|
Provisions
|
6.10M | 4.78M | 6.39M | 8.16M | 7.38M | 7.57M | 7.89M | 8.15M | 7.50M | 8.78M | 6.03M | 6.53M | 5.81M | 7.28M | 6.32M | 6.00M | 29.64M | 18.84M | 3.26M | -0.61M | -2.80M | -5.22M | -3.34M | 3.10M | 0.60M | 4.39M | 4.48M | 7.68M | 3.91M | 3.61M | 12.63M | 5.13M | 5.58M | 8.90M | 2.92M | 2.21M | 7.55M | 17.84M | 3.10M |
|
Revenue
|
92.94M | 95.39M | 96.31M | 95.51M | 27.34M | 29.08M | 29.50M | 27.52M | 29.86M | 32.85M | 31.68M | 31.62M | 111.51M | 112.87M | 117.77M | 113.42M | 112.60M | 115.46M | 115.67M | 118.22M | 116.09M | 118.49M | 118.00M | 126.29M | 123.01M | 129.24M | 131.65M | 133.87M | 126.47M | 121.13M | 135.13M | 137.66M | 140.57M | 140.41M | 147.44M | 148.53M | 154.68M | 171.15M | 186.07M |
|
Interest income - Loans
|
61.23M | 62.45M | 63.41M | 63.90M | 64.03M | 65.29M | 68.09M | 69.70M | 70.44M | 74.17M | 77.25M | 78.96M | 79.32M | 81.27M | 81.08M | 79.80M | 78.73M | 77.27M | 75.00M | 76.86M | 75.09M | 74.80M | 72.82M | 79.47M | 73.34M | 78.54M | 85.27M | 95.62M | 100.90M | 106.94M | 122.10M | 132.74M | 133.15M | 136.61M | 141.99M | 141.10M | 138.05M | 158.91M | 169.30M |
|
Interest Income - Debt Securities
|
5.99M | 5.98M | 6.01M | 6.06M | 7.01M | 7.22M | 7.28M | 7.06M | 6.93M | 7.00M | 6.66M | 6.33M | 5.92M | 6.03M | 8.37M | 6.31M | 6.96M | 5.60M | 5.60M | 7.91M | 5.54M | 5.76M | 6.23M | 6.10M | 6.84M | 7.32M | 7.67M | 7.83M | 7.62M | 7.49M | 7.50M | 7.21M | 7.12M | 7.56M | 7.82M | 8.77M | 10.26M | 11.61M | 12.06M |
|
Other interest income
|
0.45M | 0.45M | 0.54M | 0.63M | 0.62M | 0.65M | 0.74M | 0.80M | 0.77M | 0.78M | 0.83M | 0.89M | 0.88M | 0.84M | 1.00M | 0.92M | 0.83M | 0.65M | 0.66M | 0.57M | 0.29M | 0.39M | 0.52M | 0.64M | 0.53M | 1.44M | 1.43M | 0.67M | 0.64M | 1.17M | 2.22M | 5.59M | 1.36M | 1.41M | 1.38M | 2.93M | 1.18M | 2.19M | 4.51M |
|
Interest Income - Total
|
69.95M | 71.38M | 72.51M | 73.11M | 74.44M | 75.89M | 78.85M | 80.23M | 80.76M | 84.77M | 88.20M | 90.52M | 91.34M | 93.23M | 92.38M | 90.58M | 89.40M | 87.45M | 84.99M | 86.44M | 84.31M | 84.04M | 82.22M | 89.31M | 84.20M | 91.48M | 99.21M | 109.17M | 114.19M | 120.59M | 137.09M | 150.91M | 146.94M | 150.77M | 156.23M | 157.74M | 154.40M | 177.58M | 190.47M |
|
Interest Expense - Deposits
|
3.60M | 3.60M | 3.61M | 3.56M | 3.47M | 3.54M | 3.65M | 3.82M | 3.93M | 5.08M | 6.16M | 6.98M | 8.83M | 10.23M | 10.74M | 10.18M | 9.10M | 4.81M | 4.27M | 3.89M | 3.17M | 2.86M | 2.55M | 2.13M | 1.84M | 1.76M | 2.23M | 4.09M | 11.14M | 19.99M | 30.76M | 42.75M | 44.34M | 46.69M | 49.11M | 46.81M | 42.59M | 48.22M | 52.10M |
|
Interest Expense - Debt
|
0.83M | 0.77M | 0.82M | 0.78M | 1.14M | 1.37M | 1.87M | 1.62M | 1.97M | 2.46M | 3.00M | 3.13M | 3.24M | 2.76M | 1.99M | 1.71M | 1.80M | 0.97M | 1.38M | 0.19M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.35M | 4.92M | 8.13M | 7.61M | 4.95M | 3.42M | 2.90M | 1.92M | 0.92M | 1.82M | 2.00M | 1.89M |
|
Interest Expenses
|
5.38M | 5.60M | 5.85M | 5.68M | 5.95M | 6.27M | 6.92M | 6.78M | 7.27M | 9.03M | 10.68M | 11.65M | 13.65M | 14.61M | 14.33M | 13.39M | 12.22M | 7.00M | 7.05M | 6.33M | 5.25M | 4.87M | 4.54M | 4.13M | 3.85M | 3.90M | 4.74M | 9.39M | 19.13M | 31.50M | 42.20M | 51.74M | 51.76M | 53.59M | 54.56M | 51.63M | 47.18M | 53.36M | 55.80M |
|
Interest Income - Net
|
64.58M | 65.78M | 66.66M | 67.42M | 68.49M | 69.62M | 71.93M | 73.45M | 73.49M | 75.74M | 77.53M | 78.88M | 77.69M | 78.63M | 78.05M | 77.18M | 77.18M | 80.45M | 77.94M | 80.11M | 79.06M | 79.18M | 77.67M | 85.18M | 80.35M | 87.58M | 94.48M | 99.78M | 95.07M | 89.08M | 94.89M | 99.17M | 95.17M | 97.17M | 101.67M | 106.11M | 107.22M | 124.22M | 134.66M |
|
Interest Income - Total
|
58.48M | 61.00M | 60.27M | 59.26M | 61.11M | 62.05M | 64.04M | 65.30M | 65.99M | 66.96M | 71.50M | 72.35M | 71.88M | 71.35M | 71.73M | 71.18M | 47.54M | 61.61M | 74.68M | 80.72M | 81.85M | 84.39M | 81.02M | 82.08M | 79.75M | 83.19M | 89.99M | 92.10M | 91.16M | 85.48M | 82.26M | 94.05M | 89.59M | 88.28M | 98.75M | 103.90M | 99.67M | 106.39M | 131.56M |
|
Financial Services Fees
|
6.95M | 5.62M | 6.11M | 5.71M | 6.77M | 5.62M | 5.54M | 5.61M | 6.50M | 7.30M | 7.24M | 7.11M | 7.73M | 7.84M | 7.60M | 7.22M | 7.94M | 9.21M | 9.69M | 9.01M | 10.10M | 9.78M | 10.49M | 11.82M | 13.28M | 12.68M | 11.50M | 10.66M | 11.46M | 11.73M | 12.80M | 11.23M | 14.29M | 14.80M | 14.58M | 12.92M | 15.86M | 15.71M | 15.91M |
|
Service Charges
|
3.94M | 4.17M | 4.35M | 4.27M | 3.98M | 4.16M | 4.26M | 4.35M | 3.97M | 4.25M | 4.50M | 4.50M | 4.24M | 4.22M | 4.33M | 4.36M | 4.00M | 2.53M | 3.09M | 3.59M | 3.03M | 3.03M | 3.49M | 3.80M | 3.69M | 3.76M | 3.58M | 3.60M | 3.55M | 3.73M | 3.98M | 4.17M | 4.12M | 4.22M | 4.34M | 4.41M | 4.24M | 4.58M | 5.10M |
|
Investment Gain (Loss)
|
0.03M | 0.00M | | -0.67M | | 0.00M | -0.00M | 1.87M | 0.07M | | | | -0.10M | | 0.02M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.05M | 0.18M | 0.23M | 0.04M | 0.05M | 0.18M | 0.07M | 0.06M | 0.06M | 0.03M | 0.09M | 0.10M | 0.09M | 0.17M | 0.22M | 0.31M | 0.24M | 0.59M | 1.06M | 0.10M | 0.11M | 0.05M | 0.12M | 0.08M | 0.06M | 0.02M | 0.03M | 0.01M | 0.02M | 0.05M | 0.03M | 0.07M | 0.04M | 0.03M | 0.06M | 0.07M | 0.14M | 0.17M | 0.20M |
|
Income - Trust
|
4.38M | 4.94M | 4.54M | 4.72M | 4.53M | 5.16M | 4.93M | 4.97M | 4.88M | 5.26M | 4.81M | 4.57M | 4.55M | 4.73M | 5.21M | 4.67M | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
4.58M | 4.93M | 5.06M | 4.87M | 4.95M | 5.52M | 5.56M | 5.35M | 5.27M | 5.82M | 5.91M | 5.70M | 5.53M | 6.16M | 6.28M | 5.93M | 5.85M | 6.14M | 7.19M | 9.43M | 7.55M | 9.18M | 9.10M | 8.85M | 8.70M | 9.75M | 5.65M | 4.96M | 4.84M | 5.12M | 5.50M | 5.36M | 5.20M | 5.59M | 5.90M | 5.65M | 5.32M | 6.08M | 6.39M |
|
Trading Income
|
| | | | | | -0.00M | 1.87M | 0.07M | 0.09M | 0.41M | -6.92M | 0.06M | -0.07M | 4.04M | 0.19M | -0.81M | 0.18M | 0.08M | 0.16M | 0.47M | 0.20M | -0.10M | -0.00M | -0.18M | -0.59M | -0.15M | -0.22M | -5.00M | -4.64M | -0.18M | 0.51M | 2.18M | -0.09M | 0.48M | 0.22M | -0.10M | 0.11M | -0.00M |
|
Other Non-Interest Income
|
6.56M | 5.87M | 6.83M | 10.05M | 8.39M | 8.08M | 7.97M | 8.64M | 8.67M | 8.56M | 7.76M | 9.13M | 8.45M | 8.43M | 8.02M | 7.64M | 8.23M | 7.38M | 4.99M | 6.70M | 4.66M | 4.01M | 4.89M | 6.55M | 4.49M | 4.05M | 4.69M | 5.41M | 2.66M | 5.15M | 6.32M | 18.58M | 6.68M | 5.63M | 6.08M | 7.34M | 8.15M | 4.43M | 6.40M |
|
Non-Interest Income
|
28.37M | 29.61M | 29.64M | 28.09M | 28.75M | 30.30M | 30.78M | 31.47M | 31.28M | 34.16M | 33.38M | 25.95M | 33.82M | 34.24M | 39.72M | 36.24M | 35.42M | 35.01M | 37.73M | 38.12M | 37.04M | 39.32M | 40.33M | 41.11M | 42.66M | 41.66M | 37.17M | 34.09M | 31.41M | 32.05M | 40.24M | 38.49M | 45.39M | 43.23M | 45.77M | 42.43M | 47.45M | 46.93M | 51.41M |
|
Amortization - Intangibles
|
1.10M | 0.93M | 0.95M | 0.95M | 0.97M | 1.04M | 0.99M | 1.00M | 0.91M | 1.10M | 1.05M | 0.98M | 0.97M | 0.89M | 0.87M | 0.86M | 0.83M | 0.88M | 0.86M | 0.83M | 0.81M | 0.68M | 0.66M | 0.65M | 0.64M | 0.55M | 0.54M | 0.57M | 0.54M | 0.46M | 1.61M | 2.13M | 2.17M | 2.13M | 2.06M | 2.08M | 2.11M | 3.04M | 3.43M |
|
Depreciation & Amortization - Total
|
3.46M | 3.55M | 3.66M | 3.63M | 3.70M | 3.79M | 3.73M | 4.00M | 4.04M | 4.15M | 4.32M | 4.53M | 4.76M | 4.52M | 4.49M | 4.82M | 4.64M | 4.78M | 5.07M | 5.39M | 5.18M | 5.49M | 5.58M | 5.61M | | | | | | | | | | | | | | | |
|
Research & Development
|
4.05M | 4.12M | 4.18M | 4.14M | 4.20M | 4.23M | 4.40M | 4.24M | 4.28M | 4.51M | 4.43M | 4.43M | 4.41M | 4.69M | 4.49M | 4.72M | 4.23M | 4.08M | 4.06M | 19.92M | 8.89M | 8.84M | 8.42M | 8.56M | 8.55M | 8.95M | 9.10M | 9.12M | 9.01M | 9.30M | 9.68M | 10.17M | 9.75M | 9.25M | 9.92M | 10.22M | 10.24M | 10.80M | 11.18M |
|
Wages, Salaries and Other
|
32.44M | 32.93M | 32.78M | 33.91M | 33.59M | 33.50M | 33.67M | 33.81M | 36.57M | 37.73M | 38.39M | 39.00M | 39.36M | 38.57M | 39.35M | 39.59M | 40.75M | 39.72M | 40.45M | 41.02M | 41.60M | 42.67M | 44.19M | 44.12M | 45.51M | 46.72M | 48.37M | 47.23M | 48.16M | 46.83M | 49.25M | 50.01M | 55.70M | 55.39M | 59.64M | 61.75M | 60.69M | 64.16M | 66.64M |
|
Rent Expense
|
5.49M | 5.25M | 5.04M | 5.16M | 6.17M | 5.18M | 5.17M | 5.28M | 6.12M | 5.54M | 5.38M | 5.28M | 6.28M | 5.44M | 5.33M | 5.65M | 6.00M | 5.07M | 5.29M | 9.40M | 6.89M | 6.37M | 6.15M | 6.63M | 6.79M | 6.49M | 6.48M | 6.52M | 7.22M | 6.92M | 7.09M | 7.17M | 8.10M | 7.67M | 7.75M | 7.79M | 9.03M | 9.04M | 9.05M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.62M | 1.19M | 7.92M | 0.25M | | | 0.54M | 0.99M | 1.22M | 17.18M | 1.12M |
|
Other Operating Expenses
|
45.22M | 47.52M | 46.74M | 44.71M | 47.22M | 47.12M | 47.30M | 49.92M | 49.84M | 50.69M | 52.36M | 54.66M | 53.01M | 51.58M | 55.44M | 55.10M | 56.01M | 51.42M | 51.88M | 40.48M | 46.93M | 50.72M | 52.72M | 54.30M | 56.80M | 60.69M | 43.37M | 40.89M | 62.48M | 61.38M | 12.18M | 30.47M | 73.92M | 36.16M | 43.39M | 81.78M | 79.41M | 39.93M | 54.47M |
|
Operating Expenses
|
58.22M | 60.45M | 59.61M | 57.64M | 61.28M | 60.32M | 60.60M | 63.44M | 64.27M | 64.89M | 66.50M | 68.90M | 68.46M | 66.23M | 69.75M | 70.29M | 70.88M | 65.34M | 66.31M | 75.20M | 67.89M | 71.42M | 72.87M | 75.11M | 72.14M | 76.12M | 76.69M | 79.51M | 79.32M | 78.79M | 90.80M | 92.75M | 91.77M | 89.59M | 95.75M | 100.78M | 99.90M | 122.61M | 111.14M |
|
EBIT
|
34.00M | 35.76M | 36.15M | 35.39M | 34.52M | 38.31M | 41.13M | 40.10M | 40.27M | 45.26M | 49.06M | 41.04M | 50.90M | 53.97M | 56.03M | 50.52M | 24.30M | 38.28M | 53.15M | 49.96M | 56.26M | 57.16M | 53.02M | 52.22M | 54.12M | 52.63M | 55.21M | 56.08M | 62.37M | 70.23M | 73.90M | 91.53M | 94.98M | 95.51M | 103.34M | 97.18M | 94.40M | 84.06M | 127.63M |
|
EBT
|
28.62M | 30.17M | 30.30M | 29.71M | 28.58M | 32.04M | 34.22M | 33.33M | 32.99M | 36.23M | 38.38M | 29.39M | 37.24M | 39.36M | 41.70M | 37.13M | 12.08M | 31.28M | 46.10M | 43.63M | 51.00M | 52.29M | 48.48M | 48.09M | 50.27M | 48.73M | 50.47M | 46.68M | 43.24M | 38.73M | 31.70M | 39.78M | 43.21M | 41.92M | 48.78M | 45.55M | 47.22M | 30.71M | 71.83M |
|
Tax Provisions
|
9.73M | 10.26M | 10.30M | 10.10M | 8.30M | 10.68M | 11.34M | 15.69M | 7.01M | 8.11M | 8.58M | 0.74M | 8.12M | 8.80M | 9.32M | 9.88M | 1.72M | 6.56M | 10.99M | 26.86M | 11.15M | 11.99M | 11.04M | 10.78M | 11.14M | 10.96M | 11.50M | 30.41M | 9.59M | 8.66M | 7.09M | 9.34M | 9.39M | 9.20M | 10.68M | 9.54M | 10.48M | 8.20M | 17.35M |
|
Profit After Tax
|
18.89M | 19.91M | 20.00M | 19.61M | 20.28M | 21.36M | 22.88M | 17.64M | 25.99M | 28.12M | 29.81M | 28.65M | 29.13M | 30.55M | 32.38M | 28.96M | 10.37M | 24.71M | 35.11M | 34.19M | 39.85M | 40.30M | 37.43M | 37.31M | 39.13M | 37.77M | 38.97M | 36.12M | 33.66M | 30.07M | 24.61M | 30.45M | 33.82M | 32.72M | 38.10M | 36.01M | 36.74M | 22.51M | 54.47M |
|
Income from Continuing Operations
|
18.89M | 19.91M | 20.00M | 19.61M | 20.28M | 21.36M | 22.88M | 17.64M | 25.99M | 28.12M | 29.81M | 28.65M | 29.13M | 30.55M | 32.38M | 27.24M | 10.37M | 24.71M | 35.11M | 16.77M | 39.85M | 40.30M | 37.43M | 37.31M | 39.13M | 37.77M | 38.97M | 16.27M | 33.66M | 30.07M | 24.61M | 30.45M | 33.82M | 32.72M | 38.10M | 36.01M | 36.74M | 22.51M | 54.47M |
|
Consolidated Net Income
|
18.89M | 19.91M | 20.00M | 19.61M | 20.28M | 21.36M | 22.88M | 17.64M | 25.99M | 28.12M | 29.81M | 28.65M | 29.13M | 30.55M | 32.38M | 27.24M | 10.37M | 24.71M | 35.11M | 16.77M | 39.85M | 40.30M | 37.43M | 37.31M | 39.13M | 37.77M | 38.97M | 16.27M | 33.66M | 30.07M | 24.61M | 30.45M | 33.82M | 32.72M | 38.10M | 36.01M | 36.74M | 22.51M | 54.47M |
|
Income towards Parent Company
|
18.89M | 19.91M | 20.00M | 19.61M | 20.28M | 21.36M | 22.88M | 17.64M | 25.99M | 28.12M | 29.81M | 28.65M | 29.13M | 30.55M | 32.38M | 27.24M | 10.37M | 24.71M | 35.11M | 16.77M | 39.85M | 40.30M | 37.43M | 37.31M | 39.13M | 37.77M | 38.97M | 16.27M | 33.66M | 30.07M | 24.61M | 30.45M | 33.82M | 32.72M | 38.10M | 36.01M | 36.74M | 22.51M | 54.47M |
|
Net Income towards Common Stockholders
|
18.89M | 19.91M | 20.00M | 19.61M | 20.28M | 21.36M | 22.88M | 17.64M | 25.99M | 28.12M | 29.81M | 28.65M | 29.13M | 30.55M | 32.38M | 27.24M | 10.37M | 24.71M | 35.11M | 16.77M | 39.85M | 40.30M | 37.43M | 37.31M | 39.13M | 37.77M | 38.97M | 16.27M | 33.66M | 30.07M | 24.61M | 30.45M | 33.82M | 32.72M | 38.10M | 36.01M | 36.74M | 22.51M | 54.47M |
|
EPS (Basic)
|
0.44 | 0.46 | 0.46 | 0.45 | 0.47 | 0.49 | 0.52 | 0.41 | 0.60 | 0.64 | 0.68 | 0.66 | 0.67 | 0.70 | 0.74 | 0.66 | 0.24 | 0.57 | 0.80 | 0.78 | 0.91 | 0.93 | 0.86 | 0.86 | 0.91 | 0.88 | 0.91 | 0.84 | 0.78 | 0.70 | 0.54 | 0.65 | 0.72 | 0.69 | 0.81 | 0.76 | 0.78 | 0.45 | 1.04 |
|
EPS (Weighted Average and Diluted)
|
0.43 | 0.46 | 0.46 | 0.45 | 0.46 | 0.49 | 0.52 | 0.40 | 0.59 | 0.64 | 0.68 | 0.65 | 0.66 | 0.69 | 0.73 | 0.65 | 0.23 | 0.56 | 0.80 | 0.77 | 0.91 | 0.92 | 0.86 | 0.85 | 0.90 | 0.88 | 0.90 | 0.84 | 0.78 | 0.70 | 0.54 | 0.64 | 0.71 | 0.69 | 0.80 | 0.76 | 0.77 | 0.44 | 1.03 |
|
Shares Outstanding (Weighted Average)
|
43.13M | 42.96M | 43.07M | 43.16M | 43.39M | 43.44M | 43.51M | 43.54M | 43.59M | 43.63M | 43.65M | 43.67M | 43.73M | 43.76M | 43.78M | 43.79M | 43.84M | 43.59M | 43.61M | 43.63M | 43.58M | 43.43M | 43.34M | 43.35M | 43.17M | 42.83M | 42.84M | 42.84M | 42.90M | 42.90M | 42.76M | 47.09M | 47.15M | 47.15M | 47.17M | 47.18M | 47.25M | 47.26M | 52.39M |
|
EBITDA
|
37.46M | 39.31M | 39.81M | 39.02M | 38.22M | 42.10M | 44.87M | 44.11M | 44.31M | 49.41M | 53.38M | 45.57M | 55.66M | 58.48M | 60.52M | 55.34M | 28.95M | 43.06M | 58.23M | 55.35M | 61.43M | 62.65M | 58.59M | 57.82M | 54.12M | 52.63M | 55.21M | 56.08M | 62.37M | 70.23M | 73.90M | 91.53M | 94.98M | 95.51M | 103.34M | 97.18M | 94.40M | 84.06M | 127.63M |
|
Tax Rate
|
34.00% | 34.00% | 34.00% | 34.00% | 29.04% | 33.33% | 33.15% | 47.08% | 21.24% | 22.39% | 22.35% | 2.51% | 21.80% | 22.37% | 22.35% | 26.62% | 14.19% | 20.99% | 23.83% | 61.57% | 21.87% | 22.94% | 22.78% | 22.42% | 22.17% | 22.48% | 22.78% | 65.15% | 22.17% | 22.35% | 22.38% | 23.47% | 21.73% | 21.95% | 21.90% | 20.95% | 22.19% | 26.69% | 24.16% |