 | 0.84 | 0.92 | 1.34 | 1.69 | 1.63 | 1.62 | 1.66 | 1.71 | 1.56 | 1.56 | 1.60 | 1.85 | 1.56 | 1.61 | 1.74 |
|
Shares Outstanding (Weighted Average)
|
| | | | 65.99M | 66.05M | 66.06M | 66.07M | 66.10M | 66.14M | 66.14M | 66.16M | 65.62M | 65.65M | 65.66M | 65.20M | 65.21M | 63.27M | 63.27M | 63.28M | 63.30M | 63.36M | 63.37M | 63.38M | 63.38M | 62.24M | 62.24M | 62.11M | 62.14M | 62.11M | 62.05M | 62.06M | 62.17M | 62.18M | 62.19M | 62.20M | 62.22M | 62.14M | 62.16M |
|
Shares Outstanding (Diluted Average)
|
66.12M | 66.16M | 66.29M | | 66.75M | 66.73M | 66.75M | | 66.86M | 66.93M | 66.74M | | 65.83M | 65.87M | 65.78M | | 65.23M | 64.31M | 64.00M | | 63.42M | 63.52M | 63.50M | | 63.50M | 63.29M | 62.98M | | 62.28M | 62.24M | 62.23M | | 62.27M | 62.29M | 62.31M | | 62.30M | 62.27M | 62.26M |
|
EBITDA
|
67.12M | 61.63M | 68.01M | 68.11M | 63.60M | 68.92M | 76.42M | 76.92M | 86.08M | 85.86M | 84.99M | 94.19M | 86.80M | 86.03M | 87.60M | 86.42M | 65.03M | 69.54M | 68.33M | 76.30M | 77.53M | 131.22M | 81.90M | 83.53M | 79.82M | 85.79M | 121.42M | 155.59M | 157.36M | 164.88M | 173.37M | 186.50M | 177.34M | 182.03M | 187.28M | 193.86M | 180.15M | 184.92M | 196.74M |
|
Tax Rate
|
34.19% | 33.14% | 29.36% | 31.55% | 33.50% | 24.62% | 33.97% | 24.20% | 21.07% | 20.72% | 21.43% | 20.01% | 20.35% | 21.75% | 21.54% | 20.77% | 21.10% | 21.01% | 19.52% | 27.18% | 20.51% | 22.09% | 21.09% | 20.55% | 21.29% | 21.29% | 21.45% | 21.86% | 21.16% | 21.38% | 21.19% | 21.63% | 21.02% | 22.34% | 21.42% | 22.47% | 20.00% | 20.50% | 20.60% |