|
Provisions
|
0.80M | 1.43M | 5.84M | 3.80M | 2.47M | 3.63M | 1.64M | 2.20M | 10.95M | 7.14M | 6.55M | 7.86M | 8.00M | 3.71M | 8.76M | 5.42M | 34.68M | 41.16M | 31.02M | 18.98M | 9.01M | 8.78M | 3.53M | 11.61M | 3.56M | 44.00M | 2.02M | 7.24M | 14.44M | 8.16M | 11.22M | 21.15M | 46.72M | 86.90M | 75.04M | 108.83M | 62.67M | 39.13M | 20.09M |
|
Revenue
|
169.60M | 175.72M | 179.00M | 202.09M | 187.59M | 193.65M | 5.56M | 5.39M | 7.25M | 6.68M | 6.60M | 6.29M | 5.90M | 5.83M | 5.90M | 6.00M | 5.68M | 3.56M | 3.95M | 5.07M | 5.10M | 5.08M | 5.43M | 5.81M | 6.21M | 10.07M | 10.34M | 10.31M | 10.48M | 11.18M | 11.42M | 11.98M | 17.93M | 13.14M | 15.12M | 16.43M | 15.03M | 14.71M | 16.76M |
|
Interest income - Loans
|
166.07M | 169.43M | 171.14M | 174.24M | 174.35M | 181.72M | 185.86M | 192.54M | 237.59M | 247.69M | 265.87M | 282.85M | 288.28M | 296.93M | 298.38M | 315.31M | 333.07M | 321.88M | 315.79M | 313.97M | 313.18M | 315.31M | 309.75M | 319.14M | 317.37M | 415.58M | 496.52M | 599.01M | 655.23M | 715.17M | 753.64M | 762.89M | 771.55M | 770.96M | 786.68M | 750.67M | 703.61M | 720.28M | 733.19M |
|
Interest income - Investments
|
28.06M | 31.52M | 26.73M | -76.91M | 24.68M | 23.55M | 20.63M | -59.05M | 65.13M | 60.54M | 54.37M | -166.82M | 53.49M | 2.79M | 47.48M | -143.96M | 3.40M | 3.09M | 2.68M | 2.47M | 1.87M | 2.17M | 1.50M | 1.81M | 1.68M | 3.08M | 2.74M | 3.98M | 5.18M | 7.52M | 5.30M | 6.14M | 6.83M | 6.34M | 5.93M | 5.86M | 5.66M | 5.53M | 4.89M |
|
Interest Income - Debt Securities
|
110.96M | 112.16M | 106.82M | 111.44M | 115.63M | 111.51M | 124.18M | 116.02M | 168.48M | 145.45M | 146.27M | 144.67M | 22.88M | 22.49M | 21.80M | 160.18M | 21.93M | 19.45M | 18.25M | 14.02M | 18.39M | 12.72M | 14.47M | 15.85M | 18.44M | 27.53M | 28.26M | 31.30M | 32.29M | 31.92M | 32.38M | 34.12M | 35.80M | 40.46M | 49.70M | 55.98M | 63.90M | 67.16M | 70.21M |
|
Interest Income - Fed Funds
|
0.36M | 0.30M | 0.19M | 0.28M | 0.33M | 0.28M | 0.55M | 0.64M | 0.93M | 0.84M | 0.81M | 0.67M | 1.09M | 1.17M | 1.69M | 1.78M | 1.47M | 0.41M | 0.42M | 0.26M | 0.22M | 0.23M | 0.64M | 0.64M | 0.46M | 1.57M | 4.00M | 7.04M | 22.20M | 27.28M | 17.11M | 10.21M | 9.68M | 10.90M | 13.38M | 17.51M | 6.88M | 7.36M | 14.02M |
|
Interest Income - Total
|
185.60M | 189.03M | 191.20M | 201.09M | 198.46M | 207.01M | 210.74M | 217.95M | 267.50M | 280.12M | 297.04M | 314.59M | 320.22M | 327.74M | 329.26M | 343.77M | 363.79M | 348.52M | 337.34M | 334.06M | 331.80M | 333.65M | 328.80M | 339.98M | 340.46M | 452.95M | 536.73M | 646.55M | 720.23M | 787.46M | 813.02M | 818.18M | 828.66M | 833.47M | 860.55M | 834.83M | 784.75M | 805.01M | 826.92M |
|
Interest Expense - Deposits
|
9.59M | 9.96M | 10.16M | 10.42M | 10.18M | 12.71M | 15.64M | 16.76M | 22.32M | 24.76M | 28.77M | 32.55M | 38.17M | 40.33M | 42.85M | 45.34M | 42.81M | 29.86M | 19.03M | 14.37M | 11.12M | 11.17M | 10.61M | 9.98M | 9.63M | 17.12M | 50.67M | 109.29M | 150.77M | 164.84M | 201.92M | 221.50M | 232.51M | 231.60M | 235.37M | 214.49M | 200.22M | 203.39M | 210.92M |
|
Interest Expense - Debt
|
16.74M | 15.27M | 13.94M | 13.24M | 12.95M | 13.79M | 15.14M | 16.34M | 17.23M | 17.06M | 16.16M | 15.30M | 14.57M | 14.86M | 16.89M | 17.46M | 16.42M | 17.50M | 19.32M | 17.97M | 15.15M | 14.13M | 11.31M | 10.38M | 9.53M | 10.31M | 11.73M | 15.62M | 33.95M | 50.21M | 29.16M | 14.43M | 30.93M | 39.05M | 39.49M | 38.35M | 36.41M | 38.15M | 36.12M |
|
Interest Expenses
|
37.44M | 37.57M | 37.06M | 36.70M | 36.59M | 42.19M | 46.80M | 48.54M | 59.90M | 69.37M | 80.24M | 92.54M | 101.58M | 107.51M | 108.64M | 105.23M | 98.45M | 65.97M | 54.26M | 46.14M | 39.13M | 32.74M | 27.77M | 24.68M | 22.79M | 34.79M | 82.74M | 180.73M | 284.21M | 367.69M | 400.60M | 420.91M | 435.11M | 431.78M | 450.05M | 411.85M | 364.65M | 372.60M | 380.70M |
|
Interest Income - Net
|
148.15M | 151.46M | 154.15M | 164.40M | 161.87M | 164.82M | 163.94M | 169.41M | 207.60M | 210.75M | 216.80M | 222.05M | 218.65M | 220.23M | 220.62M | 238.54M | 265.34M | 282.56M | 283.09M | 287.92M | 292.67M | 300.91M | 301.03M | 315.30M | 317.67M | 418.16M | 453.99M | 465.82M | 436.02M | 419.76M | 412.42M | 397.27M | 393.55M | 401.69M | 410.50M | 422.98M | 420.11M | 432.41M | 446.22M |
|
Interest Income - Total
|
147.35M | 150.03M | 148.31M | 155.56M | 159.40M | 161.19M | 162.31M | 167.21M | 196.65M | 203.61M | 210.25M | 214.19M | 210.65M | 218.13M | 211.93M | 233.12M | 230.66M | 241.40M | 252.18M | 268.94M | 284.01M | 292.16M | 297.50M | 303.60M | 314.11M | 374.16M | 451.97M | 458.58M | 421.58M | 413.71M | 403.30M | 376.69M | 348.35M | 319.62M | 335.47M | 316.44M | 357.44M | 394.61M | 427.05M |
|
Financial Services Fees
|
4.71M | 4.84M | 4.58M | 4.97M | 5.06M | 4.36M | 4.52M | 4.22M | 3.82M | 4.03M | 3.65M | 3.72M | 2.52M | 2.65M | 2.75M | 2.49M | 2.75M | 2.23M | 2.55M | 2.83M | 2.90M | 3.19M | 2.89M | 2.67M | 2.78M | 3.46M | 3.75M | 2.90M | 2.67M | 3.14M | 2.68M | 3.06M | 3.19M | 3.96M | 3.44M | 3.47M | 3.40M | 3.67M | 3.40M |
|
Service Charges
|
5.10M | 5.09M | 5.26M | 5.42M | 5.24M | 5.34M | 5.56M | 5.39M | 7.25M | 6.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.27M | -0.00M | -0.01M | 0.52M | -0.02M | 0.02M | 0.01M | -0.03M | -0.77M | -0.04M | -0.08M | -1.46M | -0.03M | 0.01M | -0.09M | -0.04M | -0.04M | -0.04M | -0.05M | 0.65M | 0.10M | 0.38M | 0.79M | 0.49M | -1.07M | -0.31M | 0.32M | -0.17M | 0.38M | 0.22M | -0.40M | 0.91M | 0.05M | 0.00M | 0.05M | 0.00M | 0.05M | -0.00M | 0.03M |
|
Investment Banking Income
|
1.79M | 3.10M | 4.82M | 12.31M | 4.13M | 4.79M | 5.52M | 6.38M | 6.75M | 7.64M | 3.75M | 2.37M | 4.58M | 3.93M | 5.19M | 5.21M | 4.55M | 8.34M | 13.37M | 16.00M | 3.51M | 10.06M | 6.44M | 6.65M | 0.99M | 3.60M | 0.92M | 0.91M | 0.49M | 1.24M | 2.02M | 2.30M | 1.62M | 0.88M | -3.64M | -4.70M | 2.20M | 2.02M | -1.30M |
|
Income - Trust
|
2.44M | 2.54M | 2.63M | 2.73M | 2.74M | 2.80M | 3.06M | 2.93M | 3.23M | 3.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
19.65M | 21.16M | 20.03M | 20.35M | 21.59M | 24.04M | 21.48M | 23.78M | 25.59M | 30.55M | 27.19M | 32.60M | 9.76M | 11.01M | 19.11M | 31.54M | 19.83M | 20.74M | 24.98M | -42.76M | 12.40M | 15.78M | 19.70M | -14.18M | 6.97M | 12.59M | 13.70M | 11.90M | 14.68M | 11.49M | 13.15M | -35.12M | 18.24M | 14.45M | 18.26M | -46.27M | 0.64M | 12.19M | 10.43M |
|
Non-Interest Income
|
21.45M | 24.26M | 24.85M | 37.70M | 25.72M | 28.83M | 27.00M | 30.16M | 32.25M | 38.07M | 29.04M | 34.69M | 107.67M | 27.60M | 41.15M | 38.09M | 41.40M | 44.83M | 49.27M | 47.53M | 31.23M | 43.13M | 42.43M | 38.22M | 39.27M | 58.53M | 56.19M | 52.80M | 54.30M | 60.08M | 58.66M | 52.69M | 61.41M | 51.21M | 60.67M | 51.20M | 58.29M | 62.60M | 64.89M |
|
Amortization - Intangibles
|
3.69M | 3.73M | 4.02M | 4.09M | 4.03M | 3.94M | 3.75M | 3.67M | 5.72M | 5.64M | 5.02M | 5.12M | 4.80M | 4.36M | 4.70M | 4.70M | 5.50M | 6.70M | 6.40M | 6.12M | 6.01M | 5.45M | 5.30M | 5.03M | 4.44M | 11.40M | 11.10M | 10.90M | 10.52M | 9.81M | 9.74M | 9.67M | 9.41M | 8.60M | 8.70M | 8.35M | 8.02M | 7.43M | 7.54M |
|
Research & Development
|
2.39M | 2.29M | 2.46M | 2.88M | 2.66M | 2.71M | 2.46M | 2.09M | 3.59M | 3.02M | 3.33M | 2.17M | 2.27M | 2.35M | 2.70M | 2.57M | 2.29M | 2.87M | 2.09M | 3.49M | 3.16M | 2.73M | 2.62M | 2.90M | 3.27M | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
60.26M | 56.07M | 58.11M | 68.78M | 65.93M | 63.56M | 69.29M | 64.56M | 93.29M | 78.94M | 80.78M | 80.80M | 83.11M | 76.18M | 77.27M | 90.87M | 85.73M | 78.53M | 83.63M | 85.33M | 88.10M | 91.09M | 93.99M | 102.67M | 107.73M | 154.80M | 134.57M | 129.63M | 144.99M | 149.59M | 137.29M | 131.72M | 141.83M | 140.81M | 138.83M | 137.12M | 142.62M | 145.42M | 146.82M |
|
Rent Expense
|
22.79M | 22.17M | 20.66M | 21.52M | 23.04M | 22.61M | 22.76M | 23.84M | 27.92M | 26.90M | 26.30M | 27.64M | 27.89M | 29.70M | 29.20M | 31.40M | 32.44M | 33.22M | 31.12M | -15.24M | 32.26M | 18.55M | 19.94M | 20.18M | 21.99M | 22.43M | 26.49M | 23.45M | 23.26M | 25.95M | 24.68M | 27.59M | 24.32M | 24.25M | 26.97M | 26.58M | 25.89M | 25.48M | 24.86M |
|
Other Operating Expenses
|
93.05M | 95.34M | 90.15M | 100.42M | 95.26M | 93.92M | 107.34M | 110.38M | 142.23M | 120.00M | 122.06M | 123.90M | 77.72M | -0.56M | -0.16M | 1.34M | 0.12M | -0.30M | 0.89M | -2.61M | -0.20M | 0.23M | 0.34M | 0.52M | 172.08M | 277.30M | -0.11M | 1.27M | 0.12M | 0.16M | 6.65M | -0.13M | 3.69M | -0.00M | 0.06M | -0.02M | 0.04M | 258.64M | 257.12M |
|
Operating Expenses
|
118.22M | 119.80M | 113.27M | 124.83M | 120.95M | 119.24M | 132.56M | 136.32M | 173.75M | 149.92M | 151.68M | 153.71M | 147.79M | 141.74M | 145.88M | 196.15M | 155.66M | 157.17M | 160.19M | 173.14M | 160.21M | 171.89M | 174.92M | 184.51M | 197.34M | 299.73M | 261.64M | 266.24M | 272.17M | 282.97M | 267.13M | 340.42M | 280.31M | 277.50M | 269.47M | 278.58M | 276.62M | 284.12M | 281.99M |
|
EBIT
|
88.02M | 92.06M | 96.95M | 105.13M | 100.75M | 112.97M | 103.53M | 109.59M | 115.05M | 161.13M | 167.85M | 187.72M | 272.10M | 211.51M | 215.83M | 180.30M | 214.85M | 195.03M | 195.52M | 189.47M | 194.16M | 196.13M | 192.78M | 181.99M | 178.83M | 167.75M | 329.26M | 425.87M | 487.93M | 558.51M | 595.43M | 509.87M | 564.56M | 525.11M | 576.73M | 500.91M | 503.77M | 545.70M | 590.65M |
|
Other Non Operating Income
|
| -0.32M | | | | | | | | | | | | | | 32.00M | | | -2.35M | -9.68M | | | | | | | | | | | | | | | | | | | |
|
EBT
|
50.58M | 54.49M | 59.89M | 68.43M | 64.17M | 70.78M | 56.74M | 61.06M | 55.15M | 91.76M | 87.61M | 95.18M | 170.53M | 104.00M | 107.20M | 75.07M | 116.40M | 129.07M | 141.26M | 143.34M | 155.03M | 163.39M | 165.00M | 157.31M | 156.04M | 132.97M | 246.52M | 245.14M | 203.72M | 190.82M | 194.83M | 88.97M | 129.45M | 93.33M | 126.67M | 89.06M | 139.12M | 173.09M | 209.96M |
|
Tax Provisions
|
14.39M | 15.46M | 17.05M | 18.34M | 18.07M | 20.71M | 17.09M | 34.96M | 13.18M | 18.96M | 18.05M | 18.07M | 57.20M | 27.53M | 25.31M | 36.97M | 29.13M | 33.47M | 38.89M | 37.97M | 39.32M | 42.88M | 42.42M | 42.27M | 39.31M | 36.55M | 68.41M | 67.55M | 57.16M | 51.76M | 53.49M | 17.41M | 33.17M | 22.91M | 28.82M | -26.65M | 33.06M | 39.92M | 46.60M |
|
Profit After Tax
|
36.19M | 39.03M | 42.84M | 50.09M | 46.09M | 50.06M | 39.65M | 26.10M | 41.97M | 72.80M | 69.56M | 77.10M | 113.33M | 76.47M | 81.89M | 38.10M | 87.27M | 95.60M | 102.37M | 105.36M | 115.71M | 120.51M | 122.58M | 115.04M | 116.73M | 96.41M | 178.12M | 177.59M | 146.55M | 139.06M | 141.35M | 71.55M | 96.28M | 70.42M | 97.86M | 115.71M | 106.06M | 133.17M | 163.35M |
|
Income from Continuing Operations
|
36.19M | 39.03M | 42.84M | 50.09M | 46.09M | 50.06M | 39.65M | 26.10M | 41.97M | 72.80M | 69.56M | 77.10M | 113.33M | 76.47M | 81.89M | 38.10M | 87.27M | 95.60M | 102.37M | 105.36M | 115.71M | 120.51M | 122.58M | 115.04M | 116.73M | 96.41M | 178.12M | 177.59M | 146.55M | 139.06M | 141.35M | 71.55M | 96.28M | 70.42M | 97.86M | 115.71M | 106.06M | 133.17M | 163.35M |
|
Consolidated Net Income
|
36.19M | 39.03M | 42.84M | 50.09M | 46.09M | 50.06M | 39.65M | 26.10M | 41.97M | 72.80M | 69.56M | 77.10M | 113.33M | 76.47M | 81.89M | 38.10M | 87.27M | 95.60M | 102.37M | 105.36M | 115.71M | 120.51M | 122.58M | 115.04M | 116.73M | 96.41M | 178.12M | 177.59M | 146.55M | 139.06M | 141.35M | 71.55M | 96.28M | 70.42M | 97.86M | 115.71M | 106.06M | 133.17M | 163.35M |
|
Income towards Parent Company
|
36.19M | 39.03M | 42.84M | 50.09M | 46.09M | 50.06M | 39.65M | 26.10M | 41.97M | 72.80M | 69.56M | 77.10M | 113.33M | 76.47M | 81.89M | 38.10M | 87.27M | 95.60M | 102.37M | 105.36M | 115.71M | 120.51M | 122.58M | 115.04M | 116.73M | 96.41M | 178.12M | 177.59M | 146.55M | 139.06M | 141.35M | 71.55M | 96.28M | 70.42M | 97.86M | 115.71M | 106.06M | 133.17M | 163.35M |
|
Preferred Dividend Payments
|
1.80M | 1.80M | 1.80M | 1.80M | 1.80M | 1.80M | 2.68M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.17M | 3.63M | 3.87M | 4.03M | 4.13M | 4.10M | 4.12M | 4.11M | 6.12M | 7.03M | 6.96M | 6.95M | 7.64M |
|
Net Income towards Common Stockholders
|
34.39M | 37.23M | 41.05M | 48.29M | 44.30M | 48.27M | 36.97M | 22.93M | 38.79M | 69.63M | 66.39M | 73.93M | 110.16M | 73.30M | 78.72M | 34.93M | 84.10M | 92.43M | 99.20M | 102.19M | 112.54M | 117.34M | 119.41M | 111.87M | 113.56M | 93.24M | 174.95M | 173.96M | 142.68M | 135.03M | 137.22M | 67.45M | 92.16M | 66.32M | 91.74M | 108.69M | 99.10M | 126.22M | 155.71M |
|
EPS (Basic)
|
0.14 | 0.15 | 0.16 | 0.19 | 0.17 | 0.18 | 0.14 | 0.09 | 0.12 | 0.21 | 0.20 | 0.22 | 0.33 | 0.22 | 0.24 | 0.10 | 0.21 | 0.23 | 0.25 | 0.26 | 0.28 | 0.29 | 0.29 | 0.27 | 0.27 | 0.18 | 0.35 | 0.34 | 0.28 | 0.27 | 0.27 | 0.13 | 0.18 | 0.13 | 0.18 | 0.21 | 0.18 | 0.23 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.15 | 0.16 | 0.19 | 0.17 | 0.18 | 0.14 | 0.09 | 0.12 | 0.21 | 0.20 | 0.22 | 0.33 | 0.22 | 0.24 | 0.10 | 0.21 | 0.23 | 0.25 | 0.25 | 0.28 | 0.29 | 0.29 | 0.26 | 0.27 | 0.18 | 0.34 | 0.35 | 0.28 | 0.27 | 0.27 | 0.14 | 0.18 | 0.13 | 0.18 | 0.20 | 0.18 | 0.22 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
254.11M | 254.38M | 254.48M | 254.53M | 263.84M | 263.97M | 264.03M | 264.37M | 330.82M | 331.26M | 331.47M | 331.49M | 331.98M | 331.75M | 331.79M | 331.80M | 403.75M | 403.80M | 403.80M | 403.88M | 405.61M | 405.88M | 406.61M | 406.95M | 421.39M | 506.31M | 506.34M | 506.36M | 507.75M | 507.88M | 507.63M | 507.68M | 508.88M | 509.18M | 509.22M | 509.37M | 560.28M | 560.34M | 559.72M |
|
Shares Outstanding (Diluted Average)
|
254.35M | 254.77M | 254.94M | 255.27M | 264.55M | 264.78M | 264.94M | 264.89M | 332.47M | 332.90M | 333.00M | 332.69M | 332.83M | 332.96M | 333.41M | 340.12M | 405.42M | 405.04M | 404.91M | 405.05M | 407.64M | 408.66M | 409.24M | 410.02M | 423.51M | 508.48M | 508.69M | 487.82M | | | | | | | | | | | |
|
EBITDA
|
88.02M | 92.06M | 96.95M | 105.13M | 100.75M | 112.97M | 103.53M | 109.59M | 115.05M | 161.13M | 167.85M | 187.72M | 272.10M | 211.51M | 215.83M | 180.30M | 214.85M | 195.03M | 195.52M | 189.47M | 194.16M | 196.13M | 192.78M | 181.99M | 178.83M | 167.75M | 329.26M | 425.87M | 487.93M | 558.51M | 595.43M | 509.87M | 564.56M | 525.11M | 576.73M | 500.91M | 503.77M | 545.70M | 590.65M |
|
Tax Rate
|
28.45% | 28.37% | 28.47% | 26.80% | 28.16% | 29.27% | 30.12% | 57.26% | 23.91% | 20.66% | 20.60% | 18.99% | 33.54% | 26.47% | 23.61% | 49.24% | 25.03% | 25.93% | 27.53% | 26.49% | 25.36% | 26.24% | 25.71% | 26.87% | 25.19% | 27.49% | 27.75% | 27.55% | 28.06% | 27.12% | 27.45% | 19.57% | 25.63% | 24.54% | 22.75% | | 23.77% | 23.07% | 22.20% |