|
Provisions
|
43.32M | 13.90M | 16.82M | 3.02M | 1.30M | 41.09M | 17.77M | 1.77M | -1.59M | 0.06M | 30.82M | -21.26M | 12.29M | 10.90M | 4.79M |
|
Revenue
|
87.42M | 95.99M | 109.14M | 82.98M | 84.31M | 70.32M | 62.68M | 43.71M | 55.28M | 61.15M | 50.31M | 50.08M | 75.17M | 91.13M | 83.49M |
|
Interest income - Loans
|
| | | | | 0.56M | | | | | | | | | |
|
Interest income - Investments
|
0.10M | 3.04M | 0.07M | 0.27M | 0.19M | 0.07M | -0.13M | | | | | | | | |
|
Interest Income - Debt Securities
|
11.43M | 12.42M | 14.30M | 14.31M | 17.27M | 18.33M | 22.38M | 8.50M | 18.60M | 26.19M | 6.72M | 0.16M | | | |
|
Other interest income
|
3.48M | 10.71M | 10.00M | 4.21M | 6.79M | 4.25M | 5.00M | 2.55M | 0.38M | 0.64M | 0.22M | 0.10M | 0.73M | 3.13M | 2.40M |
|
Interest Income - Total
|
103.91M | 109.87M | 133.33M | 117.98M | 113.28M | 121.92M | 112.62M | 99.32M | 122.78M | 144.89M | 108.24M | 101.03M | 126.27M | 187.47M | 157.26M |
|
Interest Expense - Fed Funds
|
| 0.10M | 0.24M | 0.73M | 0.64M | | | | | | | | | | |
|
Interest Expenses
|
36.47M | 32.19M | 42.79M | 61.01M | 43.49M | 56.53M | 53.75M | 57.66M | 67.62M | 83.84M | 58.01M | 61.58M | 82.32M | 130.79M | 116.09M |
|
Interest Income - Net
|
67.44M | 77.69M | 90.54M | 56.97M | 69.79M | 65.39M | 58.87M | 41.66M | 55.16M | 61.05M | 50.23M | 39.46M | 43.95M | 56.67M | 41.17M |
|
Investment Gain (Loss)
|
| | | | | | -0.03M | 1.59M | 0.14M | 0.00M | | | | | |
|
Investment Banking Income
|
| | | 2.19M | 8.00M | 17.25M | | | | | -1.00M | | | | |
|
Trading Income
|
14.79M | 8.00M | 5.50M | 7.50M | 3.00M | 1.40M | | 0.01M | | | | | | | |
|
Other Non-Interest Income
|
| 20.68M | 26.64M | 6.90M | 11.00M | 2.17M | 0.40M | | 2.33M | | 1.00M | 4.24M | 2.30M | 0.95M | 0.70M |
|
Non-Interest Income
|
14.79M | 28.68M | 32.15M | 16.59M | 22.00M | 20.83M | 0.37M | 1.60M | 2.47M | 0.00M | -0.00M | 4.24M | 2.30M | 0.95M | 0.70M |
|
Depreciation & Amortization - Total
|
4.00M | 0.73M | 1.84M | 1.95M | 0.69M | | | | | | | | | | |
|
Wages, Salaries and Other
|
3.63M | 3.79M | 4.70M | | | | | | | | | | | | |
|
Selling, General & Administrative
|
3.02M | 8.40M | 9.77M | 14.51M | 14.71M | 16.35M | 15.20M | 15.85M | 10.67M | 10.39M | 14.34M | 11.60M | 10.57M | 10.51M | 10.69M |
|
Rent Expense
|
| | | | | 0.06M | 0.01M | | | | | | | | |
|
Restructuring Costs
|
| | | 2.20M | 19.60M | | | | | | | | | | |
|
Other Operating Expenses
|
95.72M | 53.01M | 66.84M | 42.34M | 8.74M | 61.37M | 61.81M | 17.94M | 13.38M | 11.27M | 40.35M | -2.76M | 56.83M | 59.95M | 61.20M |
|
Operating Expenses
|
102.73M | 62.14M | 78.45M | 61.00M | 43.73M | 77.78M | 77.01M | 33.79M | 24.05M | 21.66M | 54.69M | 8.85M | 67.41M | 70.46M | 71.89M |
|
Operating Income
|
-15.31M | 33.85M | 30.69M | 21.98M | 40.57M | -7.46M | -14.33M | 9.92M | 31.23M | 39.49M | -4.38M | 41.23M | 7.76M | 20.67M | 11.60M |
|
EBIT
|
-15.31M | 33.85M | 30.69M | 21.98M | 40.57M | -7.46M | -14.33M | 9.92M | 31.23M | 39.49M | -4.38M | 41.23M | 7.76M | 20.67M | 11.60M |
|
Non Operating Investment Income
|
| | | 16.62M | 6.13M | 0.21M | 0.06M | | | | | | 1.87M | 0.74M | 7.51M |
|
Other Non Operating Income
|
34.61M | 3.88M | 16.70M | 0.39M | -4.44M | -1.40M | 1.55M | -10.37M | 2.00M | 1.41M | 0.47M | -9.01M | 1.59M | 0.53M | 1.99M |
|
Non Operating Income
|
34.76M | 3.87M | 33.76M | 23.43M | 17.15M | 19.89M | 13.99M | 44.15M | -4.27M | -3.27M | -193.34M | -7.31M | 3.00M | 1.27M | 17.22M |
|
EBT
|
| | | | | | | | | | | 33.92M | 10.76M | 21.95M | 28.82M |
|
Tax Provisions
|
5.72M | 12.04M | 14.60M | -1.04M | 9.32M | 2.13M | 10.99M | 6.61M | -0.34M | | | | 0.34M | 0.10M | 0.13M |
|
Profit After Tax
|
19.45M | 37.72M | 64.44M | 46.45M | 62.17M | 17.18M | -30.59M | 54.07M | 27.43M | 36.22M | -197.71M | 33.92M | 10.43M | 21.85M | 28.70M |
|
Equity Income
|
0.23M | 0.11M | -2.71M | 0.95M | 4.77M | 2.39M | 5.97M | 39.55M | 0.22M | | | | | | -0.91M |
|
Income from Non-Controlling Interests
|
| | | | 0.96M | 6.63M | -0.23M | -0.20M | | | | | -0.20M | -0.54M | -0.57M |
|
Income from Continuing Operations
|
| | | | | | | | | | | 33.92M | 10.43M | 21.85M | 28.70M |
|
Consolidated Net Income
|
| | | | 2.58M | 6.10M | -19.26M | -14.12M | 0.12M | -0.25M | | 33.92M | 10.43M | 21.85M | 28.70M |
|
Income towards Parent Company
|
| | | | 2.58M | 6.10M | -19.26M | -14.12M | 0.12M | -0.25M | | 33.92M | 10.43M | 21.85M | 28.70M |
|
Preferred Dividend Payments
|
| | 1.24M | 7.22M | 17.18M | 24.44M | 24.09M | 24.06M | 12.97M | 10.35M | 10.35M | 15.89M | 19.42M | 19.42M | 20.39M |
|
Net Income towards Common Stockholders
|
19.45M | 37.72M | 63.20M | 39.23M | 44.03M | -13.88M | -52.96M | 5.68M | 6.97M | 25.62M | -208.06M | 18.04M | -8.80M | 2.97M | 9.12M |
|
EPS (Basic)
|
0.41 | 0.54 | 0.71 | 1.32 | 1.38 | -0.62 | -1.73 | 0.64 | 0.67 | 2.47 | -19.33 | 1.85 | -1.00 | 0.35 | 1.19 |
|
EPS (Weighted Average and Diluted)
|
0.41 | 0.53 | 0.71 | 1.31 | 1.36 | -0.62 | -1.73 | 0.64 | 0.67 | 2.45 | -19.33 | 1.85 | -1.00 | 0.35 | 1.15 |
|
Shares Outstanding (Weighted Average)
|
4.68M | 6.47M | 8.39M | 10.65M | 11.00M | 10.57M | 10.35M | 10.46M | 10.55M | 10.63M | 10.70M | 9.42M | 8.76M | 8.46M | 7.74M |
|
Shares Outstanding (Diluted Average)
|
47.91M | 70.81M | 89.28M | 30.01M | 32.31M | 32.28M | 30.54M | 31.08M | 31.38M | | | | | | |
|
EBITDA
|
| | 82.45M | 52.27M | 64.11M | -22.85M | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | 3.12% | 0.44% | 0.44% |