|
Provisions
|
9.90M | 19.40M | 29.70M | 30.83M | 26.61M | 53.72M | 77.61M | | | | | | | |
|
Revenue
|
144.70M | 83.69M | 65.70M | 75.67M | 59.92M | 76.12M | 5.27M | 5.56M | 455.20M | 563.41M | 748.06M | 1,046.91M | 1,155.88M | 1,311.44M |
|
Interest income - Loans
|
144.33M | 85.80M | 69.27M | 73.33M | 69.83M | 88.39M | 114.49M | 160.97M | 261.22M | 410.62M | 518.78M | 786.24M | 879.12M | 979.81M |
|
Interest Income - Debt Securities
|
26.11M | 24.69M | 22.71M | 25.98M | 21.93M | 8.83M | | | | 17.82M | 22.18M | 34.40M | 26.74M | 35.41M |
|
Other interest income
|
1.19M | 1.01M | 0.26M | 0.35M | 0.09M | 0.23M | 0.22M | 0.20M | 13.75M | 15.43M | 30.61M | 42.80M | 37.35M | 60.37M |
|
Interest Income - Total
|
145.52M | 86.81M | 69.52M | 73.68M | 69.92M | 88.62M | 114.71M | 161.17M | 343.61M | 560.01M | 743.86M | 1,046.10M | 1,155.25M | 1,309.95M |
|
Interest Expense - Others
|
| | | | 5.50M | 5.30M | 5.20M | | | | | | | |
|
Interest Expenses
|
43.83M | 31.12M | 23.87M | 24.05M | 18.33M | 20.21M | 27.70M | 36.90M | 50.73M | 51.55M | 54.13M | 81.85M | 109.34M | 160.17M |
|
Interest Income - Net
|
101.69M | 55.69M | 45.65M | 49.62M | 51.59M | 68.42M | 87.01M | 124.27M | 210.49M | 508.46M | 689.73M | 964.25M | 1,045.90M | 1,149.78M |
|
Interest Income - Total
|
55.69M | 17.99M | 70.52M | 112.48M | 117.04M | 54.11M | 33.14M | 53.38M | 32.35M | | | | | |
|
Financial Services Fees
|
3.28M | 16.23M | 8.22M | 4.91M | 5.00M | 4.09M | 3.85M | | | | | | | |
|
Card Income
|
10.47M | 17.47M | 23.88M | 18.66M | 6.91M | 3.53M | 10.43M | | | | | | | |
|
Other Non-Interest Income
|
30.80M | 23.50M | 18.70M | 37.40M | 27.80M | 37.70M | 63.80M | 90.30M | 152.90M | 230.20M | 121.20M | 62.40M | 52.42M | 56.19M |
|
Non-Interest Income
|
43.01M | 28.01M | 20.05M | 26.05M | 8.34M | 7.71M | 6.43M | 42.37M | 111.59M | 3.40M | 121.20M | 62.40M | 52.42M | 56.19M |
|
Depreciation & Amortization - Total
|
4.64M | 2.74M | 17.96M | 69.10M | 40.78M | 7.48M | 1.02M | 1.00M | 1.14M | 1.25M | 1.50M | 2.20M | 2.60M | 2.71M |
|
Wages, Salaries and Other
|
21.02M | 18.31M | 17.83M | 19.78M | 19.82M | 24.03M | 22.75M | 23.43M | 26.23M | 29.08M | 34.02M | 43.06M | 43.91M | 50.14M |
|
Other Operating Expenses
|
-4.65M | 87.09M | 95.38M | 96.73M | 81.06M | 66.69M | 85.80M | 91.27M | 125.27M | 144.96M | 188.23M | 235.27M | 223.65M | 260.14M |
|
Operating Expenses
|
100.74M | 89.83M | 113.35M | 165.83M | 121.84M | 74.17M | 86.83M | 92.27M | 126.41M | 146.20M | 189.73M | 237.47M | 226.25M | 262.86M |
|
Operating Income
|
| | | | | | -113.09M | -123.85M | 279.33M | 354.16M | 482.93M | 714.02M | 829.01M | 930.19M |
|
EBIT
|
41.78M | -12.71M | 1.09M | -3.25M | 21.86M | 7.85M | -113.09M | -123.85M | 279.33M | 354.16M | 482.93M | 714.02M | 829.01M | 930.19M |
|
Non Operating Investment Income
|
-4.45M | -4.25M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | 12.07M | | -7.10M | -18.45M | -18.58M | -13.20M | 3.40M | -29.44M | 0.81M | 0.63M | 1.49M |
|
Non Operating Income
|
| | | | | -7.10M | -18.45M | -18.58M | -13.20M | 3.40M | 4.20M | 0.81M | 0.63M | 1.49M |
|
EBT
|
-2.05M | -43.83M | -22.78M | -27.30M | 3.54M | -12.36M | -47.25M | 3.48M | 31.76M | 114.39M | 219.57M | 149.27M | 128.56M | 138.58M |
|
Tax Provisions
|
-0.99M | -15.61M | -5.11M | -34.63M | 1.83M | -6.01M | -6.38M | -4.77M | 5.55M | 20.47M | 41.78M | 14.66M | 26.60M | 28.47M |
|
Profit After Tax
|
135.06M | -28.22M | -17.74M | 7.33M | 1.71M | -6.34M | -40.87M | 7.86M | 26.44M | 94.12M | 177.90M | 135.60M | 102.84M | 111.30M |
|
Equity Income
|
32.66M | 9.29M | 8.44M | 6.98M | 2.78M | 2.15M | 1.16M | 0.58M | | | | | | |
|
Net Income - Minority
|
| 0.11M | 0.01M | | | | 0.09M | | | | | | | |
|
Income from Non-Controlling Interests
|
1.13M | -0.32M | 0.08M | 0.15M | -0.01M | -0.01M | -0.09M | -0.24M | -0.23M | -0.20M | -0.11M | -0.98M | -0.89M | -1.19M |
|
Income from Continuing Operations
|
-1.05M | -28.22M | -17.66M | 7.33M | 1.71M | -6.34M | -40.87M | 8.26M | 26.21M | 93.92M | 177.79M | 134.61M | 101.95M | 110.11M |
|
Consolidated Net Income
|
140.06M | 69.06M | -17.66M | 7.33M | 1.71M | -6.34M | -40.87M | 8.26M | 26.21M | 93.92M | 177.79M | 134.61M | 101.95M | 110.11M |
|
Income towards Parent Company
|
140.06M | 69.17M | -17.66M | 7.33M | 1.71M | -6.34M | -40.78M | 8.26M | 26.21M | 93.92M | 177.79M | 134.61M | 101.95M | 110.11M |
|
Preferred Dividend Payments
|
| | | | | | | | 1.15M | 17.07M | 22.36M | 25.08M | 25.20M | 23.93M |
|
Net Income towards Common Stockholders
|
140.06M | 69.17M | -17.66M | 7.33M | 1.71M | -6.34M | -40.78M | 7.86M | 25.32M | 79.45M | 157.94M | 112.92M | 80.05M | 89.77M |
|
EPS (Basic)
|
0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
22.40M | 13.75M | 13.67M | 13.91M | 13.87M | 13.91M | 13.87M | 15.38M | 15.87M | 15.96M | 15.09M | 14.45M | 14.59M | 14.74M |
|
EBITDA
|
46.42M | -9.96M | 19.06M | 65.84M | 62.64M | 15.33M | -112.06M | -122.85M | 280.47M | 355.41M | 484.43M | 716.22M | 831.61M | 932.90M |
|
Tax Rate
|
48.58% | 35.61% | 22.45% | | 51.74% | 48.68% | 13.50% | | 17.48% | 17.90% | 19.03% | 9.82% | 20.69% | 20.55% |