|
Provisions
|
| | | | | | | | | | 1.14M | 0.53M | 1.24M | -0.44M | -0.15M |
|
Revenue
|
| | 28.65M | 1.57M | 18.63M | 31.09M | 4.91M | 17.71M | 22.25M | 32.26M | 28.99M | 24.98M | 32.55M | 44.14M | 43.87M |
|
Interest Income - Debt Securities
|
| | | | | 4.80M | 3.58M | 3.01M | 5.59M | 4.71M | 5.40M | 5.78M | 6.44M | 7.79M | 7.08M |
|
Interest Income - Total
|
| | 4.98M | 3.80M | 6.39M | 7.57M | 4.04M | 11.03M | 8.64M | 9.40M | 9.87M | 11.09M | 10.45M | 14.16M | 16.86M |
|
Interest Expense - Deposits
|
| | | | | | | | 0.10M | 0.27M | 0.64M | | 2.00M | 4.35M | 6.56M |
|
Interest Expense - Debt
|
| | | | | 4.01M | 2.76M | 2.14M | 2.09M | 2.31M | 3.18M | 6.19M | 2.79M | 5.73M | 5.63M |
|
Interest Expense - Others
|
| | | | | 3.61M | 11.94M | 1.68M | 2.66M | 1.67M | 1.63M | 1.76M | 1.71M | 0.01M | |
|
Interest Expenses
|
| | 2.84M | 2.28M | 5.47M | 7.62M | 14.70M | 3.81M | 4.85M | 4.25M | 5.45M | 6.94M | 6.50M | 10.09M | 12.19M |
|
Interest Income - Net
|
| | 2.14M | 1.51M | 0.92M | -0.04M | -10.65M | 7.21M | 3.78M | 5.15M | 4.42M | 4.15M | 3.95M | 4.07M | 4.67M |
|
Investment Banking Income
|
| | -10.12M | -9.13M | 12.76M | 26.43M | 11.55M | 8.06M | 15.65M | 24.23M | 21.50M | 16.71M | 24.58M | 36.77M | 36.42M |
|
Other Non-Interest Income
|
| | 9.95M | 9.21M | 7.76M | 3.10M | 5.16M | 3.60M | 4.55M | 8.53M | 12.10M | 8.80M | 8.69M | 11.14M | 10.49M |
|
Non-Interest Income
|
| | -0.18M | 0.08M | 20.52M | 29.53M | 16.71M | 11.65M | 20.21M | 32.76M | 33.60M | 25.51M | 33.26M | 47.91M | 46.91M |
|
Depreciation & Amortization - Total
|
| | | | 2.12M | 1.42M | 1.16M | 1.14M | 1.03M | 0.90M | 2.25M | 2.90M | 0.41M | 0.30M | 0.09M |
|
Research & Development
|
| | 29.41M | 23.95M | 14.45M | 11.16M | 6.35M | 7.47M | 5.46M | 6.58M | 7.25M | 6.82M | 7.18M | 6.95M | 6.73M |
|
Wages, Salaries and Other
|
| | | | 38.11M | 34.00M | 84.33M | 25.30M | 38.07M | 35.25M | 37.75M | 30.01M | 46.67M | 41.41M | 41.29M |
|
Selling, General & Administrative
|
| | 46.50M | 24.58M | 16.76M | 12.71M | 14.23M | 16.45M | 14.05M | 15.15M | 12.61M | 10.42M | 11.63M | 11.51M | 10.17M |
|
Restructuring Costs
|
| | 45.78M | 33.99M | 9.14M | 1.69M | 0.68M | 5.95M | 0.72M | 0.18M | 0.04M | 16.71M | | | |
|
Other Operating Expenses
|
| | 84.26M | 44.80M | -11.06M | 0.54M | -237.04M | 38.14M | 0.18M | 0.88M | -1.33M | 46.98M | -2.32M | -1.85M | -7.05M |
|
Operating Expenses
|
| | 205.95M | 127.33M | 104.82M | 74.65M | 358.14M | 69.15M | 73.60M | 73.42M | 83.08M | 83.83M | 82.97M | 80.32M | 82.85M |
|
Operating Income
|
| | -177.30M | -125.76M | 0.92M | -129.91M | -105.66M | -56.62M | 3.78M | -41.31M | -54.32M | -59.13M | | | |
|
EBIT
|
| | -177.30M | -125.76M | 0.92M | -129.91M | -105.66M | -56.62M | 3.78M | -41.31M | -54.32M | -59.13M | -43.91M | -26.09M | -26.79M |
|
Other Non Operating Income
|
| | 29.09M | -70.26M | -1.89M | 2.95M | -237.70M | | | | | | | | |
|
Non Operating Income
|
| | -49.37M | -125.81M | 6.37M | 2.09M | -247.57M | -5.18M | | | | | | | |
|
EBT
|
| | -226.66M | -251.56M | -86.20M | -43.55M | -353.23M | -51.44M | -51.35M | -41.16M | -54.08M | -58.84M | -50.41M | -36.18M | -38.98M |
|
Tax Provisions
|
| | -0.10M | -0.40M | 1.42M | 0.46M | 0.70M | -0.54M | 0.14M | 0.20M | 0.13M | 0.35M | 0.14M | 0.09M | 0.14M |
|
Profit After Tax
|
| | -226.61M | -251.21M | -87.62M | -44.01M | -353.89M | -50.90M | -51.49M | -41.37M | -54.21M | -59.22M | -50.56M | -36.27M | -39.12M |
|
Income from Continuing Operations
|
| | -226.56M | -251.16M | -87.62M | -44.01M | -353.93M | -50.90M | -51.49M | -41.37M | -54.21M | -59.20M | -50.56M | -36.27M | -39.12M |
|
Consolidated Net Income
|
| | -226.56M | -251.16M | -87.62M | -44.01M | -353.93M | -50.90M | -51.49M | -41.37M | -54.21M | -59.20M | -50.56M | -36.27M | -39.12M |
|
Income towards Parent Company
|
| | -226.56M | -251.16M | -87.62M | -44.01M | -353.93M | -50.90M | -51.49M | -41.37M | -54.21M | -59.20M | -50.56M | -36.27M | -39.12M |
|
Net Income towards Common Stockholders
|
| | -226.56M | -251.16M | -87.62M | -44.01M | -353.93M | -50.90M | -51.49M | -41.37M | -54.21M | -59.20M | -50.56M | -36.27M | -39.12M |
|
EPS (Basic)
|
| | -0.77 | -0.86 | -0.29 | -0.15 | -35.64 | -5.51 | -3.41 | -2.74 | -3.58 | -3.92 | -3.33 | -2.39 | -2.56 |
|
EPS (Weighted Average and Diluted)
|
| | -0.77 | -0.86 | -0.29 | -0.15 | -35.64 | -5.51 | -3.41 | -2.74 | -3.58 | -3.92 | -3.33 | -2.39 | -2.56 |
|
Shares Outstanding (Weighted Average)
|
24.30M | 24.30M | 292.66M | 291.30M | 297.51M | 298.17M | 9.93M | 9.23M | 15.08M | 15.10M | 15.12M | 15.11M | 15.17M | 15.19M | 15.26M |
|
Shares Outstanding (Diluted Average)
|
24.30M | 24.30M | 292.66M | 291.30M | 297.51M | 298.17M | 9.93M | 9.23M | 15.08M | 15.10M | 15.12M | 15.11M | 15.17M | 15.19M | 15.26M |
|
EBITDA
|
| | -226.77M | -251.77M | -87.82M | -44.12M | -354.59M | -50.18M | -51.80M | -40.79M | -50.15M | -56.23M | -48.33M | -30.95M | -40.86M |
|
Tax Rate
|
| | 0.04% | 0.16% | -1.65% | -1.05% | -0.20% | 1.05% | -0.28% | -0.49% | -0.23% | -0.59% | -0.29% | -0.26% | -0.37% |