|
Provisions
|
24.84M | 82.22M | -32.17M | 28.93M | 12.52M | -1.06M | 25.49M | 63.65M | 52.64M | 66.29M | 72.69M | 64.25M | 106.69M | 66.44M | 94.48M | 99.70M | 120.88M | 122.44M | 117.61M | 159.82M | 152.98M | 147.25M | 156.63M | 162.75M |
|
Revenue
|
87.95M | 138.27M | 153.33M | 173.98M | 204.04M | 230.66M | 261.78M | 269.38M | 361.01M | 354.76M | 364.13M | 361.62M | 399.56M | 380.98M | 445.82M | 496.55M | 591.11M | 576.16M | 659.18M | 698.48M | 866.38M | 783.13M | 876.42M | 933.34M |
|
Interest income - Loans
|
34.99M | 46.44M | 42.20M | 42.50M | 54.24M | 65.92M | 74.86M | 82.94M | 88.67M | 95.25M | 99.12M | 106.14M | 125.86M | 147.76M | 181.44M | 226.16M | 248.08M | 273.58M | 295.06M | 337.16M | 375.90M | 369.70M | 340.69M | 400.11M |
|
Interest Income - Total
|
40.17M | 52.37M | 49.12M | 54.24M | 73.86M | 94.53M | 103.79M | 117.30M | 138.35M | 134.60M | 137.62M | 136.80M | 155.32M | 178.27M | 214.82M | 262.68M | 288.35M | 315.71M | 337.62M | 377.06M | 409.37M | 402.70M | 419.09M | 454.12M |
|
Interest Expenses
|
8.13M | 8.20M | 7.82M | 10.35M | 12.06M | 14.66M | 15.62M | 16.75M | 17.70M | 15.82M | 19.42M | 25.07M | 43.75M | 51.19M | 63.01M | 73.93M | 84.62M | 90.45M | 95.26M | 104.14M | 107.76M | 107.63M | 105.91M | 110.03M |
|
Interest Income - Net
|
32.04M | 44.17M | 41.30M | 43.88M | 61.80M | 79.86M | 88.17M | 100.55M | 120.66M | 118.78M | 118.21M | 111.74M | 111.57M | 127.08M | 151.82M | 188.75M | 203.73M | 225.26M | 242.36M | 272.92M | 301.61M | 295.07M | 313.18M | 344.10M |
|
Investment Banking Income
|
5.72M | 9.87M | 11.58M | 16.43M | 14.56M | 16.35M | 42.58M | 30.98M | 57.69M | 52.48M | 55.28M | 63.59M | 59.61M | 32.81M | 32.33M | 34.28M | 52.70M | 40.18M | 69.98M | 63.61M | 125.29M | 75.84M | 116.88M | 119.05M |
|
Other Non-Interest Income
|
16.23M | 22.02M | -56.51M | 14.07M | 13.90M | 14.54M | 7.72M | 30.45M | 47.57M | 67.28M | -71.31M | | | | | | | | | | | | | |
|
Non-Interest Income
|
21.96M | 31.88M | -44.93M | 30.51M | 28.46M | 30.89M | 50.30M | 61.43M | 105.26M | 119.76M | -16.02M | 63.59M | 59.61M | 32.81M | 32.33M | 34.28M | 52.70M | 40.18M | 69.98M | 63.61M | 125.29M | 75.84M | 116.88M | 119.05M |
|
Selling, General & Administrative
|
27.70M | 31.40M | 31.44M | 32.27M | 40.92M | 180.00M | 130.56M | 136.20M | 141.29M | 142.47M | 157.53M | 160.97M | 158.64M | 139.27M | 127.52M | 140.33M | 132.78M | 128.72M | 123.46M | 138.48M | 139.41M | 134.30M | 132.86M | 144.94M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 34.93M | 0.97M | 1.70M | 0.10M | 5.20M | -0.10M | | | | | |
|
Other Operating Expenses
|
93.22M | 188.38M | 82.57M | 175.00M | 189.90M | 260.01M | 245.47M | 299.25M | 415.92M | 438.85M | 483.83M | 488.12M | 600.45M | 516.81M | 561.17M | 563.96M | 630.38M | 603.02M | 609.29M | 692.62M | 731.29M | 657.22M | 685.50M | 724.74M |
|
Operating Expenses
|
120.92M | 219.78M | 114.01M | 207.27M | 230.81M | 440.01M | 376.03M | 435.46M | 557.21M | 581.31M | 641.36M | 649.09M | 759.09M | 691.01M | 689.65M | 705.99M | 763.26M | 736.95M | 732.64M | 831.10M | 870.70M | 791.53M | 818.35M | 869.68M |
|
Operating Income
|
-32.97M | -81.50M | 39.32M | -33.29M | -26.77M | -209.35M | -114.25M | -166.07M | -196.20M | -226.55M | -277.23M | -287.47M | -359.53M | -310.04M | -243.83M | -209.45M | -172.15M | -160.79M | -73.46M | -132.62M | -4.32M | -8.39M | 58.06M | 63.66M |
|
EBIT
|
-32.97M | -81.50M | 39.32M | -33.29M | -26.77M | -209.35M | -114.25M | -166.07M | -196.20M | -226.55M | -277.23M | -287.47M | -359.53M | -310.04M | -243.83M | -209.45M | -172.15M | -160.79M | -73.46M | -132.62M | -4.32M | -8.39M | 58.06M | 63.66M |
|
Other Non Operating Income
|
2.27M | -4.02M | -4.41M | 29.45M | 0.24M | -77.77M | -11.62M | -140.37M | 36.74M | 172.14M | 72.71M | 36.02M | 35.53M | 103.52M | 36.55M | 38.71M | 4.55M | 27.74M | 29.32M | 34.30M | 87.18M | 13.74M | 13.52M | 19.36M |
|
Non Operating Income
|
2.27M | -4.02M | -4.41M | 29.45M | 0.24M | -77.77M | -11.62M | -140.37M | 36.74M | 172.14M | 72.71M | 36.02M | 35.53M | 103.52M | 36.55M | 38.71M | 4.55M | 27.74M | 29.32M | 34.30M | 87.18M | 13.74M | 13.52M | 19.36M |
|
EBT
|
-30.70M | -85.53M | 34.91M | -3.85M | -26.53M | -287.12M | -125.87M | -306.44M | -159.46M | -54.41M | -204.52M | -251.45M | -324.00M | -206.51M | -207.28M | -170.74M | -167.60M | -133.05M | -44.14M | -98.32M | 82.86M | 5.34M | 71.58M | 83.02M |
|
Tax Provisions
|
0.10M | 0.10M | 0.08M | 0.10M | 0.10M | -0.10M | -2.45M | 0.20M | 0.30M | 0.30M | -18.12M | -0.20M | -1.60M | -0.84M | -1.30M | 1.04M | -0.70M | 0.90M | 1.00M | 1.90M | 2.50M | 2.54M | 2.34M | 2.33M |
|
Profit After Tax
|
-30.80M | -85.62M | 34.81M | -3.95M | -26.61M | -287.05M | -123.42M | -306.62M | -159.74M | -54.67M | -186.40M | -251.27M | -322.44M | -205.68M | -205.96M | -171.78M | -166.90M | -133.94M | -45.14M | -100.22M | 80.36M | 2.80M | 69.24M | 80.69M |
|
Income from Continuing Operations
|
-30.80M | -85.63M | 34.83M | -3.95M | -26.63M | -287.02M | -123.42M | -306.64M | -159.76M | -54.71M | -186.40M | -251.25M | -322.40M | -205.68M | -205.98M | -171.78M | -166.90M | -133.95M | -45.14M | -100.22M | 80.36M | 2.80M | 69.24M | 80.69M |
|
Consolidated Net Income
|
-30.80M | -85.63M | 34.83M | -3.95M | -26.63M | -287.02M | -123.42M | -306.64M | -159.76M | -54.71M | -186.40M | -251.25M | -322.40M | -205.68M | -205.98M | -171.78M | -166.90M | -133.95M | -45.14M | -100.22M | 80.36M | 2.80M | 69.24M | 80.69M |
|
Income towards Parent Company
|
-30.80M | -85.63M | 34.83M | -3.95M | -26.63M | -287.02M | -123.42M | -306.64M | -159.76M | -54.71M | -186.40M | -251.25M | -322.40M | -205.68M | -205.98M | -171.78M | -166.90M | -133.95M | -45.14M | -100.22M | 80.36M | 2.80M | 69.24M | 80.69M |
|
Net Income towards Common Stockholders
|
-30.80M | -85.62M | 34.81M | -3.95M | -15.28M | -247.16M | -163.31M | -306.64M | -159.76M | -54.71M | -186.40M | -251.25M | -322.40M | -205.68M | -205.98M | -171.78M | -166.90M | -133.95M | -45.14M | -100.22M | 80.36M | 2.80M | 69.24M | 80.69M |
|
EPS (Basic)
|
-0.63 | -1.80 | 0.72 | -0.06 | -0.38 | -1.23 | -0.18 | -1.13 | -0.57 | -0.19 | -0.65 | -0.86 | -1.10 | -0.69 | -0.69 | -0.57 | -0.54 | -0.43 | -0.14 | -0.31 | 0.25 | 0.01 | 0.21 | 0.24 |
|
EPS (Weighted Average and Diluted)
|
-0.63 | -1.80 | 0.72 | -0.47 | -0.38 | -1.23 | -0.14 | -1.13 | -0.57 | -0.19 | -0.65 | -0.86 | -1.10 | -0.69 | -0.69 | -0.57 | -0.54 | -0.43 | -0.14 | -0.31 | 0.23 | 0.01 | 0.20 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| | 242.75M | 242.75M | 242.75M | 257.41M | 265.09M | 271.87M | 281.01M | 284.46M | 289.07M | 289.07M | 290.15M | 293.99M | 299.30M | 299.30M | 301.73M | 306.87M | 309.12M | 311.12M | 318.06M | 318.06M | 322.60M | 325.65M |
|
Shares Outstanding (Diluted Average)
|
48.24M | 47.97M | 47.86M | 68.26M | 70.80M | 233.31M | 159.24M | 271.68M | 281.53M | 285.64M | 281.70M | 290.93M | 293.68M | 297.20M | 295.34M | 303.84M | 307.57M | 312.63M | 309.86M | 318.23M | 345.20M | 344.22M | 341.02M | 348.28M |
|
EBITDA
|
-30.77M | -86.49M | 35.38M | -3.54M | -24.80M | -284.22M | -121.39M | -310.70M | -158.05M | -51.37M | -201.22M | -278.34M | -314.85M | -201.38M | -199.05M | -181.56M | -148.84M | -144.09M | -49.40M | -87.78M | 41.93M | 5.85M | 98.68M | 71.37M |
|
Tax Rate
|
| | 0.22% | | | 0.03% | 1.94% | | | | 8.86% | 0.08% | 0.49% | 0.40% | 0.63% | | 0.42% | | | | 3.02% | 47.54% | 3.26% | 2.80% |