SYNOVUS FINANCIAL CORP SNV Income Statement

Synovus financial corp (SNV)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Sep'09	Jun'09
Interest income:
Loans, including fees
1,796,853	1,817,285	1,695,383	1,546,585	1,389,077	1,226,648	1,179,145	1,138,353	1,100,268	1,064,276	1,029,060	992,661	963,664	944,233	924,916	908,250	892,032	877,384	871,355	867,861	866,842	862,916	860,534	861,228	861,147	866,358	874,211	886,043	902,670	924,639	946,070	968,208	992,522	1,019,036	1,051,406	1,088,774	1,131,212	1,170,941	1,223,757	1,270,360	0	0	0
Investment securities available for sale
210,541	208,826	181,445	151,848	122,938	96,928	94,561	90,411	86,793	82,699	77,655	73,910	70,329	67,467	66,036	64,693	62,183	59,154	57,100	56,203	56,518	57,832	59,041	58,596	57,092	52,567	49,893	51,100	56,909	67,281	78,155	89,984	99,114	107,435	113,989	119,532	126,020	131,664	0	0	0	0	0
Trading account assets
-	-	-	-	-	-	-	-	-	-	-	106	97	-	92	113	218	303	357	429	402	456	472	521	555	548	627	727	839	963	1,004	961	947	925	927	899	905	843	884	977	0	0	0
Mortgage loans held for sale
3,634	3,233	2,557	2,157	1,962	1,950	1,962	1,890	1,838	1,926	2,159	2,380	2,525	2,646	2,451	2,386	2,502	2,546	2,645	2,684	2,534	2,304	2,174	2,342	3,137	4,441	5,927	6,822	6,540	6,201	6,112	5,657	5,751	6,195	7,341	8,539	9,140	8,654	8,271	9,086	0	0	0
Federal Reserve Bank balances
0	-	0	0	0	-	0	0	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	234	208	0	0	0
Other earning assets
0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	47	82	0	0	0
Federal Reserve Bank balances
-	-	-	-	-	-	-	-	-	-	-	-	4,568	4,356	3,901	3,571	3,498	3,144	2,933	2,674	2,199	2,081	2,285	2,537	2,969	3,222	3,252	3,126	3,180	3,451	3,995	5,146	5,930	6,660	7,550	7,963	8,389	7,986	6,734	4,991	0	0	0
Other earning assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	493	21	67	0	0	0
Total interest income
2,029,696	2,050,638	1,901,780	1,722,307	1,536,010	1,344,305	1,293,844	1,247,554	1,203,230	1,162,497	1,120,096	1,078,998	1,045,881	1,022,803	1,001,084	982,623	963,884	945,962	937,851	933,152	931,711	928,692	927,247	927,705	927,005	929,014	935,757	949,581	971,877	1,004,140	1,037,441	1,071,735	1,105,978	1,141,756	1,182,011	1,226,531	1,276,218	1,320,581	1,383,644	1,441,645	0	0	0
Interest expense:
Deposits
355,267	356,949	320,143	265,280	205,180	143,871	123,645	105,224	90,742	81,325	72,007	67,067	65,149	64,206	64,748	66,117	66,730	65,534	62,792	59,069	55,777	55,179	56,674	59,524	61,897	64,392	67,184	71,974	81,978	95,749	113,328	134,837	154,808	173,885	197,817	223,988	254,184	288,327	339,164	387,055	0	0	0
Federal funds purchased, securities sold under repurchase agreements, and other short-term borrowings
28,654	26,185	19,409	12,506	5,415	3,553	3,264	2,671	2,513	950	777	488	494	501	187	175	170	168	168	157	186	220	268	305	310	324	352	435	525	614	718	819	946	1,063	1,214	1,428	1,675	1,921	2,683	3,259	0	0	0
Long-term debt
73,887	71,701	67,761	60,532	54,111	48,468	46,742	48,513	52,309	56,913	60,185	60,881	59,324	58,916	57,879	56,278	54,736	52,942	52,738	53,300	53,715	54,009	54,146	54,010	53,906	54,106	54,903	55,479	56,402	53,660	49,579	46,005	42,545	42,654	44,015	45,293	45,459	44,000	42,800	41,186	0	0	0
Total interest expense
457,808	454,835	407,313	338,318	264,706	195,892	173,651	156,408	145,564	139,188	132,969	128,436	124,967	123,623	122,814	122,570	121,636	118,644	115,698	112,526	109,678	109,408	111,088	113,839	116,113	118,822	122,439	127,888	138,905	150,023	163,625	181,661	198,299	217,602	243,046	270,709	301,318	334,248	384,647	431,500	0	0	0
Net interest income
1,571,888	1,595,803	1,494,467	1,383,989	1,271,304	1,148,413	1,120,193	1,091,146	1,057,666	1,023,309	987,127	950,562	920,914	899,180	878,270	860,053	842,248	827,318	822,153	820,626	822,033	819,284	816,159	813,866	810,892	810,192	813,318	821,693	832,972	854,117	873,816	890,074	907,679	924,154	938,965	955,822	974,900	986,333	998,997	1,010,145	0	0	0
Provision for credit losses
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Provision for Loan and Lease Losses
-	-	75,399	62,819	-	51,697	48,113	72,817	71,287	67,185	64,879	30,864	27,297	28,000	26,762	24,047	23,990	19,010	22,182	23,069	28,717	33,831	39,702	42,620	43,413	69,598	202,060	258,871	290,016	320,369	228,408	267,161	343,098	418,795	616,632	753,327	932,072	1,131,274	1,375,394	1,767,900	0	0	0
Net interest income after provision for credit losses
1,349,015	1,508,083	1,419,068	1,321,170	1,208,814	1,096,716	1,072,080	1,018,329	986,379	956,124	922,248	919,698	893,617	871,180	851,508	836,006	818,258	808,308	799,971	797,557	793,316	785,453	776,457	771,246	767,479	740,594	611,258	562,822	542,956	533,748	645,408	622,913	564,581	505,359	322,333	202,495	42,828	-144,941	-376,397	-757,755	0	0	0
Non-interest revenue:
Service charges on deposit accounts
88,020	88,190	86,124	83,754	81,759	80,840	0	0	0	-	-	-	83,654	83,246	81,294	81,164	80,719	80,142	79,906	79,373	78,816	78,897	78,258	77,525	77,482	77,789	79,026	80,004	79,493	78,203	76,494	76,129	76,683	78,770	83,842	90,514	99,152	105,114	110,566	113,557	0	0	0
Fiduciary and asset management fees
59,984	58,388	56,547	55,323	54,828	54,685	0	0	0	-	-	-	47,471	46,594	45,897	45,368	45,631	45,928	46,412	46,311	45,764	45,226	44,515	43,697	43,512	43,450	43,007	42,958	42,639	42,503	42,729	44,020	45,107	45,809	46,086	44,863	44,341	44,142	44,347	44,596	0	0	0
Card fees
45,732	45,659	45,198	43,509	43,181	42,503	0	0	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Brokerage revenue
44,627	41,608	39,423	37,393	36,050	35,366	0	0	0	-	-	-	27,771	27,028	26,896	27,643	27,087	27,855	27,866	28,201	28,126	27,088	26,507	25,862	26,157	27,538	28,359	28,567	27,860	26,913	26,725	26,437	26,433	26,006	27,816	27,996	28,473	28,184	26,482	27,267	0	0	0
Mortgage banking income
39,772	32,599	27,094	22,033	18,965	18,958	0	0	0	-	-	-	24,541	24,259	22,890	21,526	23,096	24,096	24,855	23,555	21,327	18,354	16,372	17,021	19,076	22,482	28,594	32,541	33,186	32,272	28,094	26,260	23,824	20,316	26,508	29,244	30,015	33,334	29,332	33,759	0	0	0
Revenue from contract with customers
-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital markets income
36,527	30,529	23,866	17,625	10,358	5,803	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from bank-owned life insurance
21,974	21,226	19,287	17,919	16,476	15,403	15,621	15,082	14,621	13,460	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cabela's Transaction Fee
-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investment securities gains, net
1,000	-7,659	-5,501	-1,770	-1,221	-1,296	-1,296	-9,252	-7,957	-289	5,596	13,611	13,612	6,011	185	126	2,111	2,769	2,710	2,710	725	1,331	1,704	2,828	4,231	2,945	10,805	16,337	19,104	39,142	41,246	97,463	93,670	75,007	64,442	957	597	-1,271	13,687	0	0	0	-
Bankcard fees
-	-	-	-	-	-	-	-	-	-	-	-	-	-	33,249	33,314	33,467	33,172	33,446	33,294	33,490	32,931	32,374	31,952	31,095	30,641	32,799	32,905	33,560	34,075	31,087	34,783	38,415	41,493	45,775	44,887	42,562	41,420	39,103	37,573	0	0	0
Decrease in fair value of private equity investments, net
-	-	-	-	-	-	-	-	-	-	-	-3,914	-2,449	-	0	0	0	-	-	-	-	-	-	-	-	-	949	-279	7,883	8,233	6,250	6,423	-1,157	-1,118	560	4,852	6,436	7,203	-1,150	3,419	0	0	0
Gain on sale of Memphis branches, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5,789	5,789	5,789	5,789	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain from sale of MasterCard shares
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Other non-interest revenue
42,743	45,360	33,899	33,059	32,029	27,831	40,539	36,709	30,047	28,180	1,752	6,541	10,782	15,170	34,645	34,220	32,984	33,007	31,092	30,586	30,015	33,358	30,759	30,418	29,490	26,159	27,297	27,381	28,898	31,487	35,456	36,578	36,152	32,638	29,866	29,937	27,707	26,092	25,220	22,922	0	0	0
Total non-interest revenue
380,379	355,900	325,937	308,845	292,425	280,093	281,453	345,220	340,534	345,327	349,981	282,701	281,886	273,194	265,363	264,267	265,213	267,920	266,294	263,220	257,776	262,104	257,735	257,328	259,032	253,571	273,508	283,163	294,548	313,966	307,318	367,477	358,849	338,874	345,295	293,667	299,813	305,347	311,692	333,130	0	0	0
Non-interest expense:
Salaries and other personnel expense
580,287	570,036	538,448	510,273	479,127	453,420	451,166	446,500	439,850	433,321	423,741	416,011	407,859	402,026	395,888	388,284	385,788	380,918	377,443	376,972	374,947	371,904	371,817	370,741	367,680	368,152	371,090	371,473	377,167	375,872	374,485	374,492	371,068	371,546	382,778	395,527	407,707	418,629	418,452	421,027	0	0	0
Net occupancy and equipment expense
165,706	161,906	153,522	144,593	137,396	130,482	126,349	124,834	122,113	119,964	117,704	115,251	112,101	109,347	109,296	108,113	107,871	107,466	106,019	106,038	105,922	105,806	105,751	105,270	105,228	103,339	103,088	103,260	103,036	105,575	106,851	108,185	110,909	114,037	116,867	120,197	121,902	122,046	123,108	122,341	0	0	0
Third-party processing and other services
79,418	75,696	70,207	66,489	62,438	58,625	58,648	57,497	56,050	54,708	52,169	49,729	47,807	46,320	45,025	44,650	43,624	42,851	42,296	41,496	40,288	40,042	39,294	39,401	40,303	40,135	39,986	39,264	38,798	38,006	41,269	40,864	40,215	40,028	39,580	41,673	43,745	45,478	44,317	44,366	0	0	0
Goodwill impairment
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Professional fees
39,627	35,300	34,029	30,608	27,580	26,737	24,272	25,115	26,382	26,232	26,952	26,297	25,684	26,698	28,057	27,942	27,421	26,646	26,395	22,550	24,357	26,440	28,282	37,166	39,358	38,776	40,958	39,622	39,135	41,307	39,591	39,652	40,616	40,585	42,419	44,708	45,410	45,554	44,520	42,436	0	0	0
FDIC insurance and other regulatory fees
30,213	31,696	26,598	25,786	24,462	24,494	26,054	26,702	27,034	27,011	27,337	27,015	26,765	26,714	26,876	26,711	26,853	27,091	28,431	29,679	30,797	33,485	33,765	33,565	33,621	32,456	32,298	33,864	39,225	45,408	50,408	56,666	59,320	59,063	62,511	63,226	66,240	69,480	68,135	82,018	0	0	0
Advertising expense
21,000	21,371	23,830	21,615	20,912	20,881	22,127	22,002	22,128	22,948	19,774	21,761	23,766	20,264	19,039	18,930	14,444	15,477	19,898	21,587	25,003	24,037	19,049	13,693	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of intangibles
-	-	0	0	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Merger-related expense
6,842	56,580	60,873	67,204	59,803	10,065	6,707	0	0	-	0	-	-	1,636	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnout liability adjustments
-	-	0	-	-	-	0	-	-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Valuation adjustment to Visa derivative
-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Foreclosed real estate expense, net
-	-	-	-	-	-	-	-	-	-	13,688	9,148	12,288	12,838	14,450	16,228	15,991	22,803	24,853	29,424	29,136	25,321	23,881	25,166	28,605	33,864	63,779	65,417	78,623	90,655	87,530	112,641	131,805	133,570	122,510	136,292	142,860	163,630	244,274	365,788	0	0	0
Loss on early extinguishment of debt, net
-	-	0	-	-	-	0	-	-	-	-	-	-	-4,735	-6,268	-6,268	-6,268	-1,533	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Losses on other loans held for sale, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1,163	-4,859	-3,887	-4,681	-3,860	1,090	-448	2,737	-385	-1,231	-763	-3,050	-681	-1,841	0	0	0
Fair value adjustment to Visa derivative
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	3,041	3,530	1,551	1,959	1,600	1,559	2,392	3,362	6,304	11,488	10,655	9,013	6,038	0	0	0	-	-	-	-	0	-
Restructuring charges, net
-	-	-	-	-	-	-	-	-	-	7,086	7,810	13,638	-	8,293	7,119	1,283	36	3,450	4,190	11,901	20,585	20,871	20,749	14,791	11,064	9,264	9,769	9,404	5,412	4,082	5,477	7,190	30,665	33,446	0	0	-	0	-	0	-	0
Loss (gain) on curtailment of post-retirement health benefit
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-
Other operating expenses
155,152	141,791	127,429	118,361	115,260	104,751	116,646	116,723	110,630	113,859	104,010	100,836	102,161	105,345	89,463	91,356	95,613	91,370	90,409	101,121	94,749	94,337	104,177	94,993	100,584	103,180	89,414	89,957	96,139	96,403	102,805	105,887	96,996	110,970	121,093	130,915	144,687	143,263	154,550	145,927	0	0	0
Total non-interest expense
1,082,837	1,098,968	1,042,768	986,755	926,686	829,455	846,065	831,414	819,104	821,313	787,989	768,214	765,078	755,923	745,749	737,785	726,980	717,655	719,504	735,346	739,745	744,998	750,852	744,431	743,412	741,537	764,148	768,312	795,390	816,237	821,971	853,031	867,182	903,765	913,689	960,148	996,495	1,009,576	1,097,390	1,222,315	0	0	0
Income before income taxes
646,557	765,015	702,237	643,260	574,553	547,354	507,468	532,135	507,809	480,138	484,240	434,185	410,425	388,451	371,122	362,488	356,491	358,573	346,761	325,431	311,347	302,559	283,340	284,143	283,099	252,628	120,618	77,673	42,114	31,477	130,755	137,359	56,248	-59,532	-246,061	-463,986	-653,854	-849,170	-1,162,095	-1,646,940	0	0	0
Income tax expense
164,442	201,235	185,071	152,761	129,057	118,878	154,455	190,174	201,026	204,664	169,822	152,529	144,315	141,667	134,490	133,173	131,841	132,491	125,905	115,715	110,551	107,310	102,684	104,581	104,874	93,245	-724,224	-752,200	-781,676	-798,732	-2,771	4,350	1,691	1,312	7,573	1,023	730	-15,151	-52,562	-132,981	0	0	0
Loss from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-834,019	-1,109,533	-1,513,959	0	0	0
Income from discontinued operations, net of income taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	43,162	44,308	45,648	0	0	0
Net income
-	-	-	-	-	-	-	-	-	-	314,418	281,656	266,110	246,784	236,632	229,315	224,650	226,082	220,856	209,716	200,796	195,249	180,656	179,562	178,225	159,383	844,842	829,873	823,790	830,209	133,526	133,009	54,557	-60,844	-253,633	-465,008	-654,583	-790,857	-1,065,226	-1,468,312	0	0	0
Net (loss) income available to non-controlling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-220	-86	191	-190	-179	-568	1,832	0	0	0
Net income
482,115	563,780	517,166	490,499	445,496	428,476	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	54,557	-60,624	-253,547	-465,199	-654,393	-790,678	-1,064,658	-1,470,144	0	0	0
Less: Preferred stock dividends
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred stock dividends
-	-	17,742	19,180	-	17,998	17,408	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,238	10,407	16,354	28,613	40,830	52,835	59,024	58,855	58,703	58,545	58,391	58,246	58,088	57,942	57,795	57,651	57,510	57,337	57,168	0	0	0
Net income available to common shareholders
454,093	540,899	499,424	471,319	426,907	410,478	335,605	331,723	296,545	265,236	304,180	271,418	255,872	236,546	226,394	219,077	214,412	215,844	210,618	199,478	190,558	185,011	170,249	163,208	149,612	118,553	792,007	770,849	764,935	771,506	74,981	74,618	-3,689	-118,712	-311,489	-522,994	-712,044	-848,188	-1,121,995	-1,527,312	0	0	0
Net income (loss) from continuing operations attributable to common shareholders (per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.13	-0.25	-0.36	-0.56	-1.32	-1.83
Net income per common share, basic (in dollars per share)
0.21	0.96	0.84	0.97	0.73	0.87	0.85	0.92	0.85	0.23	0.79	0.60	0.57	0.54	0.51	0.46	0.39	0.43	0.42	0.40	0.38	0.37	0.32	0.32	0.33	0.39	0.27	0.25	0.02	6.79	0.02	0.03	0.03	0.02	0.02	-0.07	-0.12	-	-	-	-	-1.32	-1.82
Net income (loss) from continuing operations attributable to common shareholders (per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1.32	-1.83
Net income per common share, diluted (in dollars per share)
0.20	0.96	0.83	0.96	0.72	0.88	0.84	0.91	0.84	0.23	0.78	0.60	0.56	0.53	0.51	0.46	0.39	0.42	0.42	0.40	0.38	0.36	0.32	0.32	0.33	0.35	0.27	0.24	0.02	5.86	0.02	0.03	0.02	0.02	0.02	-0.07	-0.12	-	-	-	-	-1.32	-1.82
Weighted average common shares outstanding, basic (in shares)
147,311	146,770	152,238	157,389	160,927	116,272	117,241	118,397	118,666	119,245	120,900	122,203	122,300	122,305	122,924	125,100	127,227	130,296	131,516	132,947	134,933	137,014	139,043	138,991	138,932	-535,319	136,671	121,585	787,043	-1,909,879	786,576	786,576	786,135	785,288	785,280	785,277	785,243	-	784,916	-	-	344,626	329,850
Weighted average common shares outstanding, diluted (in shares)
148,401	148,352	154,043	159,077	162,760	116,957	118,095	119,139	119,321	120,148	121,814	123,027	123,059	123,152	123,604	125,699	127,857	131,138	132,297	133,625	135,744	137,819	139,726	139,567	139,504	-641,162	137,097	130,134	910,835	-2,209,083	910,396	909,761	908,986	659,321	911,247	785,277	785,243	-	784,916	-	-	344,626	329,850
Net loss attributable to common shareholders (per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.25	-0.36	-0.47	-	-
Weighted average common shares outstanding, basic and diluted
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	676,753	489,607	-	-
Other fee income
Revenue from contract with customer
-	-	-	-	-	-	-	-	-	-	-	-	20,284	20,220	21,053	21,403	20,728	21,170	20,007	19,190	19,513	19,130	20,601	21,096	21,943	22,567	22,672	22,749	21,925	21,138	19,237	19,384	19,722	19,953	20,400	20,417	20,530	21,129	24,105	27,387	0	0	0