|
Provisions
|
0.56M | 0.66M | 0.89M | 0.51M | 0.70M | 1.17M | 1.17M | 1.42M | 1.37M | 0.71M | 0.91M | 0.51M | 0.62M | 0.36M | 0.30M | 0.35M | 9.97M | 8.64M | 32.84M | 4.07M | -1.04M | -6.46M | -4.11M | -0.81M | 1.85M | 1.47M | 1.21M | 3.43M | 3.32M | 1.72M | 10.36M | 3.29M | 0.59M | 3.12M | 0.52M | 3.47M | 5.83M | 3.04M | 4.09M |
|
Revenue
|
23.93M | 34.90M | 39.83M | 42.01M | 47.48M | 3.81M | 3.70M | 3.90M | 4.67M | 5.14M | 4.74M | 4.91M | 4.52M | 4.59M | 4.68M | 4.71M | 4.87M | 3.25M | 3.73M | 3.95M | 3.74M | 3.81M | 2.97M | 3.31M | 3.06M | 7.65M | 6.32M | 5.78M | 5.16M | 5.60M | 5.18M | 5.32M | 4.47M | 5.01M | 6.10M | 6.21M | 4.71M | 4.97M | 5.19M |
|
Interest income - Loans
|
21.04M | 30.52M | 34.61M | 36.80M | 41.74M | 42.61M | 43.33M | 42.91M | 56.60M | 63.13M | 64.50M | 65.32M | 69.00M | 70.92M | 69.72M | 70.30M | 89.94M | 88.35M | 85.93M | 85.00M | 77.91M | 77.05M | 78.89M | 81.39M | 82.47M | 90.73M | 100.14M | 117.05M | 121.72M | 129.10M | 133.93M | 137.11M | 137.12M | 136.05M | 136.63M | 135.44M | 133.02M | 135.48M | 141.85M |
|
Interest income - Investments
|
0.62M | 0.91M | 1.00M | 1.23M | 1.61M | 1.48M | 1.96M | 2.08M | 2.55M | 2.65M | 2.78M | 3.09M | 3.38M | 3.55M | 3.41M | -5.29M | 1.49M | 1.32M | 1.43M | 2.03M | 1.61M | 0.31M | 1.49M | 1.41M | 1.01M | 1.21M | 1.88M | 2.28M | 3.03M | 6.67M | 9.26M | 7.88M | 4.62M | 4.34M | 5.44M | 4.78M | 3.41M | 3.40M | 3.19M |
|
Interest Income - Debt Securities
|
1.42M | 1.71M | 1.70M | 1.87M | 2.66M | 2.79M | 2.74M | 2.92M | 3.69M | 4.30M | 4.11M | 3.95M | 4.04M | 3.95M | 3.76M | 12.06M | 6.77M | 6.21M | 5.60M | 5.54M | 5.36M | 5.98M | 5.04M | 5.65M | 7.50M | 7.47M | 8.48M | 10.95M | 14.29M | 14.32M | 15.22M | 15.44M | 19.86M | 19.04M | 19.45M | 19.40M | 17.27M | 15.95M | 17.16M |
|
Interest Income - Total
|
23.07M | 33.14M | 37.31M | 39.90M | 46.01M | 46.88M | 48.03M | 47.91M | 62.84M | 70.08M | 71.38M | 72.36M | 76.42M | 78.41M | 76.89M | 77.08M | 98.21M | 95.88M | 92.96M | 92.56M | 84.87M | 83.34M | 85.42M | 88.46M | 90.98M | 99.42M | 110.50M | 130.28M | 139.03M | 150.10M | 158.41M | 160.43M | 161.60M | 159.43M | 161.53M | 159.62M | 153.70M | 154.82M | 162.19M |
|
Interest Expense - Deposits
|
1.27M | 1.77M | 2.08M | 2.39M | 2.78M | 2.91M | 3.13M | 3.52M | 4.46M | 5.25M | 5.80M | 7.07M | 8.64M | 9.76M | 9.82M | 10.21M | 13.94M | 12.30M | 11.37M | 10.68M | 8.50M | 6.33M | 5.38M | 5.01M | 4.04M | 4.32M | 9.24M | 13.43M | 21.33M | 37.93M | 53.29M | 59.47M | 59.85M | 60.07M | 62.32M | 59.89M | 51.05M | 52.27M | 53.25M |
|
Interest Expense - Debt
|
1.24M | 1.36M | 1.29M | 1.76M | 1.75M | 1.79M | 1.85M | 1.89M | 2.66M | 3.38M | 4.08M | 3.45M | 3.40M | 3.81M | 3.68M | 3.51M | 4.63M | 4.91M | 4.80M | 4.03M | 2.77M | 3.00M | 2.91M | 2.86M | 2.71M | 4.30M | 5.30M | 10.36M | 18.90M | 20.05M | 14.13M | 13.14M | 15.52M | 17.09M | 16.99M | 16.40M | 16.00M | 14.92M | 18.29M |
|
Interest Expenses
|
2.51M | 3.13M | 3.37M | 4.15M | 4.53M | 4.71M | 4.97M | 5.40M | 7.13M | 8.63M | 9.88M | 10.52M | 12.03M | 13.57M | 13.49M | 13.72M | 18.56M | 17.21M | 16.17M | 14.71M | 11.27M | 9.32M | 8.29M | 7.87M | 6.76M | 8.62M | 14.53M | 23.79M | 40.23M | 57.99M | 67.41M | 72.61M | 75.38M | 77.16M | 79.31M | 76.29M | 67.05M | 67.19M | 71.54M |
|
Interest Income - Net
|
20.56M | 30.01M | 33.94M | 35.75M | 41.48M | 42.17M | 43.06M | 42.51M | 55.71M | 61.45M | 61.50M | 61.84M | 64.39M | 64.84M | 63.39M | 63.35M | 79.64M | 78.67M | 76.79M | 77.85M | 73.60M | 74.02M | 77.13M | 80.59M | 84.23M | 90.80M | 95.97M | 106.49M | 98.80M | 92.11M | 91.00M | 87.82M | 86.22M | 82.26M | 82.22M | 83.33M | 86.65M | 87.64M | 90.66M |
|
Interest Income - Total
|
20.00M | 29.35M | 33.05M | 35.24M | 40.78M | 41.01M | 41.89M | 41.09M | 54.34M | 60.74M | 60.60M | 61.34M | 63.77M | 64.48M | 63.09M | 63.00M | 69.68M | 69.02M | 41.07M | 73.78M | 74.22M | 80.48M | 80.31M | 82.16M | 82.38M | 89.54M | 94.95M | 102.84M | 95.79M | 90.88M | 80.71M | 84.67M | 85.63M | 79.15M | 81.70M | 79.86M | 81.31M | 84.60M | 86.56M |
|
Financial Services Fees
|
0.06M | 0.10M | 0.03M | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
1.82M | 2.60M | 2.92M | 3.52M | 3.81M | 3.66M | 3.70M | 3.90M | 4.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | 0.27M | | | 0.24M | 20.97M | 8.29M | | | -1.25M | -0.09M | -0.02M | 0.13M | -0.13M | -0.70M | | | | -0.11M | 0.00M | | -0.05M | | -0.06M | -0.01M |
|
Investment Banking Income
|
0.18M | 0.17M | 0.35M | 0.29M | 0.04M | 0.01M | 0.02M | 0.03M | 0.62M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.17M | 0.76M | 1.00M | 5.10M | 1.92M | 1.28M | -0.01M | 0.01M | 0.18M | 0.00M | 0.17M | 0.01M | 0.02M | 0.03M | 0.07M | 0.31M | 0.36M | 0.42M | 0.51M | 1.08M | 0.86M | 1.18M | 0.90M |
|
Asset Management
|
0.55M | 0.62M | 0.61M | 0.55M | 0.52M | 0.56M | 0.54M | 0.53M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
0.85M | 1.21M | 1.35M | 1.42M | 1.58M | 1.84M | 1.78M | 1.76M | 1.92M | 2.37M | 2.42M | 2.51M | 2.29M | 2.68M | 2.66M | 2.64M | 2.48M | 2.74M | 3.10M | 3.10M | 3.05M | 3.59M | 3.41M | 3.31M | 2.96M | 3.31M | 1.51M | 1.44M | 1.33M | 1.54M | 1.51M | 1.53M | 1.42M | 1.57M | 1.61M | 1.59M | 1.46M | 1.62M | 1.66M |
|
Other Non-Interest Income
|
1.17M | 0.72M | 2.12M | 0.98M | 0.77M | 1.30M | 1.36M | 2.52M | 1.14M | 1.33M | 1.34M | 1.29M | 1.32M | 1.29M | 1.43M | 1.38M | 1.57M | 1.52M | 15.41M | -10.54M | 1.86M | 1.72M | 1.64M | 2.06M | 2.10M | 1.79M | 1.76M | 1.92M | 1.75M | 2.46M | 2.56M | 4.39M | 3.13M | 2.69M | 2.62M | 2.52M | 2.98M | 2.90M | 2.62M |
|
Non-Interest Income
|
3.38M | 4.88M | 5.90M | 6.26M | 6.00M | 6.97M | 7.36M | 6.75M | 8.91M | 8.88M | 8.29M | 8.75M | 9.51M | 9.88M | 11.54M | 11.23M | 13.70M | 11.43M | 8.18M | 40.62M | 20.84M | 11.80M | 9.88M | 9.41M | 8.85M | 7.54M | 15.15M | 27.55M | 2.07M | 8.93M | 10.76M | 11.86M | 12.29M | 10.98M | 14.68M | 12.23M | 11.25M | 11.73M | 12.30M |
|
Amortization - Intangibles
|
0.01M | 0.12M | 0.18M | 0.30M | 0.52M | 0.51M | 0.51M | 0.49M | 0.83M | 1.00M | 0.99M | 0.98M | 1.00M | 1.01M | 1.01M | | 1.58M | 1.54M | 1.54M | | 1.40M | 1.36M | 1.35M | | | | | | | | | | 0.84M | 0.81M | 0.80M | 0.88M | 0.94M | 0.91M | 0.90M |
|
Depreciation & Amortization - Total
|
0.97M | 1.18M | 1.45M | 1.50M | 1.70M | 1.70M | 1.60M | 1.76M | 1.90M | 2.03M | 2.07M | 2.31M | 1.95M | 1.94M | 2.06M | 1.77M | 1.94M | 1.98M | 1.91M | 1.94M | 1.58M | 1.31M | 1.12M | 1.44M | 1.37M | 1.34M | 1.15M | 1.13M | 1.21M | 1.10M | 1.17M | 1.17M | 1.13M | 1.07M | 1.03M | 1.03M | 0.92M | 0.87M | 0.93M |
|
Research & Development
|
1.26M | 1.88M | 2.14M | 2.29M | 2.40M | 2.05M | 2.37M | 2.04M | 3.18M | 3.67M | 3.12M | 3.32M | 3.65M | 3.68M | 3.40M | 4.08M | 4.18M | 4.15M | 4.52M | 4.62M | 4.03M | 4.40M | 5.36M | 7.77M | 5.74M | 6.17M | 6.56M | 4.63M | 6.15M | 6.17M | 6.09M | 6.43M | 5.96M | 6.02M | 5.94M | 6.37M | 6.65M | 6.81M | 7.16M |
|
Wages, Salaries and Other
|
8.47M | 11.43M | 13.56M | 13.65M | 16.14M | 15.33M | 14.67M | 13.96M | 21.25M | 23.24M | 19.69M | 18.95M | 22.41M | 23.70M | 21.28M | 22.52M | 29.89M | 27.93M | 29.01M | 27.32M | 28.37M | 29.91M | 30.73M | 31.01M | 30.70M | 33.15M | 34.12M | 33.94M | 33.92M | 34.22M | 35.53M | 32.13M | 32.76M | 33.14M | 35.84M | 36.60M | 36.74M | 40.24M | 41.39M |
|
Rent Expense
|
1.63M | 2.01M | 2.31M | 2.38M | 2.77M | 2.64M | 2.56M | 2.69M | 4.57M | 4.57M | 4.44M | 4.33M | 4.53M | 4.40M | 4.16M | 4.07M | 5.28M | 5.27M | 5.27M | 4.97M | 5.06M | 5.31M | 5.00M | 5.10M | 5.74M | 4.76M | 5.29M | 5.03M | 5.24M | 5.26M | 5.47M | 5.22M | 5.20M | 5.17M | 5.16M | 5.28M | 5.50M | 5.45M | 6.10M |
|
Restructuring Costs
|
1.40M | 7.19M | 1.31M | 6.63M | 1.48M | 8.61M | 3.15M | 1.26M | 18.49M | 6.71M | 0.66M | 1.29M | 5.05M | 0.93M | 0.78M | 3.74M | 8.53M | 3.07M | 3.16M | 1.19M | 0.38M | 0.45M | 0.23M | 0.45M | 1.97M | 0.20M | 0.30M | 0.28M | 0.02M | | | | | | 1.67M | 0.13M | | | 4.15M |
|
Other Operating Expenses
|
0.01M | 0.07M | 0.43M | 13.03M | 0.01M | 0.01M | 0.00M | 18.68M | 0.56M | 0.49M | 0.84M | 26.54M | 0.31M | 0.11M | 0.10M | 33.93M | 0.03M | 0.02M | 0.27M | 58.19M | 0.73M | 0.17M | 0.17M | 50.07M | 42.68M | 46.20M | 45.70M | 48.66M | 48.69M | 50.40M | 51.76M | 47.37M | 46.39M | 46.36M | 49.94M | 52.05M | 51.23M | 58.34M | 57.99M |
|
Operating Expenses
|
15.31M | 21.46M | 23.71M | 25.83M | 29.48M | 28.53M | 27.58M | 26.43M | 56.82M | 50.90M | 39.53M | 37.79M | 47.27M | 50.91M | 43.36M | 47.60M | 62.80M | 55.93M | 56.79M | 70.92M | 51.68M | 51.67M | 58.67M | 64.83M | 57.49M | 58.66M | 59.00M | 59.73M | 61.31M | 62.93M | 64.48M | 60.19M | 58.67M | 58.62M | 63.74M | 64.85M | 64.29M | 71.47M | 76.33M |
|
Operating Income
|
| | | | | -27.67M | -26.55M | -25.09M | -55.16M | -49.31M | -38.16M | -36.47M | -46.12M | -50.20M | -42.58M | -46.70M | -61.73M | -57.02M | -56.70M | -71.73M | -51.30M | -51.35M | -60.18M | -65.72M | -58.00M | -55.59M | -57.28M | -58.84M | -60.71M | -62.79M | -64.39M | -59.79M | -59.08M | -58.92M | -63.81M | -65.34M | -65.44M | -73.77M | -78.05M |
|
EBIT
|
9.17M | 8.72M | 17.29M | 13.19M | 20.35M | -27.67M | -26.55M | -25.09M | -55.16M | -49.31M | -38.16M | -36.47M | -46.12M | -50.20M | -42.58M | -46.70M | -61.73M | -57.02M | -56.70M | -71.73M | -51.30M | -51.35M | -60.18M | -65.72M | -58.00M | -55.59M | -57.28M | -58.84M | -60.71M | -62.79M | -64.39M | -59.79M | -59.08M | -58.92M | -63.81M | -65.34M | -65.44M | -73.77M | -78.05M |
|
Non Operating Investment Income
|
| | | | | | | | -0.14M | -0.07M | -0.07M | | 0.11M | 0.13M | 0.09M | | 0.15M | 0.15M | -3.58M | | 8.29M | 0.58M | -0.47M | | -2.79M | -8.08M | 3.36M | | -6.80M | -0.56M | 1.45M | | | | | | | | |
|
EBT
|
6.66M | 5.59M | 13.92M | 9.04M | 15.82M | 10.85M | 18.52M | 20.14M | 6.43M | 18.72M | 29.35M | 31.00M | 26.01M | 23.45M | 31.27M | 26.63M | 20.58M | 24.52M | -7.53M | 43.48M | 43.38M | 40.61M | 31.52M | 26.73M | 33.73M | 38.42M | 51.10M | 70.66M | 36.55M | 36.88M | 26.99M | 36.34M | 39.25M | 31.51M | 32.65M | 27.25M | 28.27M | 24.86M | 22.54M |
|
Tax Provisions
|
2.45M | 1.93M | 4.79M | 2.98M | 3.80M | 3.17M | 5.70M | 10.19M | 1.00M | 3.02M | 5.28M | 4.27M | 4.84M | 4.46M | 6.30M | 3.18M | 4.04M | 5.88M | -2.61M | 10.42M | 10.68M | 10.05M | 7.35M | 4.08M | 7.97M | 8.94M | 12.30M | 17.35M | 8.65M | 9.00M | 6.46M | 8.59M | 10.64M | 7.08M | 7.46M | 5.08M | 6.81M | 5.77M | 5.16M |
|
Profit After Tax
|
4.21M | 3.66M | 9.13M | 6.05M | 12.02M | 7.68M | 12.82M | 9.96M | 5.43M | 15.70M | 24.07M | 26.73M | 21.17M | 18.98M | 24.97M | 23.45M | 16.53M | 18.64M | -4.93M | 33.06M | 32.70M | 30.55M | 24.17M | 22.66M | 25.76M | 29.48M | 38.80M | 53.31M | 27.90M | 27.88M | 20.67M | 27.72M | 28.67M | 24.43M | 25.19M | 22.16M | 21.51M | 19.09M | 17.39M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.19M | 0.04M | 0.02M | 0.09M | -0.14M | 0.07M | -0.06M | 0.06M | 0.07M | 0.25M | -0.05M | 0.04M | 0.06M |
|
Income from Continuing Operations
|
4.20M | 3.66M | 9.13M | 6.05M | 12.02M | 7.68M | 12.82M | 9.96M | 5.43M | 15.70M | 24.07M | 26.73M | 21.17M | 18.98M | 24.97M | 23.45M | 16.53M | 18.64M | -4.93M | 33.06M | 32.70M | 30.55M | 24.17M | 22.66M | 25.76M | 29.48M | 38.80M | 53.31M | 27.90M | 27.88M | 20.53M | 27.75M | 28.61M | 24.43M | 25.19M | 22.16M | 21.46M | 19.09M | 17.39M |
|
Consolidated Net Income
|
4.20M | 3.66M | 9.13M | 6.05M | 12.02M | 7.68M | 12.82M | 9.96M | 5.43M | 15.70M | 24.07M | 26.73M | 21.17M | 18.98M | 24.97M | 23.45M | 16.53M | 18.64M | -4.93M | 33.06M | 32.70M | 30.55M | 24.17M | 22.66M | 25.76M | 29.48M | 38.80M | 53.31M | 27.90M | 27.88M | 20.53M | 27.75M | 28.61M | 24.43M | 25.19M | 22.16M | 21.46M | 19.09M | 17.39M |
|
Income towards Parent Company
|
4.20M | 3.66M | 9.13M | 6.05M | 12.02M | 7.68M | 12.82M | 9.96M | 5.43M | 15.70M | 24.07M | 26.73M | 21.17M | 18.98M | 24.97M | 23.45M | 16.53M | 18.64M | -4.93M | 33.06M | 32.70M | 30.55M | 24.17M | 22.66M | 25.76M | 29.48M | 38.80M | 53.31M | 27.90M | 27.88M | 20.53M | 27.75M | 28.61M | 24.43M | 25.19M | 22.16M | 21.46M | 19.09M | 17.39M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | 1.09M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
|
Net Income towards Common Stockholders
|
4.20M | 3.66M | 9.13M | 6.05M | 12.02M | 7.68M | 12.82M | 9.96M | 5.43M | 15.70M | 24.07M | 26.73M | 21.17M | 18.98M | 24.97M | 23.45M | 16.53M | 18.64M | -6.02M | 32.06M | 31.69M | 29.55M | 23.16M | 21.65M | 24.75M | 27.96M | 37.61M | 52.27M | 26.88M | 26.79M | 19.66M | 26.68M | 27.66M | 23.37M | 24.11M | 20.91M | 20.50M | 16.20M | 17.33M |
|
EPS (Basic)
|
0.25 | 0.16 | 0.36 | 0.22 | 0.38 | 0.24 | 0.40 | 0.31 | 0.12 | 0.33 | 0.50 | 0.56 | 0.43 | 0.37 | 0.50 | 0.47 | 0.28 | 0.31 | -0.10 | 0.53 | 0.53 | 0.49 | 0.40 | 0.37 | 0.42 | 0.48 | 0.64 | 0.89 | 0.46 | 0.45 | 0.33 | 0.46 | 0.47 | 0.40 | 0.42 | 0.36 | 0.35 | 0.28 | 0.30 |
|
EPS (Weighted Average and Diluted)
|
0.25 | 0.16 | 0.35 | 0.22 | 0.36 | 0.23 | 0.39 | 0.30 | 0.12 | 0.32 | 0.50 | 0.55 | 0.42 | 0.37 | 0.49 | 0.47 | 0.27 | 0.31 | -0.10 | 0.54 | 0.53 | 0.49 | 0.39 | 0.37 | 0.42 | 0.47 | 0.64 | 0.89 | 0.46 | 0.45 | 0.33 | 0.46 | 0.47 | 0.40 | 0.42 | 0.36 | 0.35 | 0.28 | 0.30 |
|
Shares Outstanding (Weighted Average)
|
17.29M | 25.66M | 25.84M | 25.85M | 32.39M | 32.53M | 32.53M | 32.58M | 47.99M | 48.14M | 48.31M | 48.40M | 51.40M | 51.12M | 51.12M | 50.36M | 60.30M | 60.58M | 60.36M | 60.38M | 59.92M | 59.85M | 59.85M | 59.42M | 59.24M | 59.39M | 59.13M | 59.14M | 59.20M | 59.49M | 59.42M | 59.42M | 58.71M | 58.71M | 58.48M | 58.46M | 58.56M | 58.38M | 57.39M |
|
Shares Outstanding (Diluted Average)
|
17.12M | 22.88M | 25.89M | 23.53M | 33.09M | 33.14M | 33.11M | 33.12M | 44.85M | 48.70M | 48.57M | 47.66M | 50.15M | 51.29M | 50.97M | 50.75M | 60.48M | 60.12M | 60.08M | 60.07M | 60.10M | 60.04M | 59.86M | 59.65M | 58.94M | 58.99M | 58.92M | 58.88M | 58.92M | 59.15M | 59.11M | 58.96M | 58.79M | 58.49M | 58.41M | 58.30M | 58.11M | 57.89M | 57.60M |
|
EBITDA
|
10.14M | 9.90M | 18.74M | 14.69M | 22.05M | -25.97M | -24.94M | -23.33M | -53.26M | -47.28M | -36.10M | -34.15M | -44.18M | -48.27M | -40.52M | -44.93M | -59.78M | -55.03M | -54.79M | -69.80M | -49.72M | -50.04M | -59.05M | -64.28M | -56.63M | -54.26M | -56.13M | -57.70M | -59.51M | -61.69M | -63.22M | -58.62M | -57.95M | -57.85M | -62.78M | -64.32M | -64.52M | -72.90M | -77.11M |
|
Tax Rate
|
36.84% | 34.50% | 34.41% | 33.02% | 24.02% | 29.22% | 30.78% | 50.57% | 15.63% | 16.12% | 17.98% | 13.77% | 18.59% | 19.04% | 20.15% | 11.94% | 19.65% | 23.98% | 34.62% | 23.96% | 24.62% | 24.76% | 23.33% | 15.25% | 23.64% | 23.27% | 24.07% | 24.56% | 23.68% | 24.39% | 23.93% | 23.64% | 27.10% | 22.47% | 22.86% | 18.66% | 24.08% | 23.22% | 22.87% |