|
Provisions
|
9.79M | 7.21M | 4.74M | 9.11M | 7.99M | 7.18M | 6.45M | 8.08M | 10.98M | 10.84M | 8.43M | 14.21M | -8.84M | 14.77M | 11.20M | 22.77M |
|
Revenue
|
36.70M | 3.85M | 52.34M | 0.30M | 66.10M | 61.19M | 76.09M | 90.85M | 126.63M | 107.41M | 142.73M | 118.67M | 139.25M | 108.34M | 652.12M | 746.30M |
|
Interest income - Loans
|
185.12M | 178.70M | 192.98M | 192.71M | 188.20M | 185.53M | 187.74M | 211.47M | 253.95M | 286.17M | 308.21M | 314.78M | 308.36M | 335.07M | 445.17M | 545.77M |
|
Interest income - Investments
|
| | -0.84M | 1.42M | 1.02M | 0.71M | 0.55M | 0.46M | 0.91M | 0.78M | 0.49M | | | | | |
|
Interest Income - Debt Securities
|
40.03M | 47.24M | 55.63M | 65.17M | 54.99M | 50.25M | 52.87M | 56.20M | 60.16M | 63.50M | 65.90M | 62.54M | 68.61M | 95.37M | 82.37M | 85.73M |
|
Interest Income - Total
|
248.78M | 248.28M | 270.97M | 281.40M | 264.16M | 256.22M | 259.62M | 285.19M | 329.45M | 362.73M | 385.73M | 389.28M | 387.42M | 443.73M | 541.39M | 643.53M |
|
Interest Expense - Deposits
|
45.78M | 30.56M | 26.16M | 18.16M | 10.73M | 8.19M | 6.97M | 7.33M | 8.03M | 10.66M | 20.46M | 16.76M | 11.63M | 15.04M | 85.34M | 159.52M |
|
Interest Expense - Debt
|
6.15M | 5.96M | 5.80M | 30.10M | 12.81M | 2.48M | 2.54M | 2.95M | 3.90M | 4.68M | 3.90M | 1.88M | 1.38M | 8.05M | 18.77M | 34.89M |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | 0.84M | 1.00M | 6.29M | 22.81M |
|
Interest Expense - Others
|
31.35M | 30.08M | 29.60M | 30.10M | 12.81M | | | | | | | | | 6.52M | 9.35M | 4.85M |
|
Interest Expenses
|
83.28M | 66.60M | 61.56M | 50.98M | 26.07M | 11.79M | 11.20M | 11.29M | 13.78M | 17.68M | 26.55M | 20.88M | 13.01M | 23.10M | 104.10M | 194.41M |
|
Interest Income - Net
|
165.50M | 181.68M | 209.41M | 230.42M | 238.09M | 244.43M | 248.42M | 273.90M | 315.68M | 345.06M | 359.18M | 368.40M | 374.41M | 420.63M | 437.29M | 449.12M |
|
Interest Income - Total
|
155.71M | 174.48M | 204.68M | 221.32M | 230.10M | 237.25M | 241.97M | 265.82M | 304.69M | 334.22M | 350.75M | 354.19M | 383.25M | 405.86M | 426.08M | 426.34M |
|
Financial Services Fees
|
27.77M | 29.62M | 31.60M | 35.95M | | | | | | | | | | | | 1.80M |
|
Service Charges
|
41.28M | 43.36M | 42.33M | 46.06M | 49.36M | 52.76M | 52.75M | 58.59M | 67.90M | 70.38M | 65.60M | 57.37M | 59.21M | 66.85M | 63.06M | 66.61M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | -52.33M | -0.49M |
|
Mortgage Banking
|
5.84M | 5.99M | 4.65M | 4.07M | 5.25M | 5.81M | 4.96M | 7.48M | 5.47M | 3.57M | 4.36M | 5.30M | 3.67M | 4.64M | 6.32M | 7.51M |
|
Other Non-Interest Income
|
8.61M | 88.79M | 89.22M | 99.25M | 102.18M | 3.90M | 12.07M | 12.18M | 16.76M | 5.10M | 7.10M | 6.10M | 8.96M | 8.20M | 9.50M | 9.70M |
|
Non-Interest Income
|
83.53M | 88.79M | 89.22M | 99.25M | 102.18M | 119.02M | 123.30M | 155.62M | 202.42M | 224.06M | 230.62M | 228.42M | 246.24M | 258.73M | 214.83M | 297.19M |
|
Amortization - Intangibles
|
23.63M | 22.34M | 22.35M | 23.52M | 20.97M | 20.45M | 19.01M | 17.52M | 16.94M | 18.16M | 15.96M | 14.30M | 14.05M | 15.21M | 14.51M | 14.26M |
|
Research & Development
|
20.68M | 20.72M | 20.52M | 23.70M | 27.19M | 29.29M | 30.43M | 34.50M | 37.58M | 39.09M | 41.41M | 45.76M | 51.00M | 54.10M | 57.59M | 61.84M |
|
Wages, Salaries and Other
|
92.69M | 91.40M | 102.28M | 112.03M | 121.63M | 123.08M | 126.36M | 156.40M | 186.90M | 207.36M | 219.92M | 228.38M | 241.50M | 257.34M | 281.80M | 300.78M |
|
Rent Expense
|
23.18M | 22.93M | 24.50M | 25.80M | 27.05M | 27.95M | 27.59M | 30.08M | 35.56M | 39.95M | 39.85M | 40.73M | 41.24M | 42.41M | 42.55M | 43.66M |
|
Restructuring Costs
|
| 0.86M | 4.83M | 5.75M | 2.18M | 0.12M | 7.04M | 1.71M | 26.00M | -0.77M | 8.61M | 4.93M | 0.70M | 5.02M | 5.80M | 0.21M |
|
Other Operating Expenses
|
142.31M | 68.18M | 70.42M | 156.51M | 164.84M | 85.67M | 96.89M | 109.19M | 176.26M | 167.91M | 180.24M | 171.15M | 191.45M | 191.45M | 193.42M | 381.11M |
|
Operating Expenses
|
186.18M | 176.89M | 190.37M | 211.76M | 221.25M | 226.58M | 233.06M | 266.85M | 347.15M | 345.29M | 372.03M | 376.53M | 388.14M | 424.27M | 472.69M | 486.82M |
|
Operating Income
|
-324.41M | -343.97M | -324.02M | -418.61M | -371.94M | -387.69M | -379.32M | -435.66M | -524.74M | -565.78M | -576.75M | -615.17M | -622.08M | -720.26M | | |
|
EBIT
|
-324.41M | -343.97M | -324.02M | -418.61M | -371.94M | -387.69M | -379.32M | -435.66M | -524.74M | -565.78M | -576.75M | -615.17M | -622.08M | -720.26M | 272.33M | 431.12M |
|
Other Non Operating Income
|
| | -0.09M | | -87.34M | | | | | -0.32M | | 0.42M | | | 0.24M | |
|
EBT
|
53.07M | 86.39M | 103.53M | 108.81M | 111.03M | 129.69M | 132.22M | 154.60M | 159.97M | 212.99M | 209.34M | 206.08M | 241.35M | 240.31M | 168.23M | 236.71M |
|
Tax Provisions
|
11.62M | 23.07M | 30.39M | 31.74M | 32.20M | 38.34M | 40.99M | 50.78M | 31.15M | 44.35M | 40.27M | 41.40M | 51.65M | 52.23M | 36.31M | 54.22M |
|
Profit After Tax
|
41.45M | 63.32M | 73.14M | 77.07M | 78.83M | 91.35M | 91.23M | 103.81M | 150.72M | 168.64M | 169.06M | 164.68M | 189.69M | 188.08M | 131.92M | 182.48M |
|
Equity Income
|
9.47M | 63.32M | 24.66M | 78.37M | 14.45M | 32.10M | | | | 0.66M | 0.02M | -0.01M | 0.02M | -0.04M | -0.05M | 1.23M |
|
Net Income - Minority
|
| | | | | | -3.32M | -3.23M | -3.20M | -3.10M | -3.10M | -3.00M | | | | |
|
Income from Continuing Operations
|
41.45M | 63.32M | 73.14M | 77.07M | 78.83M | 91.35M | 91.23M | 103.81M | 128.81M | 168.64M | 169.06M | 164.68M | 189.69M | 188.08M | 131.92M | 182.48M |
|
Consolidated Net Income
|
41.45M | 63.32M | 73.14M | 77.07M | 78.83M | 91.35M | 91.23M | 103.81M | 128.81M | 168.64M | 169.06M | 164.68M | 189.69M | 188.08M | 131.92M | 182.48M |
|
Income towards Parent Company
|
41.45M | 63.32M | 73.14M | 77.07M | 78.83M | 91.35M | 87.91M | 100.58M | 125.61M | 165.54M | 165.96M | 161.68M | 189.69M | 188.08M | 131.92M | 182.48M |
|
Preferred Dividend Payments
|
| | 0.55M | 0.50M | 0.43M | 0.46M | 0.45M | 0.55M | | | | | | | | |
|
Net Income towards Common Stockholders
|
41.45M | 63.32M | 72.59M | 76.57M | 78.40M | 90.90M | 90.78M | 103.26M | 125.61M | 165.54M | 165.96M | 161.68M | 189.69M | 188.08M | 131.92M | 182.48M |
|
EPS (Basic)
|
1.26 | 1.91 | 2.03 | 1.95 | 1.96 | 2.24 | 2.21 | 2.34 | 3.07 | 3.28 | 3.26 | 3.10 | 3.51 | 3.48 | 2.45 | 3.44 |
|
EPS (Weighted Average and Diluted)
|
1.26 | 1.89 | 2.01 | 1.93 | 1.94 | 2.22 | 2.19 | 2.32 | 3.03 | 3.24 | 3.23 | 3.08 | 3.48 | 3.46 | 2.45 | 3.44 |
|
Shares Outstanding (Weighted Average)
|
32.74M | 33.17M | 36.85M | 39.59M | 40.36M | 40.60M | 41.10M | 44.38M | 50.61M | 51.19M | 51.70M | 53.54M | 53.93M | 53.73M | | |
|
Tax Rate
|
21.90% | 26.70% | 29.35% | 29.17% | 29.00% | 29.56% | 31.00% | 32.85% | 19.47% | 20.82% | 19.24% | 20.09% | 21.40% | 21.74% | 21.58% | 22.91% |