|
Provisions
|
15.65M | 22.20M | 13.81M | 23.68M | 72.89M | 60.64M | 161.50M | 65.08M | 113.14M | 56.11M | 96.79M | 92.67M | 0.22M | 24.12M | 60.64M | 82.25M |
|
Revenue
|
73.16M | 115.47M | 136.00M | 183.34M | 426.77M | 425.80M | 389.95M | 4.45M | 4.70M | 6.48M | 405.29M | 532.78M | 540.58M | 7.00M | 10.75M | 13.25M |
|
Interest income - Loans
|
| 115.47M | 136.26M | 165.40M | 443.90M | 435.55M | 367.62M | 321.94M | 312.42M | 321.38M | 339.88M | 457.44M | 433.79M | 460.16M | 554.74M | 613.60M |
|
Interest income - Investments
|
| | -67.67M | -85.38M | 199.18M | 153.54M | 112.11M | 75.64M | 58.96M | 44.64M | 35.35M | 6.58M | 6.76M | 6.02M | 7.04M | 9.59M |
|
Interest Income - Debt Securities
|
198.01M | 161.52M | 151.92M | 88.51M | 40.93M | 44.84M | 35.34M | 30.52M | 26.99M | 31.19M | 19.85M | 21.62M | 20.66M | 31.30M | 50.36M | 91.78M |
|
Interest Income - Total
|
319.48M | 303.80M | 297.30M | 260.81M | 493.63M | 485.26M | 406.57M | 356.59M | 345.65M | 360.42M | 373.80M | 473.35M | 449.20M | 515.57M | 648.88M | 750.28M |
|
Interest Expense - Deposits
|
54.95M | 48.55M | 45.50M | 29.65M | 40.98M | 33.95M | 27.03M | 29.25M | 30.30M | 32.95M | 39.35M | 60.20M | 39.01M | 32.24M | 75.97M | 150.28M |
|
Interest Expense - Debt
|
12.38M | 12.24M | 12.27M | 10.91M | 8.62M | 9.19M | 9.07M | 6.19M | 2.40M | 1.90M | 2.21M | 1.99M | 1.64M | 0.73M | 8.74M | 11.02M |
|
Interest Expense - Fed Funds
|
116.75M | 100.61M | 93.28M | 60.58M | 29.25M | 29.65M | 29.57M | 18.80M | 7.22M | 7.79M | 7.42M | 1.33M | | | 3.31M | 0.54M |
|
Interest Expense - Others
|
3.17M | 4.08M | 4.08M | 0.91M | | | | | | | | | | | | |
|
Interest Expenses
|
188.72M | 168.60M | 156.36M | 103.52M | 83.96M | 76.78M | 69.20M | 57.16M | 41.48M | 44.52M | 51.00M | 64.92M | 41.83M | 33.49M | 88.01M | 161.84M |
|
Interest Income - Net
|
130.76M | 135.20M | 140.93M | 157.29M | 409.67M | 408.48M | 337.37M | 299.43M | 304.17M | 315.89M | 322.79M | 408.43M | 407.37M | 482.08M | 560.87M | 588.44M |
|
Interest Income - Total
|
115.11M | 113.00M | 127.12M | 133.61M | 336.78M | 347.83M | 175.87M | 234.35M | 191.03M | 259.79M | 226.00M | 315.76M | 407.15M | 457.96M | 500.23M | 506.19M |
|
Financial Services Fees
|
| | 20.57M | 25.35M | 30.92M | 29.86M | 29.04M | 30.08M | 28.17M | 32.43M | 32.28M | 47.54M | 55.97M | 54.64M | 54.11M | 52.27M |
|
Service Charges
|
30.14M | 38.18M | 43.11M | 47.63M | 86.16M | 77.95M | 76.63M | 74.10M | 69.31M | | | | | | | |
|
Investment Gain (Loss)
|
4.38M | 15.03M | 28.00M | 74.21M | | 4.37M | 2.57M | 0.00M | -6.90M | 0.01M | 8.27M | 4.73M | 0.02M | -0.25M | -1.15M | -0.01M |
|
Investment Banking Income
|
3.83M | 5.38M | 5.84M | 6.43M | 2.98M | 5.12M | 3.13M | 1.57M | -0.95M | 0.30M | 0.52M | 4.45M | 7.29M | 1.20M | 7.33M | 1.38M |
|
Income - Trust
|
| | | | | | | 27.43M | 25.79M | 25.93M | 26.22M | 31.79M | 35.04M | 32.63M | 32.99M | 35.62M |
|
Asset Management
|
14.47M | 17.97M | 20.57M | 25.35M | | | | | | | | | | | | |
|
Mortgage Banking
|
9.73M | 9.55M | 9.88M | 8.71M | 10.99M | 7.38M | 6.13M | 5.02M | 4.05M | 4.77M | 4.28M | 16.50M | 22.51M | 21.93M | 18.79M | 18.64M |
|
Trading Income
|
12.56M | 0.02M | -0.01M | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
4.21M | 4.98M | 5.98M | 6.25M | 7.03M | 7.01M | 6.45M | 6.16M | 5.62M | 5.76M | 5.21M | 5.85M | 7.00M | 8.24M | 8.74M | 9.71M |
|
Non-Interest Income
|
-1.81M | 4.06M | 32.45M | 26.05M | 17.09M | 17.32M | 52.58M | 66.82M | 78.69M | 80.09M | 82.49M | 124.35M | 133.21M | 131.69M | 128.38M | 123.25M |
|
Research & Development
|
| | | 4.77M | 10.55M | 6.02M | 5.65M | 7.12M | 8.01M | 8.23M | 9.87M | 20.82M | 18.96M | 21.89M | 27.16M | 27.58M |
|
Wages, Salaries and Other
|
32.02M | 41.72M | 45.55M | 45.78M | 91.96M | 85.28M | 79.00M | 76.76M | 79.75M | 76.52M | 82.53M | 132.93M | 133.44M | 142.93M | 155.83M | 159.71M |
|
Rent Expense
|
14.76M | 18.55M | 17.53M | 17.53M | 34.41M | 34.71M | 33.47M | 30.30M | 32.56M | 33.08M | 30.05M | 47.28M | 50.16M | 51.31M | 59.23M | 59.12M |
|
Restructuring Costs
|
| | | 4.99M | 17.66M | | | | | | 24.05M | 16.08M | | | | |
|
Other Operating Expenses
|
68.61M | 92.98M | 32.57M | 76.21M | 201.52M | 202.00M | 209.39M | 178.57M | 161.06M | 161.56M | 147.85M | 261.10M | 256.63M | 272.35M | 276.97M | 288.99M |
|
Operating Expenses
|
83.38M | 111.53M | 124.26M | 131.81M | 264.14M | 242.72M | 248.50M | 215.99M | 201.63M | 207.08M | 233.24M | 345.29M | 325.76M | 345.55M | 363.37M | 375.69M |
|
Operating Income
|
-12.61M | 0.89M | 7.76M | | | | | | | | | | | | | |
|
EBIT
|
-12.61M | 0.89M | 7.76M | 131.37M | 173.70M | 199.22M | 49.14M | 142.34M | 109.56M | 177.32M | 126.25M | 159.74M | 256.43M | 277.60M | 353.26M | 415.58M |
|
Other Non Operating Income
|
29.18M | -36.82M | -12.38M | -42.05M | -1.53M | -0.61M | -0.19M | -12.00M | 0.13M | | 0.32M | 7.34M | -1.48M | 0.04M | | |
|
EBT
|
29.92M | 5.54M | 35.32M | 27.86M | 89.74M | 122.43M | -20.06M | 85.18M | 68.09M | 132.80M | 75.25M | 94.83M | 214.60M | 244.10M | 265.25M | 253.75M |
|
Tax Provisions
|
6.97M | -4.30M | 2.43M | 3.30M | -8.71M | 37.25M | 19.77M | 25.99M | 19.10M | 48.39M | 21.41M | 20.50M | 68.45M | 77.87M | 83.38M | 55.58M |
|
Profit After Tax
|
22.95M | 9.83M | 34.45M | 24.55M | 98.45M | 85.18M | -2.50M | 59.19M | 52.65M | 84.41M | 53.84M | 74.33M | 146.15M | 166.24M | 181.87M | 198.17M |
|
Income from Continuing Operations
|
22.95M | 9.83M | 32.89M | 24.55M | 98.45M | 85.18M | -39.83M | 59.19M | 48.99M | 84.41M | 53.84M | 74.33M | 146.15M | 166.24M | 181.87M | 198.17M |
|
Consolidated Net Income
|
22.95M | 9.83M | 32.89M | 24.55M | 98.45M | 85.18M | -39.83M | 59.19M | 48.99M | 84.41M | 53.84M | 74.33M | 146.15M | 166.24M | 181.87M | 198.17M |
|
Income towards Parent Company
|
22.95M | 9.83M | 32.89M | 24.55M | 98.45M | 85.18M | -39.83M | 59.19M | 48.99M | 84.41M | 53.84M | 74.33M | 146.15M | 166.24M | 181.87M | 198.17M |
|
Preferred Dividend Payments
|
4.80M | 5.33M | 4.80M | 9.94M | 13.86M | 13.86M | 13.86M | 13.86M | 13.86M | 12.02M | 6.51M | 6.51M | 1.25M | | | |
|
Net Income towards Common Stockholders
|
18.14M | -18.21M | 29.65M | 14.62M | 84.58M | 71.32M | -16.37M | 45.32M | 38.78M | 72.39M | 47.33M | 67.81M | 144.90M | 166.24M | 181.87M | 198.17M |
|
EPS (Basic)
|
0.75 | -0.50 | 0.67 | 0.35 | 1.85 | 1.58 | -0.37 | 1.03 | 0.88 | 1.59 | 0.92 | 1.32 | 2.85 | 3.46 | 3.85 | 4.25 |
|
EPS (Weighted Average and Diluted)
|
0.75 | -0.50 | 0.67 | 0.35 | 1.73 | 1.50 | -0.37 | 1.03 | 0.88 | 1.52 | 0.92 | 1.32 | 2.81 | 3.44 | 3.83 | 4.23 |
|
Shares Outstanding (Weighted Average)
|
24.23M | 46.32M | 43.08M | | | | | 43.91M | 43.95M | 51.29M | 51.35M | 51.35M | 49.85M | 47.56M | 47.06M | 45.90M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 51.55M | 51.37M | 48.44M | 47.55M | 46.90M |
|
Tax Rate
|
23.30% | | 6.88% | 11.85% | | 30.43% | | 30.52% | 28.05% | 36.44% | 28.45% | 21.62% | 31.90% | 31.90% | 31.43% | 21.90% |