910.4
Revenue$M
674.3
689.2
700.0
701.1
710.6
737.4
764.0
791.5
786.2
795.9
985.9
2.29%
1.85%
73
16.01
Revenue growth%
19.63
20.98
20.45
21.48
18.98
19.49
19.91
18.88
19.22
21.72
7.21
19.49
19.77
88
13.60
NIM%
27.00
28.66
29.36
28.05
25.58
23.66
21.51
20.33
19.05
16.74
3.92
20.33
24.62
81
15.81
Effic. R.%
7.88
9.66
6.77
3.97
1.80
4.57
2.50
1.20
1.51
0.40
3.19
1.51
3.23
66
2.01
Net margin%
25.94
22.96
21.07
20.61
20.19
17.31
14.80
12.59
12.15
11.99
16.37
12.59
18.75
24
29.56
P/E ratio (avg)x
36.22
42.93
49.27
55.29
58.26
60.15
65.79
69.58
72.17
73.78
16.29
69.58
59.21
14
30.82
P/TBVx
21.12
21.24
20.76
19.44
21.61
20.90
19.77
20.52
20.74
21.56
35.65
20.74
20.83
81
6.491
P/Bx
52.42
54.18
54.51
61.19
65.50
78.11
78.15
77.51
88.02
96.62
31.50
78.15
71.51
27
61.46
NII$M
437.3
440.6
444.3
450.0
448.7
471.2
497.0
505.2
502.9
504.6
930.8
2.38%
1.79%
—
3.06
NII grth%
19.73
22.28
19.30
18.48
16.89
18.17
19.01
19.44
21.18
21.58
25.64
19.44
19.37
18
13.28
ROTE%
13.08
13.18
16.08
18.89
21.81
19.18
22.04
20.33
19.15
16.98
5.88
19.18
19.02
92
24.48
Return on equity%
24.27
22.38
23.45
22.52
20.82
21.59
19.64
21.91
24.66
25.62
13.37
21.91
22.45
93
3.43
Return on assets%
15.16
15.74
15.66
15.04
13.01
10.67
11.60
14.25
16.79
15.76
23.89
14.25
15.10
63
2.11
EPS$
0.78
0.71
0.70
0.72
0.66
0.58
0.57
0.58
0.52
0.52
2.16
(4.87%)
(4.14%)
—
10.76
EPS growth%
17.36
15.75
15.06
13.93
16.04
13.45
14.12
16.11
13.49
15.15
3.03
14.12
15.11
90
1.73
Bookvalue per sh$
1.61
1.90
2.03
2.01
2.41
2.42
2.71
3.23
3.65
4.41
4.24
12.83%
12.34%
—
3.65
TBV/sh$
5.56
6.21
6.39
6.26
6.68
6.53
6.36
6.88
7.56
7.17
0.75
1.42%
3.98%
—
1.61
Dividend per sh$
1.87
1.71
1.60
1.51
1.64
1.55
1.61
1.55
1.47
1.33
1.25
(4.15%)
(3.38%)
—
9.60
Div yield (avg)%
2.92
3.28
2.89
2.49
2.97
0.93
0.40
0.40
1.00
0.40
23.18
0.40
1.74
16
4.57
Payout ratio%
4.78
2.96
5.69
4.69
6.48
8.84
7.06
9.11
9.92
9.00
24.26
9.00
6.77
23
137.8
Shares (diluted)M
98.07
87.32
85.66
75.79
72.47
73.18
66.11
71.28
77.86
74.30
143.2
0.50%
(3.96%)
72
22.73
Buyback yield%
16.98
14.02
16.13
18.81
18.29
17.95
19.91
17.55
15.96
17.12
10.70
17.55
17.33
37
54.13
Eq/Assets%
166.04
197.25
231.92
273.88
301.26
321.16
357.11
383.00
379.61
378.64
144.22
378.64
311.21
90
302.6
Assets$M
153.3
163.0
169.9
181.8
198.7
216.6
237.1
255.1
276.7
307.1
886.5
9.10%
8.20%
64
0.712
LT debt$B
1.201
1.251
1.442
1.407
1.568
1.693
1.677
2.022
2.409
2.577
0.168
10.44%
8.09%
72
Total assets
$307.1M
8.20%
1.83×
Revenue
$795.9M
1.85%
1.00×
Non-interest expense
$366.4M
1.92%
1.01×
Net interest income
63.41%
Non-interest income
36.59%
Return on capital
254.88%