|
Provisions
|
63.50M | 47.35M | 5.75M | 39.37M | -0.10M | 6.73M | 8.59M | 10.78M | 8.63M | 14.77M | 3.49M | 77.70M | -42.65M | 84.02M | 213.20M | 112.96M |
|
Revenue
|
1.33M | 1.35M | 0.73M | 49.10M | 183.07M | 16.23M | 67.10M | 83.51M | 66.81M | 85.32M | 168.17M | 89.05M | 83.31M | 85.83M | 134.26M | 148.81M |
|
Interest income - Loans
|
117.06M | 157.29M | 218.42M | 219.43M | 266.28M | 268.28M | 286.17M | 291.46M | 324.23M | 428.20M | 448.04M | 426.00M | 890.51M | 1,050.26M | 2,113.61M | 2,320.36M |
|
Interest income - Investments
|
| 45.96M | 90.38M | 86.67M | 51.82M | 36.07M | 21.92M | 16.27M | 12.36M | 8.19M | 6.05M | | 1.32M | 0.44M | 13.10M | 11.96M |
|
Interest Income - Debt Securities
|
17.30M | 18.28M | 21.87M | 20.96M | 29.96M | 28.75M | 30.77M | 35.17M | 38.66M | 55.97M | 69.86M | 81.58M | 60.40M | 72.26M | 276.84M | 305.17M |
|
Interest Income - Deposits
|
1.09M | 1.32M | 0.71M | 0.85M | 0.35M | 0.18M | 0.11M | 0.22M | 0.81M | 0.70M | 1.31M | 0.66M | 0.95M | 2.75M | | |
|
Interest Income - Fed Funds
|
0.21M | 0.96M | 0.84M | 0.85M | 0.35M | | | | | | | | | | | |
|
Other interest income
|
| | | | | | | | | | | | 3.86M | 19.71M | 111.66M | 90.23M |
|
Interest Income - Total
|
143.03M | 185.88M | 251.27M | 248.50M | 296.94M | 308.04M | 328.89M | 337.97M | 374.75M | 497.07M | 529.95M | 517.81M | 962.04M | 1,148.02M | 2,539.33M | 2,755.24M |
|
Interest Expense - Deposits
|
23.25M | 16.73M | 10.48M | 5.89M | 3.96M | 3.00M | 2.98M | 3.13M | 4.80M | 12.11M | 22.15M | 9.37M | 27.15M | 48.20M | 461.65M | 802.81M |
|
Interest Expense - Debt
|
2.76M | 2.84M | 2.98M | 2.61M | -0.40M | 0.40M | 0.47M | 0.67M | 1.08M | 3.75M | 11.86M | 6.26M | 12.13M | 19.89M | 37.66M | 38.92M |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | 0.28M | 1.00M | 3.92M | 4.87M |
|
Interest Expense - Others
|
0.48M | 0.49M | 0.50M | 0.48M | 0.73M | 0.59M | 0.55M | 0.55M | 0.57M | 0.50M | 0.67M | 0.20M | 0.14M | 1.65M | | |
|
Interest Expenses
|
27.68M | 21.09M | 14.54M | 9.58M | 5.84M | 3.99M | 4.00M | 4.35M | 6.76M | 18.23M | 36.55M | 17.70M | 42.40M | 78.00M | 746.16M | 1,036.84M |
|
Interest Income - Net
|
115.35M | 164.79M | 236.74M | 238.93M | 291.10M | 304.05M | 324.89M | 333.62M | 367.99M | 478.84M | 493.40M | 500.11M | 919.65M | 1,070.02M | 1,793.17M | 1,718.40M |
|
Interest Income - Total
|
51.85M | 117.44M | 230.98M | 199.56M | 291.20M | 297.32M | 316.30M | 322.84M | 359.36M | 464.07M | 489.91M | 422.41M | 962.30M | 986.00M | 1,579.97M | 1,612.48M |
|
Financial Services Fees
|
7.32M | 7.50M | 7.38M | 8.15M | 8.81M | 7.97M | 8.97M | 8.73M | 4.28M | | | | | | | |
|
Service Charges
|
15.18M | 24.70M | 26.63M | 30.00M | 48.35M | 25.72M | 28.45M | 28.50M | 30.38M | | | | | | | |
|
Investment Gain (Loss)
|
| | | 3.73M | 0.46M | 8.34M | 10.93M | 10.97M | 12.40M | 11.87M | 13.46M | 24.80M | 0.01M | 0.00M | 0.01M | 0.02M |
|
Investment Banking Income
|
| | | | | 8.34M | 10.93M | 10.97M | 12.40M | 11.87M | 13.46M | 24.80M | 145.72M | 6.70M | 10.20M | 4.98M |
|
Mortgage Banking
|
| | | | | | | | | | | | 186.81M | 106.86M | 16.79M | 24.11M |
|
Card Income
|
| | | | | 19.78M | 22.69M | 23.62M | 25.63M | 19.72M | 15.20M | 13.93M | 18.50M | 20.19M | | |
|
Trading Income
|
| | | | | | | | | | 2.13M | 16.71M | 0.31M | -0.01M | | |
|
Other Non-Interest Income
|
5.78M | 6.49M | 4.99M | 25.54M | 23.94M | 24.72M | 25.07M | 21.46M | 16.66M | 18.55M | 15.21M | 21.09M | 63.68M | 13.96M | 71.40M | 41.58M |
|
Non-Interest Income
|
29.69M | 52.78M | -9.28M | 27.06M | 26.70M | 59.75M | 91.47M | 88.08M | 109.64M | 88.26M | 97.18M | 104.50M | 356.32M | 199.53M | 203.93M | 210.97M |
|
Amortization - Intangibles
|
| 9.35M | 10.14M | 9.94M | 9.84M | 10.83M | 11.84M | 11.12M | 11.04M | | | | 5.95M | 5.35M | 111.30M | 119.43M |
|
Research & Development
|
| 8.77M | 8.48M | 9.71M | 14.08M | 15.37M | 17.42M | 16.49M | 18.20M | | | | | | | |
|
Wages, Salaries and Other
|
47.27M | 69.78M | 81.55M | 85.43M | 125.43M | 130.86M | 149.41M | 150.28M | 169.67M | 200.20M | 212.87M | 209.72M | 480.82M | 441.23M | 616.10M | 588.83M |
|
Rent Expense
|
| 16.81M | 18.96M | 20.03M | 33.05M | 32.30M | 34.82M | 33.73M | 32.41M | | | | 137.55M | 138.45M | 183.48M | 182.37M |
|
Restructuring Costs
|
| | | | | | | | | | | | 15.18M | 17.36M | 171.66M | |
|
Other Operating Expenses
|
94.49M | 111.56M | 128.31M | 133.17M | 183.76M | 191.62M | 213.91M | 210.92M | 240.41M | 340.49M | 345.48M | 334.52M | 607.73M | 579.14M | 957.56M | 922.32M |
|
Operating Expenses
|
94.49M | 137.15M | 155.76M | 162.91M | 230.89M | 239.29M | 266.15M | 261.14M | 291.02M | 340.49M | 345.48M | 334.52M | 760.46M | 734.95M | 1,312.70M | 1,104.69M |
|
Operating Income
|
| | 23.08M | 22.30M | 30.45M | | | | | | | | -684.52M | -655.66M | -1189.84M | -966.92M |
|
EBIT
|
14.74M | 54.17M | 23.08M | 22.30M | 30.45M | 121.78M | 145.62M | 154.13M | 184.74M | 230.07M | 278.16M | 210.09M | -684.52M | -655.66M | -1189.84M | -966.92M |
|
Interest & Investment Income
|
0.20M | | | 48.95M | 183.00M | 16.20M | 67.00M | 83.50M | 66.80M | 85.25M | 168.00M | 89.00M | | | | |
|
Other Non Operating Income
|
| 9.82M | 1.83M | | | | | | | | | | | | | |
|
EBT
|
-12.95M | 33.08M | 65.94M | 63.70M | 87.01M | 117.78M | 141.62M | 149.78M | 177.98M | 211.84M | 241.61M | 192.39M | 558.16M | 450.58M | 471.20M | 718.75M |
|
Tax Provisions
|
-8.98M | -13.55M | 21.69M | 17.56M | 26.99M | 36.21M | 42.79M | 44.91M | 65.16M | 38.95M | 47.16M | 38.15M | 137.86M | 113.83M | 122.48M | 185.07M |
|
Profit After Tax
|
-3.97M | 30.78M | 48.04M | 46.14M | 60.02M | 81.57M | 98.83M | 104.87M | 112.83M | 172.88M | 194.45M | 154.24M | 420.30M | 336.75M | 348.71M | 533.67M |
|
Equity Income
|
-3.07M | 30.85M | 49.18M | | | | | | 49.66M | 91.46M | 30.09M | 68.83M | -1.51M | -7.10M | 2.30M | -0.39M |
|
Income from Continuing Operations
|
-3.97M | 46.62M | 44.25M | 46.14M | 60.02M | 81.57M | 98.83M | 104.87M | 112.83M | 172.88M | 194.45M | 154.24M | 420.30M | 336.75M | 348.71M | 533.67M |
|
Consolidated Net Income
|
-3.97M | 46.62M | 44.25M | 46.14M | 60.02M | 81.57M | 98.83M | 104.87M | 112.83M | 172.88M | 194.45M | 154.24M | 420.30M | 336.75M | 348.71M | 533.67M |
|
Income towards Parent Company
|
-3.97M | 46.62M | 44.25M | 46.14M | 60.02M | 81.57M | 98.83M | 104.87M | 112.83M | 172.88M | 194.45M | 154.24M | 420.30M | 336.75M | 348.71M | 533.67M |
|
Net Income towards Common Stockholders
|
-3.97M | 25.84M | 48.04M | 46.14M | 60.02M | 81.57M | 98.83M | 104.87M | 112.83M | 172.88M | 194.45M | 154.24M | 420.30M | 336.75M | 348.71M | 533.67M |
|
EPS (Basic)
|
-0.14 | 0.73 | 1.22 | 1.16 | 1.24 | 1.53 | 1.71 | 1.81 | 1.86 | 2.36 | 2.70 | 2.15 | 3.22 | 2.60 | 1.79 | 2.56 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | 0.72 | 1.21 | 1.16 | 1.21 | 1.52 | 1.71 | 1.81 | 1.86 | 2.39 | 2.70 | 2.18 | 3.21 | 2.60 | 1.78 | 2.55 |
|
Shares Outstanding (Weighted Average)
|
28.10M | 39.36M | 39.50M | 39.69M | 51.27M | 53.23M | 57.73M | 58.04M | 58.37M | 73.27M | 72.15M | 71.63M | 78.54M | 78.68M | 208.58M | 209.53M |
|
Shares Outstanding (Diluted Average)
|
21.85M | 35.39M | 39.18M | 39.26M | 49.05M | 53.18M | 57.03M | 57.19M | 59.89M | 72.39M | 72.03M | 70.88M | 131.03M | 129.73M | 195.87M | 209.34M |
|
Tax Rate
|
69.35% | | 32.89% | 27.57% | 31.02% | 30.74% | 30.22% | 29.99% | 36.61% | 18.39% | 19.52% | 19.83% | 24.70% | 25.26% | 25.99% | 25.75% |