|
Provisions
|
750.64M | 390.01M | 52.00M | 10.10M | 10.10M | 16.00M | 37.50M | 70.00M | 26.00M | | 16.00M | 174.01M | -88.01M | 33.00M | 83.02M | 85.00M |
|
Revenue
|
1,076.97M | 969.24M | 885.95M | 939.28M | 224.46M | 227.20M | 256.38M | 1,060.16M | 1,073.90M | 1,235.15M | 1,216.50M | 1,277.01M | 1,058.22M | 44.01M | 45.02M | 46.92M |
|
Interest income - Loans
|
752.26M | 608.49M | 582.74M | 595.97M | 587.53M | 598.58M | 615.63M | 659.54M | 749.00M | 976.99M | 998.10M | 785.24M | 693.73M | 992.64M | 1,720.41M | 1,830.24M |
|
Interest income - Investments
|
| | | | | | | | | 4.95M | 0.94M | | | | | |
|
Interest Income - Debt Securities
|
189.16M | 155.03M | 123.37M | 86.94M | 88.92M | 102.46M | 100.29M | 95.15M | 96.91M | 119.74M | 100.30M | 59.81M | 38.72M | 75.44M | 146.01M | 198.58M |
|
Other interest income
|
4.04M | 8.69M | 5.58M | 6.72M | 5.19M | 6.63M | 6.59M | 4.83M | 7.72M | 12.62M | 16.64M | 9.47M | 7.83M | 11.47M | 28.41M | 35.31M |
|
Interest Income - Total
|
981.26M | 806.13M | 741.62M | 718.28M | 708.98M | 736.75M | 753.66M | 791.57M | 886.61M | 1,154.14M | 1,172.61M | 912.84M | 798.19M | 1,145.25M | 1,958.05M | 2,122.70M |
|
Interest Expense - Deposits
|
160.87M | 106.02M | 65.75M | 41.43M | 31.27M | 26.29M | 33.12M | 50.34M | 94.03M | 176.12M | 237.29M | 67.64M | 18.62M | 98.31M | 673.62M | 901.80M |
|
Interest Expense - Debt
|
78.18M | 58.34M | 50.63M | 44.88M | 29.33M | 27.48M | 42.85M | 21.66M | 18.18M | 22.59M | 28.12M | 22.36M | 17.05M | 10.65M | 36.08M | 45.78M |
|
Interest Expense - Fed Funds
|
| 7.20M | 6.20M | 2.69M | 1.32M | 1.22M | 0.94M | 1.31M | 2.53M | 2.01M | 1.58M | 0.48M | 0.14M | 3.48M | 12.24M | 11.75M |
|
Interest Expense - Others
|
| 0.79M | 6.21M | 3.29M | 1.52M | 0.79M | 0.47M | 10.74M | 30.36M | 73.67M | 69.82M | 57.36M | 36.49M | 75.49M | 196.53M | 98.52M |
|
Interest Expenses
|
255.25M | 172.35M | 128.79M | 92.29M | 63.44M | 55.78M | 77.38M | 84.30M | 145.38M | 274.56M | 336.94M | 149.88M | 72.33M | 187.93M | 918.48M | 1,075.46M |
|
Interest Income - Net
|
726.00M | 633.78M | 612.83M | 625.99M | 645.54M | 680.97M | 676.28M | 707.27M | 741.22M | 879.58M | 835.67M | 762.96M | 725.86M | 957.32M | 1,039.57M | 1,047.25M |
|
Interest Income - Total
|
-24.64M | 243.77M | 560.83M | 615.89M | 635.44M | 664.97M | 638.78M | 637.27M | 715.22M | 879.58M | 819.67M | 588.95M | 813.87M | 924.32M | 956.55M | 962.26M |
|
Financial Services Fees
|
60.68M | 43.83M | 45.55M | 47.01M | 44.02M | 44.42M | 75.36M | 80.80M | 81.47M | | | | | | | |
|
Service Charges
|
116.92M | 96.74M | 75.91M | 68.92M | 70.01M | 68.78M | 65.47M | 66.61M | 64.43M | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | 9.32M | 0.43M | -1.99M | 5.96M | 9.22M | -0.02M | 3.75M | -58.90M | -144.15M |
|
Investment Banking Income
|
45.93M | 34.97M | 31.63M | 60.31M | 34.27M | 13.77M | 20.26M | 27.06M | 3.52M | 22.50M | 20.12M | 59.38M | | | -136.24M | -130.41M |
|
Income - Trust
|
36.01M | 37.85M | 39.15M | 40.74M | 45.63M | 48.40M | 48.84M | 46.87M | 50.19M | | | | | | | |
|
Mortgage Banking
|
40.88M | 33.14M | 12.72M | 63.50M | 48.85M | 21.32M | 32.26M | 38.12M | 19.36M | 19.91M | 31.88M | 45.58M | 50.75M | 18.87M | 19.43M | 10.69M |
|
Card Income
|
55.08M | 59.30M | 57.91M | 47.86M | 49.91M | 47.11M | 47.91M | 50.08M | 52.69M | | | | | | | |
|
Other Non-Interest Income
|
-452.21M | -528.49M | -189.73M | -117.05M | 88.06M | 26.14M | 26.00M | 34.75M | 31.30M | 30.92M | 29.60M | 55.45M | 21.15M | 25.52M | 67.07M | 76.42M |
|
Non-Interest Income
|
350.96M | 335.46M | 273.12M | 313.29M | 313.10M | 290.86M | 329.36M | 352.88M | 332.68M | 355.57M | 380.82M | 514.06M | 332.36M | 282.37M | 63.18M | -9.41M |
|
Amortization - Intangibles
|
35.80M | 33.91M | 29.94M | 28.66M | 27.34M | 29.06M | 31.15M | 32.05M | 32.98M | 44.78M | 57.56M | 58.32M | 58.71M | 65.69M | 63.23M | 58.57M |
|
Depreciation & Amortization - Total
|
18.39M | 18.37M | 19.87M | 23.57M | 25.35M | 24.78M | 23.21M | 21.49M | 21.20M | 23.24M | 23.55M | 21.70M | 21.10M | 19.63M | 19.66M | 18.43M |
|
Research & Development
|
30.89M | 29.71M | 32.48M | 43.55M | 49.45M | 55.47M | 60.61M | 57.30M | 63.00M | 72.67M | 82.43M | 81.21M | 81.69M | 90.70M | 102.02M | 107.56M |
|
Wages, Salaries and Other
|
304.39M | 325.06M | 360.14M | 381.40M | 397.01M | 390.40M | 404.74M | 424.68M | 428.98M | 482.68M | 487.06M | 432.15M | 426.69M | 454.10M | 468.36M | 487.96M |
|
Rent Expense
|
49.34M | 49.94M | 55.94M | 60.79M | 59.41M | 57.68M | 60.90M | 56.07M | 53.84M | 59.12M | 62.40M | 64.06M | 63.51M | 59.79M | 57.20M | 54.62M |
|
Restructuring Costs
|
| | | | | | | | | 29.00M | 7.32M | 2.45M | | | | |
|
Other Operating Expenses
|
512.80M | 522.24M | 542.24M | 553.91M | 546.44M | 541.85M | 553.63M | 567.70M | 571.09M | 637.76M | 618.29M | 155.59M | 11.01M | 1.34M | 0.45M | -1.04M |
|
Operating Expenses
|
611.42M | 620.26M | 650.52M | 681.82M | 680.65M | 679.78M | 698.35M | 702.56M | 709.13M | 821.80M | 793.99M | 776.03M | 709.92M | 747.06M | 813.68M | 818.40M |
|
EBIT
|
-29.85M | 131.32M | 312.22M | 346.75M | 331.33M | 331.82M | 347.17M | 371.89M | 484.15M | 687.91M | 743.45M | 476.86M | 508.64M | 647.56M | 1,124.53M | 1,209.91M |
|
Non Operating Investment Income
|
8.77M | 24.92M | -1.11M | 4.26M | | | | | | | | | | | | |
|
Non Operating Income
|
| | 16.60M | 14.05M | 8.03M | 0.74M | | | | | | | | | | |
|
EBT
|
-285.10M | -41.03M | 183.43M | 254.46M | 267.89M | 276.05M | 269.79M | 287.60M | 338.77M | 413.35M | 406.51M | 326.97M | 436.31M | 459.63M | 206.05M | 134.46M |
|
Tax Provisions
|
-153.24M | -40.17M | 43.73M | 75.49M | 79.20M | 85.54M | 81.49M | 87.32M | 109.50M | 79.79M | 79.72M | 20.20M | 85.31M | 93.51M | 23.10M | 11.31M |
|
Profit After Tax
|
-131.86M | -0.86M | 139.70M | 178.97M | 188.69M | 190.51M | 188.30M | 200.27M | 229.26M | 333.56M | 326.79M | 306.77M | 350.99M | 366.12M | 182.96M | 123.14M |
|
Income from Continuing Operations
|
-131.86M | -0.86M | 139.70M | 178.97M | 188.69M | 190.51M | 188.30M | 200.27M | 229.26M | 333.56M | 326.79M | 306.77M | 350.99M | 366.12M | 182.96M | 123.14M |
|
Consolidated Net Income
|
-131.86M | -0.86M | 139.70M | 178.97M | 188.69M | 190.51M | 188.30M | 200.27M | 229.26M | 333.56M | 326.79M | 306.77M | 350.99M | 366.12M | 182.96M | 123.14M |
|
Income towards Parent Company
|
-131.86M | -0.86M | 139.70M | 178.97M | 188.69M | 190.51M | 188.30M | 200.27M | 229.26M | 333.56M | 326.79M | 306.77M | 350.99M | 366.12M | 182.96M | 123.14M |
|
Preferred Dividend Payments
|
29.35M | 29.53M | 24.83M | 5.20M | 5.16M | 5.00M | 7.16M | 8.90M | 9.35M | 10.78M | 15.20M | 18.36M | 17.11M | 11.50M | 11.50M | 11.50M |
|
Net Income towards Common Stockholders
|
-161.21M | -30.39M | 114.87M | 173.77M | 183.53M | 185.51M | 181.15M | 191.37M | 219.92M | 322.78M | 311.59M | 288.41M | 333.88M | 354.62M | 171.46M | 111.64M |
|
EPS (Basic)
|
-1.26 | -0.18 | 0.66 | 1.00 | 1.10 | 1.17 | 1.20 | 1.27 | 1.45 | 1.92 | 1.93 | 1.87 | 2.20 | 2.36 | 1.14 | 0.73 |
|
EPS (Weighted Average and Diluted)
|
-1.26 | -0.18 | 0.66 | 1.00 | 1.10 | 1.16 | 1.19 | 1.26 | 1.42 | 1.89 | 1.91 | 1.86 | 2.18 | 2.34 | 1.13 | 0.72 |
|
Shares Outstanding (Weighted Average)
|
| | 173.51M | 171.66M | 162.53M | 151.99M | 150.33M | | | | | | | 150.54M | 150.94M | 151.26M |
|
Shares Outstanding (Diluted Average)
|
| | 173.37M | 172.36M | 165.80M | 158.25M | 150.60M | | | | | | | 150.50M | 150.86M | 153.35M |
|
Tax Rate
|
53.75% | 97.91% | 23.84% | 29.67% | 29.56% | 30.99% | 30.20% | 30.36% | 32.32% | 19.30% | 19.61% | 6.18% | 19.55% | 20.34% | 11.21% | 8.41% |