|
Revenue
|
465.46M | 607.26M | 539.15M | 507.66M | 389.12M | 456.50M | 46.06M | 21.17M | 37.55M | 40.92M | 140.85M | 111.90M | 70.44M | 192.77M | 74.68M | 79.04M | 290.07M | -105.62M | 165.69M | 177.38M | 80.85M |
|
Interest income - Loans
|
| | | | | | | | | | | 411.46M | 439.88M | 457.12M | | 474.25M | 486.35M | 470.07M | | | |
|
Interest Income - Total
|
11.51M | 9.94M | 12.97M | 12.66M | 13.15M | 15.86M | 1.18M | 1.61M | 2.53M | 0.72M | 2.09M | 414.66M | 444.00M | 459.25M | 463.98M | 478.09M | 489.90M | 473.24M | 480.60M | 481.80M | 482.13M |
|
Interest Expense - Others
|
| | | | | | | | | | | 7.63M | 7.67M | 8.03M | | 9.61M | 10.01M | 13.32M | | | |
|
Interest Expenses
|
33.30M | 25.93M | 29.84M | 34.37M | 33.63M | 37.69M | 23.48M | 27.02M | 33.53M | 34.61M | 31.56M | 349.58M | 372.46M | 390.57M | 393.80M | 412.62M | 426.84M | 404.02M | 410.17M | 422.34M | 404.03M |
|
Interest Income - Net
|
-21.79M | -16.00M | -16.87M | -21.70M | -20.48M | -21.83M | -22.30M | -25.42M | -31.01M | -33.89M | -29.46M | 65.08M | 71.54M | 68.68M | 70.17M | 65.47M | 63.06M | 69.22M | 70.44M | 59.46M | 78.10M |
|
Financial Services Fees
|
76.66M | 119.38M | 123.87M | 161.37M | 90.86M | 145.72M | 55.17M | 6.84M | 10.21M | 9.59M | 6.35M | 13.82M | 13.20M | 10.07M | 6.32M | 8.10M | 8.05M | 6.77M | 6.35M | 6.74M | 8.81M |
|
Service Charges
|
| | | 6.90M | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
298.29M | 407.93M | 342.09M | 291.33M | 197.13M | 200.76M | 5.53M | -12.91M | -5.10M | 223.50M | -12.39M | -3.85M | -6.71M | -4.16M | 0.09M | 0.22M | | | | | |
|
Mortgage Banking
|
1.54M | 5.68M | | 13.88M | 14.28M | 14.88M | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
| | 37.50M | 10.60M | | | | | | 13.03M | 1.96M | | 11.49M | 9.73M | 8.51M | 10.71M | 10.32M | 9.89M | 10.73M | 12.27M | 11.23M |
|
Non-Interest Income
|
376.49M | 532.98M | 503.46M | 484.08M | 302.27M | 361.36M | 60.71M | -6.07M | 5.11M | 246.12M | -4.08M | 9.97M | 17.98M | 15.64M | 14.92M | 19.02M | 18.38M | 16.66M | 17.08M | 19.00M | 20.04M |
|
Wages, Salaries and Other
|
230.28M | 240.38M | 253.23M | 238.53M | 274.73M | 262.00M | 59.10M | 58.80M | 45.79M | 43.25M | 40.81M | 51.10M | 48.56M | 37.85M | 39.02M | 35.05M | 31.08M | 33.20M | 33.93M | 36.97M | 37.24M |
|
Selling, General & Administrative
|
81.21M | 113.80M | 122.29M | 127.19M | 119.30M | 141.59M | 46.12M | 52.31M | 44.99M | -76.96M | 16.27M | 22.24M | 21.05M | 22.63M | 17.27M | 16.24M | 14.40M | 11.54M | 12.98M | 13.18M | 12.78M |
|
Rent Expense
|
7.21M | 8.18M | 6.83M | 7.60M | 6.72M | 8.28M | 2.19M | 1.70M | 1.58M | 22.92M | 1.91M | 2.55M | 2.10M | | | | | | | | |
|
Other Operating Expenses
|
230.28M | 240.38M | 253.23M | 238.53M | 274.73M | 262.00M | 59.10M | 58.80M | 45.79M | 155.06M | 65.59M | 85.21M | 82.28M | 70.17M | 74.04M | 68.81M | 65.90M | 75.51M | 73.39M | 75.88M | 91.81M |
|
Operating Expenses
|
318.70M | 362.37M | 382.34M | 373.31M | 400.75M | 411.88M | 107.40M | 112.82M | 92.35M | 101.03M | 83.78M | 110.00M | 105.43M | 92.80M | 91.31M | 85.05M | 80.31M | 87.06M | 86.37M | 89.06M | 104.59M |
|
Operating Income
|
| | | | | | | | | | 49.09M | -5.04M | -41.36M | 94.78M | -25.25M | -11.67M | 202.82M | -207.66M | 68.00M | 78.85M | -49.27M |
|
EBIT
|
180.03M | 268.35M | 183.03M | 159.82M | 19.89M | 92.24M | -34.88M | -92.81M | -79.70M | -13.15M | 49.09M | -5.04M | -41.36M | 94.78M | -25.25M | -11.67M | 202.82M | -207.66M | 68.00M | 78.85M | -49.27M |
|
Other Non Operating Income
|
-0.03M | -2.47M | -3.62M | -8.89M | -2.10M | 9.93M | 2.98M | 14.15M | 20.47M | -5.61M | 0.94M | -176.98M | -141.98M | 207.05M | 4.51M | 13.57M | 227.01M | -174.84M | 95.26M | 117.91M | -4.81M |
|
Non Operating Income
|
-0.03M | -2.47M | -3.62M | -8.89M | -2.10M | 9.93M | 2.98M | 14.15M | 20.47M | -5.61M | 0.94M | -1.94M | 3.85M | -2.64M | 1.45M | 2.24M | -1.59M | -9.03M | 2.37M | -6.36M | -4.81M |
|
EBT
|
146.73M | 242.42M | 153.19M | 125.46M | -13.74M | 54.55M | -58.36M | -119.84M | -113.23M | -47.76M | 58.01M | -223.84M | -172.57M | 171.55M | -15.78M | -3.77M | 208.17M | -145.81M | 81.69M | 81.95M | -28.55M |
|
Tax Provisions
|
0.45M | 0.81M | 0.77M | 1.14M | 1.09M | 4.44M | -7.72M | -2.20M | -8.49M | 1.28M | 2.53M | -3.21M | -0.10M | 0.19M | | 1.15M | 4.42M | -3.18M | 1.94M | 2.13M | 0.13M |
|
Profit After Tax
|
148.34M | 246.29M | 151.01M | 124.32M | -14.82M | 50.11M | -63.99M | -167.82M | -301.70M | -182.01M | 55.48M | -222.48M | -174.93M | 164.66M | -20.30M | -5.12M | 203.75M | -142.63M | 79.75M | 79.82M | -29.86M |
|
Income from Non-Controlling Interests
|
-2.62M | -4.95M | 1.21M | 4.26M | -17.09M | 28.73M | -41.20M | -96.42M | -128.07M | -36.62M | 36.76M | -141.00M | -107.94M | 107.23M | -10.14M | -2.94M | 119.55M | -83.54M | 47.51M | 44.90M | -19.81M |
|
Income from Continuing Operations
|
146.29M | 241.61M | 152.42M | 124.32M | -14.82M | 50.11M | -50.64M | -117.64M | -104.74M | -49.05M | 55.48M | -220.62M | -172.47M | 171.36M | -15.78M | -4.92M | 203.75M | -142.63M | 79.75M | 79.82M | -28.68M |
|
Consolidated Net Income
|
146.29M | 241.61M | 152.42M | 124.32M | -14.82M | 50.11M | -13.36M | -50.19M | -196.96M | -132.97M | -40.89M | -1.86M | -2.46M | -6.70M | -4.52M | -0.20M | | | -4.75M | | -1.17M |
|
Income towards Parent Company
|
146.29M | 241.61M | 152.42M | 124.32M | -14.82M | 50.11M | -13.36M | -50.19M | -196.96M | -132.97M | -40.89M | -1.86M | -2.46M | -6.70M | -4.52M | -0.20M | | | -4.75M | | -1.17M |
|
Net Income towards Common Stockholders
|
146.29M | 241.61M | 152.42M | 124.32M | -14.82M | 50.11M | -13.36M | -50.19M | -196.96M | -132.97M | -40.89M | -1.86M | -2.46M | -6.70M | -4.52M | -0.20M | | | -4.75M | | -1.17M |
|
EPS (Basic)
|
| | | | 0.04 | 0.36 | -0.16 | -0.65 | -1.35 | -0.90 | 0.29 | -9.11 | -7.45 | -0.82 | -0.78 | -0.21 | 8.48 | -6.02 | 3.17 | 3.16 | -1.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.05 | 0.22 | -0.30 | -0.70 | -1.34 | -0.78 | 0.22 | -9.11 | -7.45 | -0.82 | -0.78 | -0.30 | 7.50 | -5.29 | 2.56 | 2.13 | -1.27 |
|
Shares Outstanding (Weighted Average)
|
| | | | 59.88M | 59.87M | 60.77M | 62.38M | 62.80M | 62.30M | 64.02M | 8.74M | 8.77M | 8.20M | 9.65M | 9.90M | 9.92M | 9.85M | 10.18M | 11.04M | 10.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | 191.20M | 191.18M | 189.45M | 188.63M | 188.38M | 188.24M | 190.30M | 8.74M | 8.77M | 8.20M | 9.65M | 23.08M | 23.16M | 23.41M | 30.17M | 30.15M | 28.49M |
|
EBITDA
|
180.03M | 268.35M | 183.03M | 159.82M | 19.89M | 92.24M | -34.88M | -92.81M | -79.70M | -13.15M | 49.09M | -5.04M | -41.36M | 94.78M | -25.25M | -11.67M | 202.82M | -207.66M | 68.00M | 78.85M | -49.27M |
|
Tax Rate
|
0.31% | 0.33% | 0.50% | 0.91% | -7.91% | 8.14% | 13.23% | 1.84% | 7.50% | -2.68% | 4.36% | 1.44% | 0.06% | 0.11% | | -30.60% | 2.13% | 2.18% | 2.38% | 2.60% | -0.46% |