|
Provisions
|
579.86M | 634.59M | 236.35M | 120.50M | 243.75M | 109.53M | 172.04M | 86.73M | 144.25M | 59.25M | 40.23M | 170.99M | -65.70M | 27.70M | 66.64M | 62.86M |
|
Revenue
|
661.31M | 579.58M | 501.49M | 511.10M | 499.46M | 579.42M | 583.59M | 22.96M | 4.21M | 5.24M | 5.63M | 5.84M | 8.46M | 918.38M | 929.80M | 938.20M |
|
Interest income - Loans
|
741.53M | 691.90M | 593.96M | 590.66M | 590.33M | 571.68M | 548.57M | 531.02M | 532.68M | 553.65M | 603.00M | 631.05M | 719.15M | 747.90M | 890.56M | 965.47M |
|
Interest income - Investments
|
| 2.89M | 1.89M | 1.83M | 1.93M | 1.89M | 2.15M | 3.37M | 4.61M | 11.10M | 13.35M | 52.71M | 98.06M | 368.67M | 319.68M | 320.37M |
|
Interest Income - Debt Securities
|
254.46M | 138.74M | 64.10M | 45.29M | 53.53M | 60.37M | 54.85M | 50.91M | 51.12M | 60.22M | 59.55M | 58.55M | 72.89M | 102.92M | 102.50M | 92.60M |
|
Interest Income - Deposits
|
| | | | | | | 3.37M | 4.61M | 11.10M | 13.35M | 3.39M | 2.66M | 11.79M | 30.42M | 37.08M |
|
Other interest income
|
0.58M | 2.05M | 1.55M | 1.83M | 1.93M | 1.89M | 2.15M | 0.24M | 0.26M | 0.28M | 0.28M | 0.44M | 0.15M | 0.25M | 0.41M | 0.36M |
|
Interest Income - Total
|
996.57M | 832.69M | 659.62M | 637.78M | 645.79M | 633.95M | 605.57M | 585.29M | 588.42M | 624.97M | 675.90M | 692.98M | 794.71M | 862.61M | 1,023.49M | 1,095.15M |
|
Interest Expense - Deposits
|
314.49M | 248.72M | 191.73M | 128.26M | 91.79M | 78.13M | 69.25M | 67.30M | 66.54M | 67.65M | 77.78M | 68.39M | 41.48M | 46.36M | 185.46M | 253.11M |
|
Interest Expense - Debt
|
32.95M | 29.04M | 16.34M | 12.14M | 6.03M | 3.56M | 4.17M | 5.96M | 11.14M | 13.55M | 14.96M | 11.25M | 8.20M | 18.45M | 33.33M | 34.55M |
|
Interest Expense - Fed Funds
|
114.65M | 83.03M | 45.38M | 28.43M | 25.93M | 26.99M | 22.43M | 20.20M | 10.91M | 9.40M | 6.65M | 6.64M | 9.96M | 6.54M | 2.77M | |
|
Interest Expense - Others
|
13.11M | 6.79M | 12.66M | 7.24M | 7.09M | 7.20M | 7.45M | 7.71M | 8.28M | 8.98M | 9.42M | 6.38M | 5.13M | 8.25M | 13.54M | |
|
Interest Expenses
|
477.53M | 371.01M | 266.10M | 176.07M | 130.84M | 115.88M | 103.30M | 101.17M | 96.87M | 99.58M | 108.82M | 92.66M | 64.78M | 67.32M | 226.38M | 287.67M |
|
Interest Income - Net
|
519.04M | 461.68M | 393.51M | 461.70M | 514.95M | 518.07M | 502.27M | 484.12M | 491.55M | 525.38M | 567.08M | 600.32M | 729.93M | 795.29M | 797.11M | 807.48M |
|
Interest Income - Total
|
-60.82M | -172.91M | 157.16M | 341.21M | 271.19M | 408.54M | 330.22M | 397.38M | 347.30M | 466.39M | 527.27M | 429.34M | 795.63M | 767.60M | 736.17M | 747.56M |
|
Financial Services Fees
|
6.83M | 7.22M | 1.74M | 2.63M | 7.34M | 8.18M | 9.51M | 0.79M | | | | | 1.16M | 2.66M | 2.72M | 2.15M |
|
Service Charges
|
13.31M | 13.42M | 12.47M | 18.37M | 16.97M | 16.71M | 20.33M | 22.96M | 22.31M | | | | | 37.82M | 38.04M | 38.82M |
|
Investment Gain (Loss)
|
86.80M | 103.24M | 53.80M | 0.04M | -0.04M | 0.26M | | 6.10M | 0.37M | -0.08M | -0.50M | 13.20M | | | | |
|
Investment Banking Income
|
7.35M | 5.47M | 13.80M | 10.95M | 7.32M | 7.71M | 7.38M | 10.27M | 6.29M | -3.19M | 10.45M | 13.27M | 14.79M | 5.50M | 1.57M | 3.43M |
|
Mortgage Banking
|
8.61M | 13.62M | 23.32M | 19.96M | 16.83M | 14.69M | 17.22M | 20.43M | 13.49M | 17.23M | 17.06M | 22.12M | 25.00M | 15.26M | 10.59M | 12.68M |
|
Card Income
|
| | | | | | | | | | | 25.61M | 36.51M | 40.42M | 43.91M | 46.76M |
|
Other Non-Interest Income
|
27.03M | 20.64M | 30.97M | 26.73M | 28.18M | 30.49M | 32.79M | 136.93M | 134.77M | 116.79M | 97.59M | 64.54M | 15.36M | 18.23M | 25.79M | 18.89M |
|
Non-Interest Income
|
142.26M | 117.90M | 107.98M | 49.39M | -15.49M | 61.35M | 81.33M | 87.95M | 62.39M | 82.31M | 90.57M | 111.23M | 121.16M | 123.09M | 132.69M | 130.72M |
|
Amortization - Intangibles
|
| | 2.35M | 3.31M | 6.08M | 4.94M | 5.14M | 4.90M | 4.40M | 3.59M | 3.09M | 5.91M | 11.41M | 8.82M | | |
|
Research & Development
|
| 7.98M | 7.12M | 7.08M | 7.40M | 7.77M | 7.73M | 6.76M | 6.15M | 6.37M | 6.89M | 8.44M | 9.39M | 8.72M | 8.56M | 8.78M |
|
Wages, Salaries and Other
|
132.73M | 121.13M | 118.47M | 125.33M | 130.81M | 135.42M | 150.06M | 151.49M | 151.84M | 159.49M | 162.37M | 177.07M | 200.46M | 206.04M | 222.85M | 235.69M |
|
Rent Expense
|
62.34M | 59.49M | 61.92M | 60.93M | 60.75M | 58.29M | 59.30M | 55.16M | 56.66M | 57.94M | 63.17M | 74.63M | 93.25M | 88.28M | 85.91M | 88.43M |
|
Restructuring Costs
|
| | | | | | | | | | 11.44M | 26.51M | 26.43M | | | |
|
Other Operating Expenses
|
289.77M | 298.69M | 269.01M | 286.87M | 346.88M | 312.20M | 316.81M | 0.59M | 0.15M | 1.37M | 213.31M | 183.97M | 359.90M | 346.11M | 376.96M | 389.87M |
|
Operating Expenses
|
352.10M | 366.16M | 338.05M | 354.88M | 415.03M | 378.25M | 383.83M | 355.08M | 347.70M | 358.07M | 378.47M | 424.24M | 488.97M | 443.11M | 471.43M | 487.07M |
|
Operating Income
|
| -172.47M | -21.87M | 10.71M | -62.14M | 35.74M | 10.81M | -50.80M | 24.17M | 74.35M | 89.76M | 43.62M | 160.43M | 167.84M | | |
|
EBIT
|
206.88M | -172.47M | -21.87M | 10.71M | -62.14M | 35.74M | 10.81M | -50.80M | 24.17M | 74.35M | 89.76M | 43.62M | 160.43M | 167.84M | 623.81M | 678.88M |
|
Other Non Operating Income
|
| -47.41M | -10.84M | 2.42M | 0.15M | 0.19M | 13.44M | 4.22M | 1.39M | 2.32M | -1.71M | 0.09M | | | 1.60M | |
|
EBT
|
-270.65M | -421.17M | -72.91M | 142.29M | -159.32M | 193.19M | 27.72M | 130.26M | 61.98M | 190.64M | 239.37M | 116.32M | 427.82M | 447.58M | 397.44M | 391.21M |
|
Tax Provisions
|
4.53M | 103.14M | 9.32M | 5.93M | 7.95M | -300.65M | 6.42M | -37.03M | 8.18M | 14.07M | 72.00M | 14.05M | 146.79M | 142.51M | 94.57M | 92.48M |
|
Profit After Tax
|
-275.19M | -524.31M | -82.23M | 29.78M | -164.49M | 392.29M | 21.30M | 93.23M | 66.96M | 201.61M | 167.38M | 102.27M | 281.02M | 305.07M | 302.86M | 298.72M |
|
Equity Income
|
| | -4.23M | -19.26M | -16.69M | -7.28M | 30.64M | 58.06M | 66.59M | | | 0.04M | -0.10M | -0.52M | | |
|
Income from Continuing Operations
|
-275.19M | -524.31M | -82.23M | 136.35M | -167.27M | 493.84M | 21.30M | 167.29M | 53.80M | 176.56M | 167.38M | 102.27M | 281.02M | 305.07M | 302.86M | 298.72M |
|
Consolidated Net Income
|
-275.19M | -524.31M | -82.23M | 136.35M | -167.27M | 493.84M | 21.30M | 167.29M | 53.80M | 176.56M | 167.38M | 102.27M | 281.02M | 305.07M | 302.86M | 298.72M |
|
Income towards Parent Company
|
-275.19M | -524.31M | -82.23M | 136.35M | -167.27M | 493.84M | 21.30M | 167.29M | 53.80M | 176.56M | 167.38M | 102.27M | 281.02M | 305.07M | 302.86M | 298.72M |
|
Net Income towards Common Stockholders
|
-322.07M | -122.05M | 195.76M | 136.35M | -167.27M | 493.84M | 21.30M | 93.01M | 64.28M | 176.56M | 167.38M | 99.60M | 277.34M | 305.07M | 302.86M | 298.72M |
|
EPS (Basic)
|
-52.22 | -10.79 | 2.69 | 0.15 | -0.80 | 1.89 | 0.10 | 0.44 | 0.30 | 0.92 | 0.76 | 0.46 | 1.32 | 1.60 | 1.72 | 1.82 |
|
EPS (Weighted Average and Diluted)
|
-52.22 | -10.79 | 2.18 | 0.14 | -0.80 | 1.87 | 0.10 | 0.43 | 0.30 | 0.92 | 0.76 | 0.46 | 1.31 | 1.59 | 1.71 | 1.81 |
|
Shares Outstanding (Weighted Average)
|
| 21.30M | 204.25M | 206.18M | 207.07M | 213.00M | 215.01M | 217.42M | 216.21M | 217.24M | 217.36M | 218.23M | 205.64M | 184.61M | | |
|
Tax Rate
|
| | | 4.17% | | | 23.16% | | 13.20% | 7.38% | 30.08% | 12.08% | 34.31% | 31.84% | 23.80% | 23.64% |