|
Provisions
|
0.79M | 1.17M | 2.10M | 0.55M | 0.84M | 8.65M | 1.24M | -0.14M | 1.07M | 18.34M | 5.32M | 4.71M | 9.10M | 33.32M | 9.11M | 4.12M | 3.41M | 37.30M | 15.09M | 8.98M | 6.09M | 30.29M | 4.61M | 8.78M | 0.33M | 40.60M | 7.86M | 8.00M | 16.76M | 41.96M | 22.52M | 28.01M | 7.76M | 29.74M | 11.93M | 8.67M | 18.66M | 35.27M | 9.28M | -6.43M |
|
Revenue
|
34.39M | 60.84M | 43.73M | 39.12M | 39.18M | 116.14M | 23.05M | 26.69M | 25.25M | 33.84M | 22.81M | 23.01M | 20.81M | 33.04M | 21.38M | 20.27M | 21.50M | 29.54M | 21.30M | 21.42M | 22.56M | 44.56M | 29.20M | 26.48M | 25.37M | 39.30M | 24.93M | 28.91M | 37.72M | 42.09M | 39.71M | 31.23M | 30.75M | 43.20M | 33.41M | 26.44M | 29.07M | 48.59M | 37.34M | 27.77M |
|
Interest income - Loans
|
8.32M | 8.55M | 9.28M | 10.04M | 10.68M | 12.77M | 14.09M | 14.58M | 16.44M | 17.84M | 19.06M | 45.13M | 60.50M | 73.67M | 69.73M | 70.63M | 68.70M | 70.49M | 59.91M | 62.02M | 61.66M | 68.47M | 62.29M | 63.66M | 68.35M | 80.24M | 67.26M | 69.47M | 72.77M | 88.15M | 86.59M | 99.31M | 103.85M | 113.08M | 107.76M | 113.88M | 111.85M | 119.75M | 108.77M | 115.45M |
|
Interest Income - Debt Securities
|
3.71M | 4.77M | 3.78M | 3.51M | 4.19M | 6.04M | 4.55M | 5.87M | 4.83M | 6.43M | 5.99M | 12.24M | 11.16M | 13.45M | 10.36M | 9.13M | 12.09M | 16.37M | 9.83M | 14.53M | 10.81M | 12.97M | 10.00M | 14.23M | 15.15M | 14.24M | 7.38M | 10.15M | 10.41M | 11.40M | 10.23M | 16.45M | 14.47M | 13.18M | 13.64M | 17.84M | 17.88M | 19.73M | 16.65M | 20.52M |
|
Other interest income
|
6.24M | 7.31M | 7.71M | 8.18M | 8.58M | 10.46M | 10.23M | 10.15M | 10.66M | 11.48M | 11.10M | 11.35M | 11.78M | 11.76M | 8.84M | 7.43M | 6.53M | 6.42M | 5.23M | 4.51M | 4.37M | 4.59M | 4.25M | 4.41M | 3.99M | 4.19M | 3.98M | 5.11M | 6.25M | 10.48M | 7.87M | 9.33M | 10.89M | 14.01M | 8.32M | 7.85M | 7.52M | 13.67M | 6.49M | 5.84M |
|
Interest Income - Total
|
18.27M | 20.63M | 20.76M | 21.73M | 22.57M | 27.72M | 28.86M | 28.95M | 30.86M | 33.37M | 34.10M | 60.20M | 74.98M | 88.29M | 81.63M | 80.83M | 77.62M | 79.40M | 67.41M | 68.41M | 68.15M | 75.67M | 69.98M | 72.06M | 76.20M | 89.88M | 78.62M | 84.73M | 89.43M | 108.95M | 104.70M | 118.87M | 124.79M | 137.09M | 125.83M | 131.34M | 128.36M | 142.00M | 123.59M | 129.44M |
|
Interest Expense - Deposits
|
0.16M | 0.14M | 0.14M | 0.18M | 0.94M | 2.18M | 1.04M | 1.89M | 1.89M | 2.96M | 2.26M | 8.06M | 10.60M | 14.74M | 10.39M | 10.92M | 9.34M | 8.24M | 3.13M | 1.90M | 0.80M | 0.45M | 0.19M | 0.16M | 0.14M | 0.17M | 0.09M | 0.10M | 0.14M | 2.10M | 0.16M | 1.95M | 3.53M | 6.68M | 1.69M | 1.12M | 0.78M | 4.09M | 0.29M | 0.28M |
|
Interest Expense - Debt
|
0.56M | 0.56M | 0.71M | 1.66M | 1.80M | 1.57M | 2.88M | 2.57M | 2.78M | 3.01M | 3.43M | 3.61M | 4.11M | 2.20M | 4.27M | 4.29M | 3.63M | 3.42M | 2.14M | 1.99M | 1.35M | 1.37M | 1.32M | 1.23M | 1.14M | 1.21M | 1.66M | 0.36M | 0.86M | 1.19M | 1.72M | 2.75M | 2.34M | 1.77M | 1.39M | 2.71M | 2.33M | 1.64M | 0.99M | 1.21M |
|
Interest Expenses
|
0.72M | 0.69M | 0.84M | 1.84M | 2.74M | 3.75M | 3.92M | 4.46M | 4.66M | 5.97M | 5.69M | 11.66M | 14.70M | 16.94M | 14.66M | 15.21M | 12.97M | 11.67M | 5.27M | 3.89M | 2.15M | 1.82M | 1.51M | 1.39M | 1.28M | 1.38M | 1.75M | 0.46M | 1.00M | 3.28M | 1.88M | 4.71M | 5.86M | 8.46M | 3.08M | 3.83M | 3.11M | 5.72M | 1.28M | 1.49M |
|
Interest Income - Net
|
17.55M | 19.94M | 19.92M | 19.89M | 19.83M | 23.97M | 24.94M | 24.49M | 26.20M | 27.41M | 28.41M | 48.54M | 60.27M | 71.35M | 66.97M | 65.62M | 64.65M | 67.74M | 62.14M | 64.51M | 66.00M | 73.85M | 68.47M | 70.67M | 74.93M | 88.50M | 76.87M | 84.27M | 88.43M | 105.67M | 102.81M | 114.16M | 118.93M | 128.63M | 122.75M | 127.51M | 125.25M | 136.28M | 122.31M | 127.95M |
|
Interest Income - Total
|
16.77M | 18.77M | 17.82M | 19.34M | 18.99M | 15.32M | 23.70M | 24.63M | 25.13M | 9.06M | 23.10M | 43.83M | 51.17M | 38.03M | 57.86M | 61.50M | 61.24M | 30.44M | 47.04M | 55.53M | 59.91M | 43.56M | 63.86M | 61.89M | 74.60M | 47.90M | 69.01M | 76.27M | 71.67M | 63.71M | 80.30M | 86.15M | 111.17M | 98.89M | 110.82M | 118.84M | 106.59M | 101.01M | 113.03M | 134.38M |
|
Financial Services Fees
|
0.79M | 0.67M | 3.42M | 0.28M | 0.87M | 32.49M | 5.79M | 0.51M | 1.29M | 33.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.16M | 0.15M | 0.14M | 0.15M | 0.15M | 0.17M | 0.19M | 0.23M | 0.85M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | -0.02M | 0.23M | 0.44M | 0.08M | | | | 0.05M | | 0.01M | | | 0.14M | 0.26M | 0.20M | -0.01M | | 0.08M | 0.01M | -0.09M | | | | | -15.67M | -7.23M | | -2.19M |
|
Investment Banking Income
|
| | | | | | | | | | | 0.18M | 0.60M | 1.08M | 1.91M | 1.39M | 1.90M | 4.30M | 0.80M | -1.61M | 3.50M | 1.11M | 5.19M | -1.19M | -4.37M | 0.30M | 0.13M | 0.24M | 0.10M | 0.01M | 0.12M | 0.03M | -0.03M | 1.43M | 1.70M | 2.82M | 4.40M | 15.40M | 7.10M | 10.12M |
|
Card Income
|
15.26M | 18.58M | 18.78M | 17.92M | 18.41M | 26.55M | 23.05M | 26.69M | 25.25M | 26.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.39M | 0.43M | 3.45M | 1.10M | 0.45M | 0.34M | 0.89M | 7.45M | 0.67M | 0.65M | 10.75M | 14.71M | 2.80M | 6.52M | 14.75M | 18.78M | 3.92M | 5.80M | 15.60M | -8.07M | 7.32M | 4.22M | 4.02M | 10.69M | 1.66M | 3.88M | 5.27M | 6.54M | 3.56M | 4.48M | 5.89M | 8.19M | 5.18M | 6.04M | 4.96M | 6.98M | 7.64M | 5.87M | 5.50M | 7.69M |
|
Non-Interest Income
|
16.83M | 40.90M | 23.81M | 19.23M | 19.35M | 92.17M | 30.82M | 29.83M | 29.27M | 97.42M | 33.23M | 24.61M | 37.75M | 105.03M | 43.79M | 35.98M | 37.48M | 120.51M | 41.05M | 40.75M | 45.45M | 113.45M | 62.45M | 49.54M | 86.59M | 109.77M | 53.99M | 43.46M | 65.78M | 127.04M | 67.73M | 56.05M | 52.76M | 128.94M | 65.87M | 52.01M | 57.38M | 138.52M | 73.44M | 58.76M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 2.17M | 1.53M | 1.40M | 1.26M | 1.44M | 1.17M | 1.11M | 0.98M | 1.24M | 0.98M | 0.92M | 0.81M | 1.08M | 0.80M | 0.76M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | 5.70M | 7.76M | 4.49M | 6.03M | 7.90M | 8.28M | | | | | | | | 8.45M | 8.74M | 9.14M | 9.30M | 9.63M | 14.72M | 10.52M | 10.85M | 10.42M | 10.42M | 10.46M | 10.45M | 11.43M | 11.78M | 11.57M | 10.86M |
|
Research & Development
|
0.34M | 0.36M | 0.32M | 0.31M | 0.36M | 0.39M | 0.34M | 0.35M | 0.41M | 0.24M | 0.30M | 0.27M | 0.44M | 0.32M | 0.26M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
14.65M | 17.11M | 15.38M | 14.54M | 17.85M | 26.77M | 22.19M | 21.92M | 22.34M | 32.17M | 24.44M | 30.09M | 33.01M | 49.16M | 35.18M | 38.46M | 34.27M | 34.26M | 32.10M | 35.62M | 32.33M | 43.93M | 38.60M | 36.22M | 38.23M | 45.05M | 45.09M | 42.76M | 43.02M | 47.55M | 47.40M | 46.35M | 46.65M | 54.07M | 48.45M | 52.30M | 49.29M | 51.91M | 48.56M | 50.74M |
|
Rent Expense
|
3.38M | 3.66M | 3.41M | 3.55M | 3.98M | 4.19M | 4.03M | 4.26M | 4.89M | 4.48M | 4.72M | 5.65M | 6.46M | 7.21M | 7.14M | 7.26M | 6.66M | 7.01M | 6.50M | 6.83M | 6.89M | 6.75M | 7.38M | 8.25M | 8.35M | 8.50M | 9.00M | 9.06M | 8.31M | 8.51M | 8.60M | 9.27M | 8.85M | 9.29M | 9.07M | 9.38M | 9.71M | 10.31M | 10.63M | 11.45M |
|
Other Operating Expenses
|
26.29M | 37.77M | 27.89M | 27.36M | 32.41M | 62.36M | 37.84M | 49.13M | 38.74M | 63.78M | 44.03M | 55.02M | 59.63M | 98.24M | 59.04M | 60.52M | 60.86M | 84.72M | 64.74M | 73.46M | 65.69M | 89.22M | 74.14M | 85.36M | 50.00M | 86.53M | 74.41M | 81.24M | 10.00M | 104.95M | 91.95M | 101.12M | 101.81M | 121.03M | 105.97M | 113.54M | 16.40M | 16.40M | 117.12M | 122.46M |
|
Operating Expenses
|
30.01M | 41.79M | 31.63M | 31.22M | 36.75M | 66.95M | 42.22M | 53.74M | 44.04M | 68.50M | 49.05M | 66.64M | 74.30M | 110.25M | 72.47M | 76.14M | 75.80M | 91.73M | 71.24M | 80.28M | 72.58M | 95.97M | 81.52M | 93.61M | 85.36M | 103.76M | 92.55M | 99.61M | 102.91M | 128.18M | 111.07M | 121.24M | 121.08M | 140.74M | 125.51M | 133.36M | 127.80M | 148.18M | 139.32M | 144.77M |
|
Operating Income
|
1.26M | | | | | | -19.55M | -27.71M | -19.35M | -35.33M | -26.66M | -44.67M | -54.03M | -77.80M | -51.46M | -57.06M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
1.26M | 18.57M | 10.85M | 9.19M | 4.33M | 44.29M | -19.55M | -27.71M | -19.35M | -35.33M | -26.66M | -44.67M | -54.03M | -77.80M | -51.46M | -57.06M | 35.90M | 70.89M | 22.12M | 19.89M | 34.94M | 62.86M | 46.30M | 19.21M | 77.10M | 55.28M | 32.21M | 20.58M | 35.54M | 65.86M | 38.85M | 25.67M | 48.72M | 95.55M | 54.27M | 41.32M | 39.28M | 97.08M | 48.43M | 49.86M |
|
Other Non Operating Income
|
0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
3.60M | 17.88M | 10.00M | 7.35M | 1.59M | 40.54M | 12.30M | 0.72M | 10.35M | 37.98M | 7.27M | 1.80M | 14.63M | 32.80M | 29.18M | 21.33M | 22.93M | 59.23M | 16.85M | 16.00M | 32.79M | 61.04M | 44.79M | 17.82M | 75.82M | 53.91M | 30.45M | 20.12M | 34.54M | 62.58M | 36.97M | 20.96M | 42.85M | 87.09M | 51.18M | 37.49M | 36.17M | 91.36M | 47.16M | 48.37M |
|
Tax Provisions
|
-0.46M | 3.59M | 1.13M | 1.34M | 0.34M | 8.40M | 2.52M | -1.02M | 5.68M | 6.55M | 0.48M | -7.59M | -1.70M | -0.40M | -1.16M | -0.13M | 0.70M | 5.62M | -2.43M | 1.76M | 3.53M | 1.13M | 4.93M | 1.10M | 14.13M | 7.18M | 6.74M | -1.85M | 6.17M | 7.86M | 0.38M | -4.82M | 7.70M | 16.93M | 6.10M | 3.38M | 6.00M | 16.17M | 4.79M | 9.27M |
|
Profit After Tax
|
4.06M | 14.28M | 8.87M | 6.01M | 1.24M | 32.14M | 9.79M | 1.74M | 4.67M | 31.44M | 6.79M | 8.72M | 15.40M | 32.12M | 29.29M | 20.20M | 21.07M | 52.30M | 18.19M | 13.16M | 28.04M | 59.07M | 38.70M | 15.90M | 61.71M | 46.73M | 23.71M | 21.97M | 27.79M | 54.12M | 36.08M | 25.28M | 34.90M | 69.92M | 44.87M | 33.53M | 29.97M | 74.96M | 42.15M | 38.80M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | 0.67M | 0.92M | 1.08M | 1.04M | 1.27M | 1.18M | 1.30M | 1.09M | 1.05M | 1.22M | 0.84M | 1.16M | 0.82M | -0.02M | 0.85M | 1.45M | 0.69M | 0.58M | 0.60M | 0.51M | 0.51M | 0.26M | 0.25M | 0.21M | 0.57M | 0.20M | 0.24M | 0.21M | 0.27M |
|
Income from Continuing Operations
|
4.06M | 14.28M | 8.87M | 6.01M | 1.24M | 32.14M | 9.79M | 1.74M | 4.67M | 31.44M | 6.79M | 9.39M | 16.33M | 33.20M | 30.34M | 21.46M | 22.23M | 53.61M | 19.28M | 14.24M | 29.26M | 59.91M | 39.86M | 16.72M | 61.69M | 46.73M | 23.71M | 21.97M | 28.37M | 54.72M | 36.59M | 25.78M | 35.15M | 70.17M | 45.08M | 34.11M | 30.17M | 75.19M | 42.36M | 39.10M |
|
Consolidated Net Income
|
4.06M | 14.28M | 8.87M | 6.01M | 1.24M | 32.14M | 9.79M | 1.74M | 4.67M | 31.44M | 6.79M | 9.39M | 16.33M | 33.20M | 30.34M | 21.46M | 22.23M | 53.61M | 19.28M | 14.24M | 29.26M | 59.91M | 39.86M | 16.72M | 61.69M | 46.73M | 23.71M | 21.97M | 28.37M | 54.72M | 36.59M | 25.78M | 35.15M | 70.17M | 45.08M | 34.11M | 30.17M | 75.19M | 42.36M | 39.10M |
|
Income towards Parent Company
|
4.06M | 14.28M | 8.87M | 6.01M | 1.24M | 32.14M | 9.79M | 1.74M | 4.67M | 31.44M | 6.79M | 9.39M | 16.33M | 33.20M | 30.34M | 21.46M | 22.23M | 53.61M | 19.28M | 14.24M | 29.26M | 59.91M | 39.86M | 16.72M | 61.69M | 46.73M | 23.71M | 21.97M | 28.37M | 54.72M | 36.59M | 25.78M | 35.15M | 70.17M | 45.08M | 34.11M | 30.17M | 75.19M | 42.36M | 39.10M |
|
Net Income towards Common Stockholders
|
4.06M | 14.28M | 8.87M | 6.01M | 1.24M | 32.14M | 9.79M | 1.74M | 4.67M | 31.44M | 6.79M | 9.39M | 16.33M | 33.20M | 30.34M | 21.46M | 22.23M | 53.61M | 19.28M | 14.24M | 29.26M | 59.91M | 39.86M | 16.72M | 61.69M | 46.73M | 23.71M | 21.97M | 28.37M | 54.72M | 36.59M | 25.78M | 35.15M | 70.17M | 45.08M | 34.11M | 30.17M | 75.19M | 42.36M | 39.10M |
|
EPS (Basic)
|
0.16 | 0.57 | 0.35 | 0.23 | 0.05 | 1.15 | 0.35 | 0.07 | 0.15 | 1.07 | 0.22 | 0.24 | 0.39 | 0.81 | 0.75 | 0.53 | 0.56 | 1.45 | 0.53 | 0.38 | 0.84 | 1.84 | 1.21 | 0.50 | 2.01 | 1.54 | 0.76 | 0.73 | 0.98 | 1.97 | 1.35 | 0.96 | 1.34 | 2.74 | 1.78 | 1.34 | 1.23 | 3.16 | 1.83 | 1.69 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.56 | 0.35 | 0.23 | 0.05 | 1.14 | 0.35 | 0.07 | 0.15 | 1.06 | 0.22 | 0.24 | 0.39 | 0.81 | 0.75 | 0.53 | 0.56 | 1.45 | 0.53 | 0.38 | 0.84 | 1.84 | 1.21 | 0.50 | 2.01 | 1.54 | 0.76 | 0.73 | 0.98 | 1.96 | 1.34 | 0.96 | 1.34 | 2.74 | 1.78 | 1.34 | 1.23 | 3.14 | 1.81 | 1.69 |
|
Shares Outstanding (Weighted Average)
|
24.66M | 25.49M | 25.51M | 25.57M | 27.56M | 28.04M | 28.05M | 28.05M | 29.00M | 29.05M | 29.10M | 39.18M | 39.41M | 39.42M | 39.45M | 37.88M | 37.58M | 36.35M | 34.61M | 34.63M | 33.45M | 32.25M | 31.93M | 31.92M | 30.55M | 29.85M | 29.36M | 29.05M | 28.47M | 27.56M | 26.91M | 26.23M | 25.99M | 25.49M | 25.27M | 24.98M | 24.12M | 23.85M | 23.85M | 22.77M |
|
EBITDA
|
1.26M | 18.57M | 10.85M | 9.19M | 4.33M | 44.29M | -19.55M | -27.71M | -19.35M | -35.33M | -26.66M | -38.97M | -46.26M | -73.32M | -45.43M | -49.16M | 44.18M | 70.89M | 22.12M | 19.89M | 34.94M | 62.86M | 46.30M | 19.21M | 85.55M | 64.02M | 41.35M | 29.88M | 45.17M | 80.58M | 49.36M | 36.52M | 59.14M | 105.98M | 64.73M | 51.76M | 50.70M | 108.86M | 60.00M | 60.72M |
|
Tax Rate
|
| 20.10% | 11.28% | 18.29% | 21.56% | 20.72% | 20.46% | | 54.90% | 17.24% | 6.55% | | | | | | 3.05% | 9.48% | | 11.01% | 10.77% | 1.86% | 11.02% | 6.18% | 18.64% | 13.32% | 22.14% | | 17.87% | 12.56% | 1.02% | | 17.97% | 19.43% | 11.92% | 9.02% | 16.60% | 17.69% | 10.17% | 19.16% |