Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Interest Income On Loans

288,152

298,006

306,165

313,609

317,692

315,388

Interest Income, Total

288,152

298,006

306,165

313,609

317,692

315,388

Interest On Deposits

141,227

147,491

158,269

162,962

174,153

172,447

Interest Expense, Total

141,227

147,491

158,269

162,962

174,153

172,447

Net Interest Income

146,925

150,515

147,896

150,647

143,539

142,941

Income From Trading Activities

3,354

5,168

-414

Gain (Loss) on Sale of Assets

3

-32

9

9

Gain (Loss) on Sale of Invest. & Securities

11,935

14,874

6,496

Income (Loss) on Equity Invest.

102

Total Other Non Interest Income

40,569

29,595

36,616

60,777

62,348

59,619

Non Interest Income, Total

40,674

44,884

56,658

60,745

62,357

65,710

Revenues Before Provison For Loan Losses

187,599

195,399

204,554

211,392

205,896

208,651

Provision For Loan Losses

76,679

82,477

77,005

71,359

61,926

61,832

Total Revenues

110,920

112,922

127,549

140,033

143,970

146,819

Total Revenues % Chg.

2.8%

1.8%

13%

9.8%

2.8%

0.8%

Salaries And Other Employee Benefits

29,679

34,403

38,082

38,083

39,064

Amort. of Goodwill & Intang. Assets

1,006

1,155

1,582

1,983

2,227

Occupancy Expense

7,079

7,065

7,674

8,258

8,482

Selling General & Admin Expenses, Total

51,964

14,467

17,398

17,210

18,288

18,287

(Income) Loss on Real Estate Property

576

512

43

45

278

79

(Income) Loss on Equity Invest.

229

-212

-64

Total Other Non Interest Expense

1,854

2,024

2,203

2,122

2,185

2,448

Non Operating (Income) Expenses

-34

-98

8

8

Non Interest Expense, Total

54,360

54,996

62,055

66,617

69,083

70,531

EBT, Excl. Unusual Items

56,560

57,926

65,494

73,416

74,887

76,288

Asset Writedown

-15

-69

23

-17

EBT, Incl. Unusual Items

56,545

57,857

65,517

73,416

74,887

76,271

Income Tax Expense

7,551

8,325

9,140

10,466

6,825

9,045

Earnings From Continuing Operations

48,994

49,532

56,377

62,950

68,062

67,226

Minority Interest

-979

-552

-736

-847

-1,046

-787

Net Income

48,015

48,980

55,641

62,103

67,016

66,439

Preferred Dividend and Other Adjustments

1,330

3,010

3,010

4,788

4,788

4,788

Net Income to Common Incl Extra Items

46,685

45,970

52,631

57,315

62,228

61,651

Net Income to Common Excl. Extra Items

46,685

45,970

52,631

57,315

62,228

61,651

Total Shares Outstanding

48,934.8

48,934.8

48,934.8

48,934.8

48,966.9

53,456.5

Weighted Avg. Shares Outstanding

48,935

48,935

48,935

48,935

48,954

50,076.5

Weighted Avg. Shares Outstanding Dil

52,455.1

53,453.5

53,705.1

54,070.8

54,586

53,708.8

EPS

1

0.9

1.1

1.2

1.3

1.2

EPS Diluted

0.9

0.9

1

1.1

1.1

1.1

Effective Tax Rate

13.4%

14.4%

14%

14.3%

9.1%

11.9%