|
Provisions
|
| | | | 0.09M | 0.04M | 0.17M | 0.27M | 0.14M | 0.08M | 0.08M | 0.02M | 0.17M | 0.67M | -0.11M | 0.57M | 0.61M | -0.19M | -0.64M | -0.49M | 0.08M | 2.35M | 1.07M | -0.13M | 2.50M | 0.57M | -0.24M | 0.18M | 0.40M | 4.04M | -3.71M | -1.63M | -2.33M | -1.51M | -1.61M | 0.26M | -0.95M | 32.53M | -0.60M | 5.14M | 4.36M | 21.62M | 2.38M | 5.38M | 2.88M | 32.18M | -0.27M | 1.23M | -1.90M | -2.65M | -0.57M |
|
Revenue
|
1.00 | 0.06M | 0.17M | 0.52M | 0.96M | 1.91M | 3.85M | 6.56M | 7.67M | 9.96M | 12.78M | 16.71M | 15.52M | 14.83M | 12.93M | 12.95M | 13.45M | 13.13M | 13.35M | 17.28M | 10.73M | 19.74M | 25.82M | 25.99M | 26.14M | 22.36M | 29.35M | 27.03M | 24.99M | 28.93M | 30.32M | 33.37M | 31.58M | 37.06M | 36.77M | 60.03M | 55.09M | 39.72M | 50.29M | 56.56M | 62.77M | 84.03M | 62.39M | 54.76M | 53.95M | 50.88M | 54.03M | -161.66M | 50.11M | 49.29M | 89.55M |
|
Interest Income - Total
|
1.00 | 0.07M | 0.17M | 0.53M | 0.98M | 1.98M | 4.56M | 7.95M | 9.61M | 12.48M | 16.25M | 21.05M | 20.29M | 20.22M | 20.25M | 18.64M | 18.88M | 20.84M | 22.20M | 27.65M | 29.41M | 34.13M | 42.94M | 45.81M | 46.51M | 48.23M | 50.45M | 50.12M | 47.85M | 43.24M | 44.41M | 44.36M | 42.24M | 48.98M | 47.75M | 77.92M | 75.26M | 70.21M | 94.13M | 118.10M | 130.54M | 152.89M | 137.04M | 132.04M | 130.56M | 133.55M | 134.14M | -267.69M | 113.91M | 111.17M | 106.17M |
|
Interest Expense - Deposits
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.37M | 22.16M | 22.02M | 24.49M | 15.13M | 15.11M | 11.82M | 11.37M | 12.64M | 11.99M | 20.20M | 22.48M | 32.81M | 46.16M | 64.26M | 71.08M | 75.30M | 77.97M | 81.23M | 81.32M | 86.74M | 89.88M | -176.62M | 70.59M | 70.21M | 76.49M |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | 1.50M | 4.20M | 2.00M | 1.74M | 0.80M | | | | | | | | |
|
Interest Expenses
|
| 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.71M | 1.39M | 1.93M | 2.52M | 3.47M | 4.34M | 4.77M | 5.39M | 7.32M | 5.69M | 5.43M | 7.72M | 8.85M | 10.37M | 18.67M | 14.39M | 17.12M | 19.82M | 20.37M | 25.87M | 22.16M | 22.02M | 24.49M | 15.13M | 15.11M | 11.82M | 11.37M | 12.64M | 11.99M | 20.20M | 22.48M | 32.81M | 46.16M | 64.26M | 71.08M | 75.30M | 77.97M | -173.18M | 81.32M | 86.74M | -133.96M | 4.08M | 6.99M | 9.93M | 16.90M |
|
Interest Income - Net
|
1.00 | 0.06M | 0.17M | 0.52M | 0.96M | 1.91M | 3.85M | 6.56M | 7.67M | 9.96M | 12.78M | 16.71M | 15.52M | 14.83M | 12.93M | 12.95M | 13.45M | 13.13M | 13.35M | 17.28M | 10.73M | 19.74M | 25.82M | 25.99M | 26.14M | 22.36M | 29.35M | 27.03M | 23.36M | 28.11M | 29.30M | 32.55M | 30.87M | 36.35M | 35.76M | 57.72M | 52.78M | 37.41M | 47.97M | 53.84M | 59.46M | 77.59M | 59.07M | 50.81M | 49.24M | 46.81M | 44.26M | 47.29M | 43.31M | 40.96M | 29.68M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | -1.03M | -0.87M | -0.03M | 0.20M | | | | | -0.11M | | | | | | -0.44M | -5.31M | -4.39M | 0.04M | -1.06M | -0.32M | | 1.38M | | | | | 0.60M | | -0.49M | -0.03M | 0.09M | | 0.06M | | | 0.11M | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | -0.25M | -1.60M | -1.72M | 0.38M | 1.83M | 0.64M | | -0.02M | -0.71M | -0.34M | | | -0.03M | -1.93M | 0.25M | | -0.07M | 0.48M | | 0.21M | 0.26M | -0.94M | 0.04M | 0.01M | 3.17M | 0.35M | | | | 0.46M | 0.16M | 5.61M | -13.12M | | | 29.42M |
|
Trading Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | | -34.75M | -88.44M | -22.54M | -2.74M | -5.50M | 2.97M | -0.95M | -2.63M | | | | | | | | |
|
Other Non-Interest Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.43M | | | | 0.29M | | | | | | | | | | | | | | | | | | |
|
Non-Interest Income
|
| | | | | | | | | | | | | | -1.03M | -1.12M | -1.63M | -1.52M | 0.38M | 1.83M | 0.64M | | -0.13M | -0.71M | -0.34M | | | -0.03M | -1.95M | -5.06M | -4.39M | -0.03M | -0.29M | -0.63M | 0.21M | -33.12M | -89.37M | -22.50M | -2.73M | -2.34M | 3.91M | -0.95M | -3.11M | -0.03M | 0.55M | 0.16M | 5.67M | -13.12M | | 0.11M | 29.42M |
|
Wages, Salaries and Other
|
0.01M | 0.02M | 0.03M | 0.03M | 0.11M | 0.08M | 0.37M | 0.49M | 1.38M | 1.04M | 0.66M | 1.22M | 1.26M | 0.81M | 2.15M | 1.24M | 0.77M | 1.21M | 1.35M | 2.12M | 3.20M | 2.67M | 2.56M | 1.51M | 2.10M | 2.57M | 3.43M | 3.54M | 2.78M | 3.22M | 2.47M | 2.49M | 2.00M | 2.78M | 2.49M | 4.39M | 6.16M | 8.05M | 4.07M | 4.28M | 4.81M | 2.79M | 4.15M | 3.51M | 4.08M | 3.86M | 3.59M | 2.97M | 6.58M | 4.70M | 34.43M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | 0.82M | 0.54M | 2.48M | | 0.85M | 0.95M | 1.48M | 3.48M | 3.20M | 3.12M | 3.50M | 3.62M | 3.96M | 3.56M | 4.56M | 4.28M | 4.11M | 2.94M | 3.13M | 2.94M | 3.47M | 3.08M | 2.98M | -1.87M | 3.35M | 3.05M | 3.00M | 3.53M | 4.03M | 3.40M | 3.57M | 3.45M | 2.86M | 0.70M | 3.80M | -4.50M | 3.35M | 3.88M | 3.46M |
|
Restructuring Costs
|
| 0.08M | 0.05M | 0.05M | 0.26M | 0.07M | 0.06M | 0.08M | 1.03M | 3.15M | 1.78M | | 0.16M | 0.22M | 0.26M | | | | | | | 0.07M | 0.17M | 0.16M | 0.25M | 0.27M | 0.18M | 0.20M | 0.14M | 0.17M | 0.17M | 0.21M | 0.15M | 0.17M | 0.69M | 0.19M | 0.32M | 0.32M | 0.36M | 0.36M | 0.38M | 0.28M | 0.32M | 0.26M | 0.24M | 0.20M | 0.26M | 1.61M | 0.30M | 0.17M | 0.27M |
|
Other Operating Expenses
|
0.01M | 0.12M | 0.09M | 0.25M | 0.47M | 1.24M | 2.80M | 2.23M | 2.01M | 2.51M | 3.50M | 8.12M | 4.96M | 4.54M | 3.91M | 4.61M | 4.31M | 6.17M | 6.74M | 5.53M | 5.86M | 6.07M | 6.05M | 5.58M | 6.63M | 7.21M | 10.36M | 10.73M | 10.52M | 9.70M | 7.89M | 7.24M | 8.31M | 10.10M | 11.46M | 104.22M | 16.46M | 18.30M | 13.89M | 14.57M | 17.89M | 19.42M | 17.68M | 17.14M | 17.53M | 16.82M | 17.72M | 29.21M | 26.69M | 25.50M | 69.57M |
|
Operating Expenses
|
0.01M | 0.20M | 0.14M | 0.30M | 0.73M | 1.31M | 2.86M | 2.31M | 3.04M | 5.66M | 5.28M | 8.12M | 5.94M | 5.30M | 6.64M | 4.61M | 5.16M | 7.12M | 8.22M | 9.01M | 9.05M | 9.26M | 9.72M | 9.37M | 10.85M | 11.04M | 15.11M | 15.21M | 14.77M | 12.81M | 11.18M | 10.39M | 11.94M | 13.34M | 15.13M | 102.54M | 20.13M | 21.66M | 17.25M | 18.46M | 22.30M | 23.10M | 21.57M | 20.86M | 20.63M | 17.72M | 21.78M | 26.32M | 30.34M | 29.56M | 73.29M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | 9.49M | 15.32M | 15.64M | 14.40M | 10.48M | 13.14M | 10.88M | 8.63M | 15.07M | 18.56M | 22.88M | 19.15M | 22.81M | 20.93M | -44.34M | 33.20M | 16.39M | 31.61M | 36.37M | 38.31M | 56.63M | 37.96M | 32.09M | 30.96M | 29.96M | 26.54M | -198.18M | 9.84M | 8.16M | 2.21M |
|
EBIT
|
| 0.00M | 0.04M | 0.23M | | 0.33M | 1.70M | 5.18M | 6.57M | 6.83M | 10.89M | 12.92M | 14.19M | | 12.69M | 14.55M | 11.48M | 14.00M | 15.53M | 25.36M | 24.23M | 9.49M | 15.32M | 15.64M | 14.40M | 10.48M | 13.14M | 10.88M | 8.63M | 15.07M | 18.56M | 22.88M | 19.15M | 22.81M | 20.93M | -44.34M | 33.20M | 16.39M | 31.61M | 36.37M | 38.31M | 56.63M | 37.96M | 32.09M | 30.96M | 29.96M | 26.54M | -198.18M | 9.84M | 8.16M | 2.21M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | -1.35M | 1.60M | -0.03M | 0.34M | 1.25M | 0.27M | -0.04M | 0.35M | -1.46M | -1.63M | -5.19M | 3.95M | -6.67M | -1.66M | -4.72M | 0.56M | 1.98M | 0.28M | -1.90M | 0.13M | 34.03M | 25.19M | -1.62M | 2.43M | 0.04M | 0.57M | 0.07M | 0.31M | 0.29M | 0.02M | -1.57M | | 0.94M | -0.06M | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -0.92M | 1.51M | -2.24M | 0.27M | 1.56M | -0.34M | -0.20M | 0.09M | 1.27M | -2.54M | -1.07M | -2.00M | 4.39M | 0.40M | -4.84M | 0.44M | 4.31M | 4.30M | 2.11M | -3.16M | 1.43M | 7.03M | -4.96M | -9.43M | 1.57M | -3.02M | 4.77M | 0.39M | -2.84M | | -0.14M | -0.18M | -1.25M | 2.31M | -1.06M | -0.15M | -0.12M |
|
Non Operating Income
|
| 0.06M | 0.06M | 0.06M | 0.17M | 0.06M | 0.06M | 0.05M | | | | | | | -0.92M | | -2.24M | 0.27M | 1.56M | | 3.88M | 2.12M | 3.23M | | | | | | | | | | | | | | -57.49M | -43.88M | 2.65M | -11.60M | 2.70M | -21.23M | -11.62M | -4.22M | 3.34M | -37.05M | -1.87M | 12.60M | 4.59M | 4.51M | -1.54M |
|
EBT
|
| -0.01M | 0.03M | 0.22M | | 0.25M | 0.98M | 3.79M | 4.63M | 4.30M | 7.42M | 8.57M | 9.42M | | 5.37M | 8.86M | 6.05M | 6.28M | 6.68M | 14.99M | 5.56M | 12.59M | 19.32M | 15.43M | 21.10M | 14.92M | 28.01M | 24.38M | -19.53M | -9.04M | 21.68M | 78.72M | 32.12M | 30.31M | 39.64M | -72.77M | -22.53M | -25.82M | 35.68M | 26.49M | 43.18M | 39.70M | 29.20M | 29.68M | 36.66M | -3.88M | 30.38M | 30.36M | 24.36M | 24.25M | 14.72M |
|
Tax Provisions
|
| | | | | 0.03M | 0.03M | 0.14M | | | | | | | | | | | -0.29M | 0.52M | 0.30M | 0.49M | 0.33M | -1.00M | 1.21M | 0.40M | 2.09M | 0.80M | -1.91M | -0.74M | 0.20M | 0.40M | 2.00M | 0.30M | 1.15M | 0.18M | -0.02M | -0.11M | 0.42M | -0.68M | -0.66M | 0.05M | -1.80M | -0.39M | 0.83M | -0.12M | 0.21M | 0.19M | 0.65M | -0.14M | -2.90M |
|
Profit After Tax
|
-0.01M | -0.14M | 0.03M | 0.22M | 0.23M | 0.58M | 0.95M | 3.65M | 4.63M | 4.30M | 7.42M | 8.57M | 9.42M | 8.86M | 5.37M | 6.34M | 6.05M | 6.28M | 6.97M | 14.47M | 5.30M | 12.10M | 19.00M | 16.43M | 19.89M | 14.53M | 25.91M | 23.59M | -7.40M | 7.81M | 21.50M | 32.84M | 30.15M | 30.01M | 38.49M | -72.95M | -22.51M | -25.71M | 35.26M | 27.39M | 43.84M | 39.64M | 31.77M | 30.02M | 35.92M | -3.77M | 31.61M | -29.53M | 24.06M | 24.38M | 17.62M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.01M | 0.04M | -0.77M | 0.02M | -0.09M | -1.59M | -1.44M | -0.35M | -0.35M | 1.18M | 0.30M |
|
Income from Continuing Operations
|
| -0.01M | 0.03M | 0.22M | | 0.23M | 0.95M | 3.65M | 4.63M | 4.30M | 7.42M | 8.57M | 9.42M | | 5.37M | 8.86M | 6.05M | 6.28M | 6.97M | 14.47M | 5.26M | 12.10M | 19.00M | 16.43M | 19.89M | 14.53M | 25.91M | 23.58M | -17.62M | -8.31M | 21.48M | 78.32M | 30.12M | 30.01M | 38.49M | -72.95M | -22.51M | -25.71M | 35.26M | 27.17M | 43.84M | 39.64M | 31.00M | 30.07M | 35.83M | -3.77M | 30.17M | 30.17M | 23.70M | 24.38M | 17.62M |
|
Consolidated Net Income
|
| -0.01M | 0.03M | 0.22M | | 0.23M | 0.95M | 3.65M | 4.63M | 4.30M | 7.42M | 8.57M | 9.42M | | 5.37M | 8.86M | 6.05M | 6.28M | 6.97M | 14.47M | 5.26M | 12.10M | 19.00M | 16.43M | 19.89M | 14.53M | 25.91M | 23.58M | -17.62M | -8.31M | 21.48M | 78.32M | 30.12M | 30.01M | 38.49M | -72.95M | -22.51M | -25.71M | 35.26M | 27.17M | 43.84M | 39.64M | 31.00M | 30.07M | 35.83M | -3.77M | 30.17M | 30.17M | 23.70M | 24.38M | 17.62M |
|
Income towards Parent Company
|
| -0.01M | 0.03M | 0.22M | | 0.23M | 0.95M | 3.65M | 4.63M | 4.30M | 7.42M | 8.57M | 9.42M | | 5.37M | 8.86M | 6.05M | 6.28M | 6.97M | 14.47M | 5.26M | 12.10M | 19.00M | 16.43M | 19.89M | 14.53M | 25.91M | 23.58M | -17.62M | -8.31M | 21.48M | 78.32M | 30.12M | 30.01M | 38.49M | -72.95M | -22.51M | -25.71M | 35.26M | 27.17M | 43.84M | 39.64M | 31.00M | 30.07M | 35.83M | -3.77M | 30.17M | 30.17M | 23.70M | 24.38M | 17.62M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 1.25M | 2.37M | 3.32M | | | | 4.51M | | | | | | | | 21.01M | 6.96M | 6.90M | 6.88M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M |
|
Net Income towards Common Stockholders
|
| -0.01M | 0.03M | 0.22M | | 0.23M | 0.95M | 3.65M | 4.63M | 4.30M | 7.42M | 8.57M | 9.42M | 8.86M | 5.37M | 6.34M | 6.05M | 6.28M | 6.97M | 14.47M | 5.30M | 12.09M | 17.75M | 14.05M | 16.11M | 11.04M | 20.46M | 19.31M | -11.91M | 4.36M | 16.74M | 25.62M | 23.41M | 23.00M | 29.49M | -83.79M | -43.52M | -32.66M | 28.36M | 20.51M | 36.28M | 32.33M | 24.73M | 23.41M | 28.72M | -9.37M | 24.41M | 23.32M | 16.79M | 15.93M | 10.80M |
|
EPS (Basic)
|
| -0.05 | 0.09 | 0.69 | 0.11 | 0.14 | 0.11 | 0.40 | 0.27 | 0.20 | 0.28 | 0.29 | 0.30 | 0.28 | 0.17 | 0.20 | 0.19 | 0.20 | 0.22 | 0.46 | 0.17 | 0.38 | 0.49 | 0.37 | 0.40 | 0.27 | 0.48 | 0.44 | -0.27 | 0.10 | 0.38 | 0.58 | 0.53 | 0.52 | 0.67 | -1.90 | -0.99 | -0.43 | 0.34 | 0.32 | 0.44 | 0.39 | 0.30 | 0.28 | 0.35 | -0.11 | 0.30 | 0.29 | 0.20 | 0.19 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
| -0.05 | 0.09 | 0.69 | 0.11 | 0.14 | 0.11 | 0.40 | 0.27 | 0.20 | 0.28 | 0.29 | 0.30 | 0.28 | 0.17 | 0.20 | 0.19 | 0.20 | 0.22 | 0.46 | 0.17 | 0.38 | 0.49 | 0.37 | 0.40 | 0.27 | 0.48 | 0.44 | -0.27 | 0.10 | 0.38 | 0.58 | 0.53 | 0.52 | 0.67 | -1.89 | -0.99 | -0.43 | 0.34 | 0.32 | 0.44 | 0.39 | 0.30 | 0.28 | 0.35 | -0.11 | 0.30 | 0.29 | 0.20 | 0.19 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
0.10M | 0.20M | 0.20M | 0.83M | 2.33M | 3.58M | 13.23M | 13.23M | 13.23M | 21.21M | 25.98M | 30.42M | 31.73M | 31.73M | 31.44M | 31.68M | 31.61M | 31.76M | 31.48M | 31.53M | 31.71M | 33.97M | 33.97M | 39.86M | 40.87M | 42.65M | 43.34M | 44.39M | 44.37M | 44.37M | 44.34M | 44.49M | 44.14M | 44.15M | 44.15M | 43.95M | 43.96M | 83.69M | 83.78M | 82.48M | 82.89M | 82.28M | 82.21M | 82.07M | 82.12M | 81.87M | 81.83M | 81.84M | 82.21M | 82.21M | 82.27M |
|
Shares Outstanding (Diluted Average)
|
0.01M | 0.10M | 0.31M | 0.53M | 2.03M | 4.26M | 8.80M | 7.23M | 17.28M | 22.04M | 26.69M | 24.26M | 31.56M | 31.81M | 31.52M | 31.67M | 31.75M | 31.86M | 31.76M | 31.78M | 31.68M | 31.82M | 38.94M | 44.50M | 39.81M | 41.24M | 42.81M | 41.87M | 44.27M | 44.39M | 44.42M | 44.40M | 44.31M | 44.29M | 44.26M | 43.43M | 43.96M | 75.84M | 83.67M | 71.63M | 82.77M | 82.51M | 82.41M | 82.31M | 81.99M | 81.90M | 81.87M | 81.85M | 82.05M | 82.18M | 90.60M |
|
EBITDA
|
-0.01M | -0.14M | 0.03M | 0.23M | | 0.33M | 1.70M | 5.18M | 6.57M | 6.83M | 10.89M | 12.92M | 14.19M | | 12.69M | 14.55M | 11.48M | 14.00M | 15.53M | 25.36M | 24.23M | 9.49M | 15.32M | 15.64M | 14.40M | 10.48M | 13.14M | 10.88M | 8.63M | 15.07M | 18.56M | 22.88M | 19.15M | 22.81M | 20.93M | -44.34M | 33.20M | 16.39M | 31.61M | 36.37M | 38.31M | 56.63M | 37.96M | 32.09M | 30.96M | 29.96M | 26.54M | -198.18M | 9.84M | 8.16M | 2.21M |
|
Tax Rate
|
| | | | | 11.02% | 3.35% | 3.56% | | | | | | | | | | | | 3.44% | 5.40% | 3.91% | 1.68% | | 5.73% | 2.66% | 7.48% | 3.28% | 9.77% | 8.14% | 0.92% | 0.51% | 6.23% | 0.99% | 2.90% | | 0.11% | 0.44% | 1.17% | | | 0.13% | | | 2.28% | 3.01% | 0.69% | 0.64% | 2.68% | | |