|
Provisions
|
329.68M | 341.58M | 527.00M | 423.00M | 716.00M | 932.00M | 955.00M | 1,048.00M | 1,129.00M | 1,319.00M | 593.00M | 1,402.00M | 1,721.00M | 2,040.00M |
|
Revenue
|
2,010.77M | 1,810.32M | 2,306.84M | 2,719.00M | 2,192.00M | 3,883.00M | 3,756.00M | 4,232.00M | 4,749.00M | 4,894.00M | 4,895.00M | 5,064.00M | 5,299.00M | 5,688.00M |
|
Interest income - Loans
|
| 1,712.07M | 2,154.00M | 1,911.00M | 1,870.00M | 3,036.00M | 3,183.00M | 3,658.00M | 4,127.00M | 4,368.00M | | | | |
|
Interest income - Investments
|
155.37M | 132.28M | 206.00M | 172.00M | 100.00M | 69.00M | 34.00M | 27.00M | 20.00M | | | | | |
|
Interest Income - Debt Securities
|
343.43M | 296.39M | 253.00M | 266.00M | 344.00M | 676.00M | 593.00M | 576.00M | 559.00M | 573.00M | 609.00M | 621.00M | 675.00M | 728.00M |
|
Interest Income - Total
|
1,871.23M | 1,714.81M | 2,154.00M | 1,973.00M | 1,930.00M | 3,110.00M | 3,196.00M | 3,658.00M | 4,127.00M | 4,368.00M | 4,364.00M | 4,435.00M | 4,564.00M | 4,993.00M |
|
Interest Expense - Debt
|
1,284.77M | 1,075.20M | 920.00M | 734.00M | 715.00M | 856.00M | 816.00M | 875.00M | 970.00M | 1,027.00M | 937.00M | 892.00M | 1,019.00M | 1,185.00M |
|
Interest Expenses
|
1.96M | 1.84M | 0.16M | | | | | | | | | | | |
|
Interest Income - Net
|
586.46M | 639.61M | 1,234.00M | 1,239.00M | 1,215.00M | 2,254.00M | 2,380.00M | 2,783.00M | 3,157.00M | 3,341.00M | 3,427.00M | 3,543.00M | 3,545.00M | 3,808.00M |
|
Interest Income - Total
|
256.78M | 298.03M | 707.00M | 816.00M | 499.00M | 1,322.00M | 1,425.00M | 1,735.00M | 2,028.00M | 2,022.00M | 2,834.00M | 2,141.00M | 1,824.00M | 1,768.00M |
|
Financial Services Fees
|
-46.10M | -0.27M | 0.13M | 0.45M | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | 15.00M | 14.00M | -1.00M | | | | | | |
|
Investment Banking Income
|
| | | | | 167.00M | | 18.00M | | | 47.00M | 63.00M | 52.00M | 23.00M |
|
Trading Income
|
0.02M | 0.24M | 0.21M | 5.00M | -3.00M | 7.00M | | | | | | | | |
|
Other Non-Interest Income
|
327.81M | 280.07M | 456.00M | 376.00M | 360.00M | 875.00M | 1,054.00M | 1,104.00M | 1,157.00M | 1,162.00M | 989.00M | 1,438.00M | 1,795.00M | 2,155.00M |
|
Non-Interest Income
|
141.50M | 97.34M | 153.00M | 746.00M | 262.00M | 773.00M | 560.00M | 574.00M | 622.00M | 526.00M | 531.00M | 629.00M | 735.00M | 695.00M |
|
Wages, Salaries and Other
|
359.72M | 320.16M | 464.00M | 360.00M | 485.00M | 788.00M | 777.00M | 917.00M | 808.00M | 756.00M | 839.00M | 836.00M | 855.00M | 879.00M |
|
Restructuring Costs
|
| 23.50M | | | 62.00M | 108.00M | 69.00M | 54.00M | | | | | | |
|
Other Operating Expenses
|
758.42M | 677.24M | 782.00M | 701.00M | 925.00M | 1,631.00M | 1,485.00M | 1,631.00M | 1,552.00M | 1,571.00M | 1,624.00M | 1,615.00M | 1,719.00M | 1,796.00M |
|
Operating Expenses
|
758.42M | 700.74M | 782.00M | 701.00M | 987.00M | 1,739.00M | 1,554.00M | 1,685.00M | 1,552.00M | 1,571.00M | 1,624.00M | 1,615.00M | 1,719.00M | 1,796.00M |
|
EBIT
|
-358.18M | -303.53M | 157.16M | 861.00M | -353.00M | 356.00M | 431.00M | 624.00M | 1,098.00M | 977.00M | 1,741.00M | 1,155.00M | 840.00M | 667.00M |
|
Interest & Investment Income
|
37.66M | 35.90M | 35.00M | 39.00M | 52.00M | 86.00M | 73.00M | 66.00M | 95.00M | 75.00M | 65.00M | 61.00M | 116.00M | 108.00M |
|
EBT
|
-360.14M | -305.37M | 157.00M | 861.00M | -353.00M | 356.00M | 431.00M | 624.00M | 1,098.00M | 977.00M | 1,741.00M | 1,155.00M | 840.00M | 667.00M |
|
Tax Provisions
|
-118.41M | -87.67M | -16.00M | 272.00M | -133.00M | 113.00M | 248.00M | 177.00M | 243.00M | 247.00M | 427.00M | 283.00M | 199.00M | 158.00M |
|
Profit After Tax
|
-241.73M | -217.70M | 94.00M | 589.00M | -220.00M | 243.00M | 183.00M | 447.00M | 855.00M | 730.00M | 1,314.00M | 872.00M | 641.00M | 509.00M |
|
Income from Non-Controlling Interests
|
| | 113.00M | 126.00M | 127.00M | 28.00M | | | | | | | | |
|
Income from Continuing Operations
|
-241.73M | -217.70M | 173.00M | 589.00M | -220.00M | 243.00M | 183.00M | 447.00M | 855.00M | 730.00M | 1,314.00M | 872.00M | 641.00M | 509.00M |
|
Consolidated Net Income
|
-241.73M | -217.70M | 173.00M | 589.00M | -220.00M | 243.00M | 183.00M | 447.00M | 855.00M | 730.00M | 1,314.00M | 872.00M | 641.00M | 509.00M |
|
Income towards Parent Company
|
-241.73M | -217.70M | 173.00M | 589.00M | -220.00M | 243.00M | 183.00M | 447.00M | 855.00M | 730.00M | 1,314.00M | 872.00M | 641.00M | 509.00M |
|
Net Income towards Common Stockholders
|
-241.73M | -217.70M | 8.00M | 463.00M | -220.00M | 243.00M | 183.00M | 447.00M | 855.00M | 730.00M | 1,314.00M | 872.00M | 641.00M | 509.00M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
| | 114.82M | 115.06M | 134.48M | 134.75M | 135.31M | 135.79M | 136.10M | 134.33M | 131.36M | 122.21M | 119.90M | 119.35M |
|
EBITDA
|
-358.18M | -303.53M | 157.16M | 861.00M | -353.00M | 356.00M | 431.00M | 624.00M | 1,098.00M | 977.00M | 1,741.00M | 1,155.00M | 840.00M | 667.00M |
|
Tax Rate
|
32.88% | 28.71% | | 31.59% | 37.68% | 31.74% | 57.54% | 28.37% | 22.13% | 25.28% | 24.53% | 24.50% | 23.69% | 23.69% |