|
Provisions
|
4.39M | 5.58M | 3.44M | 2.20M | 0.07M | 1.26M | -0.40M | 2.25M | 2.06M | 0.65M | 0.79M | 0.76M | 1.29M | -0.42M | 0.97M | 2.05M | 2.07M | 0.74M | 1.00M | 2.74M | 1.62M | 3.62M | 3.79M | 4.82M | 6.16M | 4.70M | 4.92M | 4.25M | 3.72M | 2.95M | 11.35M | 10.38M | 9.30M | 4.97M | 2.40M | 3.02M | -2.56M | -1.12M | 2.23M | 2.50M | 3.17M | 5.34M | 3.05M | -0.05M | 0.86M | 1.91M | 7.48M | -0.31M | 3.11M | 3.90M | 3.27M | 7.88M | 0.90M |
|
Revenue
|
55.82M | 59.94M | 61.58M | 55.81M | 59.01M | 56.86M | 57.59M | 57.91M | 57.77M | 58.21M | 59.08M | 56.70M | 58.99M | 61.32M | 62.92M | 64.59M | 65.36M | 65.74M | 67.03M | 5.00M | 5.04M | 5.32M | 5.19M | 5.80M | 5.11M | 4.97M | 4.86M | 5.58M | 4.98M | 5.27M | 4.85M | 5.59M | 5.15M | 5.52M | 5.48M | 6.47M | 5.89M | 5.95M | 5.91M | 6.09M | 5.50M | 5.61M | 5.68M | 6.47M | 5.65M | 5.91M | 6.29M | 7.08M | 6.52M | 6.82M | 6.67M | 7.27M | 6.83M |
|
Interest income - Loans
|
42.27M | 43.72M | 44.44M | 41.30M | 41.71M | 40.74M | 40.24M | 39.90M | 40.32M | 40.61M | 40.55M | 39.17M | 40.11M | 42.39M | 42.74M | 43.89M | 44.97M | 44.41M | 44.88M | 48.03M | 50.43M | 51.38M | 53.69M | 58.52M | 59.96M | 62.28M | 62.68M | 65.60M | 66.81M | 63.26M | 61.53M | 58.81M | 58.32M | 64.11M | 57.86M | 57.14M | 61.70M | 58.33M | 55.21M | 60.41M | 69.03M | 79.24M | 86.69M | 93.30M | 100.21M | 107.10M | 109.20M | 113.10M | 115.20M | 113.83M | 113.56M | 117.23M | 120.24M |
|
Interest Income - Debt Securities
|
5.40M | 4.93M | 4.86M | 4.48M | 4.91M | 4.69M | 4.45M | 4.33M | 4.33M | 3.91M | 3.85M | 3.69M | 3.50M | 3.58M | 3.08M | 3.04M | 2.38M | 3.41M | 3.51M | 3.37M | 3.05M | 3.92M | 4.61M | 4.47M | 4.91M | 5.36M | 5.51M | 5.19M | 5.06M | 5.19M | 5.55M | 4.49M | 4.10M | 3.94M | 3.99M | 4.16M | 4.53M | 5.09M | 6.34M | 6.29M | 6.69M | 6.97M | 6.65M | 5.95M | 5.92M | 5.99M | 6.08M | 5.90M | 6.12M | 7.62M | 8.15M | 8.60M | 8.80M |
|
Other interest income
|
0.27M | 0.22M | 0.32M | 0.24M | 0.25M | 0.22M | 0.28M | 0.23M | 0.23M | 0.23M | 0.26M | 0.24M | 0.24M | 0.23M | 0.29M | 0.31M | 0.28M | 0.36M | 0.29M | 0.32M | 0.33M | 0.46M | 0.41M | 0.40M | 0.39M | 0.45M | 0.44M | 0.50M | 0.50M | 0.80M | 0.35M | 0.32M | 0.29M | 0.33M | 0.27M | 0.32M | 0.36M | 0.43M | 0.36M | 1.17M | 0.42M | 0.63M | 0.64M | 0.98M | 0.88M | 1.17M | 0.93M | 1.91M | 1.66M | 1.43M | 1.31M | 1.09M | 1.54M |
|
Interest Income - Total
|
49.41M | 50.24M | 50.92M | 47.21M | 47.87M | 46.59M | 45.85M | 45.30M | 45.73M | 45.58M | 45.47M | 43.88M | 44.61M | 46.97M | 46.80M | 47.94M | 48.30M | 48.72M | 49.37M | 52.40M | 54.43M | 56.19M | 59.24M | 63.87M | 65.70M | 68.52M | 69.02M | 71.64M | 72.68M | 69.54M | 67.69M | 63.85M | 62.92M | 68.58M | 62.29M | 61.77M | 66.73M | 63.98M | 62.05M | 68.03M | 76.48M | 87.26M | 94.46M | 100.55M | 107.33M | 114.57M | 116.47M | 121.17M | 123.23M | 123.15M | 123.30M | 127.22M | 130.89M |
|
Interest Expense - Deposits
|
12.40M | 10.79M | 9.84M | 8.36M | 8.16M | 7.76M | 6.49M | 5.75M | 5.70M | 5.42M | 5.01M | 4.54M | 4.41M | 4.09M | 3.77M | 3.79M | 3.88M | 3.83M | 3.73M | 4.51M | 5.19M | 5.77M | 6.56M | 8.32M | 9.40M | 10.35M | 11.47M | 12.98M | 13.52M | 12.52M | 10.85M | 8.27M | 6.53M | 4.81M | 3.53M | 3.20M | 2.92M | 2.62M | 2.38M | 3.55M | 6.56M | 12.75M | 21.26M | 28.87M | 34.41M | 38.62M | 39.74M | 43.09M | 43.78M | 40.22M | 39.85M | 39.11M | 39.65M |
|
Interest Expense - Debt
|
1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.54M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.02M | 0.87M | 0.88M | 0.91M | 0.92M | 0.92M | 0.93M | 0.93M | 0.91M | 0.91M | 0.88M | 0.83M | 0.82M | 0.82M | 0.82M | 0.81M | 0.82M | 0.82M | 0.82M | 0.85M | 0.90M | 0.97M | 1.39M | 1.62M | 2.14M | 1.88M | 3.10M | 2.16M | 1.51M | 2.21M | 1.01M | 1.01M | 1.01M |
|
Interest Expenses
|
14.51M | 13.06M | 11.76M | 10.35M | 10.29M | 9.96M | 8.52M | 7.92M | 7.76M | 7.67M | 6.96M | 6.12M | 5.74M | 5.81M | 5.51M | 5.64M | 5.61M | 5.34M | 5.64M | 6.54M | 7.20M | 7.37M | 8.71M | 10.70M | 11.33M | 12.67M | 14.07M | 15.21M | 15.48M | 14.25M | 12.84M | 9.85M | 8.05M | 6.47M | 4.88M | 4.83M | 4.50M | 3.91M | 2.43M | 4.57M | 7.54M | 15.80M | 24.89M | 32.04M | 38.09M | 43.24M | 44.55M | 47.12M | 47.74M | 43.78M | 42.37M | 42.02M | 42.14M |
|
Interest Income - Net
|
34.90M | 37.18M | 39.16M | 36.86M | 37.58M | 36.63M | 37.33M | 37.38M | 37.98M | 37.91M | 38.51M | 37.75M | 38.87M | 41.16M | 41.29M | 42.29M | 42.69M | 43.38M | 43.73M | 45.86M | 47.23M | 48.81M | 50.53M | 53.17M | 54.36M | 55.84M | 54.95M | 56.43M | 57.20M | 55.30M | 54.84M | 54.00M | 54.87M | 62.11M | 57.41M | 56.94M | 62.22M | 60.07M | 59.62M | 63.46M | 68.93M | 71.45M | 69.56M | 68.52M | 69.24M | 71.33M | 71.92M | 74.05M | 75.49M | 79.37M | 80.94M | 85.19M | 88.75M |
|
Interest Income - Total
|
30.51M | 31.61M | 35.72M | 34.66M | 37.52M | 35.37M | 37.73M | 35.13M | 35.92M | 37.26M | 37.72M | 37.00M | 37.58M | 41.58M | 40.31M | 40.24M | 40.63M | 42.64M | 42.73M | 43.12M | 45.61M | 45.19M | 46.75M | 48.35M | 48.20M | 51.14M | 50.03M | 52.18M | 53.48M | 52.34M | 43.49M | 43.63M | 45.56M | 57.14M | 55.01M | 59.96M | 64.78M | 61.18M | 57.38M | 60.96M | 65.77M | 66.11M | 66.52M | 68.47M | 68.38M | 69.42M | 64.44M | 74.36M | 73.76M | 75.79M | 77.67M | 77.50M | 87.85M |
|
Financial Services Fees
|
1.47M | 1.18M | 1.37M | 1.14M | 1.06M | 1.21M | 1.38M | 1.36M | 1.21M | 1.48M | 1.44M | 1.45M | 1.39M | 1.29M | 1.56M | 1.23M | 1.35M | 1.37M | 1.77M | 1.31M | 1.43M | 1.38M | 1.96M | 1.49M | 1.58M | 1.48M | 2.17M | 1.52M | 1.60M | 1.47M | 1.88M | 1.70M | 1.82M | 1.62M | 2.15M | 1.68M | 1.86M | 1.55M | 1.91M | 1.57M | 1.70M | 1.53M | 2.03M | 1.64M | 1.71M | 1.53M | 1.78M | 1.61M | 1.64M | 1.70M | 2.44M | 1.69M | 1.84M |
|
Service Charges
|
4.62M | 4.92M | 4.51M | 4.24M | 4.64M | 4.75M | -2.63M | 2.44M | 2.62M | 2.69M | 2.67M | 2.24M | 2.33M | 2.36M | 2.11M | 2.28M | 2.37M | 2.30M | 2.24M | 2.46M | 2.47M | 2.39M | 2.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | -0.34M | | | | | | | | 0.28M | -0.00M | | | | -0.68M | | | | | | -0.18M | -0.04M | | | -2.88M | | | | -3.89M | | -1.00M | -1.88M |
|
Investment Banking Income
|
| 3.28M | 1.75M | 0.09M | 0.41M | 0.84M | 1.13M | 1.27M | 1.46M | 2.20M | 2.29M | 1.18M | | | 0.67M | 0.75M | 1.05M | 0.81M | 0.51M | 0.80M | 1.03M | 0.65M | 0.43M | 0.60M | 0.43M | 0.39M | 0.49M | 0.51M | 0.87M | 1.08M | 1.77M | 2.93M | 5.63M | 2.33M | 2.66M | 1.51M | 2.03M | 0.86M | 0.61M | 0.41M | 0.24M | 0.35M | 0.23M | 0.41M | 0.40M | -0.11M | 0.36M | 0.71M | -0.07M | -0.11M | 0.04M | 0.04M | -0.02M |
|
Income - Trust
|
3.75M | 3.87M | 4.16M | 3.99M | 4.41M | 3.90M | 4.02M | 3.97M | 4.38M | 4.05M | 4.09M | 4.10M | 4.44M | 5.26M | 4.62M | 5.11M | 4.69M | 4.83M | 5.00M | 5.63M | 5.04M | 5.32M | 5.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.78M | 2.55M | 2.47M | 0.44M | 0.83M | 1.06M | 1.50M | 1.94M | 1.50M | 2.02M | 2.89M | 1.63M | 1.94M | 1.10M | 1.05M | 1.11M | 1.33M | 1.00M | 0.95M | 1.30M | 1.49M | 1.06M | 0.88M | 1.07M | 0.93M | 0.96M | 0.94M | 1.00M | 1.36M | 1.40M | 2.34M | 3.31M | 6.47M | 3.55M | 3.90M | 2.86M | 3.15M | 1.91M | 1.38M | 1.06M | 0.86M | 0.82M | 0.80M | 0.93M | 0.97M | 0.77M | 0.95M | 1.28M | 1.04M | 0.94M | 0.85M | 1.12M | 1.03M |
|
Card Income
|
| | | | | | | 2.07M | 2.19M | 2.02M | 2.11M | 2.06M | 2.34M | 2.34M | 2.60M | 2.82M | 2.75M | 2.73M | 2.75M | 2.99M | 2.98M | 3.09M | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
2.69M | 2.66M | 15.75M | 2.97M | 3.33M | 3.08M | 2.75M | 3.00M | 3.21M | 3.35M | 3.40M | 3.46M | 3.60M | 3.82M | 3.61M | 3.44M | 5.34M | 1.54M | 2.49M | 2.39M | 3.01M | 2.54M | 2.78M | 2.51M | 11.13M | 5.12M | 3.95M | 3.30M | 3.62M | 3.64M | 2.84M | 3.14M | 4.89M | 5.52M | 4.45M | 3.05M | 3.32M | 3.11M | 3.30M | 3.31M | 3.32M | 5.11M | 4.84M | 3.59M | 6.35M | 5.11M | 7.67M | 4.23M | 4.22M | 4.06M | 5.03M | 5.45M | 5.42M |
|
Non-Interest Income
|
20.92M | 22.75M | 22.42M | 18.95M | 21.42M | 20.23M | 20.27M | 20.52M | 19.79M | 20.30M | 20.57M | 18.95M | 20.12M | 20.16M | 21.63M | 22.30M | 22.66M | 22.36M | 23.31M | 24.14M | 25.59M | 25.67M | 23.81M | 25.02M | 24.06M | 24.16M | 24.12M | 25.66M | 25.77M | 25.58M | 24.62M | 25.24M | 28.04M | 25.98M | 25.87M | 24.90M | 25.50M | 23.83M | 23.14M | 22.83M | 22.01M | 23.28M | 23.32M | 22.77M | 24.45M | 20.08M | 22.16M | 23.22M | 22.45M | 18.48M | 23.10M | 23.06M | 21.91M |
|
Amortization - Intangibles
|
1.47M | 1.37M | 1.31M | 1.19M | 1.00M | 0.93M | 0.89M | 0.85M | 0.85M | 0.83M | 0.81M | 0.77M | 0.76M | 0.76M | 0.69M | 0.70M | 0.67M | 0.54M | 0.68M | 0.68M | 0.63M | 0.42M | 0.53M | 0.47M | 0.43M | 0.42M | 0.39M | 0.35M | 0.32M | 0.30M | 0.26M | 0.23M | 0.21M | 0.19M | 0.17M | 0.15M | 0.14M | 0.13M | 0.13M | 0.16M | 0.34M | 0.42M | 0.48M | 0.33M | 0.32M | 0.31M | 0.26M | 0.25M | 0.25M | 0.28M | 0.28M | 0.30M | 0.30M |
|
Depreciation & Amortization - Total
|
5.36M | 5.17M | 4.87M | 4.80M | 4.79M | 4.65M | 4.40M | 4.31M | 3.80M | 3.79M | 3.29M | 3.23M | 3.27M | 3.25M | 5.10M | 5.44M | 5.57M | 5.56M | 5.68M | 6.30M | 6.57M | 6.67M | 6.43M | 6.68M | 6.58M | 6.56M | 6.52M | 6.40M | 6.20M | 6.01M | 5.43M | 5.14M | 4.69M | 4.94M | 3.77M | 3.55M | 3.24M | 3.13M | 3.02M | 2.66M | 2.23M | 2.11M | 2.02M | 1.88M | 1.67M | 1.52M | 1.29M | 1.00M | 0.91M | 0.88M | 0.72M | 0.62M | 0.56M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98M | 4.92M | 4.95M | 5.03M | 5.21M | 5.40M | 5.80M | 5.96M | 6.16M | 6.27M | 6.29M | 6.34M | 6.50M | 6.71M | 7.00M | 7.35M | 7.29M | 7.41M | 7.58M |
|
Wages, Salaries and Other
|
18.81M | 18.98M | 19.18M | 18.64M | 19.14M | 19.48M | 20.01M | 20.32M | 20.37M | 20.98M | 20.93M | 19.94M | 19.18M | 20.44M | 21.35M | 21.19M | 22.14M | 22.16M | 21.34M | 20.71M | 22.02M | 22.84M | 22.53M | 23.70M | 23.16M | 24.47M | 23.50M | 23.79M | 24.43M | 25.38M | 24.40M | 24.00M | 25.61M | 27.55M | 25.20M | 25.51M | 26.97M | 28.13M | 25.47M | 25.56M | 26.39M | 27.70M | 28.60M | 28.24M | 28.87M | 29.91M | 29.57M | 29.24M | 31.27M | 31.82M | 32.12M | 31.80M | 32.22M |
|
Rent Expense
|
2.49M | 2.20M | 2.16M | 2.32M | 2.05M | 2.24M | 2.11M | 2.16M | 1.85M | 1.65M | 2.16M | 2.21M | 2.15M | 2.13M | 2.50M | 2.31M | 2.44M | 2.44M | 2.59M | 2.37M | 2.81M | 2.86M | 2.87M | 2.12M | 2.52M | 2.54M | 2.77M | 2.48M | 2.63M | 2.64M | 2.72M | 2.50M | 2.51M | 2.54M | 2.72M | 2.53M | 2.65M | 2.62M | 2.81M | 2.52M | 2.58M | 2.81M | 2.62M | 2.68M | 2.87M | 2.92M | 3.00M | 2.91M | 3.01M | 3.02M | 3.22M | 3.04M | 3.08M |
|
Other Operating Expenses
|
29.26M | 30.44M | 32.90M | 31.35M | 29.10M | 30.26M | 34.28M | 31.58M | 30.93M | 31.75M | 34.27M | 31.12M | 30.32M | 33.06M | 33.10M | 32.28M | 33.14M | 33.76M | 32.84M | 32.44M | 35.09M | 37.78M | 36.26M | 37.08M | 38.24M | 38.60M | 35.91M | 38.47M | 38.27M | 40.70M | 38.39M | 37.18M | 39.84M | 41.48M | 32.66M | 34.20M | 37.22M | 37.96M | 34.30M | 35.06M | 34.71M | 37.49M | 38.62M | 38.34M | 39.34M | 42.18M | 37.92M | 39.24M | 39.91M | 42.95M | 41.84M | 41.37M | 43.56M |
|
Operating Expenses
|
37.11M | 37.81M | 39.94M | 38.48M | 35.94M | 37.15M | 40.79M | 38.05M | 36.58M | 37.19M | 39.72M | 36.55M | 35.74M | 38.43M | 40.70M | 40.03M | 41.15M | 41.76M | 41.12M | 41.10M | 44.46M | 47.31M | 45.56M | 45.88M | 47.34M | 47.69M | 45.20M | 47.35M | 47.11M | 49.35M | 46.53M | 44.83M | 47.04M | 48.96M | 44.14M | 45.20M | 48.06M | 48.75M | 45.34M | 45.66M | 45.33M | 48.38M | 49.42M | 49.16M | 50.17M | 52.97M | 48.70M | 49.86M | 50.83M | 54.21M | 53.08M | 52.43M | 54.78M |
|
EBIT
|
28.84M | 29.60M | 29.96M | 25.49M | 33.29M | 28.41M | 25.73M | 25.52M | 26.89M | 28.04M | 25.54M | 25.52M | 27.70M | 29.11M | 26.75M | 28.15M | 27.75M | 28.58M | 30.56M | 32.69M | 33.94M | 30.92M | 33.70M | 38.19M | 36.26M | 40.28M | 43.02M | 45.70M | 47.62M | 42.82M | 34.42M | 33.89M | 34.61M | 40.63M | 41.62M | 44.49M | 46.72M | 40.18M | 37.62M | 42.70M | 49.99M | 56.82M | 65.31M | 74.11M | 80.76M | 79.76M | 82.44M | 94.84M | 93.13M | 83.84M | 90.07M | 90.15M | 97.12M |
|
Non Operating Investment Income
|
0.88M | 1.08M | 0.23M | 0.13M | 1.14M | 0.41M | -0.29M | 0.40M | 0.01M | 0.09M | 0.09M | 0.17M | 0.04M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
14.33M | 16.55M | 18.20M | 15.14M | 23.00M | 18.45M | 17.20M | 17.61M | 19.13M | 20.37M | 18.57M | 19.39M | 21.95M | 23.30M | 21.24M | 22.51M | 22.15M | 23.24M | 24.91M | 26.15M | 26.74M | 23.55M | 25.00M | 27.50M | 24.92M | 27.61M | 28.95M | 30.49M | 32.14M | 28.58M | 21.58M | 24.04M | 26.56M | 34.16M | 36.74M | 39.66M | 42.22M | 36.27M | 35.19M | 38.13M | 42.44M | 41.02M | 40.42M | 42.07M | 42.67M | 36.52M | 37.89M | 47.72M | 45.38M | 40.06M | 47.70M | 48.13M | 54.98M |
|
Tax Provisions
|
4.65M | 5.34M | 6.69M | 4.53M | 8.13M | 6.91M | 6.02M | 5.89M | 6.57M | 7.36M | 6.23M | 6.99M | 8.01M | 8.41M | 7.42M | 8.03M | 7.88M | 8.01M | 8.71M | 9.48M | 9.56M | 5.56M | 5.88M | 5.53M | 5.04M | 6.16M | 6.75M | 7.07M | 7.69M | 6.62M | 5.16M | 5.52M | 6.51M | 7.70M | 8.64M | 9.43M | 9.73M | 8.53M | 7.79M | 8.80M | 9.70M | 9.96M | 9.29M | 9.63M | 9.73M | 8.11M | 8.43M | 10.92M | 10.47M | 8.62M | 10.18M | 10.80M | 12.71M |
|
Profit After Tax
|
9.68M | 11.20M | 12.57M | 10.61M | 14.87M | 11.54M | 11.18M | 11.71M | 12.57M | 13.01M | 12.35M | 12.40M | 13.94M | 14.90M | 13.82M | 14.48M | 14.26M | 15.22M | 16.21M | 16.67M | 17.18M | 17.99M | 19.12M | 21.96M | 19.89M | 21.45M | 22.20M | 23.42M | 24.45M | 21.95M | 16.42M | 18.53M | 20.05M | 26.46M | 28.11M | 30.23M | 32.48M | 27.73M | 27.40M | 29.33M | 32.74M | 31.06M | 31.13M | 32.45M | 32.94M | 28.42M | 29.46M | 36.80M | 34.91M | 31.44M | 37.52M | 37.33M | 42.28M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | -2.68M | -10.02M | -19.88M | -20.36M | -26.41M | -36.66M | -37.26M | -43.83M | -44.46M | -44.23M | | -53.21M | | | | -59.70M | | | | -78.69M | | | | -70.44M | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | -0.00M | -0.00M | 0.00M | 0.01M | -0.00M | 0.01M | 0.01M | 0.02M | 0.01M | -0.01M | 0.01M | 0.01M | | -0.01M | 0.01M | 0.01M | -0.02M | -0.00M | 0.00M | 0.01M | -0.02M |
|
Income from Continuing Operations
|
9.68M | 11.20M | 11.51M | 10.61M | 14.87M | 11.54M | 11.18M | 11.71M | 12.57M | 13.01M | 12.35M | 12.40M | 13.94M | 14.90M | 13.82M | 14.48M | 14.26M | 15.22M | 16.21M | 16.67M | 17.18M | 17.99M | 19.12M | 21.96M | 19.89M | 21.45M | 22.20M | 23.42M | 24.45M | 21.95M | 16.42M | 18.53M | 20.05M | 26.46M | 28.11M | 30.23M | 32.48M | 27.73M | 27.40M | 29.33M | 32.74M | 31.06M | 31.13M | 32.45M | 32.94M | 28.42M | 29.46M | 36.80M | 34.91M | 31.44M | 37.52M | 37.33M | 42.28M |
|
Consolidated Net Income
|
9.68M | 11.20M | 11.51M | 10.61M | 14.87M | 11.54M | 11.18M | 11.71M | 12.57M | 13.01M | 12.35M | 12.40M | 13.94M | 14.90M | 13.82M | 14.48M | 14.26M | 15.22M | 16.21M | 16.67M | 17.18M | 17.99M | 19.12M | 21.96M | 19.89M | 21.45M | 22.20M | 23.42M | 24.45M | 21.95M | 16.42M | 18.53M | 20.05M | 26.46M | 28.11M | 30.23M | 32.48M | 27.73M | 27.40M | 29.33M | 32.74M | 31.06M | 31.13M | 32.45M | 32.94M | 28.42M | 29.46M | 36.80M | 34.91M | 31.44M | 37.52M | 37.33M | 42.28M |
|
Income towards Parent Company
|
9.68M | 11.20M | 11.51M | 10.61M | 14.87M | 11.54M | 11.18M | 11.71M | 12.57M | 13.01M | 12.35M | 12.40M | 13.94M | 14.90M | 13.82M | 14.48M | 14.26M | 15.22M | 16.21M | 16.67M | 17.18M | 17.99M | 19.12M | 21.96M | 19.89M | 19.94M | 19.52M | 13.39M | 4.57M | 1.59M | -9.99M | -18.13M | -17.21M | -17.36M | -16.36M | -14.00M | 32.48M | -25.47M | 27.40M | 29.33M | 32.74M | -28.64M | 31.13M | 32.45M | 32.94M | -50.28M | 29.46M | 36.80M | 34.91M | -39.00M | 37.52M | 37.33M | 42.28M |
|
Preferred Dividend Payments
|
1.71M | 1.72M | 6.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
7.97M | 9.48M | 6.13M | 10.61M | 10.61M | 11.54M | 11.18M | 11.71M | 12.57M | 13.01M | 12.35M | 12.40M | 13.94M | 14.90M | 13.82M | 14.48M | 14.26M | 15.22M | 16.21M | 16.67M | 17.18M | 17.99M | 19.12M | 21.96M | 19.89M | 21.45M | 22.20M | 23.39M | 24.44M | 21.94M | 16.41M | 18.50M | 20.06M | 26.46M | 28.11M | 30.22M | 32.48M | 27.72M | 27.39M | 29.31M | 32.74M | 31.07M | 31.12M | 32.44M | 32.94M | 28.43M | 29.45M | 36.79M | 34.94M | 31.44M | 37.52M | 37.32M | 42.30M |
|
EPS (Basic)
|
0.32 | 0.39 | 0.25 | 0.43 | 0.61 | 0.47 | 0.45 | 0.48 | 0.51 | 0.53 | 0.50 | 0.50 | 0.56 | 0.60 | 0.53 | 0.56 | 0.55 | 0.59 | 0.62 | 0.64 | 0.66 | 0.68 | 0.73 | 0.84 | 0.76 | 0.83 | 0.86 | 0.91 | 0.95 | 0.85 | 0.64 | 0.72 | 0.78 | 1.03 | 1.10 | 1.19 | 1.29 | 1.11 | 1.10 | 1.18 | 1.32 | 1.25 | 1.25 | 1.30 | 1.32 | 1.16 | 1.19 | 1.49 | 1.41 | 1.27 | 1.52 | 1.51 | 1.71 |
|
EPS (Weighted Average and Diluted)
|
0.32 | 0.39 | 0.25 | 0.43 | 0.61 | 0.47 | 0.45 | 0.48 | 0.51 | 0.53 | 0.51 | 0.50 | 0.56 | 0.60 | 0.53 | 0.56 | 0.55 | 0.59 | 0.62 | 0.64 | 0.66 | 0.68 | 0.73 | 0.84 | 0.76 | 0.83 | 0.86 | 0.91 | 0.95 | 0.85 | 0.64 | 0.72 | 0.78 | 1.03 | 1.10 | 1.19 | 1.29 | 1.11 | 1.10 | 1.18 | 1.32 | 1.25 | 1.25 | 1.30 | 1.32 | 1.16 | 1.19 | 1.49 | 1.41 | 1.27 | 1.52 | 1.51 | 1.71 |
|
Shares Outstanding (Weighted Average)
|
| | 26.62M | | 26.73M | 26.63M | 26.63M | 26.75M | 26.69M | 26.70M | 26.71M | 26.79M | 26.80M | 26.81M | 25.88M | 25.85M | 25.87M | 25.87M | 25.91M | 25.92M | 25.94M | 25.94M | 25.95M | 25.96M | 25.97M | 25.97M | 25.80M | 25.67M | 25.54M | 25.51M | 25.53M | 25.54M | 25.55M | 25.55M | 25.30M | 25.27M | 25.01M | 24.80M | 24.75M | 24.73M | 24.66M | 24.66M | 24.70M | 24.70M | 24.43M | 24.43M | 24.46M | 24.49M | 24.51M | 24.52M | 24.55M | 24.56M | 24.54M |
|
Shares Outstanding (Diluted Average)
|
24.29M | 24.25M | | 24.28M | 24.27M | 24.26M | | 24.27M | | | | 24.32M | 24.37M | 24.37M | 25.92M | 25.89M | 25.88M | | 25.90M | 25.93M | 25.94M | | 25.95M | 25.96M | 25.97M | | 25.76M | 25.69M | 25.63M | | 25.52M | 25.54M | 25.55M | | 25.32M | 25.23M | 25.13M | | 24.74M | 24.72M | 24.70M | | 24.69M | 24.69M | 24.68M | | 24.46M | 24.50M | 24.51M | | 24.55M | 24.54M | 24.52M |
|
EBITDA
|
34.20M | 34.78M | 34.83M | 30.29M | 38.08M | 33.06M | 30.13M | 29.83M | 30.69M | 31.84M | 28.83M | 28.74M | 30.97M | 32.36M | 31.85M | 33.59M | 33.32M | 34.14M | 36.24M | 38.99M | 40.51M | 37.59M | 40.13M | 44.88M | 42.84M | 46.84M | 49.55M | 52.10M | 53.82M | 48.83M | 39.85M | 39.03M | 39.31M | 45.57M | 45.40M | 48.05M | 49.96M | 43.31M | 40.64M | 45.37M | 52.22M | 58.93M | 67.33M | 75.99M | 82.43M | 81.29M | 83.73M | 95.84M | 94.03M | 84.72M | 90.78M | 90.77M | 97.68M |
|
Tax Rate
|
32.44% | 32.30% | 36.74% | 29.93% | 35.36% | 37.45% | 35.00% | 33.46% | 34.31% | 36.15% | 33.53% | 36.05% | 36.50% | 36.08% | 34.93% | 35.67% | 35.59% | 34.48% | 34.95% | 36.27% | 35.75% | 23.59% | 23.52% | 20.13% | 20.20% | 22.33% | 23.33% | 23.20% | 23.93% | 23.17% | 23.91% | 22.94% | 24.50% | 22.53% | 23.51% | 23.76% | 23.06% | 23.52% | 22.14% | 23.09% | 22.85% | 24.28% | 22.98% | 22.88% | 22.80% | 22.19% | 22.24% | 22.88% | 23.07% | 21.53% | 21.34% | 22.45% | 23.11% |