|
Provisions
|
2.82M | 4.62M | 8.29M | 4.33M | 4.31M | 7.02M | 5.46M | 9.60M | 9.15M | 9.03M | 10.35M | 9.62M | 9.29M | 7.08M | 21.97M | 4.90M | 26.20M | 26.68M | 22.98M | 7.30M | 1.45M | -12.95M | -19.89M | -1.31M | -19.91M | 33.86M | -15.90M | 0.03M | 24.22M | 5.06M | 20.22M | 11.22M | 10.21M | 11.10M | 12.15M | 13.33M | 26.80M | 11.95M | 15.18M |
|
Revenue
|
99.73M | 103.47M | 104.94M | 110.44M | 8.10M | 8.66M | 8.91M | 10.59M | 10.35M | 10.11M | 10.84M | 11.26M | 10.07M | 10.56M | 10.82M | 13.33M | 13.33M | 12.46M | 13.97M | 10.80M | 9.71M | 10.05M | 11.56M | 11.91M | 10.70M | 11.38M | 12.56M | 11.89M | 12.44M | 12.88M | 12.43M | 12.78M | 11.96M | 12.25M | 12.71M | 12.98M | 12.63M | 12.59M | 13.04M |
|
Interest income - Loans
|
66.68M | 63.01M | 65.08M | 70.89M | 68.73M | 73.55M | 77.46M | 132.62M | 143.35M | 150.25M | 162.44M | 160.00M | 159.44M | 178.12M | 179.97M | 193.40M | 187.57M | 176.91M | 163.18M | 160.12M | 146.42M | 138.80M | 132.22M | 137.56M | 127.18M | 163.58M | 187.35M | 216.09M | 227.50M | 244.29M | 255.90M | 261.50M | 261.49M | 270.94M | 277.94M | 272.73M | 257.75M | 265.37M | 269.21M |
|
Interest income - Investments
|
1.35M | 0.31M | 0.56M | 2.22M | 1.67M | 1.87M | 0.41M | 1.99M | 0.39M | 0.03M | 0.64M | 0.15M | 0.01M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
16.39M | 19.53M | 17.18M | 20.41M | 19.89M | 19.89M | 18.26M | 30.84M | 25.49M | 26.18M | 29.67M | 30.22M | 30.06M | 32.87M | 37.88M | 30.89M | 41.79M | 38.23M | 35.81M | 52.05M | 36.06M | 37.20M | 34.56M | 45.74M | 41.65M | 44.48M | 45.08M | 48.48M | 43.09M | 42.93M | 42.58M | 48.57M | 42.51M | 45.35M | 44.54M | 46.12M | 46.05M | 42.28M | 43.03M |
|
Interest Income - Deposits
|
0.14M | 0.08M | 0.26M | 0.24M | 0.12M | 0.21M | 0.65M | 0.95M | 1.01M | 1.41M | 1.41M | 2.17M | 2.15M | 1.12M | 1.59M | 2.62M | 2.44M | 0.60M | 0.62M | 0.72M | 0.80M | 0.65M | 0.76M | 0.58M | 0.65M | 2.06M | 1.14M | 2.44M | 2.78M | 4.02M | 3.57M | 3.12M | 3.01M | 2.96M | 2.92M | 2.91M | 2.70M | 2.53M | 6.42M |
|
Interest Income - Fed Funds
|
0.01M | 0.02M | 0.27M | -0.47M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Trading Account Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M |
|
Other interest income
|
0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
75.62M | 71.90M | 73.42M | 80.06M | 78.43M | 83.90M | 87.48M | 145.19M | 157.14M | 166.27M | 178.98M | 174.44M | 178.09M | 195.24M | 196.41M | 213.39M | 209.23M | 191.65M | 179.72M | 179.11M | 169.43M | 166.97M | 163.93M | 170.73M | 161.73M | 204.81M | 230.62M | 264.58M | 279.14M | 297.22M | 310.29M | 323.52M | 322.65M | 329.14M | 334.29M | 325.98M | 307.84M | 315.02M | 313.42M |
|
Interest Expense - Deposits
|
3.65M | 3.78M | 3.73M | 4.05M | 4.20M | 4.82M | 6.03M | 12.71M | 15.60M | 18.46M | 24.39M | 28.76M | 30.75M | 34.80M | 36.94M | 36.53M | 31.28M | 18.01M | 16.21M | 14.37M | 13.18M | 10.78M | 9.12M | 8.10M | 6.82M | 9.75M | 25.43M | 57.05M | 87.53M | 108.36M | 133.16M | 143.87M | 151.93M | 153.03M | 152.24M | 143.03M | 130.45M | 126.34M | 116.61M |
|
Interest Expense - Debt
|
0.54M | 0.54M | 0.52M | 0.56M | 0.57M | 0.62M | 0.68M | 1.48M | 1.33M | 5.74M | 5.28M | 4.50M | 4.41M | 4.54M | 4.58M | 4.81M | 4.83M | 4.67M | 4.63M | 4.62M | 4.53M | 4.57M | 4.61M | 4.58M | 4.46M | 4.99M | 5.25M | 4.80M | 4.60M | 6.70M | 6.97M | 7.18M | 6.97M | 7.03M | 7.13M | 6.50M | 6.13M | 6.19M | 7.12M |
|
Interest Expense - Fed Funds
|
0.07M | 0.06M | 0.06M | 0.09M | 0.07M | 0.09M | 0.08M | 0.10M | 0.11M | 0.09M | 0.10M | 0.12M | 0.14M | 0.26M | 0.25M | 0.37M | 0.76M | 0.34M | 0.34M | 0.28M | 0.24M | 0.19M | 0.07M | 0.07M | 0.07M | 0.12M | 0.30M | 0.45M | 0.32M | 0.32M | 0.28M | 0.23M | 0.19M | 0.16M | 0.14M | 0.12M | 0.11M | 0.06M | 0.07M |
|
Interest Expense - Others
|
1.13M | 0.94M | 1.05M | 1.03M | 1.19M | 1.56M | 1.88M | 3.99M | 5.14M | 5.14M | 6.24M | 7.13M | 6.79M | 6.22M | 5.38M | 4.62M | 4.88M | 4.96M | 4.94M | 4.87M | 4.80M | 4.90M | 4.89M | 4.90M | 4.78M | 4.84M | 6.05M | 9.26M | 8.85M | 18.61M | 16.45M | 16.61M | 11.65M | 15.03M | 17.07M | 11.39M | 7.71M | 10.61M | 2.96M |
|
Interest Expenses
|
5.39M | 5.32M | 5.36M | 5.74M | 6.05M | 7.09M | 8.66M | 18.28M | 22.17M | 29.43M | 36.02M | 40.52M | 42.09M | 45.81M | 47.14M | 46.33M | 41.75M | 27.97M | 26.11M | 24.15M | 22.75M | 20.44M | 18.69M | 17.65M | 16.12M | 19.71M | 37.03M | 71.56M | 101.30M | 133.99M | 156.85M | 167.89M | 170.74M | 175.24M | 176.58M | 161.04M | 144.41M | 143.20M | 126.76M |
|
Interest Income - Net
|
70.23M | 66.58M | 68.06M | 74.33M | 72.38M | 76.81M | 78.82M | 126.92M | 134.97M | 136.84M | 142.97M | 133.92M | 136.00M | 149.43M | 149.26M | 167.07M | 167.48M | 163.68M | 153.61M | 154.96M | 146.68M | 146.53M | 145.24M | 153.08M | 145.61M | 185.10M | 193.59M | 193.03M | 177.84M | 163.23M | 153.43M | 155.63M | 151.91M | 153.91M | 157.71M | 164.94M | 163.42M | 171.82M | 186.66M |
|
Interest Income - Total
|
67.41M | 61.97M | 59.77M | 70.00M | 68.07M | 69.79M | 73.36M | 117.32M | 125.82M | 127.80M | 132.62M | 124.30M | 126.71M | 142.35M | 127.29M | 162.16M | 144.35M | 141.77M | 130.63M | 148.02M | 145.24M | 159.48M | 165.13M | 154.39M | 165.52M | 151.24M | 193.48M | 193.00M | 153.62M | 163.17M | 145.71M | 145.60M | 141.70M | 142.81M | 145.56M | 151.61M | 136.62M | 159.88M | 174.69M |
|
Financial Services Fees
|
2.87M | 2.72M | 3.26M | 4.03M | 2.20M | 2.52M | 2.43M | 2.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
7.32M | 7.66M | 8.77M | 8.67M | 8.10M | 8.48M | 8.91M | 10.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.69M | 3.76M | 1.13M | 1.45M | 0.69M | 2.24M | 0.68M | 0.49M | 0.83M | 0.81M | 0.66M | 0.83M | 2.74M | 2.82M | 7.37M | 0.38M | 32.09M | 0.57M | 22.30M | 0.02M | 5.47M | 5.13M | 5.25M | -0.35M | -0.05M | -0.15M | -0.02M | -0.05M | | -0.39M | | -20.22M | | | -28.39M | | | | -801.49M |
|
Investment Banking Income
|
2.67M | 3.91M | 4.57M | 3.53M | 2.36M | 3.07M | 3.38M | 3.38M | 2.61M | 3.22M | 3.84M | 3.17M | 3.34M | 4.92M | 5.94M | 5.87M | 5.84M | 9.15M | 14.00M | 15.87M | 11.41M | 8.60M | 9.22M | 7.21M | 2.93M | 1.40M | 2.85M | 9.51M | 1.42M | 2.26M | 2.03M | 2.27M | 1.86M | 2.33M | 2.31M | 1.80M | 2.01M | 1.85M | 2.14M |
|
Income - Trust
|
3.63M | 3.66M | 3.87M | 4.28M | 4.21M | 4.11M | 4.22M | 6.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
2.83M | 4.73M | 4.34M | 4.58M | 2.42M | 3.96M | 3.22M | 3.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
7.20M | 7.69M | 7.83M | 8.03M | 7.93M | 8.66M | 8.86M | 8.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
3.64M | 4.67M | 6.75M | 3.72M | 3.62M | 4.28M | 7.28M | 4.12M | 4.01M | 5.20M | 4.94M | 9.52M | 4.20M | 6.10M | 44.72M | 9.76M | 12.80M | 32.60M | 5.40M | 11.90M | 10.50M | 8.40M | 6.41M | 9.99M | 7.30M | 6.84M | 6.70M | 6.60M | 11.30M | 9.84M | 7.43M | 6.87M | 7.20M | 6.41M | 8.35M | 5.57M | 8.01M | 4.92M | 6.14M |
|
Non-Interest Income
|
29.50M | 36.89M | 36.88M | 36.12M | 30.06M | 35.74M | 36.33M | 36.63M | 37.53M | 38.05M | 33.73M | 38.45M | 34.79M | 39.93M | 84.67M | 38.48M | 82.39M | 48.81M | 69.48M | 41.76M | 49.55M | 47.12M | 48.55M | 46.60M | 42.22M | 40.18M | 43.02M | 44.65M | 45.84M | 44.98M | 42.78M | 21.97M | 43.18M | 43.30M | 17.13M | 43.56M | 46.16M | 42.35M | -756.19M |
|
Amortization - Intangibles
|
1.46M | 1.45M | 1.50M | 1.53M | 1.55M | 1.55M | 1.72M | 2.84M | 2.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
3.95M | 4.08M | 4.27M | 4.39M | 4.44M | 4.55M | 4.84M | 5.53M | 4.40M | 4.02M | 3.76M | 4.14M | 3.36M | 4.21M | 4.90M | 5.76M | 5.72M | 6.14M | 6.23M | 5.94M | 5.42M | 4.86M | 4.89M | 4.72M | 4.78M | 5.10M | 5.39M | 5.39M | 5.05M | 5.13M | 5.12M | 5.45M | 5.14M | 5.62M | 5.61M | 5.67M | 5.46M | 5.47M | 5.28M |
|
Wages, Salaries and Other
|
34.77M | 33.10M | 31.78M | 33.80M | 35.54M | 34.20M | 35.28M | 49.29M | 56.36M | 55.68M | 55.52M | 49.19M | 56.37M | 56.13M | 52.06M | 63.23M | 67.92M | 57.64M | 61.14M | 55.76M | 60.34M | 60.26M | 61.90M | 63.83M | 67.91M | 74.14M | 71.92M | 73.02M | 77.04M | 74.72M | 67.37M | 66.98M | 72.65M | 70.72M | 69.17M | 71.59M | 74.82M | 73.86M | 76.25M |
|
Rent Expense
|
4.47M | 4.99M | 4.69M | 4.52M | 4.66M | 4.87M | 4.93M | 6.70M | 6.96M | 7.92M | 7.71M | 7.02M | 7.47M | 6.92M | 8.34M | 9.27M | 9.51M | 9.22M | 9.65M | 9.18M | 9.30M | 9.10M | 9.36M | 11.03M | 10.02M | 11.00M | 11.67M | 11.62M | 11.58M | 11.41M | 12.02M | 11.73M | 12.26M | 11.86M | 12.22M | 11.88M | 12.65M | 11.84M | 12.11M |
|
Restructuring Costs
|
0.09M | 0.37M | 1.52M | 2.85M | 0.52M | 6.60M | 0.75M | 14.04M | 1.71M | 1.47M | 0.80M | 0.80M | 1.47M | 7.52M | 2.56M | 24.83M | 1.07M | 1.83M | 0.90M | 0.73M | 0.23M | 0.69M | 1.40M | 13.59M | 1.89M | 19.13M | 1.42M | 0.04M | 1.40M | 0.02M | 0.01M | | | | | | | | |
|
Other Operating Expenses
|
53.28M | 54.70M | 51.95M | 54.98M | 136.20M | 55.39M | 55.64M | 82.21M | 130.95M | 85.10M | 87.97M | 83.44M | 89.11M | 92.10M | 91.07M | 95.08M | 112.51M | 98.99M | 99.80M | 109.99M | 98.05M | 100.01M | 98.68M | 112.25M | 111.73M | 121.57M | 120.45M | 125.53M | 125.20M | 123.14M | 114.86M | 130.96M | 122.48M | 121.87M | 119.36M | 123.57M | 126.46M | 121.27M | 124.65M |
|
Operating Expenses
|
61.79M | 64.14M | 62.43M | 66.72M | 66.32M | 71.41M | 66.16M | 108.49M | 98.07M | 98.51M | 100.25M | 95.40M | 101.41M | 110.74M | 106.86M | 134.94M | 128.81M | 116.18M | 116.58M | 125.84M | 113.00M | 114.66M | 114.33M | 141.60M | 128.42M | 156.81M | 138.94M | 142.57M | 143.23M | 139.70M | 132.00M | 148.14M | 139.88M | 139.35M | 137.19M | 141.12M | 144.58M | 138.59M | 142.03M |
|
Operating Income
|
12.29M | 12.15M | 11.97M | 13.79M | 11.13M | 11.94M | 15.23M | 15.91M | 13.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
12.29M | 12.15M | 11.97M | 13.79M | 11.13M | 11.94M | 15.23M | 15.91M | 13.71M | 96.78M | 102.11M | 107.87M | 102.18M | 117.35M | 152.24M | 112.02M | 139.68M | 102.37M | 109.65M | 88.09M | 104.54M | 112.38M | 118.03M | 77.04M | 95.44M | 54.31M | 134.59M | 166.63M | 157.53M | 202.44M | 213.34M | 187.32M | 215.75M | 221.99M | 202.08M | 215.09M | 182.62M | 206.84M | -596.76M |
|
Interest & Investment Income
|
8.51M | 8.50M | 7.77M | 8.70M | 9.45M | 9.99M | 9.22M | 11.46M | 12.62M | 14.30M | 14.64M | 11.90M | 16.28M | 15.67M | 14.47M | 16.96M | 18.94M | 13.47M | 14.91M | 17.21M | 21.57M | 27.13M | 30.72M | 32.27M | 33.71M | 37.85M | 40.95M | 45.69M | 48.77M | 48.75M | 50.64M | 58.76M | 58.00M | 55.05M | 53.22M | 50.16M | 47.26M | 46.90M | 37.46M |
|
EBT
|
35.12M | 34.72M | 34.21M | 39.39M | 31.81M | 34.12M | 43.53M | 45.46M | 65.28M | 67.34M | 66.09M | 67.35M | 60.09M | 71.54M | 105.10M | 65.70M | 97.93M | 74.39M | 83.53M | 63.94M | 81.78M | 91.94M | 99.34M | 59.39M | 79.32M | 34.60M | 97.56M | 95.07M | 56.23M | 68.45M | 56.49M | 19.43M | 45.01M | 46.75M | 25.50M | 54.05M | 38.20M | 63.64M | -723.52M |
|
Tax Provisions
|
11.62M | 11.81M | 10.78M | 12.41M | 9.69M | 11.06M | 14.68M | 26.55M | 13.97M | 13.78M | 10.90M | 11.71M | 12.40M | 15.62M | 23.27M | 12.98M | 20.69M | 15.59M | 17.63M | 10.97M | 14.36M | 17.02M | 18.77M | 11.15M | 14.23M | 7.15M | 16.96M | 11.81M | 10.64M | 10.14M | 9.24M | -4.47M | 6.13M | 5.99M | 0.76M | 5.73M | 5.81M | 8.87M | -160.73M |
|
Profit After Tax
|
23.50M | 22.91M | 23.43M | 26.97M | 22.12M | 23.07M | 28.85M | 18.90M | 51.31M | 53.56M | 55.19M | 55.65M | 47.70M | 55.92M | 81.83M | 52.72M | 77.24M | 58.80M | 65.90M | 52.97M | 67.42M | 74.92M | 80.57M | 48.24M | 65.09M | 27.45M | 80.60M | 83.26M | 45.59M | 58.31M | 47.25M | 23.91M | 38.87M | 40.76M | 24.74M | 48.32M | 32.39M | 54.77M | -562.79M |
|
Income from Continuing Operations
|
23.50M | 22.91M | 23.43M | 26.97M | 22.12M | 23.07M | 28.85M | 18.90M | 51.31M | 53.56M | 55.19M | 55.65M | 47.70M | 55.92M | 81.83M | 52.72M | 77.24M | 58.80M | 65.90M | 52.97M | 67.42M | 74.92M | 80.57M | 48.24M | 65.09M | 27.45M | 80.60M | 83.26M | 45.59M | 58.31M | 47.25M | 23.91M | 38.87M | 40.76M | 24.74M | 48.32M | 32.39M | 54.77M | -562.79M |
|
Consolidated Net Income
|
23.50M | 22.91M | 23.43M | 26.97M | 22.12M | 23.07M | 28.85M | 18.90M | 51.31M | 53.56M | 55.19M | 55.65M | 47.70M | 55.92M | 81.83M | 52.72M | 77.24M | 58.80M | 65.90M | 52.97M | 67.42M | 74.92M | 80.57M | 48.24M | 65.09M | 27.45M | 80.60M | 83.26M | 45.59M | 58.31M | 47.25M | 23.91M | 38.87M | 40.76M | 24.74M | 48.32M | 32.39M | 54.77M | -562.79M |
|
Income towards Parent Company
|
23.50M | 22.91M | 23.43M | 26.97M | 22.12M | 23.07M | 28.85M | 18.90M | 51.31M | 53.56M | 55.19M | 55.65M | 47.70M | 55.92M | 81.83M | 52.72M | 77.24M | 58.80M | 65.90M | 52.97M | 67.42M | 74.92M | 80.57M | 48.24M | 65.09M | 27.45M | 80.60M | 83.26M | 45.59M | 58.31M | 47.25M | 23.91M | 38.87M | 40.76M | 24.74M | 48.32M | 32.39M | 54.77M | -562.79M |
|
Preferred Dividend Payments
|
0.02M | | | | | | | | | | | | | 0.33M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
23.48M | 22.91M | 23.43M | 26.97M | 22.12M | 23.07M | 28.85M | 18.90M | 51.31M | 53.56M | 55.19M | 55.65M | 47.70M | 55.60M | 81.83M | 52.71M | 77.22M | 58.79M | 65.89M | 52.95M | 67.41M | 74.91M | 80.56M | 48.23M | 65.09M | 27.45M | 80.60M | 83.26M | 45.59M | 58.31M | 47.25M | 23.91M | 38.87M | 40.76M | 24.74M | 48.32M | 32.39M | 54.77M | -562.79M |
|
EPS (Basic)
|
0.77 | 0.75 | 0.77 | -0.71 | 0.35 | 0.36 | 0.45 | 0.18 | 0.56 | 0.58 | 0.60 | 0.60 | 0.52 | 0.58 | 0.85 | 0.47 | 0.68 | 0.54 | 0.60 | 0.49 | 0.62 | 0.69 | 0.75 | 0.41 | 0.58 | 0.21 | 0.63 | 0.66 | 0.36 | 0.46 | 0.38 | 0.20 | 0.31 | 0.32 | 0.20 | 0.39 | 0.26 | 0.43 | -4.01 |
|
EPS (Weighted Average and Diluted)
|
0.77 | 0.75 | 0.76 | -0.72 | 0.35 | 0.36 | 0.44 | 0.17 | 0.55 | 0.58 | 0.59 | 0.60 | 0.51 | 0.58 | 0.84 | 0.47 | 0.68 | 0.54 | 0.60 | 0.48 | 0.62 | 0.69 | 0.74 | 0.41 | 0.58 | 0.21 | 0.63 | 0.66 | 0.36 | 0.46 | 0.37 | 0.19 | 0.31 | 0.32 | 0.20 | 0.38 | 0.26 | 0.43 | -4.00 |
|
Shares Outstanding (Weighted Average)
|
60.73M | 60.65M | 60.83M | 62.54M | 62.70M | 62.78M | 64.43M | 91.94M | 92.20M | 92.24M | 92.29M | 92.30M | 92.52M | 95.88M | 96.61M | 96.65M | 113.28M | 108.97M | 109.02M | 108.85M | 108.09M | 108.35M | 108.28M | 114.83M | 112.37M | 130.65M | 128.32M | 126.97M | 127.15M | 127.33M | 126.26M | 125.17M | 125.33M | 125.48M | 125.55M | 125.57M | 125.81M | 125.95M | 144.70M |
|
EBITDA
|
16.24M | 16.23M | 16.25M | 18.17M | 15.58M | 16.49M | 20.07M | 21.44M | 18.11M | 100.80M | 105.87M | 112.01M | 105.54M | 121.56M | 157.14M | 117.78M | 145.40M | 108.51M | 115.88M | 94.03M | 109.95M | 117.24M | 122.93M | 81.77M | 100.22M | 59.42M | 139.99M | 172.02M | 162.58M | 207.57M | 218.46M | 192.77M | 220.89M | 227.61M | 207.69M | 220.76M | 188.08M | 212.32M | -591.49M |
|
Tax Rate
|
33.08% | 34.01% | 31.52% | 31.52% | 30.46% | 32.41% | 33.72% | 58.42% | 21.39% | 20.47% | 16.49% | 17.38% | 20.63% | 21.83% | 22.15% | 19.75% | 21.13% | 20.96% | 21.11% | 17.16% | 17.56% | 18.51% | 18.89% | 18.78% | 17.93% | 20.66% | 17.38% | 12.42% | 18.92% | 14.81% | 16.36% | | 13.63% | 12.81% | 2.98% | 10.60% | 15.21% | 13.94% | 22.22% |