|
Provisions
|
190.02M | 160.00M | 135.00M | 94.00M | 40.50M | 12.50M | 2.25M | 13.18M | 23.30M | 46.91M | 32.83M | 76.92M | -14.60M | 28.02M | 54.04M | 71.64M |
|
Revenue
|
694.89M | 741.07M | 747.65M | 760.74M | 714.86M | 682.25M | 681.83M | 187.63M | 198.90M | 195.49M | 211.43M | 226.34M | 240.23M | 227.16M | 228.41M | 296.01M |
|
Interest income - Loans
|
649.09M | 629.41M | 596.39M | 564.62M | 540.67M | 530.31M | 524.06M | 543.38M | 603.96M | 683.04M | 737.93M | 656.08M | 638.60M | 758.61M | 1,156.37M | 1,394.97M |
|
Interest income - Investments
|
2.48M | 2.80M | 1.28M | 1.27M | 1.41M | 1.34M | 0.98M | 0.57M | 0.37M | 0.01M | | | | | | |
|
Interest Income - Debt Securities
|
112.94M | 96.24M | 80.18M | 67.35M | 54.32M | 50.65M | 51.65M | 57.79M | 71.81M | 56.74M | 62.56M | 79.22M | 79.82M | 98.11M | 101.52M | 136.65M |
|
Other interest income
|
0.20M | 0.51M | 1.84M | 1.83M | 2.26M | 4.02M | 4.79M | 3.78M | 5.07M | 6.19M | 9.25M | 5.50M | 5.00M | 8.11M | 15.35M | 50.58M |
|
Interest Income - Total
|
786.47M | 745.37M | 693.70M | 647.50M | 609.69M | 596.08M | 583.79M | 603.10M | 668.87M | 758.51M | 825.31M | 742.88M | 723.41M | 864.84M | 1,273.24M | 1,582.20M |
|
Interest Expense - Deposits
|
180.83M | 122.36M | 83.08M | 56.90M | 36.77M | 35.11M | 40.48M | 44.69M | 57.79M | 87.71M | 131.78M | 70.05M | 30.00M | 43.83M | 292.20M | 521.86M |
|
Interest Expense - Debt
|
80.91M | 62.81M | 49.71M | 45.20M | 43.30M | 44.49M | 42.94M | 36.78M | 32.93M | 31.86M | 30.60M | 28.02M | 26.78M | 22.26M | 46.97M | 37.79M |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | 0.54M | | 2.97M | 30.42M | 2.88M |
|
Interest Expense - Others
|
| | | | | | | | | | | 2.15M | 0.61M | 6.82M | 28.00M | 39.08M |
|
Interest Expenses
|
265.51M | 186.63M | 133.54M | 103.17M | 82.50M | 81.21M | 83.80M | 82.33M | 93.50M | 128.06M | 176.92M | 113.67M | 59.68M | 83.20M | 418.95M | 621.87M |
|
Interest Income - Net
|
520.95M | 558.75M | 560.16M | 544.33M | 527.19M | 514.87M | 499.99M | 520.77M | 575.36M | 630.46M | 648.39M | 629.21M | 663.73M | 781.63M | 854.29M | 960.33M |
|
Interest Income - Total
|
330.93M | 398.75M | 425.16M | 450.33M | 486.69M | 502.37M | 497.74M | 507.59M | 552.06M | 583.55M | 615.56M | 552.29M | 678.33M | 753.61M | 800.25M | 888.69M |
|
Financial Services Fees
|
40.42M | 45.02M | 47.48M | 44.34M | 41.71M | 44.60M | 44.06M | 51.47M | 52.86M | | | | | | | |
|
Service Charges
|
60.45M | 58.59M | 58.08M | 61.50M | 55.47M | 49.29M | 50.10M | 51.35M | 51.01M | | | | | | | |
|
Investment Gain (Loss)
|
14.48M | 14.65M | 7.47M | 3.83M | 8.13M | 2.07M | 9.07M | 2.55M | 9.07M | 0.04M | 4.73M | 3.05M | 33.52M | -0.03M | -0.73M | -20.28M |
|
Investment Banking Income
|
22.64M | 27.52M | 22.21M | 46.31M | 24.61M | 10.06M | 13.26M | 15.69M | 13.04M | 13.02M | 17.88M | 53.60M | 24.38M | 8.82M | 5.09M | 8.19M |
|
Asset Management
|
32.08M | 34.17M | 36.48M | 38.24M | | | | | | | | | | | | |
|
Mortgage Banking
|
25.06M | 29.30M | 25.67M | 44.60M | 30.66M | 17.11M | 18.21M | 19.41M | 19.93M | | | | | | | |
|
Trading Income
|
| | | | | | | 2.55M | 9.07M | 0.04M | 4.73M | | | | | |
|
Other Non-Interest Income
|
119.07M | 151.43M | 161.33M | 140.37M | 80.21M | 44.59M | 32.16M | 33.93M | 33.29M | 66.08M | 53.19M | 30.56M | 30.95M | 21.47M | 39.20M | 26.59M |
|
Non-Interest Income
|
173.94M | 182.32M | 187.49M | 216.41M | 187.66M | 167.38M | 181.84M | 190.18M | 207.97M | 195.53M | 216.16M | 229.39M | 273.75M | 227.13M | 227.68M | 275.73M |
|
Amortization - Intangibles
|
16.37M | 13.33M | 12.04M | 10.36M | 9.47M | 8.98M | 7.88M | 9.66M | 11.57M | 12.08M | 14.22M | 0.53M | 0.59M | 1.73M | 2.94M | 17.83M |
|
Depreciation & Amortization - Total
|
12.82M | 11.69M | 12.87M | 14.24M | 15.42M | 13.57M | 14.51M | 12.79M | 12.94M | 13.24M | 13.57M | 13.88M | 13.81M | 14.03M | 14.39M | 17.85M |
|
Research & Development
|
14.43M | 13.26M | 13.54M | 14.94M | 16.55M | 17.16M | 34.64M | 36.92M | 38.73M | 41.29M | 44.68M | 48.07M | 56.44M | 60.26M | 66.47M | 77.88M |
|
Wages, Salaries and Other
|
218.81M | 216.49M | 227.44M | 243.91M | 253.24M | 251.02M | 260.83M | 283.35M | 290.13M | 303.20M | 311.93M | 324.39M | 329.14M | 356.88M | 377.42M | 432.82M |
|
Rent Expense
|
42.04M | 43.53M | 44.00M | 44.66M | 46.94M | 48.13M | 47.78M | 47.61M | 49.71M | 51.68M | 52.83M | 53.01M | 53.80M | 56.20M | 58.02M | 69.36M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 10.33M | | 37.63M |
|
Other Operating Expenses
|
346.25M | 339.84M | 345.82M | 6.21M | 382.51M | 380.39M | 383.23M | 392.20M | 424.20M | 439.90M | 456.66M | 464.47M | 493.78M | 492.92M | 540.33M | 617.07M |
|
Operating Expenses
|
415.54M | 408.32M | 416.24M | 449.29M | 461.43M | 459.25M | 480.16M | 489.52M | 525.58M | 546.10M | 567.74M | 579.44M | 617.83M | 633.73M | 679.21M | 819.79M |
|
Operating Income
|
| | | | | | | -308.94M | -334.71M | | -366.16M | -358.23M | -382.88M | -413.46M | -459.80M | -532.74M |
|
EBIT
|
354.85M | 359.37M | 329.95M | 320.61M | 295.42M | 291.71M | 283.22M | -308.94M | -334.71M | 361.03M | -366.16M | -358.23M | -382.88M | -413.46M | -459.80M | -532.74M |
|
Other Non Operating Income
|
| | | | | | | | | | -4.33M | -2.88M | -33.25M | | | |
|
EBT
|
89.33M | 172.74M | 196.41M | 217.45M | 212.93M | 210.50M | 199.42M | 208.25M | 234.45M | 232.97M | 263.99M | 202.24M | 334.25M | 347.01M | 348.72M | 344.63M |
|
Tax Provisions
|
15.41M | 44.41M | 50.84M | 57.60M | 51.09M | 52.61M | 49.92M | 46.62M | 62.70M | 24.58M | 37.65M | 24.20M | 58.75M | 60.03M | 64.44M | 55.89M |
|
Profit After Tax
|
73.92M | 128.33M | 145.57M | 159.84M | 161.84M | 157.89M | 149.50M | 161.62M | 171.75M | 208.39M | 226.34M | 178.04M | 275.50M | 286.98M | 284.28M | 288.74M |
|
Equity Income
|
-84.17M | 6.73M | -4.45M | 46.35M | 56.55M | 33.13M | 60.81M | 58.48M | 111.23M | 74.63M | 44.93M | 162.04M | | | | |
|
Income from Continuing Operations
|
73.92M | 128.33M | 145.57M | 159.84M | 161.84M | 157.89M | 149.50M | 161.62M | 171.75M | 208.39M | 226.34M | 178.04M | 275.50M | 286.98M | 284.28M | 288.74M |
|
Consolidated Net Income
|
73.92M | 128.33M | 145.57M | 159.84M | 161.84M | 157.89M | 149.50M | 161.62M | 171.75M | 208.39M | 226.34M | 178.04M | 275.50M | 286.98M | 284.28M | 288.74M |
|
Income towards Parent Company
|
73.92M | 128.33M | 145.57M | 159.84M | 161.84M | 157.89M | 149.50M | 161.62M | 171.75M | 208.39M | 226.34M | 178.04M | 275.50M | 286.98M | 284.28M | 288.74M |
|
Preferred Dividend Payments
|
20.17M | 16.30M | | | | | | | | | | 2.13M | 10.28M | 10.25M | 10.25M | 10.25M |
|
Net Income towards Common Stockholders
|
53.76M | 112.03M | 145.57M | 159.84M | 161.84M | 157.89M | 149.50M | 161.62M | 171.75M | 208.39M | 226.34M | 175.91M | 265.22M | 276.73M | 274.03M | 278.50M |
|
EPS (Basic)
|
0.31 | 0.59 | 0.73 | 0.80 | 0.84 | 0.85 | 0.85 | 0.93 | 0.98 | 1.19 | 1.36 | 1.08 | 1.63 | 1.69 | 1.66 | 1.59 |
|
EPS (Weighted Average and Diluted)
|
0.31 | 0.59 | 0.73 | 0.80 | 0.83 | 0.84 | 0.85 | 0.93 | 0.98 | 1.18 | 1.35 | 1.08 | 1.62 | 1.67 | 1.64 | 1.57 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 173.27M | 175.12M | 176.10M | 164.12M | 162.25M | 161.30M | 167.49M | 164.19M | 182.03M |
|
Tax Rate
|
17.25% | 25.71% | 25.88% | 26.49% | 23.99% | 24.99% | 25.03% | 22.39% | 26.74% | 10.55% | 14.26% | 11.96% | 17.58% | 17.30% | 18.48% | 16.22% |