|
Provisions
|
-12.25M | -18.55M | -16.71M | -53.40M | -16.35M | -48.50M | 8.33M | -37.60M | 0.84M | 1.90M | 1.20M | 2.80M | 2.90M | -7.40M | 6.10M | 35.80M | 3.30M | 6.70M | 10.70M | 9.07M | 7.90M | 6.73M | 8.12M | 10.70M | 15.74M | 24.10M | 27.11M | 16.00M | 16.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
42.58M | 47.79M | 44.49M | 84.67M | 120.71M | 89.69M | 81.28M | 99.87M | 53.65M | 35.30M | 33.76M | 25.34M | 22.57M | 20.88M | 14.90M | 25.34M | 23.21M | 14.78M | 16.87M | 10.84M | 18.72M | 13.60M | 16.11M | 21.68M | 21.74M | 1.03M | 2.29M | 1.15M | 1.40M | 1.28M | 1.73M | 2.06M | 2.98M | 4.13M | 446.03M | 140.51M | 135.75M | 144.49M | 142.67M | 144.74M | 182.10M | 203.95M | 217.27M | 229.83M | 270.04M | 277.95M | 269.09M | 261.04M | 290.84M | 294.91M | 309.09M | 290.71M | 316.02M | 351.22M | 353.49M | 345.17M | 394.16M | 494.68M |
|
Interest income - Loans
|
19.80M | 18.97M | 17.99M | 18.81M | 84.19M | 69.18M | 60.61M | 48.60M | 42.62M | 38.85M | 34.83M | 29.79M | 25.13M | 22.85M | 20.05M | 17.76M | 19.82M | 16.68M | 17.98M | 14.79M | 19.96M | 17.39M | 18.48M | 25.86M | 26.61M | 28.98M | 33.03M | 35.68M | 37.74M | 41.90M | 45.64M | 50.39M | 55.09M | 70.47M | 85.26M | 103.15M | 100.11M | 103.64M | 103.71M | 102.30M | 122.65M | 141.18M | 152.66M | 164.81M | 191.55M | 218.02M | 211.87M | 209.70M | 220.04M | 224.68M | 224.70M | 230.37M | 242.35M | 255.39M | 251.70M | 247.66M | 276.35M | 341.16M |
|
Interest income - Investments
|
| 2,867.00M | 2,212.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.92M | 25.31M | 22.84M | 82.26M | 4.07M | 14.94M | 8.73M | 8.77M | 6.96M | 7.17M | 7.23M | 5.66M | 6.97M | 6.22M | 5.56M | 5.93M | 6.08M | 5.08M | 5.37M | 6.19M | 5.54M | 4.79M | 5.97M | | | | | | | | | | | | | | 4.80M | 3.94M | 4.49M | 4.97M | 5.97M | 5.13M | 6.11M | 14.69M | 6.95M | 6.44M | 6.31M | 6.24M | 6.90M | 6.01M | 7.59M | 9.49M | 7.58M | 7.20M | 11.14M | 8.57M | 8.87M | 14.32M |
|
Interest Income - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | 7.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
| | | | | 0.02M | 0.42M | 0.47M | 0.32M | 0.45M | 0.24M | 0.36M | 0.20M | 0.21M | 0.32M | 0.28M | 0.11M | 0.08M | 0.03M | 0.03M | 0.24M | 0.04M | 0.05M | 0.10M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.11M | 0.11M | 13.47M | 2.73M | 2.91M | 4.72M | 5.07M | 4.58M | 7.31M | 8.65M | 10.06M | 10.27M | 12.41M | 11.34M | 8.78M | 6.92M | 7.83M | 10.38M | 12.21M | 11.89M | 13.79M | 16.99M | 17.70M | 18.88M | 23.18M | 30.55M |
|
Interest Income - Total
|
20.13M | 19.22M | 18.31M | 19.08M | 84.21M | 69.52M | 61.02M | 49.07M | 42.95M | 39.31M | 35.07M | 30.14M | 25.33M | 23.06M | 20.38M | 18.04M | 19.93M | 16.77M | 18.01M | 14.81M | 20.19M | 17.42M | 18.53M | 25.96M | 26.66M | 29.02M | 33.07M | 35.73M | 37.78M | 41.95M | 45.71M | 50.46M | 55.20M | 70.58M | 167.37M | 140.52M | 135.42M | 143.85M | 140.22M | 143.90M | 179.52M | 203.92M | 216.52M | 229.77M | 269.80M | 277.87M | 268.66M | 260.98M | 290.75M | 294.91M | 308.60M | 290.17M | 315.64M | 350.95M | 353.19M | 344.87M | 393.82M | 495.29M |
|
Interest Expense - Others
|
8.82M | 7.29M | 7.17M | 9.47M | 15.51M | 13.96M | 10.44M | 10.53M | 11.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
-10.19M | -10.02M | -9.46M | -12.20M | -17.63M | -16.20M | -11.60M | -13.20M | 11.95M | 11.36M | 10.28M | 10.57M | 10.85M | 7.33M | 7.41M | 5.54M | 5.77M | 5.87M | 6.00M | 6.24M | 6.19M | 6.16M | 6.11M | 5.82M | 6.42M | 7.27M | 8.20M | 8.15M | 8.81M | 9.28M | 10.65M | 11.15M | 12.01M | 13.10M | 14.47M | 13.58M | 12.25M | 12.68M | 13.03M | 12.30M | 13.79M | 12.37M | 15.67M | 17.41M | 18.93M | 21.51M | 24.00M | 24.23M | 24.21M | 28.27M | 32.62M | 35.06M | 37.95M | 42.49M | 44.67M | 47.53M | 53.68M | 75.46M |
|
Interest Income - Net
|
30.32M | 9.94M | 8.85M | 6.88M | 66.58M | 53.31M | 49.42M | 35.87M | 31.00M | 27.95M | 24.79M | 19.58M | 14.48M | 15.73M | 12.97M | 12.50M | 14.16M | 10.90M | 12.01M | 8.58M | 14.01M | 11.27M | 12.43M | 20.14M | 20.24M | 21.75M | 24.88M | 27.57M | 28.98M | 32.67M | 35.05M | 39.31M | 43.19M | 57.48M | 70.51M | 89.56M | 87.86M | 90.96M | 127.18M | 131.60M | 165.73M | 191.55M | 200.85M | 212.36M | 250.87M | 256.36M | 244.66M | 236.75M | 266.54M | 266.64M | 275.98M | 255.11M | 277.69M | 308.46M | 308.52M | 297.34M | 340.14M | 419.83M |
|
Interest Income - Total
|
40.33M | 31.57M | 51.02M | -37.86M | 6.10M | 12.58M | 23.05M | 16.71M | 36.53M | 24.22M | 11.43M | 8.18M | 6.22M | 6.94M | 2.51M | 1.33M | 11.89M | 10.10M | 16.38M | 32.15M | 37.13M | 26.78M | 25.12M | 20.14M | 8.98M | 4.22M | -0.20M | 16.00M | 20.95M | 7.45M | 8.97M | 15.72M | 9.64M | 12.20M | -5.21M | 41.74M | 62.31M | 77.42M | | | | | | | | | | | | | | | | | | | | |
|
Financial Services Fees
|
39.40M | 31.47M | 22.00M | 12.11M | 2.02M | 1.81M | 1.62M | 1.43M | 0.97M | 0.86M | 0.77M | 0.69M | 1.26M | 0.97M | 1.00M | 13.00M | 2.60M | 2.60M | 1.71M | 1.30M | 1.24M | 1.23M | 1.06M | 1.09M | 0.86M | 1.03M | 0.87M | 0.63M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
| | | | | | | | | 3.76M | 2.57M | 3.14M | 2.96M | 4.03M | 5.32M | 4.17M | 3.92M | 5.38M | 7.17M | 7.41M | 5.39M | 6.41M | 4.22M | 1.10M | 2.01M | 3.25M | 4.08M | 4.91M | 5.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
4.15M | 3.91M | 4.42M | -5.61M | 1.50M | 0.43M | 0.59M | 0.77M | 0.44M | 9.90M | 5.80M | 0.50M | 6.60M | 4.10M | 5.50M | 7.30M | 5.20M | 3.70M | 3.10M | 6.80M | 9.60M | 9.90M | 9.10M | 15.80M | 16.00M | 14.40M | 17.60M | 22.30M | 21.40M | 20.90M | 25.70M | 30.30M | 35.70M | 35.80M | 51.10M | 71.40M | 72.50M | 54.90M | 31.30M | 26.90M | 27.80M | 27.40M | 39.10M | 20.57M | 20.23M | 11.05M | 10.55M | 10.41M | 14.49M | 12.60M | 14.93M | 10.43M | 13.57M | 14.85M | 17.34M | 20.33M | 24.95M | 35.30M |
|
Non-Interest Income
|
43.55M | 35.38M | 26.42M | 6.50M | 18.87M | 3.98M | 8.66M | 2.20M | 22.66M | 7.35M | 8.96M | 5.76M | 8.09M | 5.15M | 1.93M | 12.84M | 9.04M | 3.88M | 4.86M | 2.27M | 4.71M | 2.33M | 3.68M | 1.53M | 1.50M | 1.79M | 1.61M | 1.16M | 1.93M | 1.23M | 38.05M | 17.76M | 29.17M | 36.25M | 28.41M | 2.66M | 2.99M | 5.06M | -7.31M | 26.90M | 27.80M | 27.40M | 39.10M | 20.57M | 20.23M | 11.05M | 10.55M | 10.41M | 14.49M | 12.60M | 14.93M | 10.43M | 13.57M | 14.85M | 17.34M | 20.33M | 24.95M | 35.30M |
|
Amortization - Intangibles
|
0.51M | 0.70M | 0.32M | 0.21M | 0.12M | 0.10M | 0.10M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
6.33M | 5.31M | 4.52M | 2.83M | 3.17M | 3.62M | 3.37M | 1.48M | 2.00M | 1.78M | 0.50M | 0.41M | 0.43M | 0.35M | 1.52M | 0.45M | 0.37M | 0.42M | 5.11M | 12.07M | 25.71M | 16.57M | 11.29M | 0.31M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.30M | 0.29M | 0.28M | 0.28M | 0.28M | 0.28M | 0.32M | 0.33M | 0.32M | 0.31M | 0.32M | 0.27M | 0.60M | 0.59M | 0.55M | 0.49M | 0.57M | 0.62M | 0.64M | 0.65M | 0.69M | 0.65M | 0.65M | 0.66M | 0.75M | 0.80M | 0.89M | 1.49M |
|
Wages, Salaries and Other
|
14.23M | 13.84M | 12.18M | 11.18M | 10.69M | 8.52M | 7.57M | 6.68M | 6.55M | 6.28M | 4.52M | 4.48M | 5.67M | 4.80M | 2.52M | 4.33M | 4.41M | 4.37M | 4.42M | 4.63M | 5.10M | 4.66M | 4.54M | 5.78M | 5.73M | 5.59M | 5.65M | 6.30M | 5.60M | 5.84M | 5.69M | 6.59M | 6.43M | 6.43M | 6.77M | 7.51M | 6.51M | 6.62M | 8.44M | 8.24M | 7.88M | 8.46M | 9.45M | 11.43M | 10.10M | 10.36M | 11.18M | 10.60M | 10.63M | 11.36M | 11.31M | 13.31M | 11.97M | 12.30M | 12.56M | 15.50M | 13.38M | 18.20M |
|
Other Operating Expenses
|
101.20M | 116.18M | 95.37M | 80.44M | 66.97M | 70.63M | 60.94M | 38.70M | 33.77M | 32.60M | 23.98M | 20.70M | 23.92M | 22.38M | 18.73M | 21.06M | 23.10M | 22.88M | 23.58M | 25.82M | 25.18M | 23.04M | 22.43M | 20.02M | 23.47M | 20.27M | 22.05M | 21.51M | 22.07M | 24.50M | 23.19M | 27.30M | 31.09M | 31.67M | 35.21M | -4.80M | 36.88M | 33.89M | 36.71M | -4.97M | 45.74M | 49.28M | 52.30M | 69.37M | 61.28M | 52.63M | 51.99M | 51.58M | 55.83M | 55.84M | 60.40M | 60.05M | 60.82M | 62.42M | 76.85M | 76.56M | 81.29M | 106.84M |
|
Operating Expenses
|
107.53M | 121.50M | 99.89M | 83.27M | 70.13M | 74.25M | 64.31M | 40.18M | 35.77M | 34.39M | 24.48M | 21.11M | 24.35M | 22.73M | 20.25M | 21.51M | 23.47M | 23.30M | 28.68M | 37.89M | 50.89M | 39.62M | 33.71M | 20.33M | 23.71M | 20.50M | 22.28M | 21.74M | 22.30M | 24.73M | 23.49M | 27.59M | 31.38M | 31.95M | 35.49M | 37.75M | 37.20M | 34.22M | 37.03M | 41.21M | 46.06M | 49.55M | 52.91M | 69.96M | 61.83M | 53.12M | 52.56M | 52.20M | 56.47M | 56.48M | 61.09M | 60.71M | 61.48M | 63.07M | 77.60M | 77.36M | 82.17M | 108.33M |
|
Operating Income
|
-108.65M | -111.83M | -192.56M | -4.60M | 18.87M | 3.98M | 8.66M | 5.54M | | | | | | | | | | | | | | | | | | -27.86M | -28.45M | -29.75M | -29.83M | -32.74M | -31.53M | -35.97M | -39.92M | -40.98M | 396.20M | 86.92M | 82.94M | 93.96M | 90.34M | 86.14M | 117.83M | 135.16M | 143.80M | 137.20M | 184.21M | 200.06M | 192.55M | 184.51M | 210.55M | 212.56M | 221.39M | 203.18M | 226.85M | 260.08M | 240.08M | 235.66M | 277.90M | 347.32M |
|
EBIT
|
-108.65M | -111.83M | -192.56M | -4.60M | 18.87M | 3.98M | 8.66M | 5.54M | 35.37M | 8.54M | 6.20M | 3.40M | 0.81M | -3.32M | -8.40M | -1.80M | 3.23M | -3.46M | -1.44M | 2.77M | -2.85M | -4.35M | 1.20M | 7.16M | -6.80M | -27.86M | -28.45M | -29.75M | -29.83M | -32.74M | -31.53M | -35.97M | -39.92M | -40.98M | 396.20M | 86.92M | 82.94M | 93.96M | 90.34M | 86.14M | 117.83M | 135.16M | 143.80M | 137.20M | 184.21M | 200.06M | 192.55M | 184.51M | 210.55M | 212.56M | 221.39M | 203.18M | 226.85M | 260.08M | 240.08M | 235.66M | 277.90M | 347.32M |
|
Non Operating Investment Income
|
| | | | | | | | | | -5.42M | 0.83M | | | 0.28M | -4.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.16M | 5.60 | 5.00 | 4.70 | -13.90M | 8.80M | 5.68M | 0.60 | 0.27M | 0.20M | 0.14M | | | | | | | | | | | | | -4.90M | -5.78M | -3.35M | -4.42M | -3.70M | -5.45M | -5.72M | -3.71M | -3.88M | -4.02M | -1.33M | -3.96M | -0.01M | 0.33M | 0.64M | 2.45M | -7.81M | -5.45M | -16.18M | | 0.06M | 0.24M | 0.08M | 0.43M | 0.06M | 0.09M | -0.01M | 0.49M | 0.53M | 0.38M | 0.27M | 0.30M | 0.29M | 0.34M | -0.62M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | -4.90M | -5.78M | -3.35M | -4.42M | -3.70M | -5.45M | -5.72M | -3.71M | -3.88M | -4.02M | -1.33M | -3.96M | -0.01M | 0.33M | 0.64M | 2.45M | 0.84M | 2.59M | 0.03M | 0.74M | 0.06M | 0.24M | 0.08M | 0.43M | 0.06M | 0.09M | -0.01M | 0.49M | 0.53M | 0.38M | 0.27M | 0.30M | 0.29M | 0.34M | -0.62M |
|
EBT
|
-175.84M | -201.75M | -241.42M | -125.72M | -45.16M | -29.61M | 1.93M | -48.42M | 23.42M | -2.82M | -4.08M | -7.16M | -10.04M | -10.64M | -15.81M | -7.34M | -2.54M | -9.33M | -7.44M | -3.47M | -9.04M | -10.51M | -4.91M | 1.34M | -13.22M | -14.49M | -20.88M | -4.58M | 0.58M | -16.05M | 23.53M | 5.89M | 7.43M | 16.50M | 1.94M | 6.65M | 28.09M | 48.26M | 31.39M | 51.80M | 46.94M | 57.88M | 62.95M | 37.63M | 42.54M | 39.32M | 29.78M | 34.08M | 32.01M | 31.76M | 30.70M | 32.82M | 28.60M | 37.29M | 39.87M | 40.87M | 40.15M | 32.48M |
|
Tax Provisions
|
-0.05M | 59.95M | 2.79M | -126.94M | -1.31M | -0.04M | -0.60M | -5.47M | 0.27M | 0.85M | 0.62M | -2.74M | -1.72M | -1.26M | -3.94M | -5.22M | 0.45M | 0.46M | 1.44M | -7.46M | 1.98M | 0.67M | 0.94M | 0.62M | -4.44M | -0.02M | -2.53M | 0.14M | -5.00M | 0.12M | -0.04M | 0.24M | 2.25M | 3.48M | -0.41M | 1.28M | 4.97M | 9.46M | 4.76M | 7.77M | 10.12M | 10.78M | 13.12M | -7.12M | 8.74M | 6.95M | 6.09M | 8.19M | 7.20M | 6.79M | 4.43M | 7.00M | 4.48M | 8.10M | 8.90M | 9.75M | 9.86M | 7.89M |
|
Profit After Tax
|
115.11M | -146.19M | -5.02 | -551.35M | 41.13M | -29.61M | 0.05 | 3.04M | 29.75M | 100.77M | -4.70M | 3.13M | -8.32M | -9.39M | 33.21M | -2.12M | -3.01M | -9.85M | -8.88M | 4.00M | -11.17M | -11.18M | -5.85M | 0.73M | -8.78M | -14.47M | -18.35M | -4.72M | 5.63M | -16.17M | 23.17M | 5.71M | 5.24M | 13.08M | 2.41M | 5.42M | 23.16M | 38.85M | 26.68M | 44.08M | 36.88M | 47.10M | 49.95M | 45.01M | 34.02M | 32.57M | 23.99M | 26.21M | 25.09M | 25.24M | 26.30M | 26.17M | 24.28M | 29.54M | 31.30M | 31.52M | 30.57M | 24.98M |
|
Equity Income
|
-2.18M | -7.83M | -2.17M | -4.70M | -0.28M | -9.39M | -1.37M | 1.46M | 18.30M | 3.82M | 6.63M | 3.90M | 6.02M | 3.54M | 0.36M | -0.62M | 4.31M | 0.96M | 2.08M | 1.09M | 2.41M | 0.84M | 1.94M | 0.33M | 0.40M | 0.16M | 0.26M | 0.01M | 0.53M | | | 0.23M | | 0.28M | | | | 0.34M | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -15.12M | -15.88M | -18.40M | -18.94M | -18.06M | -17.32M | -18.98M | -11.69M | | | | | | | 0.11M | | 0.00M | 0.00M | 0.01M | | | -0.00M | | 0.00M | 0.00M | 0.09M | 0.14M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
-1.83M | 15.07M | | | | -2.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | 1.30M | -0.01M | 1.13M | -0.00M | -0.07M | -0.21M | -0.29M | 0.25M | 0.02M | 0.06M | -0.00M | -0.00M | 0.15M | | | -0.00M | 0.00M | -0.00M | -0.09M | -0.05M | -0.06M | -0.08M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.05M | -0.05M | -0.04M | -0.05M | -0.05M | 0.12M | -0.14M | -0.26M | -0.23M | -0.20M | -0.30M | -0.32M | -0.28M | -0.27M | -0.03M | -0.35M | -0.15M | -0.35M | -0.33M | -0.40M | -0.28M | -0.39M |
|
Income from Continuing Operations
|
-175.79M | -261.71M | -244.22M | 1.22M | -43.85M | -29.57M | 2.52M | -42.95M | 23.14M | -3.67M | -4.70M | -4.43M | -8.32M | -9.39M | -11.87M | -2.12M | -2.99M | -9.79M | -8.88M | 4.00M | -11.02M | -11.18M | -5.85M | 0.73M | -8.78M | -14.47M | -18.35M | -4.72M | 5.58M | -16.17M | 23.57M | 5.66M | 5.18M | 13.02M | 2.35M | 5.36M | 23.12M | 38.81M | 26.63M | 44.03M | 36.83M | 47.10M | 49.84M | 44.76M | 33.80M | 32.37M | 23.69M | 25.89M | 24.81M | 24.97M | 26.27M | 25.82M | 24.13M | 29.19M | 30.97M | 31.12M | 30.29M | 24.59M |
|
Consolidated Net Income
|
0.15M | -6.75M | -244.22M | 19.58M | 5.09M | -29.57M | 2.52M | -42.95M | 8.92M | 106.21M | 6.17M | 7.36M | 5.87M | 5.28M | 50.15M | 7.76M | -2.99M | -9.79M | -8.88M | 4.00M | -11.02M | -11.18M | -5.85M | 0.73M | -8.78M | -14.47M | -18.35M | -4.72M | 5.58M | -16.17M | 23.57M | 5.66M | 5.18M | 13.02M | 2.35M | 5.36M | 23.12M | 38.81M | 26.63M | 44.03M | 36.83M | 47.10M | 49.84M | 44.76M | 33.80M | 32.37M | 23.69M | 25.89M | 24.81M | 24.97M | 26.27M | 25.82M | 24.13M | 29.19M | 30.97M | 31.12M | 30.29M | 24.59M |
|
Income towards Parent Company
|
0.15M | -21.86M | -260.09M | 1.17M | -13.84M | -47.62M | -14.79M | -61.93M | -2.77M | 106.21M | 6.17M | 7.36M | 5.87M | 5.28M | 50.15M | 7.87M | -2.99M | -9.79M | -8.88M | 4.00M | -11.02M | -11.18M | -5.85M | 0.73M | -8.78M | -14.47M | -18.26M | -4.58M | 5.77M | -16.17M | 23.57M | 5.66M | 5.18M | 13.02M | 2.35M | 5.36M | 23.12M | 38.81M | 26.63M | 44.03M | 36.83M | 47.10M | 49.84M | 44.76M | 33.80M | 32.37M | 23.69M | 25.89M | 24.81M | 24.97M | 26.27M | 25.82M | 24.13M | 29.19M | 30.97M | 31.12M | 30.29M | 24.59M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 4.74M | 4.79M | 4.79M | 4.69M | 4.74M | 6.63M | 6.31M | 6.21M | 6.26M | 6.30M | 6.32M | 6.23M | 6.29M | 6.34M | 6.34M | 6.29M | 6.31M | 6.32M | 5.01M | 3.57M | 2.22M | 2.31M |
|
Net Income towards Common Stockholders
|
0.15M | -21.86M | -260.09M | 1.17M | -13.84M | -47.62M | -14.79M | -61.93M | -2.77M | 106.21M | 6.17M | 7.36M | 5.87M | 5.28M | 50.15M | 7.87M | -2.99M | -9.79M | -8.88M | 4.00M | -11.02M | -11.18M | -5.85M | 0.73M | -8.78M | -14.47M | -18.26M | -4.58M | 5.77M | -16.17M | 23.57M | 5.71M | 5.24M | 13.08M | 1.28M | 3.26M | 19.02M | 34.67M | 22.49M | 39.98M | 32.74M | 40.95M | 44.27M | 39.40M | 28.37M | 26.88M | 18.28M | 20.58M | 19.40M | 19.50M | 20.57M | 20.48M | 18.57M | 23.83M | 26.89M | 28.55M | 28.95M | 23.27M |
|
EPS (Basic)
|
0.00 | -0.46 | -5.45 | 0.02 | -0.29 | -0.99 | -0.41 | -1.73 | 0.80 | 4.45 | -0.19 | 0.36 | -0.37 | -0.42 | 1.72 | -0.24 | -0.22 | -0.71 | -0.65 | 0.29 | -0.79 | -0.80 | -0.42 | 0.05 | -0.63 | -1.04 | -1.32 | -0.34 | 0.41 | -1.16 | 1.65 | 0.40 | 0.36 | 0.90 | 0.09 | 0.18 | 1.28 | 2.35 | 1.51 | 2.62 | 2.12 | 2.67 | 2.91 | 2.62 | 1.88 | 1.81 | 1.23 | 1.38 | 1.30 | 1.30 | 1.36 | 1.35 | 1.22 | 1.58 | 1.77 | 1.85 | 1.87 | 1.50 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | 0.79 | 4.43 | -0.19 | 0.36 | -0.37 | -0.42 | 1.72 | -0.24 | -0.22 | -0.71 | -0.65 | 0.29 | -0.79 | -0.80 | -0.42 | 0.05 | -0.63 | -1.04 | -1.32 | -0.34 | 0.41 | -1.16 | 1.65 | 0.39 | 0.35 | 0.83 | 0.07 | 0.17 | 0.93 | 1.72 | 1.10 | 1.91 | 1.56 | 1.96 | 2.13 | 1.96 | 1.46 | 1.41 | 0.98 | 1.08 | 1.02 | 1.03 | 1.10 | 1.09 | 0.99 | 1.27 | 1.42 | 1.49 | 1.51 | 1.21 |
|
Shares Outstanding (Weighted Average)
|
48.21M | 47.73M | 47.73M | 47.77M | 47.92M | 47.92M | 35.79M | 35.73M | 22.72M | 22.72M | 22.46M | 22.40M | 21.95M | 22.00M | 22.00M | 13.75M | 13.88M | 13.77M | 13.77M | 13.67M | 14.26M | 13.99M | 13.98M | 13.95M | 13.98M | 13.98M | 13.87M | 13.87M | 15.35M | 15.60M | 15.38M | 15.96M | 15.97M | 16.10M | 15.87M | 15.92M | 15.87M | 16.00M | 15.96M | 16.42M | 16.64M | 16.54M | 15.09M | 14.88M | 14.48M | 14.45M | 14.45M | 14.45M | 14.46M | 14.43M | 14.59M | 14.61M | 14.79M | 14.74M | 14.74M | 15.12M | 15.13M | 15.13M |
|
EBITDA
|
-102.32M | -106.52M | -188.04M | -1.77M | 22.03M | 7.60M | 12.03M | 7.01M | 37.37M | 10.32M | 6.70M | 3.81M | 1.24M | -2.97M | -6.89M | -1.35M | 3.60M | -3.04M | 3.67M | 14.83M | 22.85M | 12.23M | 12.48M | 7.47M | -6.56M | -27.62M | -28.22M | -29.52M | -29.59M | -32.50M | -31.23M | -35.68M | -39.64M | -40.69M | 396.48M | 87.21M | 83.26M | 94.28M | 90.66M | 86.45M | 118.15M | 135.43M | 144.40M | 137.79M | 184.76M | 200.55M | 193.12M | 185.12M | 211.19M | 213.21M | 222.08M | 203.83M | 227.50M | 260.74M | 240.83M | 236.46M | 278.79M | 348.81M |
|
Tax Rate
|
0.03% | | | | 2.91% | 0.14% | | 11.30% | 1.17% | | | 38.20% | 17.09% | 11.81% | 24.90% | 71.11% | | | | | | | | 45.95% | 33.60% | 0.15% | 12.12% | | | | | 4.04% | 30.27% | 21.08% | | 19.33% | 17.71% | 19.59% | 15.16% | 15.00% | 21.55% | 18.63% | 20.83% | | 20.55% | 17.67% | 20.46% | 24.02% | 22.49% | 21.36% | 14.43% | 21.33% | 15.65% | 21.72% | 22.31% | 23.85% | 24.55% | 24.30% |