|
Provisions
|
| -0.95M | 1.00M | -5.50M | -0.50M | 0.75M | | -1.90M | -3.75M | 8.20M | 10.80M | 6.50M | 3.00M | | -2.00M | -0.50M | 0.50M | -0.50M | 1.50M | 1.50M | 2.50M | 3.50M | 9.00M | 26.50M | | 16.00M | 1.50M | | | 2.75M | 2.00M | 3.00M |
|
Revenue
|
122.53M | 129.89M | 132.30M | 131.50M | 6.24M | 5.89M | 6.26M | 6.50M | 6.26M | 6.10M | 5.48M | 5.85M | 6.03M | 5.96M | 6.20M | 6.50M | 6.44M | 6.28M | 6.61M | 6.60M | 6.35M | 6.19M | 6.66M | 6.85M | 6.80M | 6.70M | 6.96M | 7.05M | 7.05M | 7.06M | 7.59M | 7.96M |
|
Interest income - Loans
|
124.51M | 126.53M | 131.54M | 133.23M | 137.06M | 141.06M | 145.49M | 144.48M | 142.15M | 138.55M | 132.85M | 132.16M | 133.67M | 132.76M | 134.19M | 137.04M | 138.51M | 139.26M | 149.11M | 174.71M | 203.95M | 222.96M | 232.17M | 241.00M | 245.79M | 274.34M | 337.12M | 308.60M | 286.60M | 282.08M | 279.48M | 271.79M |
|
Interest Income - Debt Securities
|
16.90M | 17.67M | 18.02M | 17.82M | 19.19M | 19.34M | 18.72M | 17.23M | 15.61M | 14.34M | 10.99M | 8.52M | 9.06M | 8.79M | 11.70M | 11.58M | 12.86M | 10.65M | 10.68M | 11.71M | 12.48M | 12.42M | 11.57M | 11.01M | 11.88M | 23.27M | 17.52M | 15.88M | 18.34M | 23.93M | 27.86M | 32.95M |
|
Interest Income - Deposits
|
6.69M | 6.40M | 6.41M | 6.40M | 6.24M | 5.89M | 6.26M | 6.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
145.78M | 149.08M | 155.07M | 157.15M | 162.62M | 167.58M | 171.83M | 169.44M | 164.82M | 159.62M | 149.71M | 147.11M | | | | | | | | | 233.42M | 255.35M | 272.48M | 281.71M | 286.85M | 318.83M | 391.94M | 374.10M | 345.12M | 336.08M | 331.71M | 326.53M |
|
Interest Expense - Deposits
|
14.64M | 16.41M | 18.89M | 23.31M | 26.58M | 29.67M | 32.33M | 34.53M | 31.48M | 28.64M | 21.39M | 19.34M | 14.11M | 10.73M | 8.91M | 8.77M | 8.46M | 8.22M | 9.28M | 17.34M | 31.65M | 52.12M | 70.06M | 85.02M | 96.67M | 116.16M | 154.36M | 166.32M | 162.15M | 151.95M | 146.74M | 145.10M |
|
Interest Expense - Debt
|
15.41M | 15.36M | 16.33M | 15.35M | 16.89M | 17.85M | 17.83M | 15.62M | 13.66M | 13.37M | 10.94M | 13.48M | 13.20M | 11.99M | 9.94M | 9.06M | 7.84M | 7.53M | 6.12M | 7.24M | 18.97M | 28.18M | 33.72M | 34.61M | 37.94M | 44.06M | 60.40M | 36.05M | 27.54M | 23.23M | 16.99M | 12.75M |
|
Interest Expenses
|
30.05M | 31.78M | 35.22M | 37.90M | 43.47M | 47.51M | 50.16M | 49.26M | 45.14M | 42.01M | 32.33M | 32.28M | 27.31M | 22.72M | 18.84M | 17.63M | 16.30M | 15.75M | 15.40M | 24.31M | 50.62M | 80.31M | 103.78M | 118.01M | 134.61M | 160.23M | 214.75M | 201.28M | 189.69M | 175.17M | 163.73M | 156.63M |
|
Interest Income - Net
|
115.73M | 117.30M | 119.85M | 119.25M | 119.15M | 120.07M | 121.67M | 120.17M | 119.69M | 117.61M | 117.38M | 114.83M | 120.51M | 124.03M | 128.60M | 131.96M | 134.14M | 135.09M | 151.75M | 173.62M | 182.80M | 175.04M | 168.70M | 163.70M | 152.24M | 158.60M | 177.19M | 172.81M | 155.43M | 160.91M | 167.99M | 169.91M |
|
Interest Income - Total
|
115.73M | 118.25M | 118.85M | 124.75M | 119.65M | 119.32M | 121.67M | 122.07M | 123.44M | 109.41M | 106.58M | 108.33M | 117.51M | 124.03M | 130.60M | 132.46M | 133.64M | 135.59M | 150.25M | 172.12M | 180.30M | 171.54M | 159.70M | 137.20M | 152.24M | 142.60M | 175.69M | 172.81M | 155.43M | 158.16M | 165.99M | 166.91M |
|
Service Charges
|
6.69M | 6.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | -0.01M | | | | | 15.03M | | | | | | 0.01M | 0.08M | | | 0.02M | | | | 0.03M | 0.08M | 0.09M | 0.08M | 0.09M | 0.02M | | | |
|
Mortgage Banking
|
1.03M | 0.78M | 1.09M | 0.90M | 0.97M | 0.67M | 1.33M | 0.97M | 1.80M | 3.05M | 1.38M | 1.06M | 2.39M | 0.87M | 1.75M | 1.89M | 1.92M | 2.48M | 1.62M | 1.15M | 1.50M | 0.65M | 1.00M | 0.73M | 0.84M | 0.55M | 0.59M | 0.76M | 1.34M | 1.81M | 1.65M | 2.08M |
|
Other Non-Interest Income
|
7.62M | 5.40M | 4.95M | 4.95M | 11.80M | 6.26M | 6.45M | 8.99M | 38.31M | 5.88M | 6.42M | 4.16M | 5.45M | 7.32M | 5.26M | 10.60M | 10.24M | 6.90M | 9.32M | 6.71M | 6.17M | 4.00M | 7.04M | 6.69M | 6.57M | 7.90M | 9.57M | 7.79M | 7.29M | 9.95M | 8.98M | 8.32M |
|
Non-Interest Income
|
6.79M | 12.59M | 12.45M | 12.24M | 19.01M | 12.81M | 14.04M | 16.46M | 46.38M | 16.24M | 13.27M | 11.07M | 13.87M | 14.48M | 13.21M | 19.00M | 18.68M | 15.66M | 17.55M | 14.48M | 14.02M | 10.07M | 13.77M | 14.33M | 14.17M | 13.39M | 17.25M | 15.88M | 15.70M | 18.88M | 18.27M | 18.39M |
|
Research & Development
|
7.93M | 8.78M | 10.12M | 7.82M | 9.04M | 8.76M | 9.94M | 11.22M | 17.11M | 11.50M | 12.15M | 12.14M | 11.83M | 10.70M | 10.40M | 9.81M | 11.42M | 11.72M | 11.83M | 12.23M | 12.33M | 12.79M | 11.66M | 12.67M | 12.87M | 12.88M | 13.43M | 14.13M | 14.19M | 14.48M | 15.02M | 16.41M |
|
Wages, Salaries and Other
|
29.62M | 31.62M | 31.22M | 31.09M | 33.88M | 32.77M | 34.30M | 32.63M | 36.63M | 38.62M | 36.06M | 36.29M | 42.72M | 43.63M | 43.84M | 45.91M | 47.42M | 47.12M | 48.07M | 51.30M | 49.07M | 51.44M | 50.46M | 45.56M | 49.84M | 73.16M | 57.17M | 53.98M | 59.93M | 52.71M | 53.48M | 56.03M |
|
Rent Expense
|
8.67M | 9.01M | 9.10M | 9.67M | 9.27M | 9.83M | 9.68M | 9.80M | 10.13M | 10.91M | 9.36M | 9.16M | 9.59M | 10.47M | 9.72M | 9.82M | 10.09M | 11.79M | 10.05M | 10.57M | 10.10M | 10.92M | 10.44M | 10.12M | 9.37M | 10.92M | 10.90M | 10.84M | 10.79M | 11.50M | 11.76M | 10.89M |
|
Other Operating Expenses
|
45.34M | 47.99M | 47.76M | 52.13M | 53.36M | 49.38M | 51.28M | 51.50M | 55.39M | 57.02M | 53.81M | 56.86M | 59.99M | 60.58M | 63.52M | 66.03M | 68.10M | 64.91M | 65.52M | 70.35M | 69.85M | 73.18M | 72.59M | 69.39M | 74.30M | 109.91M | 85.75M | 82.97M | 86.33M | 78.85M | 77.55M | 79.69M |
|
Operating Expenses
|
61.94M | 65.79M | 66.98M | 69.62M | 71.67M | 67.97M | 70.90M | 72.53M | 82.64M | 79.43M | 75.32M | 78.17M | 81.41M | 81.75M | 83.64M | 85.66M | 89.61M | 88.42M | 87.40M | 93.14M | 92.28M | 96.88M | 94.70M | 92.18M | 96.54M | 133.71M | 110.08M | 107.94M | 111.31M | 104.83M | 104.33M | 106.99M |
|
EBIT
|
90.68M | 96.55M | 99.71M | 105.24M | 110.78M | 112.48M | 115.32M | 114.60M | 131.43M | 88.26M | 76.64M | 74.62M | 76.83M | 79.52M | 78.87M | 84.42M | 79.57M | 78.71M | 96.24M | 117.28M | 152.55M | 164.84M | 183.27M | 177.13M | 206.30M | 181.19M | 297.49M | 281.95M | 249.94M | 247.18M | 243.48M | 234.25M |
|
Interest & Investment Income
|
145.78M | 149.08M | 155.07M | -429.06M | 162.62M | 167.58M | 171.83M | -473.14M | 164.82M | 159.62M | 149.71M | -447.91M | 147.82M | 146.75M | 147.45M | -412.78M | 150.44M | 150.84M | 167.15M | -429.99M | 18.86M | 21.97M | 29.86M | 29.02M | 29.79M | 31.58M | 37.30M | 47.41M | 40.18M | 30.08M | 24.38M | 21.79M |
|
EBT
|
60.63M | 64.77M | 64.49M | 67.34M | 67.31M | 64.97M | 65.16M | 65.33M | 86.29M | 46.25M | 44.31M | 42.34M | 49.52M | 56.80M | 60.02M | 66.79M | 63.27M | 62.96M | 80.84M | 92.97M | 101.93M | 84.53M | 79.49M | 59.12M | 71.69M | 20.96M | 82.74M | 80.67M | 60.25M | 72.01M | 79.76M | 77.62M |
|
Tax Provisions
|
8.96M | 15.50M | 13.10M | 15.83M | 14.37M | 13.87M | 11.31M | 12.97M | 18.42M | 9.87M | 9.46M | 7.99M | 10.57M | 11.93M | 12.60M | 14.42M | 12.98M | 13.60M | 17.55M | 19.58M | 22.42M | 18.60M | 17.72M | 8.91M | 13.24M | 5.07M | 18.18M | 19.53M | 12.98M | 15.76M | 17.81M | 17.03M |
|
Profit After Tax
|
51.67M | 49.27M | 51.39M | 51.52M | 52.94M | 51.10M | 53.85M | 52.36M | 67.87M | 36.38M | 34.85M | 34.34M | 38.95M | 44.87M | 47.42M | 52.37M | 50.28M | 49.36M | 63.30M | 73.39M | 79.51M | 65.93M | 61.77M | 50.21M | 58.45M | 15.89M | 64.56M | 61.14M | 47.27M | 56.25M | 61.95M | 60.60M |
|
Income from Continuing Operations
|
51.67M | 49.27M | 51.39M | 51.52M | 52.94M | 51.10M | 53.85M | 52.36M | 67.87M | 36.38M | 34.85M | 34.34M | 38.95M | 44.87M | 47.42M | 52.37M | 50.28M | 49.36M | 63.30M | 73.39M | 79.51M | 65.93M | 61.77M | 50.21M | 58.45M | 15.89M | 64.56M | 61.14M | 47.27M | 56.25M | 61.95M | 60.60M |
|
Consolidated Net Income
|
51.67M | 49.27M | 51.39M | 51.52M | 52.94M | 51.10M | 53.85M | 52.36M | 67.87M | 36.38M | 34.85M | 34.34M | 38.95M | 44.87M | 47.42M | 52.37M | 50.28M | 49.36M | 63.30M | 73.39M | 79.51M | 65.93M | 61.77M | 50.21M | 58.45M | 15.89M | 64.56M | 61.14M | 47.27M | 56.25M | 61.95M | 60.60M |
|
Income towards Parent Company
|
51.67M | 49.27M | 51.39M | 51.52M | 52.94M | 51.10M | 53.85M | 52.36M | 67.87M | 36.38M | 34.85M | 34.34M | 38.95M | 44.87M | 47.42M | 52.37M | 50.28M | 49.36M | 63.30M | 73.39M | 79.51M | 65.93M | 61.77M | 50.21M | 58.45M | 15.89M | 64.56M | 61.14M | 47.27M | 56.25M | 61.95M | 60.60M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | 2.72M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M |
|
Net Income towards Common Stockholders
|
51.67M | 49.27M | 51.39M | 51.52M | 52.94M | 51.10M | 53.85M | 52.36M | 67.87M | 67.87M | 34.85M | 34.34M | 38.95M | 42.15M | 43.77M | 48.72M | 46.62M | 45.70M | 59.64M | 69.74M | 75.85M | 62.28M | 58.12M | 46.55M | 54.80M | 12.23M | 60.90M | 57.48M | 43.61M | 52.60M | 58.30M | 56.94M |
|
EPS (Basic)
|
0.59 | 0.58 | 0.61 | 0.62 | 0.65 | 0.63 | 0.67 | 0.66 | 0.86 | 0.47 | 0.46 | 0.45 | 0.51 | 0.56 | 0.61 | 0.71 | 0.72 | 0.70 | 0.91 | 1.07 | 1.16 | 0.95 | 0.89 | 0.72 | 0.85 | 0.17 | 0.75 | 0.72 | 0.54 | 0.65 | 0.73 | 0.73 |
|
EPS (Weighted Average and Diluted)
|
0.59 | 0.57 | 0.61 | 0.62 | 0.65 | 0.63 | 0.67 | 0.66 | 0.86 | 0.47 | 0.46 | 0.45 | 0.51 | 0.56 | 0.61 | 0.71 | 0.71 | 0.70 | 0.91 | 1.07 | 1.16 | 0.95 | 0.89 | 0.72 | 0.85 | 0.17 | 0.75 | 0.72 | 0.54 | 0.65 | 0.73 | 0.72 |
|
Shares Outstanding (Weighted Average)
|
86.89M | 85.97M | 84.47M | 83.54M | 81.11M | 81.11M | 80.44M | 79.40M | 78.45M | 77.76M | 75.71M | 75.71M | 75.82M | 75.89M | 72.40M | 67.95M | 65.22M | 65.30M | 65.31M | 65.32M | 65.31M | 65.42M | 65.79M | 64.73M | 64.81M | 64.74M | 81.41M | 81.22M | 81.35M | 81.55M | 78.79M | 78.79M |
|
Shares Outstanding (Diluted Average)
|
87.08M | 86.42M | 85.70M | 85.11M | 81.83M | 81.42M | 80.94M | 80.50M | 78.54M | 77.78M | 77.08M | 76.73M | 75.80M | 75.58M | 74.33M | 72.57M | 65.35M | 65.45M | 65.40M | 65.40M | 65.43M | 65.55M | 65.44M | 65.26M | 64.31M | 70.16M | 81.39M | 74.29M | 81.40M | 81.28M | 80.82M | 80.26M |
|
EBITDA
|
90.68M | 96.55M | 99.71M | 105.24M | 110.78M | 112.48M | 115.32M | 114.60M | 131.43M | 88.26M | 76.64M | 74.62M | 76.83M | 79.52M | 78.87M | 84.42M | 79.57M | 78.71M | 96.24M | 117.28M | 152.55M | 164.84M | 183.27M | 177.13M | 206.30M | 181.19M | 297.49M | 281.95M | 249.94M | 247.18M | 243.48M | 234.25M |
|
Tax Rate
|
14.79% | 23.93% | 20.31% | 23.50% | 21.34% | 21.35% | 17.35% | 19.85% | 21.35% | 21.35% | 21.35% | 18.88% | 21.35% | 21.00% | 21.00% | 21.59% | 20.52% | 21.60% | 21.70% | 21.06% | 22.00% | 22.00% | 22.29% | 15.07% | 18.46% | 24.21% | 21.97% | 24.21% | 21.55% | 21.88% | 22.33% | 21.93% |