|
Provisions
|
5.70M | 8.00M | 7.75M | 7.90M | 2.80M | 2.63M | 1.27M | 2.62M | 4.45M | 3.49M | 1.64M | 59.40M | -11.83M | 7.77M | 18.70M | 7.69M |
|
Revenue
|
81.05M | 92.43M | 92.63M | 91.24M | 86.99M | 90.92M | 93.25M | 10.76M | 15.06M | 19.46M | 18.50M | 15.81M | 13.83M | 22.80M | 21.25M | 21.79M |
|
Interest income - Loans
|
90.59M | 88.18M | 82.99M | 76.17M | 69.86M | 70.56M | 77.69M | 122.96M | 170.59M | 249.55M | 279.93M | 349.22M | 315.24M | 390.39M | 521.87M | 545.24M |
|
Interest income - Investments
|
1.75M | 1.68M | 2.33M | 2.94M | 2.89M | 2.44M | 2.12M | 3.77M | 7.13M | 11.07M | 5.05M | 6.27M | 4.82M | 6.38M | 26.84M | 19.18M |
|
Interest Income - Debt Securities
|
3.51M | 11.50M | 10.06M | 8.51M | 7.40M | 6.84M | 6.05M | 6.70M | 11.11M | 16.03M | 23.81M | 24.12M | 22.03M | 34.41M | 59.27M | 77.75M |
|
Interest Income - Total
|
95.86M | 101.37M | 95.39M | 87.61M | 80.16M | 79.85M | 85.86M | 133.43M | 188.83M | 276.65M | 308.79M | 379.61M | 342.09M | 431.18M | 607.97M | 642.17M |
|
Interest Expense - Deposits
|
18.03M | 14.34M | 10.40M | 7.55M | 4.71M | 4.10M | 4.30M | 7.52M | 12.34M | 22.58M | 38.43M | 48.29M | 25.21M | 31.02M | 172.02M | 242.13M |
|
Interest Expense - Debt
|
12.37M | 9.91M | 7.66M | 6.56M | 4.92M | 3.40M | 4.73M | 5.65M | 7.28M | 13.57M | 14.39M | 18.37M | 11.54M | 22.68M | 66.22M | 66.00M |
|
Interest Expense - Fed Funds
|
| 0.43M | 0.28M | 0.20M | 0.12M | 0.08M | 0.10M | 0.10M | 0.12M | 0.17M | 0.28M | 0.56M | 0.25M | 0.16M | 0.93M | 1.89M |
|
Interest Expense - Others
|
| 0.85M | 0.80M | 0.86M | 0.81M | 0.81M | 0.78M | 1.07M | 2.67M | 5.52M | 5.67M | 10.79M | 11.29M | 12.15M | 19.29M | 28.43M |
|
Interest Expenses
|
30.40M | 24.25M | 18.06M | 14.10M | 9.63M | 7.50M | 9.03M | 13.16M | 19.61M | 36.15M | 52.82M | 66.66M | 36.75M | 53.70M | 238.24M | 308.14M |
|
Interest Income - Net
|
65.46M | 77.11M | 77.33M | 73.51M | 70.53M | 72.35M | 76.83M | 120.26M | 169.22M | 240.50M | 255.97M | 312.95M | 305.34M | 377.48M | 369.73M | 334.04M |
|
Interest Income - Total
|
59.76M | 69.11M | 69.58M | 65.61M | 67.73M | 69.72M | 75.55M | 117.64M | 164.77M | 237.01M | 254.34M | 253.55M | 317.17M | 369.71M | 352.05M | 326.35M |
|
Financial Services Fees
|
-0.02M | 0.29M | 0.43M | 0.54M | 0.75M | 0.82M | 0.27M | 0.25M | | | | | | | | |
|
Service Charges
|
10.51M | 11.21M | 7.60M | 7.54M | 7.45M | 8.59M | 8.39M | 10.76M | 15.06M | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | -0.20M | 0.27M | 21.21M | 7.14M | -0.11M | -0.70M | -0.16M |
|
Investment Banking Income
|
3.90M | 3.66M | 3.00M | 4.72M | 2.14M | 0.77M | 0.82M | 0.99M | 0.10M | 0.67M | 0.02M | 8.28M | 3.19M | 0.36M | 0.43M | 2.36M |
|
Asset Management
|
| | | 1.51M | 2.17M | 2.28M | 2.19M | 2.32M | 2.15M | | | | | | | |
|
Card Income
|
| | 2.67M | 3.10M | 3.58M | 3.48M | 3.54M | 4.83M | 6.96M | 9.23M | 10.26M | 11.42M | 13.36M | 9.22M | 5.91M | 6.20M |
|
Other Non-Interest Income
|
3.10M | 3.28M | -9.25M | 7.08M | 3.52M | 7.83M | 2.07M | 4.49M | 5.38M | 5.11M | 5.42M | 6.42M | 6.83M | 7.36M | 11.16M | 10.96M |
|
Non-Interest Income
|
15.59M | 15.31M | 15.30M | 17.72M | 16.46M | 18.58M | 16.43M | 20.41M | 27.07M | 34.83M | 42.16M | 73.93M | 51.93M | 59.09M | 33.62M | 50.19M |
|
Amortization - Intangibles
|
| | | | | | 0.02M | 0.62M | 2.04M | 3.81M | | | | 4.72M | 3.98M | 3.33M |
|
Depreciation & Amortization - Total
|
2.14M | 2.20M | 2.44M | 2.63M | 2.72M | 3.28M | 3.73M | 5.10M | 6.77M | 8.32M | 7.72M | 7.77M | 5.44M | 4.99M | 4.65M | 4.25M |
|
Research & Development
|
3.39M | 3.43M | 3.59M | 3.63M | 4.00M | 4.24M | 4.73M | 7.58M | 8.85M | 13.29M | 14.81M | 17.47M | 21.57M | 23.09M | 24.84M | 24.28M |
|
Wages, Salaries and Other
|
24.01M | 28.15M | 28.08M | 27.61M | 28.76M | 31.43M | 31.95M | 47.10M | 60.10M | 83.14M | 89.91M | 114.16M | 120.01M | 131.91M | 135.80M | 138.34M |
|
Share-based Compensation (IS)
|
| 0.04M | 0.06M | 0.07M | 0.09M | 0.10M | 0.11M | | | | | | | | | |
|
Rent Expense
|
5.99M | 5.50M | 5.07M | 5.07M | 5.56M | 5.51M | 5.72M | 8.33M | 10.66M | 17.91M | 17.16M | 20.78M | 20.48M | 20.82M | 21.19M | 20.81M |
|
Restructuring Costs
|
1.28M | | | | | | 1.88M | 16.53M | 8.29M | 26.91M | 10.50M | 15.95M | 1.50M | 2.73M | 0.02M | 1.80M |
|
Other Operating Expenses
|
37.74M | 42.52M | 41.57M | 41.05M | 46.96M | 44.74M | 44.72M | 65.31M | 91.95M | 119.91M | 138.95M | 184.47M | 177.86M | 183.25M | 198.22M | 194.74M |
|
Operating Expenses
|
50.54M | 53.65M | 52.66M | 52.39M | 59.24M | 57.76M | 60.77M | 102.85M | 126.52M | 186.34M | 189.14M | 246.43M | 226.86M | 234.88M | 248.91M | 245.88M |
|
Operating Income
|
| 10.77M | 11.28M | 10.83M | 8.73M | 10.69M | 10.92M | -99.77M | -122.27M | -180.38M | -185.61M | -247.18M | -228.54M | -229.71M | -247.69M | -247.15M |
|
EBIT
|
55.21M | 10.77M | 11.28M | 10.83M | 8.73M | 10.69M | 10.92M | -99.77M | -122.27M | -180.38M | -185.61M | -247.18M | -228.54M | -229.71M | -247.69M | -247.15M |
|
EBT
|
24.81M | 30.78M | 32.21M | 30.95M | 24.94M | 30.53M | 31.20M | 35.20M | 65.33M | 85.50M | 107.36M | 81.04M | 142.24M | 193.92M | 136.76M | 130.66M |
|
Tax Provisions
|
9.15M | 14.95M | 12.17M | 10.93M | 10.36M | 10.61M | 10.88M | 12.15M | 22.86M | 13.57M | 18.78M | 17.73M | 32.16M | 46.56M | 32.70M | 30.27M |
|
Profit After Tax
|
15.65M | 20.38M | 20.74M | 20.02M | 16.33M | 19.92M | 20.32M | 23.05M | 42.47M | 71.93M | 88.57M | 63.31M | 110.08M | 147.36M | 104.06M | 100.39M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.75M | 0.04M | 0.33M |
|
Income from Continuing Operations
|
15.65M | 15.83M | 20.04M | 20.02M | 14.58M | 19.92M | 20.32M | 23.05M | 42.47M | 71.93M | 88.57M | 63.31M | 110.08M | 147.36M | 104.06M | 100.39M |
|
Consolidated Net Income
|
15.65M | 15.83M | 20.04M | 20.02M | 14.58M | 19.92M | 20.32M | 23.05M | 42.47M | 71.93M | 88.57M | 63.31M | 110.08M | 147.36M | 104.06M | 100.39M |
|
Income towards Parent Company
|
15.65M | 15.83M | 20.04M | 20.02M | 14.58M | 19.92M | 20.32M | 23.05M | 42.47M | 71.93M | 88.57M | 63.31M | 110.08M | 147.36M | 104.06M | 100.39M |
|
Preferred Dividend Payments
|
3.17M | | | | | | | | | | | 2.10M | 4.02M | 4.02M | 4.02M | 4.02M |
|
Net Income towards Common Stockholders
|
12.48M | 20.38M | 20.74M | 20.02M | 14.58M | 19.92M | 20.32M | 23.05M | 42.47M | 71.93M | 88.57M | 61.21M | 106.06M | 142.59M | 100.01M | 96.05M |
|
EPS (Basic)
|
0.98 | 1.12 | 1.14 | 1.13 | 0.96 | 1.19 | 1.22 | 1.00 | 1.32 | 1.54 | 1.77 | 1.02 | 1.79 | 2.43 | 1.70 | 1.65 |
|
EPS (Weighted Average and Diluted)
|
0.98 | 1.12 | 1.14 | 1.12 | 0.95 | 1.19 | 1.21 | 0.98 | 1.28 | 1.51 | 1.75 | 1.02 | 1.78 | 2.42 | 1.70 | 1.65 |
|
Shares Outstanding (Weighted Average)
|
| 18.84M | 18.85M | 18.01M | 17.39M | 17.01M | 17.28M | 25.85M | 32.58M | 48.40M | 50.36M | 60.38M | 59.42M | 59.14M | 59.42M | 58.46M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 23.53M | 33.12M | 47.66M | 50.75M | 60.07M | 59.65M | 58.88M | 58.96M | 58.30M |
|
Tax Rate
|
36.90% | 48.58% | 37.78% | 35.31% | 41.55% | 34.75% | 34.88% | 34.53% | 34.99% | 15.87% | 17.50% | 21.88% | 22.61% | 24.01% | 23.91% | 23.16% |