|
Provisions
|
-2.84M | -6.40M | -0.33M | 2.19M | -0.74M | 4.13M | 4.20M | -0.21M | 2.13M | 1.86M | 3.77M | | | | | | | | | | | | | | 1.69M | 2.59M | 3.04M | 3.66M | 20.58M | 24.43M | 1.76M | -5.50M | -19.87M | -3.99M | -3.54M | -1.58M | -1.97M | 2.72M | 12.92M | 8.12M | 3.24M | 8.46M | 8.43M | 7.58M | 7.71M | 23.33M | 7.92M | 6.96M | 8.12M | 5.35M | 1.69M |
|
Revenue
|
133.31M | 142.94M | 145.56M | 140.53M | 138.98M | 149.43M | 149.12M | 140.95M | 139.75M | 142.49M | 143.58M | 139.09M | 138.02M | 140.60M | 142.28M | 140.58M | 143.62M | 152.19M | 148.39M | 148.00M | 148.89M | 152.56M | 154.08M | 148.74M | 146.30M | 157.36M | 156.80M | 153.17M | 169.22M | 174.51M | 179.91M | 177.50M | 162.92M | 175.83M | 152.41M | 149.09M | 153.46M | 165.93M | 188.71M | 138.03M | 188.97M | 177.73M | 175.56M | 173.35M | 172.19M | -0.26M | 192.28M | 196.80M | 194.64M | 198.65M | 202.37M |
|
Interest income - Loans
|
64.46M | 64.71M | 65.40M | 63.98M | 63.07M | 66.34M | 66.93M | 67.23M | 66.21M | 68.17M | 69.46M | 70.60M | 72.29M | 73.75M | 76.52M | 77.09M | 79.41M | 84.99M | 89.11M | 91.12M | 91.67M | 96.71M | 102.98M | 104.61M | 106.80M | 111.74M | 113.28M | 108.34M | 106.34M | 96.36M | 94.52M | 93.58M | 90.56M | 90.77M | 91.18M | 91.26M | 90.28M | 100.14M | 126.44M | 156.13M | 175.51M | 189.57M | 203.24M | 206.99M | 206.09M | 213.09M | 217.13M | 208.42M | 199.25M | 206.43M | 211.86M |
|
Interest income - Investments
|
7.82M | 8.82M | 12.29M | 11.76M | 12.71M | 12.81M | 12.91M | 10.19M | 10.20M | 8.25M | 6.46M | 5.59M | 5.23M | 4.76M | 4.36M | 4.05M | 3.67M | 3.60M | 3.74M | 3.90M | 3.27M | 2.66M | 1.94M | 1.64M | 1.56M | 1.42M | 1.31M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
18.05M | 18.57M | 18.65M | 19.08M | 19.22M | 19.52M | 19.71M | 21.69M | 19.59M | 19.73M | 20.26M | 21.15M | 20.09M | 19.40M | 19.35M | 18.77M | 19.20M | 19.38M | 19.29M | 18.33M | 17.51M | 16.89M | 16.19M | 15.50M | 14.66M | 13.92M | 13.18M | 12.88M | 14.75M | 13.27M | 14.60M | 17.85M | 14.86M | 14.65M | 19.88M | 12.09M | 13.48M | 14.56M | 16.22M | 16.58M | 16.76M | 16.78M | 16.62M | 15.94M | 16.15M | 17.93M | 26.16M | 26.20M | 26.06M | 26.27M | 26.62M |
|
Interest Income - Fed Funds
|
0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.21M | 0.02M | 0.00M | | | 0.00M | | | | | | | 0.00M | 0.00M | 0.07M | 0.03M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | | | |
|
Other interest income
|
0.35M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.39M | 0.38M | 0.39M | 0.39M | 0.39M | 0.40M | 0.23M | 0.20M | 0.22M | 0.34M | 0.27M | 0.37M | 0.35M | 0.47M | 0.93M | 1.05M | 1.05M | 1.16M | 1.60M | 1.82M | 1.04M | 0.90M | 0.74M | 0.24M | 0.33M | 0.25M | 0.50M | 0.49M | 0.95M | 0.83M | 0.82M | 2.21M | 1.49M | 3.63M | 6.53M | 12.08M | 8.61M | 10.00M | 8.11M | 8.13M | 8.30M | 5.13M | 3.85M | 4.73M | 4.23M |
|
Interest Income - Total
|
95.45M | 105.90M | 104.89M | 108.10M | 100.71M | 110.74M | 111.44M | 103.99M | 102.43M | 101.95M | 102.77M | 105.08M | 100.60M | 102.33M | 103.79M | 105.36M | 104.91M | 111.78M | 116.11M | 117.00M | 115.64M | 120.27M | 124.77M | 124.94M | 125.49M | 130.14M | 130.23M | 124.64M | 120.39M | 114.65M | 114.36M | 118.92M | 109.47M | 125.92M | 103.74M | 103.37M | 103.71M | 117.18M | 144.42M | 176.51M | 198.90M | 218.53M | 228.52M | 232.88M | 229.84M | 239.15M | 251.59M | 239.75M | 229.15M | 237.43M | 242.72M |
|
Interest Expense - Deposits
|
4.91M | 5.07M | 4.97M | 4.77M | 4.37M | 3.97M | 3.61M | 3.38M | 3.25M | 3.20M | 3.15M | 3.00M | 3.04M | 3.12M | 3.21M | 3.38M | 3.94M | 5.11M | 6.38M | 7.28M | 9.49M | 12.14M | 14.97M | 17.33M | 19.57M | 21.50M | 20.39M | 17.72M | 14.96M | 8.73M | 7.44M | 6.36M | 5.22M | 4.63M | 3.69M | 3.40M | 2.76M | 2.77M | 5.10M | 18.44M | 40.90M | 54.41M | 69.80M | 80.85M | 83.72M | 83.68M | 86.04M | 75.94M | 67.72M | 68.18M | 71.06M |
|
Interest Expense - Fed Funds
|
0.08M | 0.09M | 0.11M | 0.10M | 0.08M | 0.11M | 0.18M | 0.18M | 0.14M | 0.18M | 0.20M | 0.27M | 0.43M | 0.40M | 0.41M | 0.47M | 0.70M | 1.04M | 1.30M | 1.12M | 0.66M | 1.25M | 1.35M | 1.53M | 0.29M | 0.08M | 0.55M | 0.50M | 0.62M | 0.04M | 0.03M | 0.06M | 0.06M | 0.06M | 0.05M | 0.07M | 0.07M | 0.07M | 1.23M | 4.76M | 4.83M | 4.87M | 5.38M | 5.35M | 5.59M | 5.66M | 4.86M | 4.04M | 4.30M | 4.51M | 4.63M |
|
Interest Expense - Others
|
1.49M | 1.51M | 1.39M | 1.37M | 1.36M | 1.38M | 1.43M | 1.51M | 1.65M | 1.61M | 1.81M | 1.99M | 2.39M | 2.43M | 2.60M | 2.66M | 2.67M | 3.63M | 4.52M | 4.55M | 3.39M | 1.71M | 1.47M | 0.89M | 0.82M | 0.83M | 0.83M | 0.83M | 0.86M | 0.88M | 0.69M | 1.13M | 1.86M | 1.81M | 1.73M | 1.58M | 1.54M | 1.66M | 2.00M | 6.73M | 15.57M | 19.35M | 14.71M | 9.95M | 7.70M | 8.78M | 5.97M | 3.92M | 5.08M | 5.98M | 4.58M |
|
Interest Expenses
|
6.48M | 6.67M | 6.46M | 6.24M | 5.80M | 5.46M | 5.21M | 5.08M | 5.04M | 5.00M | 5.16M | 5.26M | 5.86M | 5.95M | 6.22M | 6.51M | 7.32M | 9.77M | 12.20M | 12.96M | 13.55M | 15.10M | 17.79M | 19.76M | 20.68M | 22.41M | 21.76M | 19.05M | 16.44M | 9.65M | 8.16M | 7.55M | 7.14M | 6.50M | 5.47M | 5.05M | 4.37M | 4.51M | 8.32M | 29.93M | 61.30M | 78.62M | 89.89M | 96.14M | 97.01M | 98.12M | 96.88M | 83.90M | 77.09M | 78.67M | 80.28M |
|
Interest Income - Net
|
88.97M | 99.23M | 98.43M | 101.86M | 94.90M | 105.29M | 106.23M | 98.92M | 97.39M | 96.95M | 97.61M | 99.82M | 94.74M | 96.38M | 97.56M | 98.85M | 97.59M | 102.00M | 103.91M | 104.04M | 102.09M | 105.16M | 106.98M | 105.18M | 104.81M | 107.72M | 108.47M | 105.59M | 103.95M | 105.00M | 106.21M | 111.38M | 219.28M | 119.42M | 98.27M | 98.33M | 99.34M | 112.68M | 136.10M | 146.58M | 137.59M | 139.90M | 138.64M | 136.74M | 132.83M | 141.03M | 154.71M | 155.85M | 152.06M | 158.76M | 162.44M |
|
Interest Income - Total
|
91.81M | 105.63M | 98.76M | 99.67M | 95.65M | 101.15M | 102.03M | 99.13M | 95.26M | 95.09M | 93.84M | 95.78M | 91.19M | 93.17M | 92.59M | 95.87M | 96.43M | 101.65M | 101.89M | 99.88M | 97.98M | 102.44M | 98.78M | 103.23M | 103.12M | 105.13M | 105.57M | 101.93M | 83.37M | 80.57M | 107.45M | 116.88M | 122.20M | 118.89M | 101.81M | 99.90M | 101.31M | 111.53M | 124.51M | 134.47M | 136.59M | 131.45M | 130.21M | 130.04M | 125.31M | 121.30M | 148.17M | 148.39M | 146.76M | 154.08M | 160.76M |
|
Financial Services Fees
|
7.24M | 8.01M | 8.23M | 7.34M | 8.10M | 8.30M | 9.24M | 7.83M | 8.62M | 9.40M | 9.91M | 8.50M | 8.59M | 9.64M | 10.07M | 8.46M | 9.21M | 9.74M | 10.40M | 8.81M | 9.42M | 10.73M | 10.77M | 9.56M | 10.87M | 11.09M | 11.07M | 9.36M | 11.55M | 11.87M | 11.56M | 10.20M | 12.45M | 12.22M | 12.13M | 11.72M | 14.09M | 13.70M | 13.91M | 12.02M | 14.30M | 14.76M | 15.30M | 13.20M | 15.46M | | | | | | |
|
Service Charges
|
11.68M | 12.93M | 13.85M | 13.11M | 11.57M | 11.85M | 12.74M | 12.51M | 11.09M | 11.92M | 12.40M | 11.96M | 11.08M | 11.05M | 11.68M | 11.44M | 10.83M | 10.76M | 11.22M | 11.19M | 10.86M | 10.65M | 11.07M | 11.12M | 10.27M | 10.38M | 11.06M | 10.89M | 10.03M | 6.40M | 7.58M | 8.28M | 7.36M | 7.61M | 8.91M | 9.37M | 9.45M | 10.23M | 11.32M | 11.16M | 10.34M | 10.70M | 11.07M | 11.31M | 10.96M | 10.92M | 11.27M | 11.23M | 10.64M | 10.59M | 11.25M |
|
Investment Gain (Loss)
|
0.20M | 0.17M | | 0.11M | 0.39M | | -0.09M | | | | | | -0.31M | | | | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
10.20M | 7.60M | 6.42M | 2.20M | 1.84M | 2.76M | 3.30M | 2.90M | 3.71M | 5.12M | 4.47M | 4.70M | 2.60M | 5.50M | 6.40M | 6.03M | 3.60M | 5.00M | 5.03M | 5.30M | 4.60M | 5.40M | 6.41M | 5.39M | 5.00M | 7.50M | 9.80M | 8.00M | 14.30M | 34.10M | 34.50M | 28.00M | 25.80M | 19.83M | 13.28M | 12.05M | 8.31M | 6.66M | 5.70M | 4.24M | 3.80M | 3.90M | 3.70M | 3.90M | 5.01M | 5.19M | 4.61M | 4.49M | 4.30M | 5.60M | 5.20M |
|
Mortgage Banking
|
11.58M | 8.29M | 8.44M | 5.19M | 6.83M | 6.19M | 5.84M | 5.92M | 8.96M | 9.48M | 7.44M | 4.29M | 8.70M | 6.72M | 7.36M | 5.43M | 10.19M | 9.01M | 4.42M | 6.28M | 11.27M | 9.05M | 8.65M | 5.72M | 3.44M | 10.29M | 8.17M | 7.91M | 27.48M | 33.74M | 36.44M | 28.16M | 20.80M | 17.33M | 14.00M | 11.61M | 9.87M | 8.15M | 6.88M | 3.41M | 7.64M | 6.60M | 6.46M | 5.52M | 8.91M | 4.20M | 6.12M | 7.39M | 8.77M | 8.60M | 8.18M |
|
Card Income
|
7.95M | 9.51M | 8.93M | 9.58M | 9.08M | 9.89M | 7.28M | 6.71M | 6.76M | 7.42M | 6.96M | 7.16M | 6.92M | 7.44M | 6.76M | 6.80M | 6.50M | 7.37M | 7.15M | 7.27M | 6.63M | 7.07M | 7.46M | 7.75M | 7.19M | 8.00M | 8.35M | 8.19M | 5.36M | 7.72M | 8.84M | 9.11M | 9.47M | 8.30M | 8.55M | 8.34M | 8.44M | 10.17M | 9.30M | 8.19M | 7.80M | 8.92M | 8.22M | 8.50M | 7.43M | 9.22M | 7.93M | | | | |
|
Other Non-Interest Income
|
2.02M | 2.38M | 2.38M | 2.23M | 2.42M | 2.47M | 2.64M | 2.67M | 2.94M | 2.62M | 2.56M | 2.61M | 2.81M | 2.96M | 2.91M | 2.56M | 2.64M | 2.69M | 2.82M | 2.87M | 3.00M | 2.54M | 2.00M | -2.17M | 1.35M | 1.84M | 1.40M | 1.35M | 1.29M | 1.25M | 1.30M | 7.63M | 1.25M | 4.83M | 1.59M | 2.62M | 2.24M | 2.28M | 2.92M | 3.89M | 3.00M | 2.77M | 7.50M | 4.25M | 6.32M | 5.12M | 7.14M | 7.73M | 3.70M | 6.38M | 6.78M |
|
Non-Interest Income
|
44.34M | 43.71M | 47.13M | 38.67M | 44.08M | 44.14M | 42.89M | 42.03M | 42.36M | 45.54M | 45.97M | 39.27M | 43.28M | 44.23M | 44.72M | 41.72M | 46.03M | 50.19M | 44.48M | 43.96M | 46.79M | 47.39M | 47.09M | 43.56M | 41.49M | 49.64M | 48.34M | 47.58M | 65.26M | 69.51M | 73.70M | 66.12M | 60.58M | 56.41M | 54.15M | 50.77M | 54.12M | 53.25M | 52.61M | -8.55M | 51.38M | 37.83M | 36.92M | 36.60M | 39.35M | -141.29M | 37.56M | 40.95M | 42.58M | 39.89M | 39.93M |
|
Amortization - Intangibles
|
1.31M | 1.28M | 1.27M | 1.28M | 1.25M | 1.24M | 1.20M | 1.18M | 1.16M | 1.10M | 1.05M | 1.02M | 0.97M | 0.93M | 0.90M | 0.87M | 0.84M | 0.77M | 0.72M | 0.67M | 0.65M | 0.58M | 0.52M | 0.49M | 0.51M | 0.44M | 0.38M | 0.38M | 0.36M | 0.25M | 0.24M | 0.23M | 0.23M | 0.12M | 0.10M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.05M | 0.05M | 0.04M | 0.00M | 0.00M | | | | | |
|
Depreciation & Amortization - Total
|
5.67M | 6.19M | 6.27M | 6.40M | 6.14M | 6.14M | 5.67M | 5.91M | 5.97M | 5.90M | 5.88M | 6.11M | 6.09M | 5.90M | 6.06M | 6.17M | 6.00M | 6.16M | 6.30M | 6.00M | 6.10M | 6.20M | 6.20M | 6.33M | 5.92M | 5.96M | 5.97M | 5.88M | 5.62M | 5.62M | 5.83M | 6.21M | 6.24M | 5.57M | 5.94M | 6.58M | 6.06M | 6.05M | 6.07M | 5.96M | 6.41M | 6.34M | 6.75M | 6.46M | 6.33M | 6.24M | 6.14M | 6.21M | 6.31M | 6.21M | 6.41M |
|
Wages, Salaries and Other
|
53.59M | 55.41M | 56.04M | 56.69M | 56.73M | 56.13M | 56.67M | 57.16M | 57.17M | 57.39M | 58.27M | 57.37M | 57.20M | 67.02M | 57.25M | 47.78M | 55.39M | 57.19M | 57.87M | 58.82M | 58.48M | 59.98M | 60.85M | 58.74M | 60.95M | 61.95M | 62.49M | 62.32M | 69.15M | 66.11M | 67.34M | 69.66M | 71.16M | 70.11M | 74.62M | 68.26M | 69.58M | 71.68M | 72.71M | 40.28M | 74.06M | 66.80M | 67.37M | 69.33M | 65.49M | 64.84M | 66.69M | 69.22M | 68.49M | 68.30M | 71.51M |
|
Rent Expense
|
5.96M | 6.70M | 6.64M | 6.66M | 6.61M | 6.41M | 6.82M | 6.63M | 6.19M | 6.24M | 6.58M | 6.30M | 6.19M | 5.93M | 6.44M | 6.43M | 6.24M | 6.21M | 6.70M | 6.62M | 6.50M | 6.55M | 6.91M | 6.74M | 6.45M | 6.40M | 6.83M | 6.46M | 6.29M | 6.59M | 7.00M | 6.62M | 6.79M | 6.58M | 6.85M | 6.82M | 7.08M | 6.89M | 7.39M | 6.62M | 7.63M | 6.90M | 7.15M | 7.14M | 7.27M | 7.26M | 7.40M | 7.20M | 7.38M | 7.51M | 7.77M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.75M | | | 6.50M | | | | | | | | |
|
Other Operating Expenses
|
32.67M | 31.12M | 33.03M | 28.04M | 88.87M | 90.21M | 87.70M | 91.89M | 87.05M | 88.12M | 91.10M | 86.21M | 86.66M | 98.36M | 85.41M | 87.67M | 89.82M | 109.70M | 90.09M | 90.34M | 89.86M | 91.05M | 92.11M | 90.86M | 93.64M | 93.74M | 94.05M | 97.69M | 111.91M | 100.21M | 104.14M | 107.06M | 108.51M | 106.53M | 116.81M | 106.07M | 108.38M | 110.83M | 113.23M | 78.81M | 114.29M | 108.39M | 109.89M | 112.59M | 106.07M | 104.82M | 109.73M | 111.03M | 110.32M | 111.40M | 116.75M |
|
Operating Expenses
|
102.14M | 107.19M | 101.52M | 104.87M | 101.62M | 102.76M | 100.19M | 104.43M | 99.22M | 100.27M | 103.56M | 98.62M | 98.94M | 110.18M | 97.91M | 100.27M | 102.06M | 122.08M | 103.09M | 102.95M | 102.47M | 103.80M | 105.22M | 103.93M | 106.02M | 106.10M | 106.85M | 110.03M | 123.81M | 112.42M | 116.96M | 119.89M | 121.55M | 118.68M | 129.60M | 119.47M | 121.52M | 123.77M | 126.70M | 192.15M | 128.33M | 121.62M | 130.29M | 126.19M | 119.66M | 118.33M | 123.27M | 124.43M | 124.01M | 125.11M | 130.93M |
|
EBIT
|
40.49M | 48.82M | 50.84M | 39.72M | 43.91M | 47.99M | 49.94M | 41.80M | 43.45M | 45.37M | 41.41M | 41.69M | 41.38M | 33.18M | 45.62M | 43.84M | 47.73M | 39.53M | 55.49M | 53.84M | 55.86M | 61.13M | 58.43M | 62.62M | 59.27M | 71.08M | 68.81M | 58.53M | 41.27M | 47.32M | 72.35M | 70.65M | 68.38M | 63.12M | 31.83M | 36.25M | 38.27M | 45.52M | 58.74M | -36.30M | 120.95M | 126.28M | 126.73M | 136.59M | 142.01M | -40.19M | 159.34M | 148.81M | 142.43M | 147.53M | 150.03M |
|
Non Operating Income
|
| | | | | | | | -1.05M | -0.43M | 1.47M | -0.47M | 0.89M | 1.37M | 1.27M | 2.09M | 1.89M | 5.64M | 3.74M | 2.68M | 1.06M | 2.42M | 1.36M | 1.90M | 2.24M | 2.13M | 1.99M | 3.45M | 2.31M | 2.21M | 1.60M | 2.54M | 2.09M | 2.00M | 1.48M | 0.98M | 3.21M | 1.91M | 2.42M | 2.31M | 2.51M | 2.73M | 2.40M | 2.58M | 3.10M | 7.46M | 2.95M | 4.30M | 5.97M | 2.31M | 2.38M |
|
EBT
|
34.01M | 42.15M | 44.37M | 33.48M | 38.11M | 42.53M | 44.73M | 36.73M | 38.41M | 40.37M | 36.25M | 36.43M | 35.52M | 27.22M | 39.40M | 37.33M | 40.41M | 29.76M | 43.29M | 40.89M | 42.31M | 46.03M | 40.65M | 42.87M | 38.59M | 48.67M | 47.05M | 39.48M | 24.82M | 37.67M | 64.19M | 63.10M | 61.24M | 56.62M | 26.36M | 31.20M | 33.91M | 41.01M | 50.42M | -66.23M | 59.64M | 47.66M | 36.84M | 40.45M | 45.01M | -138.31M | 62.46M | 64.91M | 65.33M | 68.86M | 69.75M |
|
Tax Provisions
|
9.14M | 11.02M | 11.34M | 5.44M | 9.10M | 9.63M | 11.14M | 8.65M | 9.26M | 9.77M | 7.82M | 8.57M | 8.52M | 5.72M | 8.41M | 8.40M | 9.16M | 5.73M | 8.71M | 25.12M | 5.48M | 6.22M | 4.39M | 6.18M | 5.25M | 6.53M | 6.02M | 5.54M | 2.61M | 5.52M | 9.75M | 22.25M | 9.28M | 8.64M | 5.16M | 4.98M | 4.70M | 6.73M | 7.96M | -7.03M | 9.34M | 6.45M | 6.29M | 6.57M | 6.83M | -37.71M | 11.13M | -8.72M | 11.70M | 13.02M | 12.97M |
|
Profit After Tax
|
24.87M | 31.12M | 33.03M | 28.04M | 29.00M | 32.90M | 33.59M | 28.07M | 29.15M | 30.60M | 28.43M | 27.86M | 27.00M | 21.50M | 30.98M | 28.92M | 31.25M | 24.04M | 34.58M | 15.77M | 36.83M | 39.81M | 36.25M | 36.69M | 33.34M | 42.14M | 41.03M | 33.95M | 22.22M | 32.15M | 54.44M | 51.22M | 51.96M | 47.98M | 21.20M | 26.22M | 29.21M | 34.28M | 42.45M | -34.06M | 50.30M | 45.04M | 34.03M | 36.12M | 41.53M | -100.61M | 51.33M | 56.31M | 53.63M | 55.84M | 56.79M |
|
Income from Continuing Operations
|
24.87M | 31.12M | 33.03M | 28.04M | 29.00M | 32.90M | 33.59M | 28.07M | 29.15M | 30.60M | 28.43M | 27.86M | 27.00M | 21.50M | 30.98M | 28.92M | 31.25M | 24.04M | 34.58M | 15.77M | 36.83M | 39.81M | 36.25M | 36.69M | 33.34M | 42.14M | 41.03M | 33.95M | 22.22M | 32.15M | 54.44M | 40.86M | 51.96M | 47.98M | 21.20M | 26.22M | 29.21M | 34.28M | 42.45M | -59.21M | 50.30M | 41.20M | 30.55M | 33.89M | 38.17M | -100.61M | 51.33M | 73.63M | 53.63M | 55.84M | 56.79M |
|
Consolidated Net Income
|
24.87M | 31.12M | 33.03M | 28.04M | 29.00M | 32.90M | 33.59M | 28.07M | 29.15M | 30.60M | 28.43M | 27.86M | 27.00M | 21.50M | 30.98M | 28.92M | 31.25M | 24.04M | 34.58M | 15.77M | 36.83M | 39.81M | 36.25M | 36.69M | 33.34M | 42.14M | 41.03M | 33.95M | 22.22M | 32.15M | 54.44M | 40.86M | 51.96M | 47.98M | 21.20M | 26.22M | 29.21M | 34.28M | 42.45M | -59.21M | 50.30M | 3.56M | 4.65M | 2.96M | 4.51M | 232.64M | 51.33M | 73.63M | 53.63M | 55.84M | 56.79M |
|
Income towards Parent Company
|
24.87M | 31.12M | 33.03M | 28.04M | 29.00M | 32.90M | 33.59M | 28.07M | 29.15M | 30.60M | 28.43M | 27.86M | 27.00M | 21.50M | 30.98M | 28.92M | 31.25M | 24.04M | 34.58M | 15.77M | 36.83M | 39.81M | 36.25M | 36.69M | 33.34M | 42.14M | 41.03M | 33.95M | 22.22M | 32.15M | 54.44M | 40.86M | 51.96M | 47.98M | 21.20M | 26.22M | 29.21M | 34.28M | 42.45M | -59.21M | 50.30M | 3.56M | 4.65M | 2.96M | 4.51M | 232.64M | 51.33M | 73.63M | 53.63M | 55.84M | 56.79M |
|
Net Income towards Common Stockholders
|
24.87M | 31.12M | 33.03M | 28.04M | 29.00M | 32.90M | 33.59M | 28.07M | 29.15M | 30.60M | 28.43M | 27.86M | 27.00M | 21.50M | 30.98M | 28.92M | 31.25M | 24.04M | 34.58M | 15.77M | 36.83M | 39.81M | 36.25M | 36.69M | 33.34M | 42.14M | 41.03M | 33.95M | 22.22M | 32.15M | 54.44M | 40.86M | 51.96M | 47.98M | 21.20M | 26.22M | 29.21M | 34.28M | 42.45M | -59.21M | 50.30M | 3.56M | 4.65M | 2.96M | 4.51M | 232.64M | 51.33M | 73.63M | 53.63M | 55.84M | 56.79M |
|
EPS (Basic)
|
0.38 | 0.46 | 0.49 | 0.42 | 0.43 | 0.49 | 0.50 | 0.41 | 0.43 | 0.45 | 0.42 | 0.41 | 0.40 | 0.32 | 0.46 | 0.42 | 0.46 | 0.35 | 0.51 | 0.23 | 0.54 | 0.59 | 0.54 | 0.55 | 0.51 | 0.65 | 0.64 | 0.53 | 0.35 | 0.51 | 0.86 | 0.81 | 0.82 | 0.76 | 0.34 | 0.43 | 0.47 | 0.56 | 0.69 | -0.56 | 0.82 | 0.74 | 0.56 | 0.59 | 0.68 | -1.64 | 0.84 | 0.93 | 0.88 | 0.92 | 0.94 |
|
EPS (Weighted Average and Diluted)
|
0.38 | 0.46 | 0.49 | 0.42 | 0.43 | 0.49 | 0.50 | 0.42 | 0.43 | 0.45 | 0.42 | 0.41 | 0.40 | 0.32 | 0.46 | 0.43 | 0.46 | 0.35 | 0.51 | 0.24 | 0.54 | 0.59 | 0.54 | 0.54 | 0.51 | 0.65 | 0.64 | 0.52 | 0.35 | 0.51 | 0.86 | 0.80 | 0.82 | 0.76 | 0.34 | 0.42 | 0.47 | 0.56 | 0.69 | -0.55 | 0.82 | 0.74 | 0.56 | 0.59 | 0.68 | -1.64 | 0.84 | 0.91 | 0.88 | 0.92 | 0.94 |
|
Shares Outstanding (Weighted Average)
|
64.82M | 67.16M | 67.18M | 67.19M | 67.41M | 67.44M | 67.44M | 67.44M | 67.53M | 67.56M | 67.56M | 67.56M | 67.61M | 67.62M | 67.62M | 67.63M | 67.69M | 67.73M | 67.74M | 67.74M | 67.82M | 67.78M | 67.62M | 67.09M | 65.18M | 64.74M | 64.40M | 64.26M | 63.84M | 63.42M | 63.42M | 63.42M | 63.41M | 63.40M | 62.45M | 62.45M | 61.49M | 61.46M | 60.95M | 60.95M | 60.98M | 61.07M | 61.07M | 61.07M | 61.08M | 61.20M | 61.21M | 61.16M | 60.48M | 60.48M | 60.37M |
|
EBITDA
|
46.16M | 55.01M | 57.11M | 46.12M | 50.05M | 54.12M | 55.61M | 47.72M | 49.42M | 51.27M | 47.29M | 47.79M | 47.47M | 39.07M | 51.68M | 50.01M | 53.72M | 45.70M | 61.79M | 59.84M | 61.96M | 67.33M | 64.63M | 68.95M | 65.20M | 77.04M | 74.78M | 64.41M | 46.88M | 52.94M | 78.17M | 76.86M | 74.62M | 68.69M | 37.77M | 42.83M | 44.34M | 51.57M | 64.81M | -30.34M | 127.35M | 132.62M | 133.48M | 143.05M | 148.34M | -33.95M | 165.48M | 155.01M | 148.73M | 153.73M | 156.44M |
|
Tax Rate
|
26.88% | 26.16% | 25.55% | 16.24% | 23.89% | 22.65% | 24.90% | 23.57% | 24.11% | 24.19% | 21.57% | 23.53% | 23.98% | 21.01% | 21.36% | 22.51% | 22.67% | 19.24% | 20.12% | 61.44% | 12.95% | 13.50% | 10.81% | 14.41% | 13.60% | 13.42% | 12.79% | 14.02% | 10.50% | 14.65% | 15.19% | 35.25% | 15.15% | 15.25% | 19.56% | 15.96% | 13.85% | 16.41% | 15.80% | 10.61% | 15.66% | 13.54% | 17.07% | 16.23% | 15.18% | 27.26% | 17.82% | | 17.91% | 18.90% | 18.59% |