|
Provisions
|
0.91M | 2.64M | -7.37M | -1.28M | 0.88M | 4.58M | 3.28M | -0.18M | 0.26M | 1.39M | 2.94M | 3.36M | 2.50M | 1.92M | 1.97M | -0.21M | 5.15M | 12.22M | 13.84M | -19.16M | -4.86M | -4.04M | 1.97M | -4.99M | -4.61M | 2.99M | 3.19M | 2.98M | 0.18M | 2.49M | -1.58M | 1.81M | 2.18M | 3.11M | 5.32M | 3.94M |
|
Revenue
|
77.21M | 76.22M | 79.07M | 89.63M | 77.91M | 5.51M | 5.93M | 6.26M | 6.39M | 6.67M | 6.42M | 6.81M | 6.72M | 6.93M | 6.84M | 7.27M | 7.11M | 8.80M | 13.05M | 12.01M | 9.62M | 8.57M | 8.82M | 8.89M | 8.80M | 8.86M | 8.22M | 8.22M | 8.62M | 8.82M | 9.10M | 8.94M | 10.02M | 10.73M | 10.62M | 134.51M |
|
Interest income - Loans
|
60.05M | 58.40M | 59.89M | 63.63M | 59.91M | 61.22M | 63.11M | 64.45M | 64.40M | 64.50M | 69.91M | 72.34M | 72.00M | 82.47M | 84.21M | 82.70M | 80.69M | 80.16M | 82.62M | 85.27M | 78.74M | 81.18M | 78.13M | 79.17M | 72.42M | 77.79M | 83.52M | 89.38M | 91.61M | 96.43M | 103.26M | 108.50M | 111.21M | 115.32M | 120.20M | 120.87M |
|
Interest income - Investments
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
| | | | | | | | | | | | | | | | | | | | 4.26M | 4.60M | 4.90M | 256.49M | 6.13M | 7.62M | 10.32M | 260.09M | 12.98M | 13.43M | 13.32M | | 11.90M | 10.95M | 10.23M | |
|
Other interest income
|
0.27M | 0.25M | 0.32M | 0.18M | 0.25M | 0.70M | 1.38M | 0.76M | 0.37M | 0.27M | 0.43M | 0.34M | 0.64M | 0.53M | 1.82M | 0.95M | 0.49M | 0.11M | 0.06M | 0.07M | 0.14M | 0.19M | 0.36M | 0.19M | 0.15M | 0.26M | 3.18M | 4.54M | 3.40M | 1.91M | 1.41M | 1.41M | 2.12M | 1.25M | 2.00M | 2.75M |
|
Interest Income - Total
|
69.31M | 67.01M | 68.24M | 71.70M | 68.75M | 70.48M | 73.22M | 73.97M | 73.71M | 74.69M | 80.23M | 82.17M | 81.86M | 92.23M | 94.59M | 91.83M | 88.91M | 87.44M | 89.57M | 91.80M | 85.17M | 87.99M | 85.42M | 87.27M | 81.15M | 88.35M | 99.94M | 108.81M | 110.90M | 114.67M | 120.89M | 125.21M | 126.64M | 128.90M | 133.81M | 133.61M |
|
Interest Expense - Deposits
|
2.39M | 2.39M | 2.35M | 2.21M | 2.16M | 2.46M | 2.88M | 2.49M | 3.29M | 4.11M | 6.41M | 6.01M | 7.09M | 8.81M | 9.65M | 7.79M | 6.34M | 3.35M | 2.66M | 1.89M | 1.58M | 1.28M | 1.01M | 0.83M | 0.72M | 1.33M | 5.76M | 10.21M | 14.21M | 18.07M | 20.03M | 19.47M | 19.86M | 20.37M | 22.76M | 19.80M |
|
Interest Expense - Debt
|
6.11M | 6.12M | 6.18M | 5.88M | 5.79M | 5.77M | 6.07M | 4.95M | 2.45M | 2.54M | 2.52M | 2.60M | 2.47M | 2.45M | 2.67M | 1.86M | 1.54M | 1.17M | 2.04M | 2.90M | 2.29M | 2.27M | 2.19M | 2.14M | 2.15M | 2.18M | 2.23M | 2.28M | 2.32M | 2.34M | 2.36M | 2.37M | 2.36M | 2.36M | 2.37M | 2.34M |
|
Interest Expenses
|
9.49M | 9.53M | 9.71M | 9.45M | 9.80M | 10.70M | 11.67M | 10.49M | 8.86M | 9.95M | 12.55M | 12.54M | 14.08M | 16.38M | 17.49M | 14.82M | 12.63M | 6.26M | 5.73M | 5.48M | 4.44M | 4.14M | 3.82M | 3.56M | 3.46M | 4.41M | 9.12M | 14.20M | 18.70M | 23.10M | 26.62M | 30.13M | 31.02M | 31.07M | 32.69M | 30.17M |
|
Interest Income - Net
|
59.82M | 57.48M | 58.53M | 62.25M | 58.95M | 59.78M | 61.55M | 63.48M | 64.85M | 64.74M | 67.68M | 69.63M | 67.78M | 75.85M | 77.10M | 77.01M | 76.28M | 81.19M | 83.84M | 86.32M | 80.73M | 83.85M | 81.60M | 83.71M | 77.69M | 83.94M | 90.83M | 94.61M | 92.20M | 91.57M | 94.27M | 95.07M | 95.62M | 97.84M | 101.11M | 103.44M |
|
Interest Income - Total
|
58.91M | 54.85M | 65.90M | 63.53M | 58.08M | 55.20M | 58.27M | 63.66M | 64.59M | 63.36M | 64.74M | 66.27M | 65.28M | 73.93M | 75.13M | 77.22M | 71.13M | 68.96M | 70.00M | 105.48M | 85.59M | 87.89M | 79.63M | 88.70M | 82.29M | 80.95M | 87.64M | 91.62M | 92.02M | 89.08M | 95.85M | 93.27M | 93.44M | 94.72M | 95.80M | 99.51M |
|
Financial Services Fees
|
2.57M | 3.35M | 3.64M | 4.85M | 2.80M | 3.45M | 3.36M | 3.55M | 4.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
3.42M | 3.58M | 3.80M | 3.46M | 3.14M | 3.16M | 3.22M | 3.14M | 2.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | -2.27M | | | | | -0.61M | 0.19M | | | | -0.03M | -0.01M | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.76M | | | -3.94M | 0.79M | 1.28M | 1.37M | -3.43M | 0.94M | 1.32M | 1.34M | -0.78M | 0.82M | 1.60M | 2.23M | 2.54M | 1.94M | 3.70M | 9.07M | -14.71M | 6.60M | 4.41M | -11.01M | | 1.94M | 1.29M | -2.73M | | 0.33M | 0.30M | 0.37M | -0.94M | 0.31M | 0.56M | 0.62M | -1.41M |
|
Income - Trust
|
5.11M | 5.44M | 5.32M | 5.53M | 5.51M | 6.03M | 5.93M | 6.26M | 6.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
| | | | | 0.90M | 0.80M | | | | | | 0.90M | 0.90M | 0.90M | | 0.90M | 1.00M | 1.00M | | 1.30M | 1.30M | 1.40M | | 1.40M | 1.40M | 1.40M | | 1.30M | 1.30M | 1.30M | | 1.30M | 1.20M | 1.20M | |
|
Card Income
|
0.58M | 0.57M | 0.58M | 0.53M | 0.54M | 0.56M | 0.60M | 0.55M | 0.52M | 0.51M | 0.50M | 15.78M | 0.44M | 0.46M | 0.48M | 18.87M | 0.41M | 5.56M | 5.85M | 5.79M | 6.09M | 6.76M | 6.45M | 6.57M | 6.13M | 6.73M | 6.51M | 6.67M | 6.46M | 6.83M | 6.65M | 6.58M | 6.24M | 6.58M | 6.54M | 6.51M |
|
Other Non-Interest Income
|
3.40M | 4.42M | 4.14M | 8.84M | 3.71M | 3.05M | 4.38M | 8.27M | 3.45M | 2.72M | 3.47M | 3.91M | 2.99M | 2.93M | 2.62M | 2.78M | 2.69M | 2.13M | 2.80M | 3.96M | 2.65M | 2.41M | 3.35M | 2.10M | 2.72M | 2.40M | 3.70M | 1.53M | 2.23M | 2.69M | 2.32M | 3.65M | 3.24M | 3.10M | 6.55M | 5.44M |
|
Non-Interest Income
|
17.39M | 18.74M | 20.54M | 27.38M | 18.95M | 20.70M | 23.54M | 23.24M | 26.90M | 23.24M | 24.06M | 26.89M | 22.02M | 22.81M | 28.14M | 24.22M | 22.49M | 30.96M | 36.56M | 35.66M | 34.09M | 31.24M | 32.41M | 32.21M | 31.66M | 31.19M | 46.69M | 26.39M | 24.39M | 25.02M | 27.71M | 15.52M | 26.20M | 28.79M | 36.53M | 31.06M |
|
Amortization - Intangibles
|
| | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.70M | 0.74M | 0.62M | 0.61M | 0.61M | 0.53M | 0.53M | 0.48M | 0.48M | 0.42M | 0.40M | 0.40M | 0.40M | 0.34M | 0.34M | 0.33M | 0.33M | 0.33M | 0.33M | 0.32M | 0.32M | 0.29M | 0.29M |
|
Depreciation & Amortization - Total
|
3.44M | 3.42M | 3.44M | 3.47M | 3.62M | 3.64M | 3.87M | 4.20M | 4.15M | 4.01M | 3.81M | 4.17M | 4.15M | 4.39M | 4.18M | 4.32M | 4.32M | 4.85M | 4.69M | 4.95M | 2.61M | 2.76M | 2.80M | 2.72M | 2.94M | 2.93M | 2.91M | 3.12M | 3.25M | 3.10M | 3.06M | 2.82M | 2.58M | 2.45M | 2.57M | 2.38M |
|
Research & Development
|
1.22M | 1.37M | 1.45M | 1.57M | 1.97M | 1.68M | 1.92M | 1.69M | 1.77M | 1.90M | 2.58M | 2.22M | 2.13M | 2.90M | 2.94M | 2.78M | 2.49M | 2.58M | 3.27M | 3.31M | 7.71M | 7.15M | 7.82M | 7.86M | 7.50M | 8.42M | 8.17M | 8.54M | 8.75M | 9.58M | 9.70M | 9.61M | 8.81M | 9.54M | 11.76M | 10.45M |
|
Wages, Salaries and Other
|
21.55M | 21.26M | 22.08M | 22.14M | 22.72M | 23.00M | 23.30M | 23.16M | 25.32M | 24.10M | 27.23M | 27.10M | 25.80M | 32.09M | 30.71M | 30.90M | 28.43M | 30.70M | 31.63M | 37.28M | 29.90M | 30.30M | 29.43M | 35.95M | 30.52M | 31.05M | 37.89M | 33.84M | 34.87M | 33.65M | 34.52M | 36.19M | 35.73M | 35.95M | 38.37M | 37.25M |
|
Rent Expense
|
2.55M | 2.64M | 2.51M | 2.55M | 2.63M | 2.56M | 2.56M | 2.44M | 2.94M | 2.57M | 2.98M | 2.77M | 3.01M | 3.22M | 3.23M | 3.35M | 3.48M | 3.26M | 3.83M | 3.23M | 3.64M | 3.03M | 3.21M | 3.16M | 3.21M | 3.04M | 3.46M | 4.16M | 3.35M | 3.21M | 3.20M | 3.34M | 3.18M | 2.98M | 3.73M | 2.93M |
|
Pension (IS)
|
| | | | | | | | 1.71M | 1.71M | 1.71M | 1.71M | 1.18M | 1.18M | 1.18M | -8.28M | 1.99M | 1.99M | 1.99M | -13.92M | 2.04M | -2.04M | -2.04M | -2.04M | -3.03M | -3.03M | -3.03M | -3.03M | 1.89M | -1.89M | -1.89M | -1.89M | -2.20M | -2.20M | -2.20M | -2.65M |
|
Other Operating Expenses
|
42.69M | 37.88M | 39.36M | 54.79M | 40.69M | 41.67M | 42.91M | 45.11M | 45.45M | 44.05M | 49.95M | 53.44M | 47.53M | 59.68M | 55.40M | 60.78M | 55.98M | 54.12M | 58.06M | 74.17M | 53.90M | 58.47M | 54.66M | 62.02M | 53.72M | 55.66M | 68.37M | 61.84M | 61.15M | 59.99M | 61.84M | 63.27M | 62.66M | 60.22M | 67.61M | 67.49M |
|
Operating Expenses
|
49.90M | 45.31M | 46.76M | 62.37M | 48.91M | 49.55M | 51.26M | 53.44M | 54.31M | 52.53M | 59.32M | 62.60M | 56.83M | 70.19M | 65.74M | 71.23M | 66.28M | 64.80M | 69.86M | 85.66M | 67.86M | 71.40M | 68.49M | 75.76M | 67.37M | 70.05M | 82.90M | 77.65M | 76.50M | 75.89M | 77.81M | 79.04M | 77.23M | 75.19M | 85.68M | 83.24M |
|
Operating Income
|
| | | | | -45.79M | -48.25M | -50.15M | -49.82M | -47.53M | -54.66M | -57.40M | -52.39M | -65.75M | -61.74M | -67.56M | -63.67M | -58.23M | -58.99M | -74.50M | -60.50M | -65.05M | -61.98M | -68.93M | -60.21M | -64.05M | -77.45M | -72.42M | -70.36M | -69.83M | -71.69M | -73.17M | -69.83M | -67.44M | -78.84M | |
|
EBIT
|
35.89M | 37.80M | 49.39M | 37.99M | 37.92M | -45.79M | -48.25M | -50.15M | -49.82M | -47.53M | -54.66M | -57.40M | -52.39M | -65.75M | -61.74M | -67.56M | -63.67M | -58.23M | -58.99M | -74.50M | -60.50M | -65.05M | -61.98M | -68.93M | -60.21M | -64.05M | -77.45M | -72.42M | -70.36M | -69.83M | -71.69M | -73.17M | -69.83M | -67.44M | -78.84M | 77.50M |
|
EBT
|
26.40M | 28.28M | 39.68M | 28.54M | 28.12M | 26.34M | 30.55M | 33.46M | 37.19M | 34.06M | 29.48M | 30.57M | 30.48M | 26.55M | 37.53M | 30.21M | 27.34M | 35.13M | 36.70M | 55.48M | 51.81M | 47.73M | 43.55M | 45.14M | 46.57M | 42.09M | 51.43M | 40.36M | 39.90M | 38.21M | 45.75M | 29.74M | 42.41M | 48.33M | 46.65M | 47.33M |
|
Tax Provisions
|
7.71M | 8.28M | 12.23M | 8.54M | 7.85M | 7.31M | 8.43M | 10.63M | 6.06M | 5.82M | 4.72M | 4.30M | 5.02M | 4.38M | 6.39M | 6.28M | 4.97M | 5.62M | 5.86M | 10.28M | 8.98M | 8.60M | 8.12M | 8.59M | 7.70M | 7.77M | 9.36M | 7.28M | 6.17M | 6.63M | 8.84M | 5.24M | 7.21M | 8.96M | 8.43M | 8.70M |
|
Profit After Tax
|
18.69M | 20.00M | 27.45M | 20.00M | 20.27M | 19.03M | 22.11M | 22.83M | 31.12M | 28.24M | 24.76M | 26.26M | 25.45M | 22.16M | 31.15M | 23.94M | 22.37M | 29.50M | 30.85M | 45.20M | 42.83M | 39.13M | 35.43M | 36.55M | 38.88M | 34.32M | 42.07M | 33.08M | 33.73M | 31.58M | 36.92M | 24.50M | 35.20M | 39.37M | 38.22M | 38.63M |
|
Equity Income
|
| | | | | | | | 3.49M | 1.35M | 0.09M | -0.02M | 1.74M | 0.23M | 3.33M | -0.19M | -0.97M | -0.98M | 1.20M | 2.93M | -1.81M | 0.47M | 0.61M | 2.12M | 2.35M | 0.71M | 0.06M | -0.17M | -0.41M | 0.03M | 1.00M | 0.35M | -0.69M | 0.36M | 1.56M | 1.85M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | -8.00M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
18.69M | 20.00M | 27.45M | 20.00M | 20.27M | 19.03M | 22.11M | 22.83M | 31.12M | 28.24M | 24.76M | 26.26M | 25.45M | 22.16M | 31.15M | 23.94M | 22.37M | 29.50M | 30.85M | 45.20M | 42.83M | 39.13M | 35.43M | 36.55M | 38.88M | 34.32M | 42.07M | 33.08M | 33.73M | 31.58M | 36.92M | 24.50M | 35.20M | 39.37M | 38.22M | 38.63M |
|
Consolidated Net Income
|
18.69M | 20.00M | 27.45M | 20.00M | 20.27M | 19.03M | 22.11M | 22.83M | 31.12M | 28.24M | 24.76M | 26.26M | 25.45M | 22.16M | 31.15M | 23.94M | 22.37M | 29.50M | 30.85M | 45.20M | 42.83M | 39.13M | 35.43M | 36.55M | 38.88M | 34.32M | 42.07M | 33.08M | 33.73M | 31.58M | 36.92M | 24.50M | 35.20M | 39.37M | 38.22M | 38.63M |
|
Income towards Parent Company
|
18.69M | 20.00M | 27.45M | 20.00M | 20.27M | 19.03M | 22.11M | 22.83M | 31.12M | 28.24M | 24.76M | 26.26M | 25.45M | 22.16M | 31.15M | 23.94M | 22.37M | 29.50M | 30.85M | 37.20M | 42.83M | 39.13M | 35.43M | 36.55M | 38.88M | 34.32M | 42.07M | 33.08M | 33.73M | 31.58M | 36.92M | 24.50M | 35.20M | 39.37M | 38.22M | 38.63M |
|
Net Income towards Common Stockholders
|
18.69M | 20.00M | 27.45M | 20.00M | 20.27M | 19.03M | 22.11M | 22.83M | 31.12M | 28.24M | 24.76M | 26.26M | 25.45M | 22.16M | 31.15M | 23.94M | 22.37M | 29.50M | 30.85M | 37.20M | 42.83M | 39.13M | 35.43M | 36.55M | 38.88M | 34.32M | 42.07M | 33.08M | 33.73M | 31.58M | 36.92M | 24.50M | 35.20M | 39.37M | 38.22M | 38.63M |
|
EPS (Basic)
|
1.22 | 1.30 | 1.79 | 1.31 | 1.32 | 1.24 | 1.45 | 1.50 | 2.04 | 1.85 | 1.58 | 1.67 | 1.63 | 1.34 | 1.90 | 1.46 | 1.37 | 1.81 | 1.89 | 2.77 | 2.63 | 2.39 | 2.17 | 2.25 | 2.40 | 2.11 | 2.59 | 2.03 | 2.08 | 1.95 | 2.29 | 1.52 | 2.18 | 2.44 | 2.37 | 2.39 |
|
EPS (Weighted Average and Diluted)
|
1.21 | 1.30 | 1.78 | 1.30 | 1.31 | 1.24 | 1.44 | 1.48 | 2.02 | 1.83 | 1.56 | 1.67 | 1.62 | 1.33 | 1.89 | 1.45 | 1.36 | 1.80 | 1.88 | 2.75 | 2.61 | 2.38 | 2.16 | 2.23 | 2.38 | 2.10 | 2.57 | 2.01 | 2.07 | 1.94 | 2.28 | 1.51 | 2.17 | 2.42 | 2.35 | 2.37 |
|
Shares Outstanding (Weighted Average)
|
15.33M | 15.33M | 15.33M | 15.34M | 15.29M | 15.30M | 15.30M | 15.29M | 15.29M | 15.30M | 15.69M | 15.70M | 15.61M | 16.65M | 16.41M | 16.35M | 16.27M | 16.30M | 16.30M | 16.31M | 16.31M | 16.34M | 16.34M | 16.22M | 16.22M | 16.25M | 16.25M | 16.26M | 16.26M | 16.18M | 16.15M | 16.12M | 16.12M | 16.15M | 16.15M | |
|
Shares Outstanding (Diluted Average)
|
15.41M | 15.40M | 15.40M | | 15.43M | 15.42M | 15.39M | | 15.43M | 15.42M | 15.83M | | 15.74M | 16.64M | 16.48M | | 16.43M | 16.40M | 16.40M | | 16.44M | 16.47M | 16.45M | | 16.33M | 16.36M | 16.37M | | 16.32M | 16.28M | 16.26M | | 16.19M | 16.24M | 16.26M | |
|
EBITDA
|
39.33M | 41.22M | 52.82M | 41.46M | 41.54M | -42.15M | -44.38M | -45.95M | -45.67M | -43.52M | -50.85M | -53.23M | -48.24M | -61.37M | -57.56M | -63.24M | -59.35M | -53.38M | -54.30M | -69.55M | -57.89M | -62.29M | -59.18M | -66.21M | -57.27M | -61.12M | -74.54M | -69.30M | -67.11M | -66.73M | -68.62M | -70.34M | -67.24M | -64.98M | -76.27M | 79.88M |
|
Tax Rate
|
29.22% | 29.28% | 30.82% | 29.92% | 27.93% | 27.75% | 27.61% | 31.77% | 16.30% | 17.09% | 16.02% | 14.08% | 16.48% | 16.52% | 17.01% | 20.78% | 18.17% | 16.00% | 15.96% | 18.52% | 17.34% | 18.01% | 18.64% | 19.04% | 16.53% | 18.46% | 18.20% | 18.03% | 15.45% | 17.34% | 19.31% | 17.62% | 17.00% | 18.54% | 18.07% | 18.39% |