|
Provisions
|
4.44M | 4.80M | 3.64M | 4.27M | 4.13M | 3.44M | 4.35M | 5.95M | 5.19M | 4.96M | 4.78M | 4.34M | 4.68M | 6.20M | 4.75M | 6.31M | 5.35M | 5.72M | 5.18M | 6.32M | 4.04M | 7.67M | 6.99M | 5.82M | 5.90M | 8.25M | 7.28M | 6.98M | 5.18M | 6.20M | 4.81M | 5.82M | 5.00M | 5.42M | 5.03M | 5.87M | 27.12M | 45.91M | 16.78M | 0.14M | -8.88M | -7.83M | -7.41M | -3.41M | -1.81M | 7.67M | 16.37M | 6.89M | 11.44M | 5.95M | 6.88M | 5.74M | 5.78M | 6.94M | 6.69M | 29.10M | 5.89M | 12.10M |
|
Revenue
|
75.34M | 75.29M | 89.00M | 89.82M | 86.43M | 86.70M | 88.02M | 87.31M | 84.76M | 83.53M | 85.04M | 86.26M | 111.25M | 112.91M | 114.72M | 119.04M | 112.38M | 114.73M | 113.35M | 114.62M | 113.94M | 119.69M | 129.11M | 128.89M | 123.15M | 0.68M | 20.39M | 15.31M | 14.57M | 18.69M | 13.28M | 11.57M | 13.68M | 21.70M | 24.02M | 17.55M | 17.63M | 68.21M | 109.46M | 65.39M | 36.94M | 42.01M | 27.34M | 19.20M | 12.45M | 10.07M | 4.62M | 9.36M | 9.32M | 9.28M | 9.11M | 8.97M | 9.33M | 9.41M | 9.47M | 9.31M | 9.66M | 10.14M |
|
Interest income - Loans
|
65.86M | 65.32M | 77.63M | 79.40M | 75.66M | 75.67M | 75.52M | 74.99M | 71.82M | 70.82M | 71.26M | 72.12M | 87.61M | 96.17M | 97.87M | 102.00M | 95.15M | 96.70M | 97.33M | 98.53M | 99.33M | 103.33M | 112.27M | 115.80M | 108.94M | 140.90M | 155.82M | 159.88M | 148.93M | 159.29M | 164.23M | 164.27M | 164.87M | 175.13M | 165.15M | 161.80M | 158.85M | 179.31M | 192.27M | 188.67M | 182.74M | 176.69M | 176.38M | 180.84M | 196.16M | 225.50M | 262.08M | 279.90M | 294.36M | 308.20M | 320.73M | 320.99M | 326.25M | 331.53M | 323.83M | 351.84M | 370.64M | 378.19M |
|
Interest income - Investments
|
| | -0.04M | | -0.78M | 2.36M | 0.81M | 65.21M | 0.95M | 0.64M | 0.78M | 67.13M | 1.29M | 2.92M | 1.84M | 90.95M | 2.98M | 2.90M | 2.72M | 61.91M | 2.78M | 1.85M | 4.00M | 2.82M | 2.74M | 3.60M | 4.97M | 4.18M | 4.05M | 1.80M | 2.52M | 7.13M | 3.05M | | | 2.38M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
10.86M | 10.44M | 12.61M | 13.44M | 12.79M | 13.12M | 16.56M | 10.95M | 12.88M | 12.35M | 12.30M | 10.55M | 14.88M | 14.57M | 14.06M | 16.58M | 14.63M | 14.45M | 13.20M | 12.51M | 14.23M | 16.27M | 14.30M | 13.59M | 15.48M | 21.89M | 20.05M | 23.12M | 18.35M | 18.94M | 19.19M | 19.80M | 18.62M | 19.82M | 20.15M | 22.35M | 23.47M | 30.39M | 32.67M | 27.85M | 26.79M | 31.47M | 34.84M | 32.92M | 35.56M | 32.87M | 37.07M | 36.26M | 36.72M | 35.73M | 35.71M | 34.72M | 33.97M | 31.76M | 29.24M | 44.44M | 37.26M | 33.72M |
|
Interest Income - Fed Funds
|
0.29M | 0.28M | 0.37M | 0.31M | 0.34M | 0.41M | 0.14M | 0.27M | 0.13M | 0.16M | 0.16M | 0.17M | 0.17M | 0.25M | 0.24M | 0.30M | 0.33M | 0.35M | 0.46M | 0.50M | 0.62M | 0.64M | 1.11M | 1.12M | 2.69M | 3.79M | 4.87M | 4.69M | 4.92M | 3.46M | 5.49M | 5.40M | 5.84M | 5.41M | 6.24M | 3.86M | 3.96M | 1.87M | 2.06M | 1.89M | 1.76M | 2.55M | 2.54M | 2.33M | 4.84M | 6.83M | 8.95M | 10.98M | 12.71M | 11.81M | 11.57M | 12.30M | 12.79M | 19.24M | 21.88M | 23.73M | 22.63M | 24.05M |
|
Interest Income - Total
|
73.86M | 72.44M | 84.70M | 85.53M | 81.79M | 81.11M | 81.34M | 79.67M | 76.33M | 75.48M | 76.70M | 77.64M | 95.16M | 104.80M | 106.86M | 111.72M | 104.55M | 105.53M | 106.31M | 107.24M | 108.50M | 113.09M | 123.14M | 125.62M | 120.76M | 154.95M | 171.58M | 176.52M | 167.19M | 178.00M | 185.03M | 187.50M | 189.10M | 199.25M | 190.35M | 183.87M | 180.48M | 198.72M | 210.27M | 205.66M | 200.19M | 194.08M | 195.19M | 202.79M | 227.77M | 263.68M | 307.74M | 329.30M | 345.93M | 356.91M | 369.18M | 369.18M | 374.18M | 382.72M | 376.03M | 403.65M | 421.20M | 430.96M |
|
Interest Expense - Deposits
|
10.51M | 9.74M | 9.67M | 9.16M | 8.62M | 8.31M | 7.84M | 7.47M | 6.98M | 6.86M | 6.57M | 6.13M | 6.40M | 7.01M | 7.08M | 6.97M | 6.88M | 6.80M | 7.14M | 7.20M | 6.88M | 6.67M | 7.72M | 7.85M | 8.47M | 12.59M | 14.23M | 14.45M | 15.66M | 19.08M | 26.37M | 30.41M | 32.64M | 35.45M | 36.37M | 31.19M | 27.48M | 19.25M | 17.73M | 11.98M | 11.01M | 9.80M | 8.82M | 8.56M | 9.75M | 17.66M | 44.27M | 68.59M | 91.58M | 108.79M | 122.13M | 128.38M | 132.43M | 143.31M | 135.69M | 136.29M | 139.16M | 143.44M |
|
Interest Expense - Debt
|
3.96M | 4.05M | 4.23M | 4.32M | 4.15M | 3.67M | 3.42M | 2.40M | 2.33M | 2.21M | 2.23M | 2.12M | 3.11M | 3.53M | 3.63M | 3.98M | 2.68M | 2.62M | 2.63M | 2.71M | 3.11M | 3.33M | 3.79M | 4.07M | 4.37M | 5.70M | 6.65M | 6.79M | 7.06M | 9.34M | 9.27M | 9.65M | 11.60M | 12.63M | 11.53M | 10.89M | 11.03M | 8.67M | 6.71M | 2.53M | 2.48M | 2.53M | 2.53M | 2.55M | 2.88M | 4.91M | 13.20M | 25.23M | 25.41M | 17.86M | 15.36M | 16.23M | 13.84M | 7.11M | 6.11M | 5.85M | 6.01M | 5.98M |
|
Interest Expenses
|
14.49M | 13.81M | 13.95M | 13.54M | 12.82M | 12.05M | 11.32M | 10.00M | 9.50M | 9.28M | 9.07M | 8.45M | 9.86M | 10.87M | 10.94M | 11.17M | 9.80M | 9.63M | 9.99M | 10.09M | 10.21M | 10.36M | 12.07M | 12.37M | 13.14M | 18.70M | 21.31M | 21.66M | 23.14M | 28.88M | 36.26M | 40.80M | 44.93M | 48.69M | 48.43M | 42.59M | 38.96M | 28.11M | 24.61M | 14.70M | 13.67M | 12.50M | 11.52M | 11.29M | 12.87M | 23.06M | 58.34M | 94.98M | 118.47M | 128.46M | 139.49M | 146.69M | 148.47M | 152.47M | 143.43M | 143.59M | 146.66M | 150.84M |
|
Interest Income - Net
|
59.36M | 58.62M | 70.75M | 71.99M | 68.97M | 69.06M | 70.01M | 69.67M | 66.82M | 66.20M | 67.63M | 69.19M | 85.30M | 93.93M | 95.92M | 100.56M | 94.75M | 95.90M | 96.32M | 97.16M | 98.28M | 102.72M | 111.07M | 113.25M | 107.62M | 136.25M | 150.28M | 154.86M | 144.04M | 149.12M | 148.78M | 146.71M | 144.17M | 150.55M | 141.92M | 141.28M | 141.52M | 170.60M | 185.66M | 190.96M | 186.52M | 181.58M | 183.68M | 191.50M | 214.90M | 240.62M | 249.40M | 234.32M | 227.46M | 228.45M | 229.69M | 222.49M | 225.72M | 230.26M | 232.61M | 260.06M | 274.54M | 280.12M |
|
Interest Income - Total
|
54.93M | 53.82M | 67.11M | 67.72M | 64.83M | 65.62M | 65.67M | 63.73M | 61.63M | 61.24M | 62.85M | 64.84M | 80.62M | 87.73M | 91.17M | 94.25M | 89.39M | 90.19M | 91.14M | 90.83M | 94.25M | 95.06M | 104.08M | 107.43M | 101.72M | 127.99M | 143.00M | 147.88M | 138.87M | 142.92M | 143.97M | 140.88M | 139.17M | 145.14M | 136.88M | 135.42M | 114.40M | 124.69M | 168.88M | 190.82M | 195.40M | 189.41M | 191.08M | 194.91M | 216.71M | 232.95M | 233.04M | 227.43M | 216.02M | 222.50M | 222.81M | 216.75M | 219.94M | 223.31M | 225.92M | 230.95M | 268.65M | 268.02M |
|
Financial Services Fees
|
0.45M | 0.38M | 0.46M | 0.56M | 0.58M | 0.60M | 0.51M | 0.54M | 0.56M | 0.63M | 0.60M | 0.46M | 0.43M | 0.60M | 0.51M | 0.51M | 0.48M | 0.64M | 0.53M | 0.50M | 0.43M | 0.80M | 0.50M | 0.33M | 1.86M | 1.88M | 2.08M | -3.76M | 2.22M | 1.95M | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
9.63M | 10.34M | 10.46M | 11.68M | 10.31M | 10.39M | 10.52M | 10.61M | 9.62M | 10.21M | 10.34M | 10.07M | 9.56M | 10.90M | 11.13M | 10.78M | 9.77M | 10.43M | 9.06M | 8.70M | 7.97M | 8.39M | 8.31M | 8.19M | 7.71M | 8.53M | 8.74M | 8.64M | 8.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.55M | 0.63M | 0.45M | -0.05M | -0.08M | 0.20M | 0.07M | 0.26M | 0.14M | 0.35M | 0.10M | 0.93M | 0.82M | 0.00M | 1.31M | 1.23M | 0.05M | 0.00M | 0.11M | 0.04M | 0.00M | 0.25M | 0.00M | 0.06M | 3.98M | 0.76M | 0.47M | 0.43M | 0.15M | 0.03M | 0.11M | 0.48M | -0.35M | 0.13M | 0.37M | -0.06M | -0.17M | | | 0.79M | | | | | | | | 0.42M | | | | -0.10M | 4.65M | -0.05M | 11.69M | 0.52M | | |
|
Income - Trust
|
3.31M | 3.44M | 3.28M | 3.32M | 3.98M | 4.01M | 4.17M | 3.68M | 3.83M | 4.37M | 4.01M | 4.24M | 4.59M | 4.64M | 4.47M | 4.43M | 4.89M | 4.93M | 4.74M | 4.53M | 4.87M | 4.79M | 4.89M | 4.49M | 3.03M | 4.75M | 5.05M | 4.85M | 3.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.23M | 0.13M | 0.20M | 0.38M | 0.32M | 0.48M | 0.82M | 0.85M | 0.96M | 0.74M | 0.60M | 0.26M | 0.26M | 0.44M | 0.77M | 0.41M | 0.55M | 0.66M | 0.67M | 0.63M | 0.73M | 0.79M | 0.98M | 0.95M | 0.68M | 22.54M | 20.39M | 15.31M | 14.57M | 18.69M | 13.28M | 11.57M | 13.68M | 21.70M | 24.02M | 17.55M | 17.63M | 68.21M | 109.46M | 65.39M | 36.94M | 42.01M | 27.34M | 19.20M | 12.45M | 6.42M | 4.62M | 6.38M | 7.91M | 7.56M | 4.75M | 0.79M | 0.78M | 7.38M | 2.31M | | | |
|
Card Income
|
0.56M | 0.68M | 1.24M | 0.10M | 0.65M | 0.74M | 0.87M | 0.74M | 0.80M | 0.90M | 1.00M | 0.89M | 0.75M | 1.13M | 1.10M | 1.23M | 0.81M | 1.23M | 1.24M | 1.50M | 0.84M | 1.36M | 1.55M | 1.46M | 0.88M | 1.22M | 1.33M | 1.36M | 1.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
2.34M | 2.33M | 2.31M | 12.63M | 1.55M | 1.50M | 1.49M | 16.02M | 2.39M | 1.56M | 1.54M | 16.29M | 1.51M | 2.07M | 1.98M | 19.68M | 2.09M | 2.06M | 2.10M | 19.25M | 2.12M | 2.13M | 2.54M | 29.84M | 1.75M | 1.77M | 1.54M | 27.80M | 17.11M | 17.37M | 18.56M | 20.18M | 17.70M | 17.98M | 18.09M | 19.59M | 18.98M | 18.67M | 25.15M | 24.58M | 25.90M | 26.54M | 26.75M | 27.07M | 29.98M | 26.53M | 26.21M | 26.77M | 34.61M | 26.29M | 28.65M | 6.46M | 5.06M | 4.34M | 27.69M | 4.73M | 4.53M | 4.34M |
|
Non-Interest Income
|
15.98M | 16.67M | 18.25M | 17.83M | 17.47M | 17.65M | 18.00M | 17.63M | 17.94M | 17.33M | 17.41M | 17.07M | 25.94M | 18.98M | 18.80M | 18.48M | 17.63M | 18.83M | 17.04M | 17.46M | 15.66M | 16.96M | 18.04M | 15.64M | 15.53M | 17.22M | 17.38M | 17.02M | 31.19M | 36.01M | 31.69M | 20.18M | 31.22M | 39.80M | 42.22M | 37.24M | 36.81M | 88.39M | 135.47M | 92.57M | 62.86M | 68.63M | 54.05M | 46.02M | 43.61M | 32.75M | 30.88M | 32.74M | 35.18M | 33.66M | 33.67M | 32.21M | 30.22M | 31.94M | 29.32M | 29.55M | 31.46M | 43.20M |
|
Amortization - Intangibles
|
1.04M | 0.97M | 1.02M | 0.95M | 0.92M | 0.89M | 0.82M | 0.89M | 0.76M | 0.73M | 0.70M | 0.68M | 0.85M | 0.91M | 0.87M | 0.87M | 0.88M | 0.90M | 0.90M | 0.85M | 0.83M | 0.86M | 0.99M | 1.07M | 1.12M | 1.45M | 1.48M | 1.46M | 1.47M | 1.43M | 1.32M | 1.24M | 1.03M | 0.96M | 0.80M | 0.70M | 0.69M | 1.30M | 1.50M | 1.56M | 1.84M | 1.84M | 1.97M | 2.12M | 2.21M | 2.20M | 2.15M | 2.17M | 2.15M | 1.17M | 1.16M | 1.16M | 1.18M | 1.15M | 1.08M | 1.17M | 1.21M | 1.20M |
|
Depreciation & Amortization - Total
|
1.65M | 1.46M | 2.23M | 2.63M | 1.94M | 2.41M | 2.05M | 1.91M | 1.70M | 1.71M | 1.96M | 2.38M | 1.90M | 2.24M | 2.38M | 3.05M | 2.12M | 2.02M | 2.60M | 2.29M | 2.01M | 2.06M | 2.10M | 2.46M | 1.97M | 2.47M | 3.06M | 3.04M | 3.16M | 3.28M | 3.89M | 3.52M | 3.31M | 3.67M | 3.70M | 3.52M | 3.85M | 5.00M | 5.62M | 6.04M | 5.83M | 7.29M | 6.82M | 7.33M | 7.31M | 7.81M | 6.87M | 7.00M | 8.03M | 7.17M | 7.54M | 6.85M | 7.55M | 7.81M | 7.47M | 8.58M | 8.55M | 8.54M |
|
Research & Development
|
2.92M | 2.75M | 2.94M | 3.02M | 3.21M | 2.64M | 3.67M | 3.01M | 2.73M | 2.81M | 2.88M | 2.97M | 3.24M | 3.59M | 3.79M | 3.84M | 3.74M | 3.87M | 3.58M | 3.67M | 3.55M | 3.60M | 3.86M | 4.28M | 4.04M | 5.33M | 5.60M | 6.05M | 5.85M | 5.82M | 6.07M | 6.07M | 5.16M | 5.57M | 5.78M | 5.73M | 5.51M | 15.93M | 6.71M | 7.03M | 6.96M | 6.61M | 10.85M | 7.37M | 7.55M | 7.61M | 7.46M | 7.47M | 7.26M | 7.41M | 7.26M | 7.46M | 7.29M | 7.46M | 7.44M | 8.46M | 7.95M | 8.13M |
|
Wages, Salaries and Other
|
14.87M | 15.02M | 16.97M | 17.76M | 17.91M | 17.96M | 17.26M | 18.27M | 16.60M | 16.96M | 17.27M | 17.24M | 25.01M | 21.55M | 22.17M | 22.10M | 20.27M | 20.72M | 22.70M | 24.43M | 22.28M | 22.63M | 24.21M | 26.53M | 24.03M | 56.03M | 44.88M | 41.45M | 40.84M | 43.12M | 41.31M | 39.20M | 38.95M | 44.30M | 46.31M | 44.40M | 44.54M | 68.66M | 84.45M | 72.41M | 68.56M | 67.46M | 71.54M | 62.62M | 62.63M | 59.62M | 57.54M | 55.41M | 58.50M | 59.06M | 57.83M | 59.29M | 58.50M | 58.48M | 58.34M | 60.87M | 62.93M | 64.09M |
|
Rent Expense
|
4.39M | 4.14M | 5.05M | 5.02M | 5.04M | 5.32M | 5.06M | 5.00M | 5.19M | 4.82M | 4.93M | 4.88M | 6.43M | 6.51M | 6.40M | 6.45M | 6.53M | 6.54M | 5.65M | 5.58M | 6.25M | 7.77M | 6.92M | 6.58M | 6.78M | 13.91M | 9.36M | 9.01M | 9.43M | 9.08M | 9.27M | 8.69M | 8.75M | 8.67M | 8.70M | 8.73M | 9.06M | 10.32M | 10.94M | 10.94M | 10.10M | 10.34M | 10.65M | 11.19M | 11.21M | 11.28M | 11.46M | 11.83M | 11.41M | 11.49M | 11.69M | 12.34M | 11.40M | 11.27M | 11.07M | 12.60M | 12.53M | 12.49M |
|
Pension (IS)
|
| | | | | | | | | 5.99M | 5.84M | 5.46M | 5.62M | 5.19M | 4.75M | 4.89M | 6.80M | 6.59M | 6.69M | 7.00M | 6.60M | 7.29M | 7.48M | 5.21M | 6.90M | 9.76M | 9.00M | 9.33M | 9.57M | 9.30M | 8.64M | 8.66M | 9.43M | 8.58M | 8.62M | 9.12M | 10.79M | 12.78M | 13.20M | 15.45M | 14.47M | 13.13M | 10.82M | 12.85M | 12.05M | 10.75M | 10.30M | 13.44M | 12.24M | 12.93M | 9.77M | 14.67M | 12.15M | 13.08M | 13.72M | 13.29M | 13.43M | 14.64M |
|
Other Operating Expenses
|
21.35M | 10.85M | 5.37M | 13.77M | 19.14M | 6.30M | 43.08M | 39.35M | 28.89M | 31.45M | 29.62M | 30.39M | 22.98M | 33.25M | 33.26M | 33.26M | 45.26M | 45.30M | 39.72M | 38.30M | 37.33M | 58.93M | 64.47M | 55.60M | 54.71M | 22.30M | 59.09M | 17.71M | 72.02M | 75.24M | 74.08M | 72.73M | 72.20M | 82.29M | 77.96M | 78.92M | 82.72M | 118.13M | 148.32M | 124.92M | 116.08M | 118.05M | 123.47M | 113.28M | 115.11M | 110.49M | 111.76M | 111.12M | 108.60M | 109.16M | 125.80M | 114.08M | 108.54M | 108.80M | 108.19M | 123.94M | 118.99M | 117.58M |
|
Operating Expenses
|
43.47M | 41.68M | 48.87M | 50.03M | 50.26M | 51.25M | 53.87M | 49.27M | 48.11M | 47.73M | 48.37M | 47.84M | 61.03M | 57.10M | 57.69M | 64.02M | 57.66M | 57.73M | 57.68M | 58.62M | 58.06M | 64.86M | 62.78M | 62.51M | 62.84M | 112.14M | 96.65M | 95.78M | 90.45M | 93.41M | 93.31M | 91.00M | 89.42M | 100.19M | 96.13M | 96.90M | 101.13M | 149.37M | 171.59M | 148.93M | 138.97M | 142.28M | 151.79M | 139.18M | 141.17M | 137.20M | 137.54M | 137.42M | 135.29M | 135.23M | 152.29M | 140.74M | 134.77M | 135.34M | 134.18M | 153.57M | 148.02M | 146.74M |
|
EBIT
|
40.60M | 39.29M | 43.17M | 43.11M | 43.72M | 43.00M | 39.76M | 41.19M | 41.24M | 41.08M | 41.68M | 37.37M | 55.85M | 60.49M | 60.58M | 60.80M | 59.73M | 61.58M | 61.26M | 60.42M | 62.80M | 58.53M | 72.39M | 73.95M | 72.16M | 75.06M | 105.88M | 106.53M | 102.75M | 114.39M | 118.59M | 120.50M | 125.90M | 133.43M | 131.41M | 118.34M | 89.04M | 91.82M | 157.36M | 149.16M | 132.96M | 128.26M | 104.86M | 113.06M | 132.01M | 151.56M | 184.71M | 217.74M | 234.38M | 249.39M | 243.69M | 254.91M | 263.85M | 272.38M | 264.49M | 250.53M | 298.75M | 315.32M |
|
Non Operating Investment Income
|
-1.56M | -3.47M | -7.48M | -6.34M | -1.46M | -1.54M | -2.19M | -1.74M | -0.69M | 0.21M | 0.10M | -5.43M | 0.18M | -0.42M | -3.40M | 0.53M | 0.01M | 0.00M | 0.11M | 0.03M | 0.00M | 0.21M | 0.00M | 0.06M | 3.94M | 0.75M | 0.47M | 0.43M | -0.48M | -0.06M | -0.15M | -1.93M | -0.16M | 0.11M | 0.12M | 0.11M | 0.20M | 1.51M | 0.86M | 2.61M | 0.02M | 0.08M | -0.04M | -0.25M | 1.18M | -0.21M | 0.05M | -0.41M | -7.34M | -0.18M | 0.28M | -0.10M | -0.22M | -6.71M | -0.69M | 0.52M | 0.42M | 10.44M |
|
EBT
|
26.11M | 25.48M | 29.22M | 29.57M | 30.90M | 30.95M | 28.43M | 31.20M | 31.73M | 31.80M | 32.60M | 28.91M | 45.98M | 49.62M | 49.64M | 49.64M | 49.93M | 51.95M | 51.26M | 50.34M | 52.59M | 48.17M | 60.33M | 61.58M | 59.02M | 56.36M | 84.57M | 84.86M | 79.61M | 85.52M | 82.34M | 79.71M | 80.97M | 84.74M | 82.97M | 75.76M | 50.07M | 63.71M | 132.76M | 134.46M | 119.29M | 115.76M | 93.34M | 101.76M | 119.14M | 128.50M | 126.37M | 122.75M | 115.91M | 120.94M | 104.20M | 108.22M | 115.39M | 119.92M | 121.06M | 106.93M | 152.09M | 164.48M |
|
Tax Provisions
|
8.22M | 8.03M | 9.20M | 9.31M | 9.89M | 9.90M | 9.10M | 9.98M | 10.15M | 9.58M | 10.43M | 9.25M | 15.86M | 16.38M | 16.38M | 16.38M | 15.30M | 17.14M | 16.22M | 16.86M | 17.88M | 16.38M | 18.85M | 22.47M | 20.22M | 19.30M | 27.84M | 66.89M | 17.90M | 19.24M | 17.93M | 15.76M | 17.33M | 17.53M | 17.01M | 12.47M | 9.89M | 11.02M | 28.97M | 27.57M | 24.45M | 23.60M | 19.49M | 20.10M | 23.53M | 25.92M | 26.61M | 24.45M | 23.45M | 24.78M | 24.81M | 21.41M | 18.88M | 24.65M | 26.65M | 22.63M | 31.37M | 33.73M |
|
Profit After Tax
|
17.89M | 17.45M | 20.02M | 20.26M | 21.01M | 21.05M | 19.33M | 21.21M | 21.58M | 22.22M | 22.17M | 19.66M | 30.12M | 33.25M | 33.26M | 33.26M | 34.63M | 34.81M | 35.05M | 33.48M | 34.71M | 31.79M | 41.48M | 39.11M | 38.81M | 37.06M | 56.74M | 17.98M | 61.71M | 66.27M | 64.41M | 63.95M | 63.64M | 67.21M | 65.97M | 63.28M | 40.18M | 52.69M | 103.78M | 106.90M | 94.84M | 92.15M | 73.85M | 81.66M | 95.61M | 102.58M | 99.77M | 98.31M | 92.46M | 96.16M | 79.39M | 86.81M | 96.51M | 95.27M | 94.41M | 84.31M | 120.72M | 130.75M |
|
Income from Continuing Operations
|
17.89M | 17.45M | 20.02M | 20.26M | 21.01M | 21.05M | 19.33M | 21.21M | 21.58M | 22.22M | 22.17M | 19.66M | 30.12M | 33.25M | 33.26M | 33.26M | 34.63M | 34.81M | 35.05M | 33.48M | 34.71M | 31.79M | 41.48M | 39.11M | 38.81M | 37.06M | 56.74M | 17.98M | 61.71M | 66.27M | 64.41M | 63.95M | 63.64M | 67.21M | 65.97M | 63.28M | 40.18M | 52.69M | 103.78M | 106.90M | 94.84M | 92.15M | 73.85M | 81.66M | 95.61M | 102.58M | 99.77M | 98.31M | 92.46M | 96.16M | 79.39M | 86.81M | 96.51M | 95.27M | 94.41M | 84.31M | 120.72M | 130.75M |
|
Consolidated Net Income
|
17.89M | 17.45M | 20.02M | 20.26M | 21.01M | 21.05M | 19.33M | 21.21M | 21.58M | 22.22M | 22.17M | 19.66M | 30.12M | 33.25M | 33.26M | 33.26M | 34.63M | 34.81M | 35.05M | 33.48M | 34.71M | 31.79M | 41.48M | 39.11M | 38.81M | 37.06M | 56.74M | 17.98M | 61.71M | 66.27M | 64.41M | 63.95M | 63.64M | 67.21M | 65.97M | 63.28M | 40.18M | 52.69M | 103.78M | 106.90M | 94.84M | 92.15M | 73.85M | 81.66M | 95.61M | 102.58M | 99.77M | 98.31M | 92.46M | 96.16M | 79.39M | 86.81M | 96.51M | 95.27M | 94.41M | 84.31M | 120.72M | 130.75M |
|
Income towards Parent Company
|
17.89M | 17.45M | 20.02M | 20.26M | 21.01M | 21.05M | 19.33M | 21.21M | 21.58M | 22.22M | 22.17M | 19.66M | 30.12M | 33.25M | 33.26M | 33.26M | 34.63M | 34.81M | 35.05M | 33.48M | 34.71M | 31.79M | 41.48M | 39.11M | 38.81M | 37.06M | 56.74M | 17.98M | 61.71M | 66.27M | 64.41M | 63.95M | 63.64M | 67.21M | 65.97M | 63.28M | 40.18M | 52.69M | 103.78M | 106.90M | 94.84M | 92.15M | 73.85M | 81.66M | 95.61M | 102.58M | 99.77M | 98.31M | 92.46M | 96.16M | 79.39M | 86.81M | 96.51M | 95.27M | 94.41M | 84.31M | 120.72M | 130.75M |
|
Net Income towards Common Stockholders
|
17.89M | 17.45M | 20.02M | 20.26M | 21.01M | 21.05M | 19.33M | 21.21M | 21.58M | 22.22M | 22.17M | 19.66M | 30.12M | 33.25M | 33.26M | 33.26M | 34.63M | 34.81M | 35.05M | 33.48M | 34.71M | 31.79M | 41.48M | 39.11M | 38.81M | 37.06M | 56.74M | 17.98M | 61.71M | 66.27M | 64.41M | 63.95M | 63.64M | 67.21M | 65.97M | 63.28M | 40.18M | 52.69M | 103.78M | 106.90M | 94.84M | 92.15M | 73.85M | 81.66M | 95.61M | 102.58M | 99.77M | 98.31M | 92.46M | 96.16M | 79.39M | 86.81M | 96.51M | 95.27M | 94.41M | 84.31M | 120.72M | 130.75M |
|
EPS (Basic)
|
0.41 | 0.40 | 0.40 | 0.40 | 0.42 | 0.42 | 0.38 | 0.42 | 0.43 | 0.44 | 0.44 | 0.39 | 0.48 | 0.48 | 0.48 | 0.48 | 0.50 | 0.50 | 0.50 | 0.48 | 0.50 | 0.44 | 0.54 | 0.51 | 0.48 | 0.37 | 0.54 | 0.17 | 0.59 | 0.63 | 0.62 | 0.62 | 0.62 | 0.66 | 0.65 | 0.62 | 0.40 | 0.44 | 0.80 | 0.83 | 0.73 | 0.71 | 0.56 | 0.60 | 0.71 | 0.76 | 0.74 | 0.73 | 0.68 | 0.71 | 0.59 | 0.64 | 0.71 | 0.70 | 0.70 | 0.59 | 0.85 | 0.92 |
|
EPS (Weighted Average and Diluted)
|
0.41 | 0.40 | 0.40 | 0.40 | 0.42 | 0.42 | 0.38 | 0.42 | 0.43 | 0.44 | 0.44 | 0.39 | 0.48 | 0.48 | 0.48 | 0.48 | 0.50 | 0.50 | 0.50 | 0.48 | 0.50 | 0.44 | 0.54 | 0.51 | 0.48 | 0.37 | 0.54 | 0.17 | 0.59 | 0.63 | 0.62 | 0.62 | 0.62 | 0.66 | 0.65 | 0.62 | 0.40 | 0.44 | 0.80 | 0.83 | 0.73 | 0.71 | 0.56 | 0.60 | 0.71 | 0.76 | 0.74 | 0.73 | 0.68 | 0.71 | 0.59 | 0.64 | 0.71 | 0.70 | 0.69 | 0.59 | 0.85 | 0.92 |
|
Shares Outstanding (Weighted Average)
|
43.62M | 43.65M | 50.19M | 50.21M | 50.21M | 50.27M | 50.28M | 50.28M | 50.28M | 50.34M | 50.37M | 50.41M | 68.77M | 69.08M | 69.17M | 69.20M | 69.32M | 69.45M | 69.54M | 69.57M | 69.63M | 69.71M | 76.38M | 76.45M | 81.05M | 104.85M | 104.96M | 104.99M | 105.04M | 105.14M | 103.82M | 103.18M | 102.10M | 102.10M | 101.87M | 101.55M | 101.57M | 101.72M | 129.76M | 128.98M | 129.18M | 129.20M | 129.20M | 136.52M | 135.29M | 134.59M | 134.66M | 134.75M | 134.93M | 134.94M | 134.93M | 134.95M | 135.20M | 135.22M | 135.22M | 143.21M | 142.06M | 141.65M |
|
Shares Outstanding (Diluted Average)
|
43.70M | 43.68M | 49.64M | 50.24M | | 50.31M | 50.30M | | | 50.40M | 50.47M | | | | | | | | | | | | | | | | | 97.89M | 105.16M | 104.95M | 103.93M | 104.30M | 102.16M | 102.05M | 101.71M | 101.85M | 101.40M | 119.89M | 129.46M | 128.89M | 129.03M | 128.96M | 129.51M | 136.44M | 134.86M | 134.55M | 135.12M | 0.13M | 0.13M | 0.13M | 134.75M | 135.12M | 135.31M | 135.50M | 135.73M | 142.70M | 142.47M | 142.21M |
|
EBITDA
|
42.26M | 40.75M | 45.40M | 45.74M | 45.66M | 45.42M | 41.81M | 43.10M | 42.94M | 42.79M | 43.64M | 39.74M | 57.75M | 62.73M | 62.96M | 63.85M | 61.85M | 63.60M | 63.86M | 62.71M | 64.80M | 60.59M | 74.49M | 76.41M | 74.13M | 77.54M | 108.94M | 109.56M | 105.90M | 117.67M | 122.48M | 124.02M | 129.21M | 137.10M | 135.11M | 121.87M | 92.88M | 96.83M | 162.98M | 155.20M | 138.79M | 135.54M | 111.68M | 120.39M | 139.32M | 159.37M | 191.58M | 224.73M | 242.41M | 256.56M | 251.23M | 261.76M | 271.40M | 280.19M | 271.96M | 259.11M | 307.30M | 323.87M |
|
Tax Rate
|
31.50% | 31.50% | 31.50% | 31.49% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 30.12% | 32.00% | 32.00% | 34.49% | 33.00% | 33.00% | 33.00% | 30.65% | 33.00% | 31.63% | 33.50% | 34.00% | 34.00% | 31.24% | 36.49% | 34.25% | 34.25% | 32.91% | 78.82% | 22.48% | 22.50% | 21.77% | 19.77% | 21.40% | 20.69% | 20.50% | 16.46% | 19.75% | 17.30% | 21.82% | 20.50% | 20.50% | 20.39% | 20.88% | 19.75% | 19.75% | 20.17% | 21.06% | 19.92% | 20.23% | 20.49% | 23.81% | 19.78% | 16.36% | 20.56% | 22.01% | 21.16% | 20.62% | 20.51% |