|
Provisions
|
18.71M | 15.79M | 0.28M | -1.05M | | 1.15M | 1.47M | -4.61M | 10.59M | 29.43M | 55.65M | 64.78M | 49.77M | 57.12M | 109.34M | 58.10M | 56.77M |
|
Revenue
|
18.01M | 130.53M | 91.80M | 103.31M | 91.53M | 98.00M | 117.39M | 70.53M | 94.71M | 97.92M | 87.13M | 87.38M | 108.12M | 105.73M | 150.75M | 125.94M | 124.97M |
|
Interest income - Loans
|
25.56M | 24.94M | 19.65M | 18.06M | 16.15M | 19.67M | 29.57M | 36.19M | 52.12M | 98.47M | 274.53M | 261.13M | 256.08M | 285.32M | 346.82M | 438.58M | 455.82M |
|
Interest Income - Debt Securities
|
10.23M | 13.37M | 18.36M | 16.13M | 11.90M | 15.34M | 13.98M | 15.77M | 20.65M | 29.49M | 44.11M | 52.82M | 48.01M | 41.87M | 46.24M | 59.13M | 74.78M |
|
Other interest income
|
0.94M | 0.77M | 1.04M | 3.11M | 10.93M | 13.64M | 18.06M | 29.44M | 39.41M | 44.58M | 39.81M | 22.68M | 17.62M | 17.27M | 33.94M | 41.07M | 33.52M |
|
Interest Income - Total
|
36.73M | 39.08M | 39.06M | 37.30M | 38.98M | 48.66M | 61.61M | 81.40M | 108.10M | 158.53M | 325.73M | 292.84M | 285.85M | 329.44M | 421.95M | 519.06M | 523.39M |
|
Interest Expense - Deposits
|
5.34M | 3.91M | 3.07M | 2.21M | 1.28M | 0.96M | 0.73M | 0.61M | 6.05M | 15.16M | 46.65M | 22.62M | 1.59M | 0.50M | 4.36M | 13.02M | 5.43M |
|
Interest Expense - Debt
|
3.57M | 2.08M | 1.68M | 1.36M | 1.67M | 1.43M | 1.66M | 3.48M | 8.82M | 12.82M | 14.87M | 11.19M | 5.27M | 4.37M | 6.52M | 8.21M | 6.17M |
|
Interest Expenses
|
| 5.99M | 4.75M | 3.56M | 2.95M | 2.40M | 2.39M | 4.09M | 14.87M | 27.98M | 61.52M | 33.80M | 6.86M | 4.87M | 10.87M | 21.23M | 11.60M |
|
Interest Income - Net
|
27.82M | 33.09M | 34.31M | 33.73M | 36.02M | 46.26M | 59.22M | 77.31M | 93.23M | 130.55M | 264.21M | 259.04M | 278.99M | 324.57M | 411.08M | 497.82M | 511.79M |
|
Interest Income - Total
|
9.11M | 17.30M | 34.03M | 32.69M | 36.02M | 45.11M | 57.76M | 72.70M | 82.64M | 101.12M | 208.56M | 194.26M | 229.22M | 267.77M | 301.83M | 439.72M | 455.02M |
|
Financial Services Fees
|
0.66M | 0.36M | 0.42M | 1.19M | 0.87M | | 0.06M | 23.35M | 38.96M | | | | | | | | |
|
Service Charges
|
0.75M | 0.77M | 0.65M | 0.62M | 0.63M | 0.62M | 0.59M | 0.60M | 0.74M | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | -0.54M | -8.18M | 0.73M | 0.05M | 0.01M | 0.15M | | | -25.08M |
|
Investment Banking Income
|
0.07M | 0.08M | 0.19M | -0.01M | | | | | | 0.18M | 5.09M | 5.39M | 8.61M | -3.69M | 0.27M | 5.92M | 37.02M |
|
Mortgage Banking
|
| | | | | 0.98M | 2.03M | 1.66M | 2.22M | | | | | | | | |
|
Card Income
|
77.50M | 93.21M | 53.89M | 53.22M | 50.79M | 48.74M | 54.54M | 70.53M | 94.71M | | | | | | | | |
|
Other Non-Interest Income
|
0.51M | 19.41M | 1.11M | 2.10M | 1.00M | 1.14M | 2.35M | 5.37M | 9.00M | 25.96M | 42.85M | 14.64M | 26.24M | 17.36M | 22.11M | 23.17M | 26.62M |
|
Non-Interest Income
|
79.49M | 97.44M | 57.49M | 69.57M | 55.50M | 51.74M | 58.17M | 100.77M | 172.17M | 184.53M | 222.54M | 239.79M | 270.90M | 293.81M | 316.60M | 299.59M | 328.10M |
|
Amortization - Intangibles
|
| | | | | | | | | 9.64M | 17.71M | 11.00M | 8.54M | 6.58M | 4.97M | 4.13M | 3.46M |
|
Depreciation & Amortization - Total
|
| | | | | | | 5.40M | 5.50M | 5.70M | 26.18M | 32.83M | 30.99M | 35.64M | 45.71M | 41.76M | 45.64M |
|
Research & Development
|
| 1.27M | 1.09M | 1.14M | 1.23M | 1.32M | 1.35M | 1.33M | 1.45M | 1.23M | 1.47M | | | | | | |
|
Wages, Salaries and Other
|
| 32.53M | 30.47M | 31.10M | 34.11M | 38.16M | 46.49M | 61.67M | 88.73M | 109.04M | 155.81M | 136.25M | 151.09M | 171.13M | 184.32M | 201.47M | 200.50M |
|
Rent Expense
|
| 8.16M | 8.47M | 8.49M | 8.48M | 8.98M | 11.40M | 14.00M | 16.46M | 19.74M | 28.07M | 27.00M | 29.27M | 34.91M | 34.69M | 36.59M | 42.09M |
|
Other Operating Expenses
|
| 85.50M | 73.70M | 65.83M | 64.70M | 19.09M | 19.72M | 113.92M | 176.25M | 201.57M | 277.44M | 19.27M | 283.43M | 50.00M | 10.00M | 442.35M | 15.04M |
|
Operating Expenses
|
| 94.93M | 83.26M | 75.46M | 74.40M | 78.23M | 96.51M | 134.65M | 199.66M | 228.23M | 333.16M | 319.05M | 343.68M | 381.28M | 463.39M | 520.69M | 560.07M |
|
Operating Income
|
| | | 9.38M | 5.99M | 6.52M | 6.80M | -66.09M | -107.07M | -132.99M | -248.72M | | | | | | |
|
EBIT
|
-2.01M | 25.81M | 13.01M | 9.38M | 5.99M | 6.52M | 6.80M | -66.09M | -107.07M | -132.99M | -248.72M | 148.81M | 163.31M | 185.18M | 165.92M | 239.85M | 234.65M |
|
Other Non Operating Income
|
| | | | 0.04M | 0.12M | 0.19M | | | | | | | | | | |
|
EBT
|
-2.01M | 19.81M | 8.26M | 26.80M | 17.12M | 18.62M | 19.42M | 38.82M | 55.15M | 57.41M | 97.94M | 115.00M | 156.45M | 180.30M | 155.04M | 218.62M | 223.05M |
|
Tax Provisions
|
-0.54M | 7.42M | 3.62M | 9.68M | 3.70M | 2.91M | 1.37M | 5.60M | 10.23M | 5.12M | -3.37M | 5.66M | 10.70M | 26.20M | 9.59M | 34.11M | 36.27M |
|
Profit After Tax
|
-1.46M | 12.39M | 8.26M | 26.80M | 17.12M | 15.71M | 18.05M | 33.22M | 44.92M | 52.29M | 101.32M | 109.34M | 145.75M | 154.10M | 145.46M | 184.51M | 186.79M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | 0.67M | 4.31M | 4.62M | 4.04M | 2.97M | 2.19M | 1.29M | 0.92M |
|
Income from Continuing Operations
|
-1.46M | 12.39M | 4.64M | 17.11M | 13.42M | 15.71M | 18.05M | 33.22M | 44.92M | 52.29M | 101.32M | 109.34M | 145.75M | 154.10M | 145.46M | 184.51M | 186.79M |
|
Consolidated Net Income
|
-1.46M | 12.39M | 4.64M | 17.11M | 13.42M | 15.71M | 18.05M | 33.22M | 44.92M | 52.29M | 101.32M | 109.34M | 145.75M | 154.10M | 145.46M | 184.51M | 186.79M |
|
Income towards Parent Company
|
-1.46M | 12.39M | 4.64M | 17.11M | 13.42M | 15.71M | 18.05M | 33.22M | 44.92M | 52.29M | 101.32M | 109.34M | 145.75M | 154.10M | 145.46M | 184.51M | 186.79M |
|
Net Income towards Common Stockholders
|
-1.46M | 12.39M | 4.64M | 17.11M | 13.42M | 15.71M | 18.05M | 33.22M | 44.92M | 52.29M | 101.32M | 109.34M | 145.75M | 154.10M | 145.46M | 184.51M | 186.79M |
|
EPS (Basic)
|
-0.19 | 4.23 | 1.49 | 4.94 | 2.40 | 2.57 | 2.68 | 1.31 | 1.62 | 1.68 | 2.49 | 2.94 | 4.38 | 5.09 | 5.26 | 7.21 | 7.91 |
|
EPS (Weighted Average and Diluted)
|
| 4.11 | 1.49 | 4.92 | 2.38 | 2.53 | 2.66 | 1.30 | 1.61 | 1.67 | 2.49 | 2.94 | 4.38 | 5.09 | 5.24 | 7.20 | 7.87 |
|
Shares Outstanding (Weighted Average)
|
| | | 11.54M | 17.90M | 18.55M | 20.85M | 25.57M | 28.05M | 39.18M | 37.88M | 34.63M | 31.92M | 29.05M | 26.23M | 24.98M | 22.77M |
|
EBITDA
|
1.72M | 15.83M | 9.38M | | | | | | | | | | | | | | |
|
Tax Rate
|
27.07% | 37.45% | 43.85% | 36.13% | 21.63% | 15.61% | 7.04% | 14.43% | 18.55% | 8.91% | | 4.92% | 6.84% | 14.53% | 6.18% | 15.60% | 16.26% |