|
Provisions
|
15.80M | 14.76M | 9.05M | 5.68M | 0.45M | 0.14M | 2.19M | 1.25M | 2.77M | 2.39M | 3.57M | 12.67M | -8.47M | 6.57M | 7.99M | 3.60M |
|
Revenue
|
15.57M | 114.36M | 107.56M | 126.77M | 121.41M | 120.82M | 114.28M | 13.59M | 13.80M | 14.73M | 14.59M | 13.02M | 13.45M | 14.21M | 14.00M | 14.39M |
|
Interest income - Loans
|
82.70M | 84.74M | 80.58M | 96.68M | 96.60M | 95.49M | 87.63M | 87.72M | 89.75M | 91.67M | 88.81M | 110.45M | 102.83M | 104.57M | 126.73M | 129.87M |
|
Interest income - Investments
|
| | 0.17M | 5.26M | 8.25M | 8.30M | 22.97M | 32.00M | 22.72M | 7.53M | 4.27M | 23.71M | 53.20M | 56.25M | 45.70M | 50.80M |
|
Interest Income - Debt Securities
|
19.09M | 12.70M | 8.12M | 7.83M | 7.88M | 5.97M | 4.22M | 3.23M | 1.52M | 2.26M | 1.22M | 1.00M | 0.70M | 5.27M | 7.34M | 4.96M |
|
Interest Income - Deposits
|
0.17M | 0.19M | 0.28M | 0.26M | 0.21M | 0.29M | 0.27M | 0.15M | 1.01M | 1.54M | 2.45M | 0.80M | 0.74M | 3.76M | 2.48M | 10.85M |
|
Interest Income - Total
|
107.93M | 103.58M | 94.18M | 109.66M | 109.48M | 106.11M | 96.10M | 94.72M | 95.31M | 98.29M | 94.97M | 114.04M | 105.31M | 114.32M | 137.16M | 146.14M |
|
Interest Expense - Deposits
|
27.80M | 19.89M | 12.79M | 9.97M | 8.82M | 7.31M | 5.88M | 4.48M | 4.99M | 5.14M | 5.39M | 5.46M | 2.83M | 1.65M | 9.34M | 19.64M |
|
Interest Expense - Debt
|
7.59M | 6.96M | 6.88M | 7.11M | 6.79M | 5.96M | 3.52M | 3.26M | 2.25M | 1.49M | 0.12M | 0.00M | 0.00M | 0.00M | 0.14M | 0.04M |
|
Interest Expenses
|
38.68M | 29.73M | 22.15M | 19.60M | 17.83M | 15.29M | 11.35M | 9.84M | 8.09M | 7.45M | 5.51M | 5.46M | 2.84M | 1.66M | 9.48M | 19.67M |
|
Interest Income - Net
|
69.25M | 73.86M | 72.03M | 90.06M | 91.64M | 90.82M | 84.75M | 84.88M | 87.22M | 90.84M | 89.45M | 108.57M | 102.47M | 112.66M | 127.68M | 126.47M |
|
Interest Income - Total
|
53.45M | 59.10M | 62.98M | 84.38M | 83.43M | 90.67M | 82.56M | 83.62M | 84.45M | 88.45M | 85.88M | 95.90M | 110.94M | 106.09M | 119.70M | 122.87M |
|
Financial Services Fees
|
6.99M | 6.73M | 6.20M | 6.46M | 7.15M | 7.58M | 8.04M | 5.44M | 1.35M | 0.97M | | | | | | |
|
Service Charges
|
13.89M | 13.13M | 13.24M | 14.06M | 13.56M | 13.83M | 13.72M | 3.64M | 3.35M | 3.86M | 4.45M | 5.67M | 6.32M | 7.61M | 8.91M | 9.64M |
|
Investment Gain (Loss)
|
-11.67M | 8.27M | 5.26M | 0.48M | 0.40M | -1.39M | 0.14M | 0.34M | -0.66M | -0.62M | -0.04M | 0.39M | | | -0.02M | |
|
Investment Banking Income
|
0.08M | 0.83M | 0.71M | 1.06M | 1.21M | 0.67M | 0.50M | | | | | | | | | |
|
Income - Trust
|
4.15M | 3.83M | 3.51M | 3.70M | 3.41M | 3.03M | 2.98M | 2.83M | 3.15M | | | | | | | |
|
Trading Income
|
| | | | | | | | -0.66M | -0.62M | -0.04M | 0.39M | | | -0.02M | |
|
Other Non-Interest Income
|
4.26M | 13.60M | 11.46M | 7.50M | 12.53M | 1.67M | 1.97M | 1.53M | 3.50M | 2.55M | 2.31M | 2.68M | 5.81M | 5.15M | 8.82M | 7.85M |
|
Non-Interest Income
|
-53.68M | 40.51M | 35.53M | 36.71M | 29.77M | 30.00M | 29.53M | 25.53M | 24.57M | 26.44M | 33.68M | 29.83M | 34.30M | 37.18M | 37.45M | 39.39M |
|
Amortization - Intangibles
|
5.97M | 5.94M | 5.19M | 4.88M | 4.79M | 4.35M | 3.98M | 3.62M | 3.03M | 2.83M | 2.50M | 1.78M | 1.45M | 1.45M | 1.73M | 2.13M |
|
Depreciation & Amortization - Total
|
3.75M | 3.71M | 3.49M | 4.14M | 4.97M | 4.95M | 5.20M | 4.34M | 4.42M | 3.98M | 4.46M | 5.56M | 5.63M | 6.00M | 5.88M | 6.37M |
|
Research & Development
|
| | 1.62M | 1.55M | 1.71M | 1.72M | 1.59M | 1.60M | 1.55M | 1.33M | 1.40M | 2.19M | 1.72M | 1.66M | 1.33M | 1.31M |
|
Wages, Salaries and Other
|
31.39M | 34.53M | 34.13M | 38.67M | 41.23M | 40.71M | 39.62M | 39.39M | 35.77M | 36.69M | 37.15M | 44.01M | 44.24M | 47.18M | 49.89M | 51.70M |
|
Rent Expense
|
5.89M | 6.44M | 6.28M | 6.87M | 7.03M | 6.34M | 5.82M | 5.30M | 4.78M | 4.54M | 4.33M | 5.04M | 4.91M | 4.82M | 4.97M | 5.29M |
|
Restructuring Costs
|
1.73M | | | 5.09M | 0.06M | | | | | | 2.12M | 1.89M | | 0.60M | 2.39M | |
|
Other Operating Expenses
|
55.26M | 59.79M | 22.74M | 28.26M | 65.22M | 0.76M | 63.56M | 3.68M | 56.15M | 42.47M | 7.00M | 64.94M | 66.46M | 1.66M | 80.61M | 83.60M |
|
Operating Expenses
|
66.62M | 69.94M | 68.92M | 78.38M | 78.98M | 82.86M | 76.17M | 71.21M | 66.90M | 69.77M | 69.76M | 79.62M | 78.72M | 83.12M | 95.18M | 96.57M |
|
Operating Income
|
| | | | | | | -69.89M | -64.94M | -67.77M | -67.10M | -79.02M | -77.01M | -79.38M | -93.22M | -95.27M |
|
EBIT
|
-28.17M | 59.39M | 51.75M | 62.30M | 52.05M | 53.10M | 47.27M | -69.89M | -64.94M | -67.77M | -67.10M | -79.02M | -77.01M | -79.38M | -93.22M | -95.27M |
|
Other Non Operating Income
|
-0.09M | | -0.47M | | | | | 0.34M | | -1.10M | | | | | | |
|
Non Operating Income
|
| | 9.64M | 7.51M | 7.50M | 8.52M | 7.46M | 8.03M | 7.91M | 8.80M | 8.38M | 9.15M | 9.13M | 7.77M | 9.99M | 11.13M |
|
EBT
|
-66.85M | 29.66M | 29.60M | 42.70M | 34.22M | 37.81M | 35.92M | 37.95M | 42.11M | 45.12M | 49.80M | 46.11M | 66.53M | 60.16M | 61.97M | 65.69M |
|
Tax Provisions
|
-28.15M | 7.82M | 9.57M | 15.02M | 14.56M | 12.32M | 11.38M | 14.31M | 20.63M | 8.78M | 11.16M | 11.69M | 15.36M | 13.49M | 13.95M | 14.09M |
|
Profit After Tax
|
-38.70M | 21.85M | 20.03M | 28.58M | 23.31M | 25.49M | 24.54M | 25.13M | 21.48M | 36.34M | 38.80M | 35.93M | 51.17M | 46.66M | 48.02M | 51.60M |
|
Income from Continuing Operations
|
-38.70M | 21.85M | 20.03M | 27.68M | 19.66M | 25.49M | 24.54M | 23.64M | 21.48M | 36.34M | 38.64M | 34.42M | 51.17M | 46.66M | 48.02M | 51.60M |
|
Consolidated Net Income
|
-38.70M | 21.85M | 20.03M | 27.68M | 19.66M | 25.49M | 24.54M | 23.64M | 21.48M | 36.34M | 38.64M | 34.42M | 51.17M | 46.66M | 48.02M | 51.60M |
|
Income towards Parent Company
|
-38.70M | 21.85M | 20.03M | 27.68M | 19.66M | 25.49M | 24.54M | 23.64M | 21.48M | 36.34M | 38.64M | 34.42M | 51.17M | 46.66M | 48.02M | 51.60M |
|
Preferred Dividend Payments
|
2.16M | | 0.70M | 1.06M | 1.02M | 0.91M | 0.10M | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-40.86M | 21.85M | 19.32M | 27.52M | 22.29M | 24.58M | 24.43M | 25.13M | 21.48M | 36.34M | 38.64M | 34.42M | 51.17M | 46.66M | 48.02M | 51.60M |
|
EPS (Basic)
|
-2.75 | 1.23 | 1.08 | 1.44 | 1.13 | 1.34 | 1.32 | 1.45 | 1.26 | 2.19 | 2.47 | 2.02 | 2.95 | 2.82 | 2.67 | 2.81 |
|
EPS (Weighted Average and Diluted)
|
-2.75 | 1.23 | 1.07 | 1.40 | 1.11 | 1.31 | 1.31 | 1.45 | 1.26 | 2.18 | 2.46 | 2.02 | 2.94 | 2.82 | 2.72 | 2.80 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 16.99M | 16.99M | 16.29M | 15.58M | 17.72M | 17.02M | 16.23M | 18.54M | 18.29M |
|
Tax Rate
|
42.12% | 26.35% | 32.34% | 35.18% | 42.55% | 32.59% | 31.68% | 37.71% | 48.98% | 19.46% | 22.41% | 25.35% | 23.09% | 22.43% | 22.52% | 21.45% |