|
Provisions
|
| 387.82M | 300.32M | 285.48M | 345.76M | 425.20M | 668.20M | 940.50M | 1,140.10M | 1,016.00M | 1,188.00M | 1,266.00M | 544.00M | 1,594.00M | 1,229.00M | 1,397.00M |
|
Revenue
|
1,964.34M | 2,791.42M | 3,173.29M | 3,641.39M | 4,319.06M | 5,302.90M | 6,439.70M | 7,138.10M | 5,474.70M | 5,666.60M | 4,050.00M | 3,298.00M | 3,272.00M | 3,826.00M | 4,289.00M | 3,838.00M |
|
Interest income - Loans
|
| | | | | | | | | | 4,729.00M | 3,931.00M | 3,861.00M | 4,615.00M | 4,961.00M | 4,820.00M |
|
Interest Income - Debt Securities
|
-21.58M | | | | | | | | | | 512.00M | 286.00M | 222.00M | 227.00M | 219.00M | 300.00M |
|
Interest Income - Fed Funds
|
2,866.16M | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
| | | | | | | | | 11.60M | 4,827.00M | 3,952.00M | 3,868.00M | 4,684.00M | 5,145.00M | 5,024.00M |
|
Interest Expense - Deposits
|
| | | | | | | | | | 307.00M | 238.00M | 167.00M | 243.00M | 541.00M | 608.00M |
|
Interest Expense - Debt
|
84.08M | | | | | | | | | | 331.00M | 261.00M | 216.00M | 260.00M | 338.00M | 352.00M |
|
Interest Expenses
|
144.81M | 318.33M | 298.58M | 291.46M | 305.50M | 131.90M | 179.50M | 428.50M | 455.40M | 542.30M | 638.00M | 499.00M | 383.00M | 503.00M | 879.00M | 960.00M |
|
Interest Income - Net
|
| | | | | | | | | -530.70M | 4,189.00M | 3,453.00M | 3,485.00M | 4,181.00M | 4,266.00M | 4,064.00M |
|
Mortgage Banking
|
430.83M | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
92.00M | 528.19M | 429.83M | 379.97M | 448.08M | 549.10M | 710.60M | 978.50M | 1,167.50M | 1,281.40M | 1,055.00M | 1,083.00M | 720.00M | 972.00M | 1,375.00M | 1,489.00M |
|
Non-Interest Income
|
522.83M | 528.19M | 429.83M | 379.97M | 448.08M | 549.10M | 710.60M | 978.50M | 1,167.50M | 1,281.40M | -139.00M | -155.00M | -213.00M | -355.00M | 1,375.00M | 1,489.00M |
|
Amortization - Intangibles
|
63.09M | 75.42M | 82.73M | 93.07M | 131.83M | 203.40M | 350.10M | 345.00M | 114.20M | 112.90M | 96.20M | 85.30M | | | | |
|
Depreciation & Amortization - Total
|
| | | | | 67.10M | 86.10M | 97.70M | 40.80M | 41.20M | 30.00M | 57.00M | 26.00M | 19.00M | 19.00M | 20.00M |
|
Research & Development
|
| | | | | | | | | | 187.00M | 191.00M | 216.00M | 274.00M | 301.00M | 300.00M |
|
Wages, Salaries and Other
|
| | | | | | | | | | 120.00M | 609.00M | 671.00M | 779.00M | | |
|
Selling, General & Administrative
|
99.82M | 85.77M | 95.26M | 108.06M | 109.11M | 141.50M | 138.50M | 143.20M | 159.30M | 162.50M | 150.60M | 105.70M | | | | |
|
Restructuring Costs
|
-1.44M | | | | | 7.30M | | | | 3.30M | | | | | | |
|
Other Operating Expenses
|
1,458.20M | 2,076.43M | 2,265.35M | 2,558.97M | 3,111.04M | -105.90M | 4,953.30M | 5,631.70M | 3,756.70M | 3,702.30M | 1,832.40M | 1,377.30M | 1,442.00M | 1,639.00M | 1,772.00M | 1,740.00M |
|
Operating Expenses
|
1,556.58M | 2,162.20M | 2,360.61M | 2,667.03M | 3,220.15M | 4,204.50M | 5,177.90M | 5,872.60M | 3,956.80M | 3,909.30M | 2,200.00M | 1,731.00M | 1,684.00M | 1,932.00M | 2,092.00M | 2,060.00M |
|
Operating Income
|
407.76M | 629.22M | 812.68M | 974.36M | 1,098.91M | 1,098.40M | 1,261.80M | 1,265.50M | 1,517.90M | 1,757.30M | 139.00M | 63.00M | 219.00M | 1,714.00M | 2,036.00M | 1,631.00M |
|
EBIT
|
407.76M | 629.22M | 812.68M | 974.36M | 1,098.91M | 1,098.40M | 1,261.80M | 1,265.50M | 1,517.90M | 1,757.30M | 139.00M | 63.00M | 219.00M | 1,714.00M | 2,036.00M | 1,631.00M |
|
Interest & Investment Income
|
| | | | | -260.50M | -330.20M | -428.50M | -564.40M | | | | | | | |
|
Other Non Operating Income
|
21.23M | 3.00M | -2.70M | 0.60M | -0.74M | 27.35M | -0.72M | | | | -72.00M | | | | | |
|
Non Operating Income
|
-3.14M | -6.32M | -7.13M | -4.33M | -9.22M | -8.11M | -26.87M | | | | | | | | | |
|
EBT
|
262.95M | 310.89M | 514.10M | 682.90M | 793.41M | 837.90M | 931.60M | 864.10M | 1,062.50M | 1,215.00M | 662.00M | 301.00M | 1,044.00M | 300.00M | 968.00M | 381.00M |
|
Tax Provisions
|
86.23M | 115.25M | 198.81M | 260.65M | 297.24M | 335.20M | 447.50M | 350.20M | 293.30M | 269.50M | 156.00M | 93.00M | 247.00M | 76.00M | 231.00M | 102.00M |
|
Profit After Tax
|
176.72M | 195.64M | 228.27M | 422.26M | 496.17M | 516.10M | 605.40M | 517.60M | 788.70M | 963.10M | 506.00M | 214.00M | 801.00M | 224.00M | 737.00M | 279.00M |
|
Income from Non-Controlling Interests
|
| | | | | 9.80M | 8.90M | 1.80M | | | | | | | | |
|
Income from Continuing Operations
|
176.72M | 195.64M | 315.29M | 422.26M | 496.17M | 502.70M | 484.10M | 513.90M | 769.20M | 945.50M | 506.00M | 208.00M | 797.00M | 224.00M | 737.00M | 279.00M |
|
Consolidated Net Income
|
-32.98M | -1.90M | 315.29M | 422.26M | 496.17M | 502.70M | 484.10M | 513.90M | 19.50M | 17.60M | -228.00M | 6.00M | 4.00M | -1.00M | -19.00M | -2.00M |
|
Income towards Parent Company
|
-32.98M | -1.90M | 315.29M | 422.26M | 496.17M | 502.70M | 484.10M | 513.90M | 19.50M | 17.60M | -228.00M | 6.00M | 4.00M | -1.00M | -19.00M | -2.00M |
|
Net Income towards Common Stockholders
|
143.73M | 193.74M | 315.29M | 422.26M | 496.17M | 506.30M | 596.50M | 515.80M | 788.70M | 963.10M | 278.00M | 214.00M | 801.00M | -1.00M | -19.00M | -2.00M |
|
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 | 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 | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
52.27M | 52.00M | 49.97M | 49.86M | 48.71M | 59.41M | 61.14M | 57.76M | 55.25M | 54.47M | 46.06M | 47.72M | 49.79M | 49.85M | 49.33M | 49.72M |
|
Shares Outstanding (Diluted Average)
|
57.71M | 55.71M | | | | | | | | | | 47.90M | 50.00M | 50.00M | 50.00M | 50.40M |
|
EBITDA
|
407.76M | 629.22M | 812.68M | 974.36M | 1,374.21M | 1,597.20M | 1,909.90M | 2,095.80M | 2,218.20M | 2,465.70M | 169.00M | 120.00M | 245.00M | 1,733.00M | 2,055.00M | 1,651.00M |
|
Tax Rate
|
32.79% | 37.07% | 38.67% | 38.17% | 37.46% | 40.00% | 48.04% | 40.53% | 27.60% | 22.18% | 23.56% | 30.90% | 23.66% | 25.33% | 23.86% | 26.77% |