|
Provisions
|
110.64M | 85.10M | 50.06M | 18.18M | 0.79M | 0.04M | 0.22M | 6.03M | 8.00M | 8.50M | 10.00M | 67.88M | -33.39M | 10.36M | 11.10M | 8.56M |
|
Revenue
|
-159.75M | -113.78M | -51.44M | 6.08M | 28.77M | 33.67M | 51.27M | 25.55M | 20.88M | 21.34M | 15.35M | -7.46M | 101.10M | 612.71M | 632.78M | 606.21M |
|
Interest income - Loans
|
223.03M | 205.78M | 184.36M | 174.32M | 167.20M | 177.54M | 237.29M | 359.61M | 374.45M | 413.37M | 471.47M | 466.36M | 445.73M | 450.92M | 577.89M | 655.59M |
|
Interest income - Investments
|
8.28M | 8.25M | 9.75M | 8.66M | 7.34M | 7.34M | 8.09M | 12.54M | 13.30M | 15.20M | 15.57M | 20.99M | 29.05M | 54.07M | 51.33M | 44.43M |
|
Interest Income - Debt Securities
|
6.06M | 12.30M | 13.21M | 12.84M | 5.17M | 5.78M | 9.05M | 19.33M | 24.54M | 35.08M | 38.64M | 31.79M | 45.72M | 67.58M | 72.35M | 66.08M |
|
Interest Income - Total
|
| | | | | | | | | | | | | 572.57M | 701.57M | 766.10M |
|
Interest Expense - Deposits
|
83.21M | 52.32M | 26.16M | 15.11M | 9.74M | 7.58M | 8.38M | 11.11M | 12.27M | 20.64M | 37.63M | 25.02M | 11.77M | 10.12M | 100.13M | 199.47M |
|
Interest Expense - Debt
|
4.75M | 4.23M | 4.19M | 3.40M | 2.97M | 2.91M | 3.25M | 4.04M | 4.75M | 6.14M | 12.23M | 7.20M | 8.78M | 8.40M | 11.54M | 11.68M |
|
Interest Expense - Fed Funds
|
| 0.54M | 0.36M | 0.28M | 0.19M | 0.17M | | | | | | | | | | |
|
Interest Expense - Others
|
2.21M | 4.23M | 4.19M | 3.40M | 2.97M | 2.91M | 3.25M | 4.04M | 4.75M | 0.24M | 0.33M | 0.60M | 0.47M | 0.38M | 3.38M | 4.30M |
|
Interest Expenses
|
92.80M | 60.31M | 32.99M | 19.51M | 13.00M | 10.79M | 12.15M | 16.41M | 19.25M | 32.66M | 56.77M | 37.84M | 23.61M | 19.39M | 125.57M | 224.39M |
|
Interest Income - Net
|
35.57M | 157.77M | 164.57M | 167.65M | 166.72M | 179.87M | 242.28M | 375.07M | 393.03M | 430.99M | 468.92M | 481.30M | 496.89M | 553.18M | 576.00M | 541.72M |
|
Interest Income - Total
|
| 87.77M | 129.57M | 154.65M | 166.72M | 179.87M | 242.28M | 369.04M | 385.03M | 422.49M | 458.92M | 413.43M | 530.28M | 542.82M | 565.22M | 534.13M |
|
Financial Services Fees
|
0.09M | 0.95M | 1.08M | 0.87M | | | | | | | | | | | | |
|
Service Charges
|
21.39M | 22.01M | 22.96M | 25.27M | 26.58M | 30.55M | 40.61M | 41.91M | 43.45M | 48.07M | 46.63M | 34.38M | 39.49M | 44.46M | 41.64M | 43.37M |
|
Investment Gain (Loss)
|
| | -0.01M | 0.05M | 1.02M | 0.04M | -0.54M | 0.84M | -2.08M | -0.84M | 0.03M | 1.01M | 0.50M | -3.25M | -19.24M | -5.49M |
|
Investment Banking Income
|
-3.88M | 4.63M | 3.23M | 10.15M | 6.50M | 6.08M | 10.72M | 17.71M | 15.22M | 15.07M | 15.99M | 51.90M | 34.50M | 7.80M | | |
|
Mortgage Banking
|
8.89M | 6.37M | 6.15M | 13.81M | 11.17M | 10.25M | 17.72M | 25.55M | 20.88M | 21.34M | 22.21M | 51.08M | 33.95M | 10.83M | 11.82M | 12.21M |
|
Trading Income
|
| | | 0.01M | 1.54M | 0.00M | 0.69M | 0.53M | 0.03M | | | | | | | |
|
Other Non-Interest Income
|
9.97M | 8.62M | 7.28M | 7.21M | 6.88M | 6.27M | 7.65M | 9.71M | 8.70M | 8.35M | 8.39M | 11.64M | 6.68M | 7.79M | 10.53M | 4.02M |
|
Non-Interest Income
|
36.46M | 42.59M | 40.69M | 57.38M | 53.70M | 53.19M | 76.84M | 96.26M | 86.20M | 91.99M | 93.27M | 150.02M | 115.12M | 67.64M | 44.74M | 54.10M |
|
Amortization - Intangibles
|
2.65M | 2.46M | 2.28M | 2.09M | 1.94M | 1.99M | 3.16M | 7.06M | 6.25M | 6.05M | 8.15M | 7.73M | 6.57M | 5.28M | 3.76M | 2.63M |
|
Research & Development
|
6.26M | 6.13M | 6.02M | 6.90M | 7.31M | 8.13M | 12.11M | 19.28M | 17.25M | 18.82M | 22.46M | 24.39M | 24.36M | 25.99M | 28.45M | 29.16M |
|
Wages, Salaries and Other
|
68.67M | 67.49M | 72.50M | 78.70M | 84.39M | 89.78M | 127.28M | 180.88M | 192.10M | 202.61M | 226.41M | 245.40M | 244.35M | 242.27M | 244.56M | 250.56M |
|
Rent Expense
|
23.40M | 22.23M | 21.56M | 21.81M | 21.42M | 22.74M | 30.37M | 45.00M | 47.87M | 49.22M | 52.39M | 53.36M | 52.85M | 52.02M | 47.89M | 48.77M |
|
Restructuring Costs
|
| | | | 0.55M | 4.33M | 26.11M | 11.73M | | 5.61M | 7.54M | 2.06M | 0.66M | | | |
|
Other Operating Expenses
|
| | | 112.74M | 2.95M | 118.54M | 168.01M | 239.61M | 253.86M | 267.73M | 275.34M | 289.78M | 302.24M | 299.29M | 306.21M | 313.60M |
|
Operating Expenses
|
29.66M | 28.36M | 27.58M | 141.45M | 140.97M | 153.74M | 236.60M | 315.62M | 318.97M | 341.37M | 357.73M | 369.59M | 380.10M | 377.30M | 382.54M | 391.54M |
|
Operating Income
|
| 29.15M | 33.99M | 26.90M | 44.66M | 54.99M | 62.29M | 76.22M | 85.20M | 83.99M | 81.94M | 98.62M | 96.42M | 75.25M | 44.41M | 66.89M |
|
EBIT
|
29.98M | 29.15M | 33.99M | 26.90M | 44.66M | 54.99M | 62.29M | 76.22M | 85.20M | 83.99M | 81.94M | 98.62M | 96.42M | 75.25M | 44.41M | 66.89M |
|
Interest & Investment Income
|
237.37M | 218.08M | 197.56M | 187.16M | 179.71M | 190.66M | 254.43M | 391.48M | 412.28M | 463.65M | 525.69M | 519.15M | 520.50M | 572.57M | 701.57M | |
|
Other Non Operating Income
|
| | | | | 9.08M | | | 12.19M | | | | | 7.80M | | |
|
Non Operating Income
|
10.58M | 11.86M | 12.13M | 12.79M | 12.47M | 13.62M | 17.57M | 30.13M | 27.14M | 26.75M | 27.39M | 22.71M | 24.24M | 24.87M | 23.72M | 24.41M |
|
EBT
|
-62.82M | -43.88M | 5.46M | 40.10M | 70.40M | 81.12M | 67.97M | 129.64M | 151.26M | 165.11M | 183.13M | 142.45M | 246.59M | 240.78M | 227.09M | 209.49M |
|
Tax Provisions
|
-27.05M | 18.01M | | -24.79M | 24.19M | 27.05M | 22.75M | 44.26M | 90.49M | 28.59M | 36.85M | 26.52M | 45.55M | 45.40M | 43.46M | 40.59M |
|
Profit After Tax
|
-35.76M | -61.90M | 5.46M | 64.88M | 46.21M | 54.07M | 45.22M | 85.39M | 60.78M | 136.51M | 146.28M | 115.93M | 201.05M | 195.38M | 183.62M | 168.90M |
|
Income from Continuing Operations
|
-35.76M | -61.90M | 5.46M | 64.88M | 46.21M | 54.07M | 45.22M | 85.39M | 60.78M | 136.51M | 146.28M | 115.93M | 201.05M | 195.38M | 183.62M | 168.90M |
|
Consolidated Net Income
|
-35.76M | -61.90M | 5.46M | 64.88M | 46.21M | 54.07M | 45.22M | 85.39M | 60.78M | 136.51M | 146.28M | 115.93M | 201.05M | 195.38M | 183.62M | 168.90M |
|
Income towards Parent Company
|
-35.76M | -61.90M | 5.46M | 64.88M | 46.21M | 54.07M | 45.22M | 85.39M | 60.78M | 136.51M | 146.28M | 115.93M | 201.05M | 195.38M | 183.62M | 168.90M |
|
Preferred Dividend Payments
|
1.49M | 6.20M | 6.20M | 4.94M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-43.46M | -69.69M | -2.44M | 59.12M | 46.55M | 54.16M | 45.22M | 85.39M | 60.78M | 136.51M | 146.28M | 115.93M | 201.05M | 195.38M | 183.62M | 168.90M |
|
EPS (Basic)
|
-16.31 | -7.21 | -0.15 | 3.17 | 2.39 | 2.79 | 1.90 | 2.52 | 1.85 | 4.16 | 4.20 | 3.29 | 5.81 | 5.70 | 5.35 | 4.90 |
|
EPS (Weighted Average and Diluted)
|
-16.31 | -7.21 | -0.15 | 3.16 | 2.38 | 2.79 | 1.89 | 2.52 | 1.84 | 4.15 | 4.18 | 3.26 | 5.76 | 5.67 | 5.33 | 4.88 |
|
Shares Outstanding (Weighted Average)
|
| 16.01M | 17.21M | 19.45M | 19.54M | 19.57M | 32.82M | 33.51M | 32.91M | 32.40M | 34.17M | 35.16M | 34.25M | 34.19M | 34.35M | 34.46M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 33.85M | 32.99M | 32.89M | | | | | | |
|
Tax Rate
|
43.07% | | | | 34.36% | 33.35% | 33.47% | 34.14% | 59.82% | 17.32% | 20.12% | 18.62% | 18.47% | 18.85% | 19.14% | 19.37% |