|
Revenue
|
1,169.77M | 988.32M | 1,444.57M | 1,192.47M | 1,128.00M | 1,115.00M | 1,256.00M | 1,475.00M | 1,927.00M | 1,903.00M | 1,937.00M | 2,218.00M | 2,714.00M | 3,067.00M | 4,340.00M | 5,185.00M |
|
Interest Income - Debt Securities
|
43.69M | 47.70M | 58.92M | 45.89M | 48.00M | 54.00M | 58.00M | 62.00M | 86.00M | 96.00M | 112.00M | 236.00M | 176.00M | 272.00M | 352.00M | 443.00M |
|
Interest Income - Total
|
121.62M | 172.50M | 280.19M | 270.32M | 304.00M | 416.00M | 492.00M | 606.00M | 908.00M | 1,392.00M | 1,726.00M | 1,133.00M | 1,372.00M | 2,686.00M | 6,230.00M | 7,339.00M |
|
Interest Expense - Debt
|
5.35M | 3.20M | 2.20M | 0.60M | 1.00M | 1.00M | | | | | | | 1.00M | | | |
|
Interest Expenses
|
| | | | | | | | | 463.00M | 643.00M | 261.00M | 224.00M | 1,018.00M | 3,436.00M | 4,191.00M |
|
Interest Income - Net
|
121.62M | 172.50M | 280.19M | 270.32M | 304.00M | 416.00M | 492.00M | 606.00M | 908.00M | 929.00M | 1,083.00M | 872.00M | 1,148.00M | 1,668.00M | 2,794.00M | 3,148.00M |
|
Financial Services Fees
|
353.03M | 386.76M | 456.21M | 412.61M | 502.00M | 549.00M | 617.00M | 612.00M | 647.00M | 777.00M | 706.00M | 1,112.00M | 1,350.00M | 1,322.00M | 1,360.00M | 1,697.00M |
|
Principal Transactions
|
633.87M | 368.63M | 665.18M | 435.10M | 245.21M | | | | | 65.00M | 67.00M | 86.00M | 22.00M | -16.00M | 48.00M | 127.00M |
|
Trading Income
|
| | | 465.97M | 331.00M | 261.00M | 269.00M | 163.00M | 40.00M | 39.00M | 27.00M | | | | | |
|
Other Non-Interest Income
|
| | | | | | | | | 148.00M | 141.00M | 148.00M | 194.00M | 46.00M | 47.00M | 67.00M |
|
Non-Interest Income
|
986.89M | 755.40M | 1,121.39M | 1,313.68M | 1,078.21M | 810.00M | 886.00M | 775.00M | 687.00M | 974.00M | 854.00M | 1,346.00M | 1,566.00M | 1,399.00M | 1,546.00M | 2,037.00M |
|
Wages, Salaries and Other
|
182.04M | 203.56M | 216.31M | 244.50M | 205.00M | 205.00M | 227.00M | 242.00M | 249.00M | 264.00M | 288.00M | 325.00M | 399.00M | 454.00M | 527.00M | 574.00M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | 165.00M | 211.00M | 314.00M |
|
Other Operating Expenses
|
562.06M | 584.69M | 617.24M | 603.52M | 625.00M | 537.00M | 731.00M | 635.00M | 653.00M | 3.00M | 780.00M | -8.00M | 13.00M | 9.00M | 21.00M | -52.00M |
|
Operating Expenses
|
562.06M | 584.69M | 617.24M | 603.52M | 625.00M | 537.00M | 731.00M | 635.00M | 653.00M | 707.00M | 780.00M | 962.00M | 927.00M | 1,069.00M | 1,271.00M | 1,490.00M |
|
EBIT
|
538.28M | 337.42M | 741.07M | 527.00M | 451.00M | 506.00M | 458.00M | 761.00M | 1,049.00M | 1,659.00M | 1,800.00M | 1,517.00M | 2,011.00M | 3,016.00M | 6,505.00M | 7,886.00M |
|
Non Operating Income
|
-38.61M | -13.03M | 7.54M | 0.99M | -5.96M | -111.00M | -122.00M | 94.00M | 332.00M | 49.00M | 7.00M | 59.00M | -2.00M | -107.00M | -11.00M | 60.00M |
|
EBT
|
538.28M | 337.42M | 741.07M | 527.00M | 451.00M | 506.00M | 458.00M | 761.00M | 1,049.00M | 1,196.00M | 1,157.00M | 1,256.00M | 1,787.00M | 1,998.00M | 3,069.00M | 3,695.00M |
|
Tax Provisions
|
76.45M | 60.28M | 53.89M | 30.01M | 33.00M | 47.00M | 43.00M | 62.00M | 256.00M | 71.00M | 68.00M | 77.00M | 151.00M | 156.00M | 257.00M | 290.00M |
|
Profit After Tax
|
484.14M | 277.13M | 687.18M | 496.99M | 418.00M | 459.00M | 415.00M | 699.00M | 793.00M | 1,125.00M | 1,089.00M | 1,179.00M | 1,636.00M | 1,842.00M | 2,812.00M | 3,407.00M |
|
Net Income - Minority
|
-4302.19M | -1.46M | -1.84M | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
542.04M | 418.86M | 625.32M | 473.27M | 381.00M | 414.00M | 366.00M | 615.00M | 771.00M | 956.00M | 948.00M | 1,082.00M | 1,328.00M | 1,462.00M | 2,212.00M | 2,652.00M |
|
Income from Continuing Operations
|
461.83M | 277.13M | 687.18M | 496.99M | 418.00M | 459.00M | 415.00M | 699.00M | 793.00M | 1,125.00M | 1,089.00M | 1,179.00M | 1,636.00M | 1,842.00M | 2,812.00M | 3,405.00M |
|
Consolidated Net Income
|
461.83M | 277.13M | 687.18M | 496.99M | 418.00M | 459.00M | 415.00M | 699.00M | 793.00M | 1,125.00M | 1,089.00M | 1,179.00M | 1,636.00M | 1,842.00M | 2,812.00M | 3,405.00M |
|
Income towards Parent Company
|
-3840.35M | 275.68M | 685.34M | 496.99M | 418.00M | 459.00M | 415.00M | 699.00M | 793.00M | 1,125.00M | 1,089.00M | 1,179.00M | 1,636.00M | 1,842.00M | 2,812.00M | 3,405.00M |
|
Net Income towards Common Stockholders
|
32.92M | -9.61M | 60.98M | 40.67M | 37.00M | 45.00M | 49.00M | 84.00M | 76.00M | 169.00M | 161.00M | 195.00M | 308.00M | 380.00M | 600.00M | 755.00M |
|
EPS (Basic)
|
0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
164.86M | 168.89M | 182.28M | 189.96M | 199.89M | 233.85M | 254.71M | 271.93M | 285.89M | 300.39M | 307.00M | 363.07M | 392.69M | 411.49M | 428.06M | 435.52M |
|
Shares Outstanding (Diluted Average)
|
41.80M | 42.50M | 44.36M | | | | | | | | | | | | | |
|
EBITDA
|
42.80M | 0.96M | 59.61M | 403.67M | 390.00M | 352.00M | 352.00M | 674.00M | 858.00M | 1,046.00M | 1,113.00M | 1,303.00M | 1,539.00M | 1,731.00M | 2,934.00M | 3,200.00M |
|
Tax Rate
|
14.20% | 17.87% | 7.27% | 5.70% | 7.32% | 9.29% | 9.39% | 8.15% | 24.40% | 5.94% | 5.88% | 6.13% | 8.45% | 7.81% | 8.37% | 7.85% |