|
Provisions
|
| | | | | | | | | | | | | | -0.77M | 0.05M | | | 0.74M | 0.26M | | | | | | | | | | | |
|
Revenue
|
22.03M | 23.73M | 28.75M | 29.02M | 30.12M | 33.27M | 32.44M | 39.91M | 63.30M | 88.72M | 122.09M | 153.02M | 283.56M | 203.05M | 222.36M | 205.50M | 209.51M | 222.59M | 247.85M | 292.34M | 318.46M | 317.10M | 338.46M | 303.84M | 331.27M | 400.73M | 442.27M | 570.64M | 603.43M | 676.56M | 822.90M |
|
Interest Income - Total
|
8.52M | 19.59M | 32.85M | | 13.74M | 28.39M | 42.98M | | 18.64M | 45.46M | 81.12M | | 84.71M | 163.40M | 244.14M | | 73.44M | 152.37M | 264.53M | | 164.88M | 344.55M | 536.91M | | 173.04M | 377.27M | 597.81M | | 266.13M | 555.25M | 951.51M |
|
Interest Expense - Debt
|
| | | 201.33M | 173.73M | 103.90M | 167.88M | 187.53M | 97.32M | 207.41M | 3,564.93M | 707.31M | | 3,776.69M | 1,020.20M | 816.15M | 476.60M | 554.84M | 834.07M | 317.11M | 412.37M | 582.40M | 643.90M | 723.29M | 476.63M | 675.88M | 472.24M | 733.49M | 1,272.21M | 1,034.30M | 1,518.59M |
|
Interest Expense - Fed Funds
|
| | | | | | | 0.20M | 71.10M | 64.59M | 371.31M | 703.46M | | 725.75M | 630.89M | 573.57M | 134.91M | | | | | | | | 13.29M | 39.60M | 51.88M | 331.18M | 119.42M | 149.11M | 157.12M |
|
Interest Expense - Others
|
-2.21M | -3.04M | -4.08M | -2.87M | -2.60M | -2.40M | -2.40M | 4.00M | 4.27M | 5.19M | 6.11M | -8.31M | -21.54M | -10.24M | -9.55M | -7.13M | -5.01M | -3.39M | -5.69M | -23.33M | -16.67M | -28.12M | -36.87M | -34.67M | -39.98M | -48.36M | -53.24M | -66.09M | -60.33M | -48.11M | -60.90M |
|
Interest Income - Net
|
8.52M | 19.59M | 32.85M | | 13.74M | 28.39M | 42.98M | | 18.64M | 45.46M | 81.12M | | 84.71M | 163.40M | 244.14M | | 73.44M | 152.37M | 264.53M | | 164.88M | 344.55M | 536.91M | | 173.04M | 377.27M | 597.81M | | 266.14M | 558.54M | 946.60M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | -0.56M | 5.11M | | | | | | | | | | | |
|
Non-Interest Income
|
| | | | | | | | | | | | | | | | | | -0.56M | 5.11M | | | | | | | | | | | |
|
Research & Development
|
-3.94M | -4.44M | -5.10M | -5.80M | -6.81M | -8.16M | -9.04M | 9.54M | 10.85M | 15.13M | 19.33M | -20.91M | -17.67M | -22.33M | -28.76M | -34.70M | -36.06M | -37.18M | -39.93M | -42.87M | -45.21M | -46.37M | -45.91M | -46.49M | -42.87M | -47.89M | -49.52M | -51.43M | -49.61M | -56.30M | -73.80M |
|
Selling, General & Administrative
|
-2.45M | -2.95M | -3.94M | -3.90M | -3.51M | -4.98M | -5.45M | 7.15M | 6.08M | 6.53M | 7.97M | -11.47M | -10.01M | -12.43M | -17.57M | -27.94M | -22.69M | -26.86M | -27.04M | -42.34M | -39.22M | -40.01M | -41.08M | -47.42M | -38.51M | -46.38M | -49.03M | -74.11M | -53.37M | -54.13M | -70.05M |
|
Other Operating Expenses
|
-1.29M | -3.69M | -4.41M | -3.12M | -4.06M | -5.42M | -4.99M | 6.59M | 8.42M | 12.43M | 14.35M | -14.51M | -35.32M | -48.60M | -51.77M | -43.20M | -36.79M | -27.92M | -30.00M | -19.62M | -18.00M | -22.32M | -27.03M | -23.36M | -37.40M | -43.33M | -40.46M | -59.73M | -59.03M | -54.99M | -74.87M |
|
Operating Expenses
|
-7.68M | -11.09M | -13.44M | -12.82M | -14.38M | -18.56M | -19.48M | 23.28M | 25.35M | 34.09M | 41.65M | -46.89M | -63.00M | -83.36M | -98.11M | -105.84M | -95.54M | -91.96M | -96.97M | -104.84M | -102.43M | -108.70M | -114.02M | -117.27M | -118.77M | -137.59M | -139.00M | -185.27M | -162.01M | -165.09M | -219.11M |
|
Operating Income
|
23.02M | 27.12M | 32.94M | 33.63M | 36.69M | 43.66M | 43.02M | 5.49M | 22.74M | 34.78M | 56.95M | 168.68M | 289.57M | 250.51M | 286.14M | 283.53M | 275.95M | 288.06M | 123.13M | 143.26M | 179.27M | 160.54M | 168.59M | 131.07M | 152.41M | 189.58M | 222.84M | 285.46M | 345.15M | 425.99M | 501.79M |
|
EBIT
|
23.02M | 27.12M | 32.94M | 33.63M | 36.69M | 43.66M | 43.02M | 5.49M | 22.74M | 34.78M | 56.95M | 168.68M | 289.57M | 250.51M | 286.14M | 283.53M | 275.95M | 288.06M | 123.13M | 143.26M | 179.27M | 160.54M | 168.59M | 131.07M | 152.41M | 189.58M | 222.84M | 285.46M | 345.17M | 428.51M | 499.20M |
|
Other Non Operating Income
|
-0.01M | -0.21M | -0.55M | -0.25M | -0.12M | -0.37M | -0.49M | 0.23M | 0.47M | 0.61M | 0.87M | -0.27M | 0.81M | -3.33M | 1.27M | 1.56M | -2.60M | -12.17M | -13.17M | 1.14M | -0.98M | 9.53M | -2.14M | -2.14M | 4.06M | -5.46M | -16.91M | 7.20M | -2.65M | -21.42M | -4.46M |
|
EBT
|
7.65M | 4.74M | 5.50M | 7.74M | 7.82M | 6.17M | 3.56M | 5.26M | 22.27M | 34.17M | 56.07M | 74.63M | 164.37M | 80.45M | 91.20M | 73.42M | 82.27M | 288.06M | 123.13M | 143.26M | 179.27M | 160.54M | 168.59M | 131.07M | 152.41M | 189.58M | 222.84M | 285.46M | 345.17M | 428.51M | 499.20M |
|
Tax Provisions
|
-1.81M | -1.65M | -1.63M | | -2.02M | 0.97M | -0.94M | 0.42M | 2.26M | 3.65M | 4.22M | -5.97M | -14.87M | -11.71M | -12.17M | -9.46M | -9.26M | -9.00M | -13.30M | -21.33M | -25.70M | -26.73M | -27.01M | -16.11M | -23.72M | -27.75M | -30.57M | -46.14M | -63.11M | -73.86M | -81.37M |
|
Profit After Tax
|
5.85M | 3.09M | 3.86M | 4.88M | 5.80M | 7.08M | 2.66M | 5.64M | 19.98M | 30.51M | 51.83M | 68.67M | 149.50M | 68.75M | 79.02M | 63.95M | 73.01M | 81.77M | 96.14M | 122.89M | 151.83M | 142.87M | 139.34M | 112.20M | 132.27M | 154.87M | 169.79M | 240.67M | 275.42M | 327.72M | 413.48M |
|
Equity Income
|
| | | | | 0.12M | 0.03M | -0.10M | 0.03M | 0.01M | 0.02M | 0.02M | | | | | | -1.20M | -0.50M | -0.57M | -0.47M | -0.54M | -0.09M | -0.62M | -0.47M | -1.49M | -5.56M | -5.84M | -3.98M | -2.99M | -2.49M |
|
Income from Continuing Operations
|
9.46M | 6.39M | 7.13M | 7.74M | 9.84M | 5.20M | 4.50M | 4.83M | 20.01M | 30.52M | 51.85M | 80.60M | 179.24M | 92.16M | 103.37M | 82.88M | 91.53M | 297.06M | 136.42M | 164.59M | 204.97M | 187.27M | 195.60M | 147.18M | 176.13M | 217.34M | 253.41M | 331.60M | 408.28M | 502.81M | 580.15M |
|
Consolidated Net Income
|
9.46M | 6.39M | 7.13M | 7.74M | 9.84M | 5.20M | 4.50M | 4.83M | 20.01M | 30.52M | 51.85M | 80.60M | 179.24M | 92.16M | 103.37M | 82.88M | 91.53M | 297.06M | 136.42M | 164.59M | 204.97M | 187.27M | 195.60M | 147.18M | 176.13M | 217.34M | 253.41M | 331.60M | 408.28M | 502.81M | 580.15M |
|
Income towards Parent Company
|
9.46M | 6.39M | 7.13M | 7.74M | 9.84M | 5.20M | 4.50M | 4.83M | 20.01M | 30.52M | 51.85M | 80.60M | 179.24M | 92.16M | 103.37M | 64.04M | 73.27M | 81.79M | 96.16M | 122.89M | 151.85M | 142.89M | 139.38M | 112.44M | 132.66M | 155.24M | 170.04M | 240.96M | 275.75M | 327.93M | 414.83M |
|
Preferred Dividend Payments
|
-2.14M | -2.14M | -2.14M | -2.14M | -1.57M | 3.14M | -3.14M | 3.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.92M | 0.49M | 0.89M | 1.41M | 5.80M | 7.08M | 2.66M | 5.64M | 19.98M | 30.51M | 51.83M | 68.67M | 149.50M | 68.75M | 79.02M | 63.95M | 73.01M | 81.77M | 96.14M | 122.89M | 151.85M | 142.89M | 139.38M | 112.44M | 132.66M | 155.24M | 170.04M | 240.96M | 275.76M | 329.87M | 412.68M |
|
EPS (Basic)
|
0.04 | 0.01 | 0.02 | 0.03 | 0.09 | 0.50M | 0.02 | 0.05 | 0.15 | 0.24 | 0.39 | 0.51 | 1.02 | 0.45 | 0.52 | 0.41 | 0.48 | 0.55 | 0.66 | 0.84 | 1.07 | 1.01 | 0.98 | 0.80 | 0.94 | 1.10 | 1.20 | 1.70 | 0.25 | 0.29 | 0.37 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.01 | 0.01 | 0.02 | 0.07 | 0.56M | 0.02 | 0.05 | 0.15 | 0.23 | 0.38 | 0.51 | 1.00 | 0.45 | 0.51 | 0.41 | 0.48 | 0.55 | 0.65 | 0.84 | 1.05 | 1.00 | 0.97 | 0.78 | 0.93 | 1.08 | 1.18 | 1.67 | 0.24 | 0.29 | 0.37 |
|
Shares Outstanding (Weighted Average)
|
51.59M | 51.45M | 51.46M | 51.57M | 68.24M | 14.03 | 114.62M | 106.42M | 129.15M | 129.52M | 134.38M | 133.76M | 146.80M | 151.13M | 153.33M | 154.17M | 151.03M | 147.73M | 146.21M | 145.66M | 142.50M | 142.02M | 141.55M | 141.41M | 141.04M | 141.15M | 141.59M | 142.03M | 1,113.43M | 1,114.05M | 1,114.76M |
|
Shares Outstanding (Diluted Average)
|
64.92M | 64.78M | 64.84M | 65.34M | 82.37M | 12.75 | 128.65M | 117.29M | 129.83M | 130.95M | 136.34M | 135.47M | 149.53M | 153.83M | 155.86M | 156.58M | 152.41M | 149.08M | 147.61M | 147.14M | 144.13M | 143.46M | 143.26M | 143.29M | 142.51M | 143.19M | 143.86M | 144.13M | 1,126.35M | 1,128.99M | 1,131.49M |
|
EBITDA
|
5.16M | 27.12M | 32.94M | 33.63M | 5.94M | 6.34M | 43.02M | 5.49M | 19.44M | 30.49M | 51.73M | 70.56M | 148.66M | 69.97M | 81.74M | 69.97M | 78.66M | 73.77M | 82.36M | 123.25M | 166.03M | 121.19M | 136.18M | 122.65M | 128.51M | 146.19M | 185.25M | 211.95M | 283.80M | 369.45M | 393.03M |
|
Tax Rate
|
-23.59% | -34.80% | -29.71% | | -25.80% | 15.71% | -26.28% | 8.06% | 10.15% | 10.67% | 7.52% | -8.01% | -9.05% | -14.55% | -13.35% | -12.89% | -11.26% | -3.13% | -10.80% | -14.89% | -14.33% | -16.65% | -16.02% | -12.29% | -15.56% | -14.64% | -13.72% | -16.16% | -18.28% | -17.24% | -16.30% |