|
Provisions
|
| 4.10M | 9.98M | 4.35M | 3.80M | 1.86M | 3.80M | 10.16M | 5.27M | 3.82M | 13.79M | 14.45M | 23.47M | 13.37M | 17.65M | 26.54M | 44.04M | 24.91M | 15.46M | 14.75M | 14.60M | 11.30M | 12.25M | 17.70M | 43.77M | 23.07M | 47.13M | 17.70M | 13.67M | 14.18M | 6.32M | -8.30M | -5.00M | 7.20M | 1.55M | 6.69M | 7.12M | 8.76M | 9.45M | 15.04M | 16.43M | 19.72M | 15.12M | 15.58M | 21.36M | 30.19M | 25.69M | 21.68M | 28.26M |
|
Revenue
|
37.52M | 27.70M | 41.42M | 44.68M | 59.57M | 49.44M | 20.13M | 51.75M | 50.99M | 55.12M | 88.48M | 88.47M | 97.14M | 92.16M | 93.69M | 100.45M | 98.39M | 90.33M | 92.51M | 96.29M | 100.90M | 106.29M | 99.44M | 104.03M | 102.89M | 98.92M | 0.46M | 0.69M | 0.77M | -1.92M | 128.61M | 134.45M | 135.22M | 142.30M | 136.80M | 151.30M | 157.13M | 7.00M | 164.80M | 169.72M | 172.49M | 10.75M | 174.45M | 179.80M | 174.74M | 13.25M | 178.59M | 182.36M | 186.18M |
|
Interest income - Loans
|
| | | 32.19M | 29.03M | 35.38M | 39.66M | 39.66M | 37.56M | 40.25M | 81.15M | 79.67M | 82.60M | 78.51M | 77.65M | 77.24M | 82.47M | 75.07M | 74.61M | 78.43M | 84.02M | 84.32M | 84.12M | 85.08M | 85.77M | 84.90M | 116.44M | 118.53M | 112.05M | 110.42M | 108.20M | 110.06M | 107.93M | 107.59M | 107.56M | 111.36M | 116.24M | 125.00M | 128.31M | 135.52M | 142.14M | 148.78M | 149.59M | 154.26M | 154.41M | 155.34M | 153.41M | 156.99M | 161.33M |
|
Interest income - Investments
|
| | | | -14.22M | -18.22M | -22.16M | -21.54M | -20.34M | -22.28M | 21.16M | 19.36M | 18.65M | 16.46M | 15.62M | 14.54M | 16.28M | 12.52M | 11.88M | 11.36M | 11.25M | 10.14M | 9.52M | 8.93M | 8.48M | 8.42M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
43.59M | 40.43M | 35.98M | 43.74M | 51.02M | 33.52M | 23.65M | 28.06M | 21.57M | 23.99M | 9.00M | 7.22M | 7.00M | 7.31M | 7.21M | 7.28M | 6.25M | 6.27M | 7.05M | 8.03M | 8.17M | 7.93M | 7.92M | 5.99M | 4.33M | 2.39M | 4.49M | 5.01M | 3.46M | 9.74M | 2.04M | 2.88M | 5.24M | 7.94M | 4.32M | 7.44M | 9.66M | 9.87M | 10.60M | 11.88M | 12.56M | 16.87M | 19.79M | 20.89M | 23.93M | 27.15M | 28.46M | 28.22M | 29.24M |
|
Interest Income - Total
|
70.33M | 81.22M | 72.40M | 78.03M | 82.20M | 71.54M | 65.52M | 69.92M | 60.79M | 65.69M | 91.31M | 87.91M | 90.58M | 86.79M | 86.18M | 85.94M | 90.36M | 83.17M | 83.17M | 88.01M | 94.14M | 95.11M | 94.71M | 94.25M | 93.66M | 91.17M | 123.70M | 121.69M | 114.94M | 113.02M | 110.98M | 113.46M | 112.14M | 112.63M | 112.95M | 122.22M | 134.68M | 145.73M | 148.99M | 157.99M | 165.71M | 176.20M | 183.43M | 187.66M | 189.03M | 190.16M | 189.22M | 194.35M | 200.15M |
|
Interest Expense - Deposits
|
11.24M | 12.68M | 12.67M | 9.12M | 11.55M | 11.49M | 10.18M | 9.12M | 7.88M | 6.71M | 7.12M | 7.37M | 7.33M | 7.43M | 7.35M | 7.65M | 7.60M | 7.69M | 7.30M | 7.65M | 8.61M | 9.40M | 9.05M | 9.99M | 10.55M | 9.76M | 16.62M | 15.45M | 14.62M | 13.51M | 12.02M | 10.46M | 8.69M | 7.84M | 7.04M | 6.94M | 7.99M | 10.27M | 12.50M | 15.92M | 20.82M | 26.73M | 36.79M | 37.81M | 38.34M | 37.33M | 36.29M | 37.88M | 39.74M |
|
Interest Expense - Debt
|
3.01M | 3.08M | 3.09M | 3.05M | 3.00M | 3.04M | 3.23M | 3.00M | 2.93M | 2.56M | 2.24M | 2.10M | 1.24M | 0.61M | 0.60M | 0.61M | 0.60M | 0.60M | 0.43M | 0.48M | 0.52M | 0.50M | 0.56M | 0.56M | 0.55M | 0.54M | 0.54M | 0.51M | 0.31M | 0.90M | 0.46M | 0.45M | 0.45M | 0.28M | 0.52M | 0.18M | 0.18M | 0.18M | 0.59M | 2.43M | 2.37M | 3.35M | 2.53M | 2.52M | 2.81M | 3.15M | 3.15M | 4.42M | 4.69M |
|
Interest Expense - Fed Funds
|
25.29M | 25.13M | 24.71M | 24.16M | 23.51M | 23.21M | 22.40M | 17.57M | 16.50M | 15.34M | 6.10M | 4.26M | 4.27M | 4.18M | 3.25M | 1.73M | 1.28M | 0.96M | 1.08M | 1.84M | 2.24M | 2.63M | 2.79M | 2.11M | 1.34M | 1.19M | 1.00M | 0.34M | 0.48M | -0.19M | | | 0.45M | -1.36M | | | | | | | 0.73M | 2.58M | | | | 0.54M | 0.71M | 0.12M | 0.99M |
|
Interest Expense - Others
|
1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
40.86M | 43.06M | 41.80M | 40.76M | 39.39M | 39.07M | 37.15M | 30.93M | 27.63M | 24.94M | 16.33M | 14.60M | 13.66M | 12.58M | 11.56M | 10.38M | 9.88M | 9.66M | 9.18M | 10.42M | 11.86M | 13.07M | 12.92M | 13.17M | 12.95M | 11.97M | 18.60M | 16.63M | 15.40M | 14.28M | 12.78M | 11.21M | 9.43M | 8.41M | 7.75M | 7.13M | 8.16M | 10.45M | 13.09M | 18.34M | 23.92M | 32.66M | 39.32M | 40.33M | 41.16M | 41.02M | 40.15M | 42.42M | 45.42M |
|
Interest Income - Net
|
29.48M | 38.16M | 30.60M | 37.28M | 42.81M | 32.47M | 28.38M | 38.98M | 33.16M | 40.74M | 74.97M | 73.31M | 76.93M | 74.21M | 74.62M | 75.56M | 80.48M | 73.51M | 73.99M | 77.59M | 82.28M | 82.03M | 81.79M | 81.08M | 80.71M | 79.21M | 105.10M | 105.06M | 99.53M | 98.74M | 98.20M | 102.25M | 102.70M | 104.22M | 105.19M | 115.09M | 126.51M | 135.28M | 135.90M | 139.64M | 141.79M | 143.54M | 144.10M | 147.32M | 147.88M | 149.14M | 149.07M | 151.93M | 154.72M |
|
Interest Income - Total
|
25.46M | 34.06M | 20.62M | 32.93M | 39.01M | 30.61M | 24.57M | 28.83M | 27.89M | 36.92M | 61.19M | 58.87M | 53.46M | 60.84M | 56.96M | 49.03M | 36.44M | 48.61M | 58.53M | 62.84M | 67.68M | 70.73M | 69.54M | 63.38M | 36.94M | 56.14M | 57.97M | 87.36M | 85.86M | 84.56M | 91.87M | 110.56M | 107.70M | 97.02M | 103.64M | 108.40M | 119.39M | 126.53M | 126.45M | 124.60M | 125.36M | 123.82M | 128.98M | 131.74M | 126.52M | 118.95M | 123.38M | 130.25M | 126.47M |
|
Financial Services Fees
|
| | | | | | | | | 6.04M | 6.15M | 7.04M | 6.53M | 10.36M | 7.68M | 7.68M | 6.85M | 5.96M | 7.57M | 8.29M | 8.10M | 8.47M | 7.89M | 8.21M | 8.02M | 8.16M | 11.25M | 10.57M | 12.76M | 12.96M | 12.88M | 14.64M | 13.94M | 14.51M | 13.09M | 14.08M | 13.34M | 14.13M | 13.37M | 13.60M | 13.45M | 13.69M | 13.69M | 14.72M | 12.06M | 11.81M | 12.38M | 12.46M | 12.52M |
|
Service Charges
|
7.40M | 11.47M | 9.27M | 10.23M | 10.24M | 11.11M | 11.95M | 11.47M | 11.48M | 11.25M | 17.12M | 18.28M | 18.28M | 20.41M | 17.43M | 17.93M | 17.21M | 16.73M | 18.24M | 18.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
12.02M | 13.95M | -22.77M | -0.00M | 9.13M | 13.97M | 4.89M | 7.36M | 11.98M | 36.37M | 12.00M | 0.21M | | -12.21M | | 6.89M | | -6.92M | 0.01M | | | | | | | | 4.73M | | | | | | | 0.02M | | | | -0.25M | | -1.15M | | | -0.01M | | | | | | |
|
Investment Banking Income
|
| 2.23M | 1.05M | 0.80M | 1.64M | 1.53M | 1.87M | 1.33M | | | 0.34M | 0.47M | 0.48M | 0.28M | 0.21M | 0.31M | 0.28M | -1.75M | 0.09M | -0.27M | 0.46M | 0.03M | 0.17M | 0.09M | 0.12M | 0.14M | 0.56M | 0.25M | 1.38M | 2.25M | 1.89M | 1.94M | 1.92M | 1.54M | 0.90M | 0.27M | -0.67M | 0.70M | 0.25M | 0.04M | 0.04M | 7.00M | 0.34M | 0.33M | 0.63M | 0.08M | 0.62M | 0.45M | 0.47M |
|
Income - Trust
|
| | | | | | | | | | | | | | 2.55M | 2.80M | 6.02M | 7.04M | 6.02M | 6.26M | 6.41M | 7.25M | 5.88M | 6.67M | 6.61M | 7.06M | 7.29M | 6.37M | 7.27M | 10.87M | 7.39M | 8.26M | 7.62M | 11.77M | 7.86M | 8.27M | 8.17M | 8.34M | 7.12M | 8.19M | 7.69M | 9.98M | 8.11M | 8.44M | 8.45M | 10.63M | 8.46M | 8.92M | 9.01M |
|
Asset Management
|
3.98M | 4.61M | 4.72M | 4.68M | 4.58M | 5.39M | 5.93M | 5.89M | 5.90M | 6.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
1.80M | 3.42M | 2.00M | 1.82M | 2.44M | 2.76M | 2.86M | 2.50M | 2.44M | 2.20M | 0.85M | 1.02M | 1.42M | 1.72M | 0.59M | 0.96M | 1.27M | 1.23M | 1.76M | 0.99M | 1.24M | 0.78M | 1.21M | 0.63M | 1.12M | 1.32M | 3.23M | 3.07M | 3.92M | 6.28M | 5.57M | 4.54M | 6.20M | 6.20M | 5.78M | 4.80M | 4.89M | 6.45M | 3.90M | 5.22M | 5.41M | 4.25M | 4.69M | 4.86M | 2.27M | 6.81M | 4.78M | 5.35M | 4.31M |
|
Trading Income
|
-0.00M | 0.00M | 0.02M | -0.03M | -0.01M | 0.01M | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.70M | 1.27M | 1.64M | 1.19M | -2.37M | -2.28M | 13.27M | -2.77M | 1.56M | 1.59M | 1.29M | 1.29M | 5.22M | 0.44M | 1.40M | 1.41M | 1.41M | 1.41M | 1.35M | 1.02M | 1.33M | 2.06M | 1.21M | 1.31M | 1.33M | 1.35M | 1.63M | 1.53M | 1.48M | 1.21M | 1.43M | 1.71M | 1.65M | 2.22M | 2.06M | 5.00M | 1.93M | 2.42M | 2.04M | 2.06M | 2.21M | 2.44M | 2.38M | 2.44M | 2.47M | 2.42M | 2.62M | 2.54M | 2.88M |
|
Non-Interest Income
|
8.04M | -10.46M | 10.82M | 7.41M | 16.76M | 16.96M | -8.24M | 12.76M | 17.84M | 14.38M | 13.50M | 15.15M | 20.21M | 17.95M | 19.07M | 24.89M | 17.91M | 16.82M | 18.51M | 18.70M | 18.62M | 24.26M | 17.66M | 22.95M | 22.18M | 19.71M | 31.45M | 27.15M | 31.33M | 34.42M | 30.41M | 32.20M | 32.52M | 38.08M | 31.61M | 36.21M | 30.62M | 33.25M | 28.90M | 30.07M | 30.70M | 38.71M | 30.35M | 32.48M | 26.87M | 33.56M | 29.52M | 30.43M | 31.45M |
|
Research & Development
|
| | | | | | | | | | 1.66M | 1.61M | 1.86M | 1.99M | 2.00M | 2.07M | 2.05M | 1.90M | 2.01M | 2.00M | 2.06M | 2.16M | 2.51M | 2.20M | 2.25M | 2.91M | 6.93M | 3.94M | 5.38M | 4.56M | 4.25M | 5.53M | 3.62M | 5.56M | 4.80M | 5.53M | 5.27M | 6.29M | 6.42M | 7.19M | 7.11M | 6.45M | 6.60M | 6.57M | 6.90M | 7.51M | 6.29M | 6.68M | 6.80M |
|
Wages, Salaries and Other
|
8.25M | 11.69M | 11.35M | 11.69M | 11.23M | 11.59M | 11.04M | 10.37M | 11.18M | 11.32M | 20.25M | 18.44M | 19.17M | 18.90M | 20.35M | 19.32M | 19.88M | 20.20M | 20.61M | 18.10M | 18.50M | 19.32M | 20.34M | 19.88M | 20.50M | 21.82M | 35.54M | 34.51M | 31.95M | 30.92M | 32.62M | 32.92M | 33.74M | 34.16M | 34.77M | 34.73M | 35.33M | 38.10M | 38.47M | 37.84M | 38.09M | 41.42M | 39.82M | 38.47M | 38.47M | 42.96M | 39.93M | 39.56M | 39.84M |
|
Rent Expense
|
3.59M | 5.49M | 5.06M | 4.41M | 4.21M | 4.37M | 4.54M | 4.21M | 4.29M | 4.20M | 7.68M | 8.11M | 7.35M | 7.30M | 7.20M | 8.54M | 8.28M | 8.54M | 7.77M | 9.17M | 8.39M | 7.76M | 7.75M | 7.51M | 7.31M | 7.49M | 11.44M | 11.84M | 11.94M | 12.06M | 13.13M | 12.53M | 12.08M | 12.42M | 11.92M | 12.86M | 12.64M | 13.89M | 14.26M | 14.36M | 14.89M | 15.73M | 14.32M | 14.39M | 15.12M | 15.28M | 14.82M | 14.63M | 14.99M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 0.24M | | | | | 1.00M | 1.56M | 21.50M | 0.30M | 3.01M | 2.68M | 10.09M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
16.80M | 27.22M | 25.52M | 26.38M | 26.48M | 25.83M | 28.47M | 24.79M | 25.42M | 27.45M | 45.52M | 44.11M | 45.71M | 43.09M | 42.49M | 42.21M | 40.15M | 36.22M | 42.10M | 41.13M | 40.50M | 41.79M | 41.90M | 40.74M | 39.62M | 47.02M | 68.64M | 66.69M | 63.44M | 62.32M | 60.28M | 64.62M | 63.23M | 68.51M | 64.44M | 66.87M | 69.58M | 71.46M | 69.55M | 67.34M | 68.17M | 71.92M | 70.49M | 72.00M | 69.58M | 76.92M | 72.34M | 73.50M | 74.75M |
|
Operating Expenses
|
20.39M | 32.70M | 30.58M | 30.78M | 30.70M | 30.20M | 33.01M | 29.00M | 29.71M | 31.65M | 54.86M | 53.83M | 54.93M | 52.38M | 51.68M | 52.82M | 50.47M | 46.66M | 52.12M | 52.30M | 50.94M | 51.72M | 52.15M | 51.45M | 50.73M | 78.91M | 87.32M | 85.48M | 83.44M | 89.04M | 77.67M | 82.68M | 78.92M | 86.49M | 81.16M | 85.26M | 87.49M | 91.64M | 90.22M | 88.89M | 90.16M | 94.10M | 91.41M | 92.96M | 91.60M | 99.72M | 93.45M | 94.80M | 96.55M |
|
EBIT
|
53.97M | 33.95M | 42.66M | 50.31M | 64.47M | 56.43M | 20.47M | 43.52M | 43.65M | 44.60M | 36.16M | 34.79M | 32.40M | 38.98M | 35.91M | 31.47M | 13.76M | 28.42M | 34.10M | 39.66M | 47.22M | 56.34M | 47.97M | 48.05M | 21.34M | 8.90M | 20.69M | 45.67M | 49.15M | 44.23M | 57.40M | 71.28M | 70.73M | 57.02M | 61.85M | 66.48M | 70.68M | 78.58M | 78.22M | 84.13M | 89.82M | 101.09M | 107.24M | 111.59M | 102.94M | 93.81M | 99.60M | 108.30M | 106.79M |
|
Other Non Operating Income
|
| | | | | | | | | -24.31M | -12.00M | -0.01M | 0.02M | | 0.08M | -0.08M | | 0.03M | | | | | | -0.01M | | 0.32M | 0.41M | 3.46M | 3.46M | | | | | -1.48M | | 0.04M | | | | | | | | | | | | | |
|
EBT
|
13.11M | -9.11M | 0.86M | 9.55M | 25.08M | 17.37M | -16.68M | 12.59M | 16.02M | 19.66M | 19.83M | 20.20M | 18.75M | 26.40M | 24.35M | 21.10M | 3.88M | 18.76M | 24.93M | 29.24M | 35.35M | 43.27M | 35.04M | 34.88M | 8.39M | -3.06M | 2.10M | 29.04M | 33.75M | 29.95M | 44.62M | 60.08M | 61.30M | 48.61M | 54.09M | 59.35M | 62.52M | 68.14M | 65.13M | 65.78M | 65.90M | 68.43M | 67.92M | 71.26M | 61.78M | 52.79M | 59.45M | 65.88M | 61.37M |
|
Tax Provisions
|
1.17M | -1.29M | -4.22M | 6.47M | -1.39M | 0.58M | -3.23M | 1.94M | 1.06M | 1.89M | 5.66M | 5.86M | 3.63M | 10.85M | 9.20M | 3.99M | 0.56M | 5.34M | 8.01M | 9.60M | 12.26M | 18.53M | 11.60M | 10.90M | 1.01M | -2.09M | 0.30M | 7.25M | 6.31M | 6.60M | 14.25M | 19.30M | 19.62M | 15.33M | 16.60M | 18.92M | 20.60M | 21.77M | 18.90M | 21.61M | 21.02M | 21.84M | 18.23M | 20.13M | 14.80M | 2.44M | 13.90M | 14.10M | 9.53M |
|
Profit After Tax
|
11.94M | -7.82M | 5.07M | 3.08M | 26.47M | 16.79M | -11.89M | 10.65M | 14.96M | 17.76M | 14.17M | 14.34M | 15.12M | 15.56M | 15.15M | 17.10M | 3.32M | 17.07M | 16.92M | 19.65M | 23.10M | 24.74M | 23.47M | 23.98M | 7.38M | -0.99M | 1.80M | 21.79M | 27.44M | 23.30M | 30.37M | 40.83M | 41.67M | 33.28M | 37.52M | 40.43M | 41.92M | 46.37M | 46.23M | 44.17M | 44.87M | 46.60M | 49.69M | 51.13M | 47.00M | 50.35M | 45.57M | 51.80M | 51.84M |
|
Income from Continuing Operations
|
11.94M | -7.82M | 5.07M | 3.08M | 26.47M | 16.79M | -13.45M | 10.65M | 14.96M | 17.76M | 14.17M | 14.34M | 15.12M | 15.56M | 15.15M | 17.10M | 3.32M | 13.41M | 16.92M | 19.65M | 23.10M | 24.74M | 23.44M | 23.98M | 7.38M | -0.97M | 1.80M | 21.79M | 27.44M | 23.35M | 30.37M | 40.78M | 41.67M | 33.28M | 37.49M | 40.43M | 41.92M | 46.37M | 46.23M | 44.17M | 44.87M | 46.60M | 49.69M | 51.13M | 46.98M | 50.35M | 45.55M | 51.78M | 51.84M |
|
Consolidated Net Income
|
11.94M | -7.82M | 5.07M | 3.08M | 26.47M | 16.79M | -13.45M | 10.65M | 14.96M | 17.76M | 14.17M | 14.34M | 15.12M | 15.56M | 15.15M | 17.10M | 3.32M | 13.41M | 16.92M | 19.65M | 23.10M | 24.74M | 23.44M | 23.98M | 7.38M | -0.97M | 1.80M | 21.79M | 27.44M | 23.35M | 30.37M | 40.78M | 41.67M | 33.28M | 37.49M | 40.43M | 41.92M | 46.37M | 46.23M | 44.17M | 44.87M | 46.60M | 49.69M | 51.13M | 46.98M | 50.35M | 45.55M | 51.78M | 51.84M |
|
Income towards Parent Company
|
11.94M | -7.82M | 5.07M | 3.08M | 26.47M | 16.79M | -13.45M | 10.65M | 14.96M | 17.76M | 14.17M | 14.34M | 15.12M | 15.56M | 15.15M | 17.10M | 3.32M | 13.41M | 16.92M | 19.65M | 23.10M | 24.74M | 23.44M | 23.98M | 7.38M | -0.97M | 1.80M | 21.79M | 27.44M | 23.35M | 30.37M | 40.78M | 41.67M | 33.28M | 37.49M | 40.43M | 41.92M | 46.37M | 46.23M | 44.17M | 44.87M | 46.60M | 49.69M | 51.13M | 46.98M | 50.35M | 45.55M | 51.78M | 51.84M |
|
Preferred Dividend Payments
|
1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 3.04M | 3.46M | 3.47M | 3.46M | 3.47M | 3.46M | 3.47M | 3.46M | 3.47M | 3.46M | 3.46M | 3.47M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.25M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
10.74M | -31.73M | 3.87M | 1.88M | 25.27M | 15.59M | -13.09M | 9.45M | 13.76M | 14.72M | 10.71M | 10.87M | 11.65M | 12.09M | 11.69M | 13.64M | -0.15M | 13.61M | 13.45M | 16.18M | 19.63M | 23.12M | 21.84M | 22.35M | 5.75M | -2.62M | 0.17M | 20.16M | 25.81M | 21.67M | 29.12M | 40.83M | 41.67M | 33.28M | 37.52M | 40.43M | 41.92M | 46.37M | 46.23M | 44.17M | 44.87M | 46.60M | 49.69M | 51.13M | 47.00M | 50.35M | 45.57M | 51.80M | 51.84M |
|
EPS (Basic)
|
0.35 | 0.75 | 0.13 | 0.04 | 0.56 | 0.35 | -0.28 | 0.23 | 0.34 | 0.36 | 0.24 | 0.25 | 0.27 | 0.27 | 0.27 | 0.30 | 0.00 | 0.31 | 0.31 | 0.36 | 0.45 | 0.47 | 0.43 | 0.44 | 0.11 | -0.05 | 0.00 | 0.39 | 0.50 | 0.42 | 0.57 | 0.79 | 0.82 | 0.67 | 0.77 | 0.84 | 0.88 | 0.97 | 0.97 | 0.93 | 0.95 | 0.99 | 1.06 | 1.09 | 1.01 | 1.10 | 1.01 | 1.15 | 1.17 |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.75 | 0.13 | 0.04 | 0.56 | 0.35 | -0.28 | 0.23 | 0.34 | 0.35 | 0.24 | 0.25 | 0.26 | 0.27 | 0.26 | 0.30 | | 0.32 | 0.30 | 0.35 | 0.42 | 0.45 | 0.42 | 0.43 | 0.11 | -0.05 | | 0.39 | 0.50 | 0.43 | 0.56 | 0.78 | 0.81 | 0.66 | 0.76 | 0.84 | 0.87 | 0.97 | 0.96 | 0.93 | 0.95 | 0.99 | 1.05 | 1.08 | 1.00 | 1.09 | 1.00 | 1.15 | 1.16 |
|
Shares Outstanding (Weighted Average)
|
| | 46.32M | | 45.27M | 44.01M | 43.08M | 40.98M | 40.69M | 40.74M | 43.87M | 43.91M | 43.91M | 43.91M | 43.91M | 43.95M | 43.95M | 43.95M | 43.97M | 43.97M | 43.98M | 51.29M | 51.32M | 51.33M | 51.35M | 51.35M | 51.34M | 51.34M | 51.34M | 51.35M | 51.39M | 51.64M | 51.66M | 49.85M | 48.95M | 48.60M | 47.55M | 47.56M | 47.60M | 47.53M | 47.13M | 47.06M | 47.08M | 46.56M | 45.90M | 45.90M | 45.39M | 44.91M | 44.52M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.55M | 51.75M | 52.05M | 51.75M | 51.37M | 49.48M | 48.93M | 48.59M | 48.44M | 47.94M | 47.72M | 47.60M | 47.55M | 47.34M | 47.24M | 47.11M | 46.90M | 45.51M | 45.27M | 45.06M |
|
EBITDA
|
53.97M | 33.95M | 42.66M | 50.31M | 64.47M | 56.43M | 20.47M | 43.52M | 43.65M | 44.60M | 36.16M | 34.79M | 32.40M | 38.98M | 35.91M | 31.47M | 13.76M | 28.42M | 34.10M | 39.66M | 47.22M | 56.34M | 47.97M | 48.05M | 21.34M | 8.90M | 20.69M | 45.67M | 49.15M | 44.23M | 57.40M | 71.28M | 70.73M | 57.02M | 61.85M | 66.48M | 70.68M | 78.58M | 78.22M | 84.13M | 89.82M | 101.09M | 107.24M | 111.59M | 102.94M | 93.81M | 99.60M | 108.30M | 106.79M |
|
Tax Rate
|
8.94% | 14.13% | | 67.75% | | 3.34% | 19.37% | 15.39% | 6.60% | 9.64% | 28.54% | 29.00% | 19.35% | 41.08% | 37.79% | 18.93% | 14.44% | 28.49% | 32.13% | 32.81% | 34.66% | 42.82% | 33.10% | 31.25% | 12.01% | 68.31% | 14.16% | 24.96% | 18.69% | 22.04% | 31.93% | 32.13% | 32.02% | 31.54% | 30.69% | 31.88% | 32.95% | 31.94% | 29.02% | 32.85% | 31.91% | 31.91% | 26.83% | 28.25% | 23.95% | 4.62% | 23.38% | 21.40% | 15.53% |