|
Provisions
|
66.00M | 85.00M | 67.00M | 43.00M | 32.00M | 25.00M | 15.00M | 10.00M | 5.00M | 5.00M | 2.50M | 4.00M | 5.00M | 5.00M | 7.50M | 7.50M | 8.50M | 8.50M | 9.00M | 9.00M | 9.25M | 9.50M | 9.50M |
|
Revenue
|
172.31M | 170.83M | 181.97M | 176.99M | 185.16M | 180.64M | 179.75M | 183.70M | 185.46M | 186.38M | 183.25M | 187.35M | 191.73M | 193.37M | 199.21M | 194.07M | 199.31M | 196.24M | 198.15M | 205.13M | 202.72M | 208.28M | 214.42M |
|
Interest income - Loans
|
140.77M | 131.27M | 127.82M | 123.35M | 122.45M | 123.04M | 124.41M | 121.94M | 122.39M | 121.32M | 121.22M | 120.74M | 121.38M | 121.37M | 121.47M | 120.69M | 121.31M | 123.26M | 124.11M | 124.01M | 125.77M | 129.23M | 132.60M |
|
Interest Income - Debt Securities
|
42.84M | 45.12M | 46.37M | 46.62M | 47.96M | 45.71M | 44.30M | 46.49M | 46.26M | 45.75M | 44.09M | 45.89M | 45.66M | 43.53M | 44.58M | 42.63M | 42.77M | 42.72M | 46.26M | 48.84M | 47.25M | 46.35M | 46.97M |
|
Interest Income - Total
|
191.76M | 184.96M | 182.21M | 178.16M | 178.76M | 177.03M | 174.71M | 176.21M | 176.10M | 174.56M | 172.85M | 174.11M | 174.63M | 172.22M | 172.55M | 170.08M | 170.09M | 171.75M | 175.71M | 177.78M | 177.50M | 179.91M | 183.75M |
|
Interest Expense - Deposits
|
52.91M | 41.98M | 35.94M | 31.95M | 30.48M | 26.41M | 23.79M | 22.77M | 21.84M | 18.93M | 17.27M | 16.06M | 15.10M | 14.54M | 13.88M | 12.85M | 12.02M | 10.91M | 10.80M | 10.64M | 10.85M | 11.35M | 11.32M |
|
Interest Expense - Debt
|
20.65M | 16.31M | -29.52M | 6.06M | 6.34M | 6.43M | 6.38M | 6.36M | 6.27M | 6.01M | 5.98M | 5.68M | 5.37M | 5.59M | 1.64M | 5.05M | 4.01M | 3.75M | 3.93M | 3.85M | 4.00M | 4.20M | 4.86M |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | | | | | 5.05M | 5.28M | 5.28M | 5.21M | 5.08M | 4.59M | 4.51M |
|
Interest Expenses
|
73.56M | 58.28M | 50.98M | 46.44M | 45.69M | 41.57M | 37.68M | 36.05M | 35.19M | 32.88M | 31.84M | 30.74M | 30.25M | 27.33M | 26.27M | 24.29M | 23.03M | 21.77M | 21.83M | 22.48M | 22.38M | 22.54M | 23.10M |
|
Interest Income - Net
|
118.20M | 126.67M | 131.23M | 131.72M | 133.06M | 135.46M | 137.03M | 140.16M | 140.91M | 141.69M | 141.01M | 143.37M | 144.38M | 144.89M | 146.27M | 145.80M | 147.06M | 149.99M | 153.88M | 155.30M | 155.12M | 157.37M | 160.65M |
|
Interest Income - Total
|
52.20M | 41.67M | 64.23M | 88.38M | 100.34M | 109.73M | 123.81M | 130.16M | 135.91M | 136.69M | 138.51M | 139.37M | 139.38M | 139.89M | 138.77M | 138.30M | 138.56M | 141.49M | 144.88M | 146.30M | 145.87M | 147.87M | 151.15M |
|
Financial Services Fees
|
6.48M | 5.56M | 3.79M | 6.00M | 7.22M | 6.12M | 0.94M | 4.44M | 5.59M | 5.31M | 11.08M | 4.87M | 7.25M | 7.19M | -19.76M | 7.77M | 0.70M | 0.40M | 0.50M | 0.40M | 0.30M | 0.70M | 0.10M |
|
Service Charges
|
27.96M | 30.84M | 30.63M | 27.78M | 29.34M | 26.82M | 25.03M | 25.34M | 26.09M | 27.07M | 24.29M | 23.36M | 23.72M | 24.73M | 24.82M | 23.99M | 24.62M | 25.17M | 25.18M | 24.71M | 26.30M | 26.49M | 25.93M |
|
Investment Gain (Loss)
|
4.46M | -4.73M | 0.05M | 4.32M | 4.36M | 1.03M | 0.04M | 2.18M | 1.65M | | | | 2.54M | 0.81M | | 0.11M | 0.33M | 0.27M | 0.00M | -4.34M | | 0.04M | 1.12M |
|
Investment Banking Income
|
| | | | | | | | 1.30M | 1.30M | 18.73M | 4.38M | 3.62M | 6.51M | 8.52M | 7.03M | 5.89M | 0.67M | 2.77M | 0.78M | 0.51M | 1.80M | 0.98M |
|
Asset Management
|
5.75M | 6.16M | 6.01M | 5.83M | 6.22M | 6.22M | 6.65M | 6.72M | 7.45M | 6.49M | 5.76M | 7.22M | 7.25M | 7.19M | 7.86M | 7.77M | 8.92M | 8.10M | 9.99M | 8.84M | 8.83M | 8.76M | 8.52M |
|
Mortgage Banking
|
0.61M | 1.41M | 1.46M | -0.14M | 0.43M | 1.66M | 2.22M | 1.25M | 1.23M | 1.32M | 1.09M | 4.38M | 3.62M | 6.51M | 3.52M | 7.03M | 5.50M | 5.84M | 5.93M | 4.48M | 4.89M | 5.48M | 8.36M |
|
Other Non-Interest Income
|
4.59M | 5.94M | 181.41M | 6.08M | 35.98M | 34.45M | 37.17M | 37.94M | 26.40M | 33.82M | 31.17M | 43.99M | 44.82M | 47.67M | 52.94M | 48.17M | 51.92M | 45.99M | 51.54M | 45.58M | 47.67M | 50.95M | 9.98M |
|
Non-Interest Income
|
54.12M | 44.16M | 50.74M | 45.27M | 52.10M | 45.19M | 42.72M | 43.54M | 44.54M | 44.69M | 42.25M | 43.99M | 47.35M | 48.48M | 52.94M | 48.28M | 52.25M | 46.26M | 44.26M | 49.83M | 47.60M | 50.91M | 53.77M |
|
Amortization - Intangibles
|
7.98M | 7.86M | 7.66M | 7.53M | 7.48M | 7.47M | 7.35M | 7.35M | 7.27M | 7.22M | 7.17M | 6.98M | 6.93M | 6.66M | 5.88M | 6.13M | 5.46M | 5.20M | 5.04M | 4.75M | 4.26M | 4.10M | 3.96M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | 15.35M | 15.49M | 14.89M | 14.58M | 15.01M | 15.74M | 15.42M | 15.83M |
|
Wages, Salaries and Other
|
56.47M | 59.77M | 60.74M | 60.96M | 60.33M | 60.13M | 63.94M | 67.07M | 65.59M | 61.90M | 68.15M | 68.62M | 63.59M | 66.13M | 65.77M | 66.05M | 65.77M | 64.86M | 68.16M | 66.37M | 65.71M | 66.85M | 71.22M |
|
Rent Expense
|
14.29M | 13.57M | 14.06M | 14.44M | 13.55M | 13.78M | 13.87M | 14.73M | 12.86M | 13.15M | 13.12M | 12.88M | 12.58M | 12.46M | 12.21M | 12.88M | 11.84M | 11.99M | 12.08M | 12.76M | 11.49M | 11.56M | 11.52M |
|
Other Operating Expenses
|
103.72M | 113.51M | 118.15M | 119.18M | 114.44M | 2.80M | 114.09M | 0.29M | 0.19M | -0.25M | -9.76M | 114.93M | 114.60M | 111.42M | 110.72M | 97.30M | 96.27M | 95.39M | 99.97M | 96.69M | 95.25M | 97.52M | 102.82M |
|
Operating Expenses
|
118.02M | 127.09M | 132.22M | 133.62M | 127.99M | 126.92M | 127.96M | 128.83M | 131.87M | 123.47M | 136.33M | 127.81M | 127.18M | 123.89M | 122.92M | 125.53M | 123.60M | 122.28M | 126.64M | 124.46M | 122.47M | 124.50M | 130.16M |
|
EBIT
|
61.86M | 17.03M | 33.74M | 47.44M | 62.95M | 68.75M | 76.76M | 81.00M | 85.23M | 91.03M | 86.03M | 86.28M | 89.81M | 91.81M | 95.06M | 85.33M | 90.24M | 87.23M | 84.34M | 94.14M | 93.37M | 96.83M | 97.86M |
|
EBT
|
-11.70M | -41.26M | -17.24M | 1.00M | 17.26M | 27.18M | 39.08M | 44.95M | 50.04M | 58.16M | 54.18M | 55.54M | 59.55M | 64.48M | 68.79M | 61.04M | 67.21M | 65.46M | 62.51M | 71.67M | 70.99M | 74.28M | 74.76M |
|
Tax Provisions
|
-0.59M | -22.01M | -2.28M | 0.20M | 0.38M | 4.56M | 7.22M | 12.37M | 15.86M | 15.93M | 13.80M | 16.60M | 18.31M | 19.49M | 20.26M | 18.92M | 20.84M | 18.16M | 18.75M | 21.24M | 23.16M | 23.82M | 23.75M |
|
Profit After Tax
|
-11.11M | -19.25M | -14.96M | 0.80M | 16.88M | 22.63M | 31.96M | 34.58M | 34.18M | 42.23M | 40.38M | 38.94M | 41.24M | 44.99M | 48.53M | 42.12M | 46.37M | 47.30M | 43.75M | 50.43M | 47.83M | 50.46M | 51.01M |
|
Income from Non-Controlling Interests
|
| 0.01M | 0.00M | | | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-11.11M | -19.24M | -14.96M | 0.80M | 16.88M | 22.62M | 31.86M | 32.58M | 34.18M | 42.23M | 40.38M | 38.94M | 41.24M | 44.99M | 48.53M | 42.12M | 46.37M | 47.30M | 43.75M | 50.43M | 47.83M | 50.46M | 51.01M |
|
Consolidated Net Income
|
-11.11M | -19.24M | -0.01M | 0.80M | 16.88M | 22.62M | 0.09M | 2.00M | 34.18M | 42.23M | 40.38M | 38.94M | 41.24M | 44.99M | 48.53M | 42.12M | 46.37M | 47.30M | 43.75M | 50.43M | 47.83M | 50.46M | 51.01M |
|
Income towards Parent Company
|
-11.11M | -19.24M | -0.01M | 0.80M | 16.88M | 22.62M | 0.09M | 2.00M | 34.18M | 42.23M | 40.38M | 38.94M | 41.24M | 44.99M | 48.53M | 42.12M | 46.37M | 47.30M | 43.75M | 50.43M | 47.83M | 50.46M | 51.01M |
|
Preferred Dividend Payments
|
10.43M | 6.85M | 63.95M | 5.46M | 4.58M | 4.58M | 3.47M | 0.83M | 0.83M | 0.83M | 0.79M | 0.61M | 0.61M | 0.61M | 0.61M | 2.89M | 2.64M | 2.64M | 2.64M | 2.64M | 2.64M | 2.64M | 3.31M |
|
Net Income towards Common Stockholders
|
-21.55M | -26.10M | -55.67M | -6.69M | 11.96M | 17.72M | 24.35M | 33.75M | 33.35M | 41.40M | 39.59M | 38.32M | 40.62M | 44.38M | 47.91M | 39.23M | 43.73M | 44.67M | 41.12M | 47.79M | 45.20M | 47.82M | 47.69M |
|
EPS (Basic)
|
-0.41 | -0.39 | -0.88 | -0.09 | 0.15 | 0.23 | 0.31 | 0.38 | 0.38 | 0.48 | 0.45 | 0.44 | 0.46 | 0.51 | 0.55 | 0.46 | 0.49 | 0.50 | 0.46 | 0.53 | 0.50 | 0.53 | 0.54 |
|
EPS (Weighted Average and Diluted)
|
-0.31 | -0.39 | -0.81 | -0.09 | 0.14 | 0.22 | 0.29 | 0.36 | 0.36 | 0.45 | 0.43 | 0.42 | 0.44 | 0.48 | 0.52 | 0.44 | 0.48 | 0.49 | 0.45 | 0.53 | 0.50 | 0.53 | 0.53 |
|
Shares Outstanding (Weighted Average)
|
| | 71.17M | | 78.48M | 78.47M | 78.51M | 87.16M | 87.54M | 87.53M | 87.50M | 87.53M | 87.87M | 87.88M | 87.92M | 85.34M | 90.26M | 90.27M | 90.37M | 90.37M | 90.32M | 90.27M | |
|
EBITDA
|
61.86M | 17.03M | 33.74M | 47.44M | 62.95M | 68.75M | 76.76M | 81.00M | 85.23M | 91.03M | 86.03M | 86.28M | 89.81M | 91.81M | 95.06M | 100.68M | 105.73M | 102.12M | 98.92M | 109.15M | 109.11M | 112.24M | 113.69M |
|
Tax Rate
|
5.07% | 53.36% | 13.23% | 20.00% | 2.19% | 16.78% | 18.47% | 27.51% | 31.69% | 27.39% | 25.47% | 29.89% | 30.75% | 30.22% | 29.45% | 31.00% | 31.00% | 27.74% | 30.00% | 29.63% | 32.62% | 32.07% | 31.77% |