|
Provisions
|
18.25M | 24.37M | 16.80M | 12.20M | 6.06M | 7.80M | 9.57M | 8.88M | 11.07M | 13.90M | 22.12M | 87.14M | -60.89M | 19.03M | 31.62M | 50.09M |
|
Revenue
|
112.78M | 185.79M | 189.32M | 195.42M | 190.35M | 316.31M | 52.73M | 18.17M | 34.66M | 53.47M | 161.52M | 99.22M | 123.27M | 702.78M | 701.89M | 817.42M |
|
Interest income - Loans
|
112.32M | 169.55M | 168.48M | 162.64M | 155.55M | 246.37M | 247.59M | 261.38M | 294.00M | 469.86M | 612.12M | 574.87M | 508.77M | 555.61M | 846.92M | 1,093.00M |
|
Interest income - Investments
|
| 7.09M | 8.61M | 23.14M | 0.06M | 7.19M | 6.08M | 5.61M | 6.43M | 8.65M | 13.43M | | | | | |
|
Interest Income - Debt Securities
|
30.35M | 54.35M | 49.93M | 11.91M | 8.20M | 15.23M | 15.61M | 18.32M | 20.30M | 36.85M | 51.44M | 43.59M | 43.86M | 59.31M | 67.08M | 91.19M |
|
Interest Income - Deposits
|
0.14M | 0.08M | 0.12M | 0.06M | 0.02M | 0.06M | 0.09M | 0.24M | 0.54M | 2.12M | 3.73M | 1.27M | 0.85M | 2.61M | 6.07M | 10.75M |
|
Interest Income - Fed Funds
|
0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | |
|
Interest Income - Total
|
128.59M | 189.82M | 189.07M | 181.86M | 172.13M | 274.94M | 276.77M | 293.74M | 329.04M | 528.79M | 699.33M | 653.45M | 592.36M | 660.43M | 954.45M | 1,227.54M |
|
Interest Expense - Deposits
|
39.45M | 30.74M | 24.35M | 19.45M | 14.10M | 11.03M | 15.55M | 17.73M | 26.11M | 59.34M | 114.97M | 75.94M | 27.12M | 56.20M | 296.69M | 483.89M |
|
Interest Expense - Debt
|
7.03M | 5.99M | 8.01M | 7.78M | 6.05M | 8.33M | 8.44M | 9.14M | 17.90M | 24.30M | 31.01M | 20.52M | 13.87M | 14.58M | 27.15M | 23.24M |
|
Interest Expense - Fed Funds
|
0.03M | 0.03M | 0.01M | 0.05M | 0.09M | 0.05M | 0.01M | | | | | | | | | |
|
Interest Expenses
|
48.77M | 38.24M | 32.71M | 27.51M | 20.50M | 19.93M | 24.94M | 29.77M | 50.04M | 102.10M | 161.46M | 98.16M | 41.10M | 76.17M | 343.44M | 529.00M |
|
Interest Income - Net
|
79.82M | 151.58M | 156.36M | 154.35M | 151.63M | 255.02M | 251.83M | 263.97M | 279.01M | 426.69M | 537.87M | 555.30M | 551.26M | 584.26M | 611.01M | 698.54M |
|
Interest Income - Total
|
61.57M | 127.21M | 139.56M | 142.16M | 145.57M | 247.22M | 242.26M | 255.08M | 268.20M | 412.95M | 516.78M | 468.16M | 612.15M | 565.23M | 579.39M | 648.45M |
|
Financial Services Fees
|
6.00M | 8.87M | 9.74M | 7.89M | 8.61M | 14.98M | 15.57M | 17.18M | 18.20M | | | | | | | |
|
Service Charges
|
8.25M | 9.11M | 8.83M | 9.03M | 9.49M | 17.72M | 18.90M | 19.50M | 20.21M | | 30.20M | 25.25M | 27.12M | 30.05M | 33.24M | 37.28M |
|
Investment Gain (Loss)
|
0.16M | 0.06M | 0.91M | 0.19M | 0.02M | 1.70M | 1.49M | 0.20M | 0.80M | 0.38M | 7.67M | | 0.09M | -0.00M | -40.99M | -6.49M |
|
Investment Banking Income
|
16.65M | 11.80M | 11.05M | 16.65M | 11.90M | 9.71M | 9.77M | | | 19.97M | | | | | | |
|
Asset Management
|
| | | | | | | | | | 23.36M | 23.65M | 27.56M | 22.41M | 17.70M | 25.53M |
|
Mortgage Banking
|
| | | | | | | | | | 10.30M | 25.86M | 21.02M | 7.08M | 2.74M | 4.20M |
|
Trading Income
|
| | | | | | | | | 0.38M | 7.67M | 12.29M | 0.09M | -0.00M | -40.99M | -6.49M |
|
Other Non-Interest Income
|
1.93M | 18.55M | 17.87M | 18.46M | 13.62M | 9.02M | 11.54M | 8.55M | 13.31M | 16.23M | 28.11M | 18.39M | 43.51M | 52.21M | 38.85M | 44.36M |
|
Non-Interest Income
|
32.97M | 34.22M | 32.96M | 41.07M | 38.73M | 61.29M | 65.01M | 59.85M | 62.43M | 104.24M | 132.81M | 131.49M | 125.81M | 118.52M | 90.88M | 118.88M |
|
Amortization - Intangibles
|
5.53M | 6.20M | 7.08M | 7.25M | 8.36M | 13.29M | 13.48M | 13.79M | 14.20M | 19.96M | 32.05M | 33.73M | 38.88M | 42.90M | 34.38M | 32.59M |
|
Depreciation & Amortization - Total
|
4.57M | 6.59M | 6.92M | 7.25M | 6.88M | 11.87M | 11.67M | 9.81M | 10.05M | 11.99M | 14.22M | 14.92M | 15.95M | 14.84M | 14.28M | 14.58M |
|
Research & Development
|
| | | 7.51M | 7.75M | 12.46M | 13.67M | 15.03M | 16.13M | 18.40M | 23.69M | 25.93M | 30.20M | 33.37M | 32.48M | 37.52M |
|
Wages, Salaries and Other
|
43.31M | 57.56M | 62.87M | 68.65M | 70.37M | 107.80M | 104.19M | 110.52M | 115.97M | 159.38M | 195.35M | 206.66M | 214.93M | 228.93M | 236.68M | 271.16M |
|
Rent Expense
|
7.05M | 11.42M | 11.10M | 12.15M | 11.54M | 20.14M | 20.05M | 18.50M | 18.56M | 25.37M | 29.79M | 28.84M | 28.72M | 26.01M | 25.15M | 30.23M |
|
Restructuring Costs
|
| | | | 2.13M | 20.34M | | | 5.39M | 39.73M | 27.82M | | | | 3.00M | 40.02M |
|
Other Operating Expenses
|
73.66M | 111.91M | 112.79M | 44.02M | 57.34M | 173.40M | 171.49M | 169.74M | 175.54M | 19.97M | 322.82M | 343.66M | 344.33M | 329.58M | 355.46M | 385.18M |
|
Operating Expenses
|
85.29M | 129.92M | 130.81M | 133.48M | 137.05M | 238.22M | 216.88M | 213.09M | 225.67M | 337.77M | 418.34M | 413.35M | 419.19M | 403.80M | 430.37M | 507.53M |
|
Operating Income
|
| 11.03M | 14.60M | 17.41M | 16.54M | 24.60M | 31.64M | | 36.74M | 37.68M | 48.56M | 39.12M | 66.94M | 58.79M | 50.36M | 54.56M |
|
EBIT
|
58.02M | 11.03M | 14.60M | 17.41M | 16.54M | 24.60M | 31.64M | 131.61M | 36.74M | 37.68M | 48.56M | 39.12M | 66.94M | 58.79M | 50.36M | 54.56M |
|
Other Non Operating Income
|
| | | | | | | | | | -16.40M | -31.12M | -14.70M | | | |
|
Non Operating Income
|
| | 5.71M | 6.07M | 7.78M | 8.73M | | | | | | | | | | |
|
EBT
|
9.25M | 31.50M | 41.71M | 49.74M | 47.25M | 70.29M | 90.39M | 101.84M | 104.97M | 179.43M | 231.25M | 186.29M | 318.76M | 280.00M | 239.90M | 259.80M |
|
Tax Provisions
|
0.89M | 9.86M | 11.88M | 14.53M | 12.88M | 18.12M | 23.31M | 25.94M | 32.79M | 30.02M | 37.56M | 28.07M | 54.84M | 45.44M | 38.08M | 50.66M |
|
Profit After Tax
|
8.36M | 22.92M | 30.45M | 35.41M | 34.37M | 52.16M | 67.08M | 77.48M | 72.18M | 149.41M | 193.70M | 158.23M | 263.92M | 234.51M | 201.82M | 209.13M |
|
Income from Continuing Operations
|
8.36M | 21.65M | 29.83M | 35.22M | 34.37M | 52.16M | 67.08M | 75.90M | 72.18M | 149.41M | 193.70M | 158.23M | 263.92M | 234.56M | 201.82M | 209.14M |
|
Consolidated Net Income
|
8.36M | 21.65M | 29.83M | 35.22M | 34.37M | 52.16M | 67.08M | 2.41M | 1.34M | -4.28M | -0.23M | 158.23M | 263.92M | 234.56M | 201.82M | 209.14M |
|
Income towards Parent Company
|
8.36M | 21.65M | 29.83M | 35.22M | 34.37M | 52.16M | 67.08M | 2.41M | 1.34M | -4.28M | -0.23M | 158.23M | 263.92M | 234.56M | 201.82M | 209.14M |
|
Preferred Dividend Payments
|
2.79M | 1.69M | 1.50M | | | | | | | | | 5.66M | 11.87M | 11.87M | 11.87M | 11.87M |
|
Net Income towards Common Stockholders
|
2.87M | 21.01M | 27.77M | 35.41M | 34.50M | 52.16M | 67.08M | 2.41M | 1.34M | 149.41M | 193.70M | 152.57M | 252.05M | 222.64M | 189.95M | 197.26M |
|
EPS (Basic)
|
0.19 | 0.83 | 1.07 | 1.37 | 1.38 | 1.13 | 1.49 | 1.77 | 1.67 | 2.22 | 2.41 | 1.93 | 3.26 | 2.97 | 2.53 | 2.29 |
|
EPS (Weighted Average and Diluted)
|
0.19 | 0.83 | 1.07 | 1.37 | 1.38 | 1.13 | 1.49 | 1.77 | 1.65 | 2.27 | 2.41 | 1.93 | 3.26 | 2.97 | 2.53 | 2.24 |
|
Shares Outstanding (Weighted Average)
|
| 26.01M | 26.06M | 25.97M | 24.92M | 45.45M | 44.92M | 43.56M | 65.76M | 81.90M | 80.65M | 78.72M | 75.65M | 74.71M | 75.02M | 89.78M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 45.14M | 43.89M | 43.78M | 65.91M | | | | | | |
|
EBITDA
|
| | | | | | 61.08M | 67.42M | 75.85M | | | | | | | |
|
Tax Rate
|
9.62% | 31.28% | 28.48% | 29.21% | 27.27% | 25.79% | 25.79% | 25.47% | 31.24% | 16.73% | 16.24% | 15.07% | 17.20% | 16.23% | 15.87% | 19.50% |