|
Provisions
|
16.30M | 25.48M | 0.01M | 0.03M | 0.14M | 0.75M | 0.46M | 0.57M | 1.02M | -0.10M | 0.07M | 3.87M | 0.20M | 0.22M | 0.03M | 0.00M | 0.00M | 0.01M | | | |
|
Revenue
|
44.88M | 64.29M | 61.86M | 67.04M | 72.89M | 61.88M | 50.73M | 65.15M | 52.63M | 48.45M | 57.19M | 74.58M | 75.67M | 65.75M | 63.21M | 86.28M | 91.17M | 80.82M | 90.81M | 100.25M | 104.56M |
|
Interest income - Loans
|
62.49M | 92.04M | 84.10M | 78.03M | 91.45M | 95.45M | 100.34M | 107.87M | 123.61M | 119.63M | 119.94M | 121.58M | 132.09M | 131.81M | 126.28M | 125.08M | 135.53M | 134.34M | 139.12M | 141.14M | 153.71M |
|
Other interest income
|
0.27M | 0.28M | 0.15M | 0.35M | 0.53M | 0.51M | 0.37M | 0.00M | 0.64M | 0.40M | 0.43M | 0.90M | 1.07M | 1.11M | 1.06M | 1.23M | 1.06M | 1.39M | 1.15M | 1.30M | 1.38M |
|
Interest Income - Total
|
62.76M | 92.32M | 84.26M | 78.38M | 91.98M | 95.96M | 100.71M | 107.88M | 124.24M | 120.03M | 120.37M | 122.49M | 133.16M | 132.92M | 127.34M | 126.30M | 136.59M | 135.72M | 140.27M | 142.44M | 155.09M |
|
Interest Expenses
|
4.51M | 4.51M | 4.47M | 6.38M | 6.41M | 6.85M | 7.45M | 7.88M | 9.10M | 10.74M | 11.37M | 11.23M | 12.08M | 12.07M | 11.43M | 10.96M | 11.29M | 11.03M | 10.25M | 9.64M | 10.08M |
|
Interest Income - Net
|
58.25M | 87.81M | 79.79M | 71.99M | 85.56M | 89.11M | 93.26M | 100.00M | 115.15M | 109.29M | 109.00M | 111.25M | 121.09M | 120.85M | 115.91M | 115.34M | 125.31M | 124.69M | 130.02M | 132.80M | 145.01M |
|
Other Non-Interest Income
|
15.28M | 20.10M | | 0.03M | 0.01M | 0.09M | 0.33M | 0.46M | 0.83M | | | | | | | | | | | | |
|
Non-Interest Income
|
15.28M | 20.10M | | 0.03M | 0.01M | 0.09M | 0.33M | 0.46M | 0.83M | | | | | | | | | | | | |
|
Research & Development
|
1.95M | 1.98M | 2.15M | 2.42M | 2.70M | 2.80M | 3.13M | 3.29M | 3.30M | 3.33M | 3.17M | 3.28M | 3.14M | 2.96M | 3.06M | 2.96M | 3.04M | | | | |
|
Wages, Salaries and Other
|
8.93M | 18.25M | 14.27M | 14.69M | 17.33M | 18.76M | 16.83M | 15.31M | 14.60M | 13.23M | 14.52M | 16.12M | 14.76M | 15.27M | 16.00M | 16.23M | 13.80M | 14.45M | 13.78M | 17.75M | 14.51M |
|
Selling, General & Administrative
|
1.95M | 2.97M | 1.91M | 5.29M | 4.14M | 2.52M | 2.72M | 3.29M | 2.98M | 3.33M | 3.11M | 3.34M | 3.75M | 3.44M | 3.78M | 3.86M | 3.59M | 3.83M | 3.86M | 3.92M | 3.90M |
|
Rent Expense
|
0.84M | 0.83M | 0.88M | 0.88M | 1.01M | 1.02M | 1.07M | 1.07M | 1.09M | 1.21M | 1.11M | 1.11M | 1.11M | 1.11M | 0.94M | 1.04M | 1.00M | 1.04M | 1.04M | 1.03M | 1.03M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 2.92M | -0.03M | 0.06M | 0.04M | 1.50M | -0.00M | |
|
Other Operating Expenses
|
20.79M | 42.35M | 32.54M | 40.46M | 53.54M | 52.17M | 45.96M | 51.10M | 46.22M | 50.20M | 46.07M | 48.52M | 52.09M | 49.53M | 47.23M | 48.96M | 48.38M | 51.24M | 41.91M | 50.49M | 51.18M |
|
Operating Expenses
|
25.54M | 48.13M | 37.48M | 49.05M | 61.38M | 58.51M | 52.89M | 58.75M | 53.59M | 58.07M | 53.46M | 56.24M | 60.09M | 57.04M | 57.93M | 56.79M | 56.07M | 56.15M | 48.32M | 55.44M | 56.11M |
|
Operating Income
|
19.34M | 16.16M | 24.38M | 17.99M | 11.51M | 3.37M | -2.16M | 6.40M | -0.97M | -9.61M | 3.73M | 18.33M | 15.58M | 8.71M | 5.28M | 29.49M | 35.09M | 24.67M | 42.49M | 44.81M | 48.45M |
|
EBIT
|
19.34M | 16.16M | 24.38M | 17.99M | 11.51M | 3.37M | -2.16M | 6.40M | -0.97M | -9.61M | 3.73M | 18.33M | 15.58M | 8.71M | 5.28M | 29.49M | 35.09M | 24.67M | 42.49M | 44.81M | 48.45M |
|
Other Non Operating Income
|
| | | | 6.44M | -6.44M | | | | 0.05M | 0.19M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
EBT
|
19.34M | 16.16M | 24.38M | 17.99M | 31.09M | 16.64M | 0.24M | 9.70M | 0.40M | -7.20M | 4.10M | 18.80M | 16.00M | 2.98M | 10.54M | 28.60M | 34.40M | 14.60M | 22.04M | 12.70M | 81.60M |
|
Tax Provisions
|
| | | | 0.70M | -0.39M | 0.54M | 0.20M | 1.01M | -2.10M | 0.15M | 0.70M | 0.50M | 1.03M | 0.40M | 0.91M | 2.30M | 0.60M | 1.70M | 1.22M | 5.65M |
|
Profit After Tax
|
19.34M | 16.16M | 24.38M | 17.99M | 30.39M | 17.03M | 1.08M | 9.50M | -0.66M | -1.44M | 3.93M | 18.08M | 15.53M | 1.94M | 10.13M | 27.68M | 32.06M | 13.97M | 20.39M | -20.78M | 75.93M |
|
Equity Income
|
| | | | | | | | | | | | | | | | 0.63M | 0.81M | 1.08M | 1.12M | 1.36M |
|
Income from Non-Controlling Interests
|
| | | | 16.27M | 5.60M | -1.37M | 6.04M | -0.09M | -8.33M | 3.68M | 15.93M | 13.36M | 7.51M | 4.59M | 24.61M | 27.79M | 19.58M | 31.76M | 32.26M | 34.30M |
|
Income from Continuing Operations
|
19.34M | 16.16M | 24.38M | 17.99M | 30.39M | 17.03M | -0.30M | 9.50M | -0.61M | -5.10M | 3.95M | 18.10M | 15.50M | 1.94M | 10.13M | 27.69M | 32.10M | 14.00M | 20.34M | 11.48M | 75.95M |
|
Consolidated Net Income
|
19.34M | 16.16M | 24.38M | 17.99M | 30.39M | 17.03M | -0.30M | 9.50M | -0.61M | -5.10M | 3.95M | 18.10M | 15.50M | 1.94M | 10.13M | 27.69M | 32.10M | 14.00M | 20.34M | 11.48M | 75.95M |
|
Income towards Parent Company
|
19.34M | 16.16M | 24.38M | 17.99M | 30.39M | 17.03M | -0.30M | 9.50M | -0.61M | -5.10M | 3.95M | 18.10M | 15.50M | 1.94M | 10.13M | 27.69M | 32.10M | 14.00M | 20.34M | 11.48M | 75.95M |
|
Net Income towards Common Stockholders
|
19.34M | 16.16M | 24.38M | 17.99M | 30.39M | 17.03M | -0.30M | 9.50M | -0.61M | -5.10M | 3.95M | 18.10M | 15.50M | 1.94M | 10.13M | 27.69M | 32.10M | 14.00M | 20.34M | 11.48M | 75.95M |
|
EPS (Basic)
|
0.64 | 0.14 | 0.21 | 0.16 | 1.06 | 0.85 | 0.08 | 0.26 | -0.04 | 0.22 | 0.02 | 0.14 | 0.13 | -0.35 | 0.29 | 0.16 | 0.21 | -0.29 | -0.48 | -0.78 | 1.48 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.29 | 0.19 | 0.00 | 0.10 | -0.04 | -0.04 | 0.02 | 0.14 | 0.13 | -0.35 | 0.10 | 0.16 | 0.21 | -0.29 | -0.48 | -0.78 | 0.77 |
|
Shares Outstanding (Weighted Average)
|
30.30M | 115.23M | 115.23M | 115.23M | 109.96M | 109.97M | 109.97M | 109.69M | 109.34M | 109.58M | 109.79M | 110.52M | 110.52M | 110.67M | 110.92M | 111.26M | 86.25M | 86.21M | 86.40M | 86.81M | 87.31M |
|
Shares Outstanding (Diluted Average)
|
| | | | 84.46M | 84.47M | 84.47M | 84.38M | 84.28M | 84.26M | 15.19M | 15.87M | 17.06M | 16.39M | 86.24M | 86.15M | 20.46M | 20.15M | 23.69M | 26.61M | 88.24M |
|
EBITDA
|
19.34M | 16.16M | 24.38M | 17.99M | 11.51M | 3.37M | -2.16M | 6.40M | -0.97M | -9.61M | 3.73M | 18.33M | 15.58M | 8.71M | 5.28M | 29.49M | 35.09M | 24.67M | 42.49M | 44.81M | 48.45M |
|
Tax Rate
|
| | | | 2.26% | | | 2.08% | | 29.17% | 3.56% | 3.72% | 3.13% | 34.66% | 3.83% | 3.20% | 6.69% | 4.11% | 7.71% | 9.63% | 6.92% |