|
Provisions
|
77.11M | 49.55M | -33.70M | 12.29M | -7.38M | 7.38M | | | | 17.99M | 10.84M | 45.05M | -24.45M | 22.89M | 27.36M | 45.92M |
|
Revenue
|
522.45M | 517.95M | 508.80M | 516.18M | 118.41M | 125.19M | 118.37M | 110.80M | 107.94M | 152.47M | 153.36M | 163.03M | 153.52M | 78.56M | 173.74M | 231.59M |
|
Interest income - Loans
|
354.52M | 324.12M | 299.82M | 279.80M | 258.55M | 263.58M | 274.43M | 299.64M | 344.62M | 395.97M | 440.16M | 390.80M | 363.77M | 472.99M | 775.31M | 844.74M |
|
Interest income - Investments
|
| | 4.35M | 12.17M | 40.69M | 48.63M | 30.50M | 18.41M | 14.92M | 9.51M | 5.53M | | | | | |
|
Interest Income - Debt Securities
|
80.72M | 77.08M | 75.84M | 66.95M | 72.82M | 80.15M | 80.73M | 77.61M | 76.19M | 66.08M | 54.65M | 60.46M | 61.48M | 59.72M | 66.10M | 85.92M |
|
Interest Income - Fed Funds
|
0.07M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.24M | 0.00M | | 0.07M | 0.08M | |
|
Other interest income
|
1.41M | 1.41M | 1.32M | 1.34M | 1.47M | 1.52M | 1.58M | 0.99M | 1.47M | 4.20M | 5.36M | 1.56M | 2.77M | 8.15M | 37.22M | 29.67M |
|
Interest Income - Total
|
442.06M | 408.22M | 391.98M | 371.66M | 414.35M | 426.88M | 412.23M | 412.08M | 449.80M | 485.61M | 510.49M | 468.33M | 442.51M | 541.83M | 878.83M | 960.33M |
|
Interest Expense - Deposits
|
78.89M | 48.66M | 36.29M | 24.60M | 19.72M | 15.32M | 12.60M | 12.75M | 22.72M | 53.94M | 79.17M | 37.49M | 16.95M | 29.07M | 245.95M | 329.38M |
|
Interest Expense - Debt
|
| 0.40M | 0.21M | 0.08M | 0.06M | 0.20M | 0.73M | 2.10M | 11.40M | 4.40M | 0.01M | 0.01M | 0.00M | 4.80M | 49.90M | 16.80M |
|
Interest Expense - Fed Funds
|
1.13M | 1.18M | 0.96M | 0.59M | 0.38M | 0.55M | 0.80M | 1.72M | 4.15M | 4.79M | 1.42M | 0.76M | 0.23M | 6.13M | 20.42M | 20.15M |
|
Interest Expense - Others
|
7.83M | 6.36M | 5.78M | 5.48M | 5.76M | 5.67M | 7.06M | 10.08M | 15.38M | 7.47M | 3.31M | 3.56M | 6.98M | 11.93M | 59.58M | 26.37M |
|
Interest Expenses
|
87.85M | 56.20M | 43.04M | 30.67M | 25.86M | 21.55M | 20.46M | 24.55M | 42.24M | 66.19M | 83.90M | 41.80M | 24.16M | 47.12M | 325.95M | 375.91M |
|
Interest Income - Net
|
354.21M | 352.02M | 348.94M | 340.99M | 388.49M | 405.34M | 391.76M | 387.53M | 407.55M | 419.42M | 426.59M | 426.54M | 418.35M | 494.71M | 552.88M | 584.42M |
|
Interest Income - Total
|
277.10M | 302.48M | 318.62M | 328.70M | 395.87M | 397.95M | 379.96M | 372.82M | 399.85M | 402.43M | 415.75M | 381.49M | 442.80M | 471.82M | 528.30M | 543.17M |
|
Financial Services Fees
|
29.08M | 27.69M | 26.97M | 28.20M | 30.83M | 33.47M | 36.42M | 36.76M | 38.17M | 40.48M | 42.40M | 45.18M | 48.51M | 53.72M | 57.57M | |
|
Service Charges
|
54.09M | 55.18M | 51.71M | 50.35M | 51.58M | 48.67M | 47.37M | 45.25M | 44.00M | 43.70M | 42.60M | 32.29M | 33.25M | 42.16M | 43.42M | 44.38M |
|
Investment Gain (Loss)
|
5.47M | 2.33M | 0.08M | 1.06M | 0.48M | 0.30M | | -0.31M | 0.01M | | | | | | 0.04M | -182.79M |
|
Investment Banking Income
|
21.70M | 15.32M | 12.00M | 33.92M | 26.42M | 10.80M | 18.00M | 20.53M | 18.93M | 21.80M | 30.30M | 110.90M | 70.95M | 24.91M | 15.30M | 19.30M |
|
Mortgage Banking
|
28.87M | 29.34M | 26.81M | 40.96M | 33.50M | 24.78M | 30.18M | 28.21M | 29.90M | 34.67M | 29.82M | 125.82M | 63.75M | 28.31M | 26.22M | 26.63M |
|
Card Income
|
23.04M | 25.01M | 27.47M | 30.45M | 35.96M | 32.97M | 28.30M | 27.91M | 28.29M | 28.91M | 31.74M | 31.02M | 34.66M | 36.10M | 33.44M | |
|
Other Non-Interest Income
|
-80.71M | 12.16M | -45.77M | 31.38M | 9.00M | 10.20M | 10.73M | 11.24M | 11.01M | 5.36M | 5.59M | 11.47M | 10.28M | 11.33M | 17.52M | 26.32M |
|
Non-Interest Income
|
168.24M | 165.93M | 159.85M | 175.19M | 173.86M | 173.14M | 173.15M | 173.94M | 184.66M | 184.84M | 187.04M | 274.59M | 221.91M | 151.42M | 148.43M | -23.42M |
|
Amortization - Intangibles
|
5.35M | 5.58M | 5.54M | 5.42M | 5.14M | 4.87M | 4.32M | 3.67M | 3.00M | 2.24M | 1.71M | 1.08M | 0.55M | 0.33M | 0.21M | 0.00M |
|
Depreciation & Amortization - Total
|
16.46M | 17.14M | 20.18M | 20.48M | 24.54M | 23.86M | 23.86M | 24.23M | 24.45M | 24.83M | 23.73M | 23.28M | 24.34M | 24.14M | 25.84M | 24.91M |
|
Wages, Salaries and Other
|
169.25M | 174.58M | 178.56M | 190.52M | 221.73M | 226.69M | 230.20M | 229.25M | 229.26M | 238.03M | 247.72M | 272.26M | 284.16M | 254.25M | 268.27M | 266.24M |
|
Rent Expense
|
20.05M | 19.81M | 20.25M | 20.27M | 25.96M | 26.47M | 25.32M | 24.98M | 25.77M | 26.70M | 26.15M | 26.49M | 27.04M | 27.99M | 28.51M | 29.13M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 100.75M | 6.50M | |
|
Other Operating Expenses
|
271.75M | 288.71M | 289.42M | 136.12M | 124.87M | 358.68M | 352.49M | 358.09M | 379.95M | 363.88M | 379.12M | 416.54M | 437.92M | 411.25M | 434.85M | 431.65M |
|
Operating Expenses
|
308.26M | 325.65M | 329.85M | 344.50M | 415.73M | 409.00M | 401.66M | 407.30M | 430.17M | 415.42M | 429.00M | 466.30M | 489.30M | 564.13M | 495.70M | 485.69M |
|
Operating Income
|
| 49.96M | 52.02M | 55.78M | 53.90M | 56.73M | 53.01M | 48.81M | 54.02M | 36.09M | 36.50M | 39.85M | 36.84M | 12.41M | 38.02M | 7.15M |
|
EBIT
|
224.93M | 49.96M | 52.02M | 55.78M | 53.90M | 56.73M | 53.01M | 48.81M | 54.02M | 36.09M | 36.50M | 39.85M | 36.84M | 12.41M | 38.02M | 7.15M |
|
Other Non Operating Income
|
| 0.18M | 0.15M | 0.14M | 0.12M | 0.11M | 0.12M | 0.20M | 0.41M | 0.42M | 0.56M | 0.25M | 0.11M | 0.27M | 2.10M | 2.15M |
|
Non Operating Income
|
| | | | -7.97M | 0.61M | -0.48M | 5.63M | 13.95M | 6.74M | 9.81M | 8.66M | 6.55M | 9.84M | 10.23M | 17.81M |
|
EBT
|
137.08M | 142.75M | 148.62M | 159.38M | 154.00M | 162.09M | 151.45M | 139.46M | 154.34M | 171.85M | 173.79M | 189.78M | 175.41M | 59.10M | 181.03M | 34.06M |
|
Tax Provisions
|
44.03M | 42.12M | 41.78M | 42.10M | 36.94M | 38.53M | 35.41M | 31.05M | 48.72M | 22.27M | 23.33M | 40.12M | 28.05M | 12.36M | 27.74M | -28.47M |
|
Profit After Tax
|
93.05M | 100.64M | 106.84M | 117.28M | 117.06M | 123.56M | 116.04M | 108.41M | 105.63M | 149.58M | 150.46M | 160.03M | 147.37M | 71.89M | 165.49M | 223.01M |
|
Income from Continuing Operations
|
93.05M | 100.64M | 106.84M | 117.28M | 117.06M | 123.56M | 116.04M | 108.41M | 105.63M | 149.58M | 150.46M | 149.66M | 147.37M | 46.74M | 153.29M | 62.53M |
|
Consolidated Net Income
|
93.05M | 100.64M | 106.84M | 117.28M | 117.06M | 123.56M | 116.04M | 108.41M | 105.63M | 149.58M | 150.46M | 149.66M | 147.37M | 14.64M | 16.30M | 237.15M |
|
Income towards Parent Company
|
93.05M | 100.64M | 106.84M | 117.28M | 117.06M | 123.56M | 116.04M | 108.41M | 105.63M | 149.58M | 150.46M | 149.66M | 147.37M | 14.64M | 16.30M | 237.15M |
|
Preferred Dividend Payments
|
10.12M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
73.05M | 100.64M | 106.84M | 117.28M | 117.06M | 123.56M | 116.04M | 108.41M | 105.63M | 149.58M | 150.46M | 149.66M | 147.37M | 14.64M | 16.30M | 237.15M |
|
EPS (Basic)
|
1.26 | 1.58 | 1.67 | 1.81 | 1.75 | 1.83 | 1.72 | 1.60 | 1.56 | 2.22 | 2.33 | 2.52 | 2.35 | 1.17 | 2.71 | 3.65 |
|
EPS (Weighted Average and Diluted)
|
1.26 | 1.57 | 1.66 | 1.81 | 1.75 | 1.83 | 1.71 | 1.60 | 1.56 | 2.21 | 2.32 | 2.51 | 2.34 | 1.17 | 2.70 | 3.63 |
|
Shares Outstanding (Weighted Average)
|
| 63.89M | 64.20M | 64.78M | 67.19M | 67.44M | 67.56M | 67.63M | 67.74M | 67.09M | 64.26M | 63.42M | 62.45M | 60.95M | 61.07M | 61.16M |
|
Tax Rate
|
32.12% | 29.50% | 28.11% | 26.41% | 23.99% | 23.77% | 23.38% | 22.27% | 31.56% | 12.96% | 13.43% | 21.14% | 15.99% | 20.92% | 15.33% | |