|
Provisions
|
241.33M | 82.81M | 38.54M | 22.95M | 4.29M | -0.31M | 4.50M | -0.13M | 2.00M | 1.70M | 1.70M | 77.33M | -24.32M | 20.82M | 73.58M | 68.47M |
|
Revenue
|
-203.36M | -49.23M | 21.94M | 30.17M | 30.13M | 32.64M | 27.67M | 14.88M | 10.97M | 331.08M | 349.39M | 95.54M | 587.23M | 619.06M | 721.01M | 622.12M |
|
Interest Income - Total
|
117.26M | 95.49M | 73.87M | 80.00M | 99.03M | 106.72M | 106.77M | 116.17M | 156.18M | 251.77M | 315.94M | 0.50M | 466.09M | 948.40M | 1,331.22M | 1,167.87M |
|
Interest Expenses
|
80.10M | 62.98M | 51.65M | 40.87M | 42.07M | 47.90M | 49.72M | 63.62M | 90.07M | 153.82M | 186.40M | 169.22M | 212.00M | 557.62M | 903.23M | 804.62M |
|
Interest Income - Net
|
37.16M | 32.51M | 22.22M | 39.13M | 56.97M | 58.81M | 64.93M | 55.09M | 66.11M | 97.95M | 129.54M | 170.25M | 254.08M | 390.78M | 427.99M | 363.26M |
|
Financial Services Fees
|
0.81M | 1.07M | 0.19M | 1.28M | 2.29M | 1.65M | 0.27M | 9.05M | 29.21M | | | | | | | |
|
Investment Gain (Loss)
|
| -6.99M | | | 1.10M | 86.31M | 0.10M | 0.02M | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | 24.59M | 72.80M | 70.00M | 65.65M | 94.61M | 123.04M | 55.82M | 72.52M | 74.93M |
|
Asset Management
|
| | | | | | | 30.76M | 76.41M | | | | | | | |
|
Mortgage Banking
|
| | | | | | | 24.59M | 72.80M | | | | | | | |
|
Other Non-Interest Income
|
| | | | | 1.65M | 32.00M | 2.96M | 20.47M | -3.17M | 1.18M | 4.11M | 10.77M | -17.56M | 7.67M | 12.21M |
|
Non-Interest Income
|
0.81M | -5.92M | 0.19M | 1.28M | 3.39M | 34.29M | 27.94M | 94.51M | 190.49M | 233.13M | 219.84M | 264.26M | 333.15M | 228.28M | 293.02M | 258.87M |
|
Amortization - Intangibles
|
| | | | | | | 21.70M | 47.20M | 48.12M | 48.68M | 49.22M | 58.62M | 59.88M | | |
|
Wages, Salaries and Other
|
10.15M | 8.06M | 11.20M | 10.17M | 12.04M | 13.98M | 17.50M | 38.65M | 92.13M | 110.47M | 122.10M | 144.38M | 171.80M | 161.82M | 159.79M | 181.69M |
|
Selling, General & Administrative
|
10.51M | 7.00M | 7.33M | 7.88M | 10.60M | 9.60M | 9.39M | 17.59M | 30.74M | 37.07M | 40.33M | 37.35M | 45.58M | 53.99M | 51.26M | 54.93M |
|
Restructuring Costs
|
| | | | | | 3.13M | 10.26M | | | | | | 7.40M | | |
|
Other Operating Expenses
|
334.46M | 131.46M | 88.66M | 76.88M | 62.21M | 59.05M | 61.54M | 83.07M | 119.15M | 10.17M | 141.98M | 232.85M | 7.57M | -17.56M | 7.67M | 8.08M |
|
Operating Expenses
|
344.96M | 138.45M | 95.99M | 84.76M | 72.81M | 68.65M | 74.07M | 110.92M | 149.89M | 169.45M | 182.31M | 270.20M | 198.02M | 257.06M | 315.83M | 333.90M |
|
EBIT
|
-125.99M | 179.18M | 14.56M | 56.45M | 63.36M | 140.95M | | | | | | | | | | |
|
Non Operating Investment Income
|
| | | | | 1.60M | 7.78M | 11.63M | | | | -0.38M | 3.69M | | | 3.81M |
|
Interest & Investment Income
|
| | | | | | 7.88M | 2.54M | | | | | | | | |
|
Other Non Operating Income
|
54.08M | 229.32M | 10.88M | 30.46M | 4.93M | | -4.63M | 1.90M | 7.12M | 5.96M | -7.44M | -58.34M | -3.37M | 26.61M | 6.76M | -8.54M |
|
EBT
|
-206.09M | 116.20M | -37.10M | 15.59M | 21.30M | 93.05M | | | | | | | | | | |
|
Tax Provisions
|
| 2.56M | | -0.80M | | -0.03M | 0.42M | 2.36M | 20.76M | 21.76M | 15.04M | 40.40M | 46.30M | 17.48M | 27.35M | 13.48M |
|
Profit After Tax
|
-211.96M | 113.64M | -40.10M | 21.72M | 21.30M | 93.05M | 53.43M | 62.48M | 97.51M | 148.05M | 155.24M | 196.16M | 377.81M | 353.83M | 400.56M | 283.92M |
|
Equity Income
|
-0.44M | -1.26M | 3.67M | -0.70M | -0.20M | 0.25M | 12.30M | 12.99M | -2.95M | 1.20M | 10.63M | 76.16M | 34.57M | 14.25M | 24.28M | 5.77M |
|
Income from Non-Controlling Interests
|
18.67M | 0.22M | 0.22M | 0.22M | 0.12M | | | 12.13M | 24.12M | 32.19M | 26.61M | 25.21M | 38.51M | 28.04M | 29.12M | 19.28M |
|
Income from Continuing Operations
|
-206.09M | 113.64M | -37.10M | 16.39M | 21.30M | 93.07M | | | | | | | | | | |
|
Consolidated Net Income
|
-5.87M | -1.84M | -3.00M | 5.33M | -0.44M | 1.60M | | | | | | | | | | |
|
Income towards Parent Company
|
-5.87M | -1.84M | -3.00M | 5.33M | -0.44M | 1.60M | | | | | | | | | | |
|
Preferred Dividend Payments
|
| | | | 4.51M | 7.26M | 7.55M | 7.55M | 7.55M | 7.55M | 7.55M | 7.55M | 21.89M | 40.95M | 41.37M | 41.37M |
|
Net Income towards Common Stockholders
|
-230.63M | 112.91M | -40.31M | 21.50M | 16.67M | 85.79M | 45.88M | 42.80M | 65.83M | 108.31M | 121.07M | 163.40M | 317.41M | 284.83M | 330.06M | 223.27M |
|
EPS (Basic)
|
-9.11 | 4.46 | -1.61 | 0.80 | 0.39 | 1.71 | 0.90 | 0.83 | 1.14 | 1.54 | 1.30 | 1.44 | 2.30 | 1.72 | 1.79 | 1.18 |
|
EPS (Weighted Average and Diluted)
|
-9.11 | 4.41 | -1.61 | 0.79 | 0.39 | 1.70 | 0.90 | 0.83 | 1.12 | 1.50 | 1.27 | 1.41 | 2.28 | 1.67 | 1.75 | 1.18 |
|
Shares Outstanding (Weighted Average)
|
25.39M | 25.48M | 24.14M | 31.25M | 49.14M | 50.48M | 50.96M | 51.40M | 61.70M | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
25.31M | 25.74M | 24.97M | | | | | | | | | | | | | |
|
Tax Rate
|
| 2.20% | | | | | | | | | | | | | | |