|
Provisions
|
89.67M | 8.89M | 6.28M | -8.55M | | -4.40M | 0.75M | 1.80M | 19.01M | 1.60M | 10.41M | 4.33M | 6.55M | 16.50M | 12.75M |
|
Revenue
|
123.52M | 99.96M | 96.56M | 86.44M | 86.28M | 88.38M | 6.68M | 6.72M | 7.33M | 8.04M | 7.91M | 9.41M | 9.89M | 9.82M | 11.43M |
|
Interest income - Loans
|
99.30M | 80.08M | 66.77M | 56.19M | 52.93M | 53.03M | 56.02M | 70.74M | 88.77M | 97.72M | 90.92M | 90.61M | 176.38M | 244.19M | 253.32M |
|
Interest income - Investments
|
0.25M | 0.29M | 0.30M | 0.30M | 0.31M | 0.31M | 0.33M | 0.37M | 0.47M | 0.60M | 0.48M | 0.46M | 0.94M | 1.92M | 2.28M |
|
Interest Income - Debt Securities
|
13.39M | 12.82M | 12.40M | 13.24M | 14.13M | 14.04M | 15.87M | 11.30M | 12.44M | 12.07M | 10.79M | 11.77M | 31.57M | 37.94M | 34.66M |
|
Interest Income - Deposits
|
0.16M | 0.23M | 0.12M | 0.11M | 0.07M | 0.06M | 0.17M | 0.13M | 0.33M | 0.46M | 0.26M | 0.66M | 2.17M | 2.50M | 2.39M |
|
Interest Income - Fed Funds
|
0.00M | 0.00M | | | | | | | | | | | | | |
|
Interest Income - Total
|
106.68M | 85.42M | 75.08M | 69.04M | 68.04M | 68.16M | 73.38M | 87.50M | 107.62M | 115.59M | 104.22M | 105.17M | 216.47M | 291.97M | 297.90M |
|
Interest Expense - Deposits
|
18.80M | 14.48M | 8.81M | 6.77M | 4.50M | 3.20M | 3.64M | 4.23M | 5.83M | 6.74M | 5.03M | 1.51M | 1.90M | 8.76M | 20.15M |
|
Interest Expense - Debt
|
4.31M | 4.58M | 4.92M | 5.30M | 4.92M | 4.29M | 4.33M | 4.00M | 3.72M | 3.72M | 2.21M | 1.61M | 2.19M | 2.19M | 2.19M |
|
Interest Expense - Fed Funds
|
0.03M | 0.00M | 0.00M | 0.00M | | | | 0.02M | 0.46M | 0.58M | 0.20M | 0.08M | 0.04M | 0.09M | 0.34M |
|
Interest Expense - Others
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.74M | 1.43M | 1.75M | 0.18M | | 0.48M | 18.77M | 14.61M |
|
Interest Expenses
|
28.07M | 21.47M | 15.73M | 13.79M | 10.98M | 9.08M | 9.94M | 12.63M | 16.68M | 18.84M | 12.46M | 8.45M | 10.32M | 40.04M | 56.27M |
|
Interest Income - Net
|
78.61M | 63.95M | 59.35M | 55.25M | 57.06M | 59.09M | 63.44M | 74.88M | 90.94M | 96.76M | 91.75M | 96.72M | 206.16M | 251.93M | 241.63M |
|
Interest Income - Total
|
-11.05M | 55.06M | 53.06M | 63.80M | 60.36M | 63.49M | 62.69M | 73.08M | 89.71M | 95.16M | 81.34M | 92.39M | 199.61M | 235.43M | 228.88M |
|
Financial Services Fees
|
-0.06M | -0.34M | -0.29M | 1.91M | 1.42M | 1.63M | 1.72M | 1.78M | | | | | | | |
|
Service Charges
|
8.56M | 8.13M | 7.68M | 7.26M | 7.08M | 6.82M | 6.68M | 6.72M | | | | | | | |
|
Investment Gain (Loss)
|
2.73M | 0.63M | 1.57M | -1.91M | 1.72M | -0.18M | -2.21M | 0.47M | 0.36M | 4.51M | -0.03M | 0.23M | -0.94M | -4.15M | |
|
Investment Banking Income
|
9.70M | 5.46M | 10.69M | 5.63M | 3.59M | 5.78M | 6.34M | 4.80M | 3.79M | 5.11M | 15.52M | 9.30M | 2.02M | 1.48M | 1.80M |
|
Income - Trust
|
6.85M | 6.82M | 6.04M | 6.34M | 6.20M | 5.95M | 5.67M | 6.20M | | | | | | | |
|
Mortgage Banking
|
1.54M | 1.05M | 1.31M | 0.82M | 0.62M | 0.91M | 1.04M | 0.78M | | | | | | | |
|
Card Income
|
2.78M | 3.00M | 3.55M | 3.46M | 3.81M | 4.03M | 4.03M | 4.20M | 5.66M | 5.86M | 5.53M | 6.71M | 10.99M | 10.05M | 10.11M |
|
Other Non-Interest Income
|
5.17M | 41.17M | 27.86M | 11.21M | 6.64M | 5.23M | 4.94M | 4.78M | 3.88M | 2.28M | 3.07M | 2.33M | 5.24M | 4.20M | 4.22M |
|
Non-Interest Income
|
44.91M | 36.01M | 37.22M | 31.18M | 29.22M | 29.29M | 28.57M | 30.37M | 31.35M | 35.80M | 37.49M | 39.26M | 43.12M | 34.18M | 43.82M |
|
Amortization - Intangibles
|
1.79M | 0.85M | 1.40M | 2.10M | 1.18M | 0.54M | 0.84M | 5.94M | 8.34M | 7.42M | 5.47M | 5.11M | 5.29M | 5.33M | 5.16M |
|
Depreciation & Amortization - Total
|
6.20M | 5.60M | 4.61M | 4.26M | 3.97M | 4.36M | 6.06M | 5.95M | 6.92M | 8.29M | 8.50M | 13.55M | 14.99M | 14.44M | 16.16M |
|
Research & Development
|
| | | | | | 4.35M | 4.39M | 6.75M | 5.63M | 5.14M | 7.94M | 15.79M | 7.28M | 9.47M |
|
Wages, Salaries and Other
|
36.87M | 34.02M | 34.99M | 36.69M | 36.17M | 35.06M | 36.23M | 40.08M | 44.16M | 46.87M | 49.55M | 57.69M | 86.57M | 88.57M | 98.03M |
|
Rent Expense
|
5.14M | 5.11M | 4.84M | 5.03M | 4.96M | 6.26M | 6.06M | 5.95M | | | | | | | |
|
Other Operating Expenses
|
2.66M | 86.86M | 80.90M | 73.85M | 64.74M | 57.80M | 50.29M | 52.86M | 63.47M | 65.18M | 67.78M | 82.30M | 120.39M | 123.49M | 134.12M |
|
Operating Expenses
|
100.64M | 97.57M | 90.35M | 83.14M | 73.68M | 68.42M | 66.76M | 69.15M | 77.13M | 79.10M | 81.42M | 103.78M | 151.17M | 145.20M | 159.75M |
|
Operating Income
|
| -2.27M | -0.03M | 4.14M | 5.56M | 8.53M | 8.58M | 11.82M | 9.23M | 10.89M | 7.86M | 5.85M | 19.23M | 26.13M | 23.72M |
|
EBIT
|
-38.71M | -2.27M | -0.03M | 4.14M | 5.56M | 8.53M | 8.58M | 11.82M | 9.23M | 10.89M | 7.86M | 5.85M | 19.23M | 26.13M | 23.72M |
|
EBT
|
-66.78M | -6.50M | -0.07M | 11.84M | 15.90M | 24.36M | 24.50M | 34.30M | 43.94M | 51.86M | 37.41M | 27.87M | 91.55M | 124.41M | 112.96M |
|
Tax Provisions
|
41.87M | | | -70.24M | 5.76M | 8.98M | 8.82M | 19.16M | 9.92M | 12.40M | 9.58M | 7.82M | 24.14M | 32.68M | 27.69M |
|
Profit After Tax
|
-108.65M | -6.50M | -0.07M | 82.08M | 10.14M | 15.38M | 15.68M | 15.14M | 34.01M | 39.45M | 34.61M | 30.36M | 31.77M | 91.73M | 85.26M |
|
Equity Income
|
| | 6.55M | 71.31M | | | | | 11.26M | 26.62M | -6.78M | -10.31M | 35.63M | 35.08M | 37.08M |
|
Income from Continuing Operations
|
-108.65M | -6.50M | -0.07M | 82.08M | 10.14M | 15.38M | 15.68M | 15.14M | 34.01M | 39.45M | 27.82M | 20.04M | 67.41M | 91.73M | 85.26M |
|
Consolidated Net Income
|
-108.65M | -6.50M | -0.07M | 82.08M | 10.14M | 15.38M | 15.68M | 15.14M | 34.01M | 39.45M | 27.82M | 20.04M | 67.41M | 91.73M | 85.26M |
|
Income towards Parent Company
|
-108.65M | -6.50M | -0.07M | 82.08M | 10.14M | 15.38M | 15.68M | 15.14M | 34.01M | 39.45M | 27.82M | 20.04M | 67.41M | 91.73M | 85.26M |
|
Preferred Dividend Payments
|
4.54M | 4.73M | 4.99M | 5.26M | | 1.87M | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-113.19M | -11.23M | -5.06M | 76.83M | 11.86M | 13.51M | 15.68M | 15.14M | 34.01M | 39.45M | 27.82M | 20.04M | 67.41M | 91.73M | 85.26M |
|
EPS (Basic)
|
-8.03 | -0.79 | -0.36 | 5.45 | 0.40 | 0.46 | 0.53 | 0.51 | 1.14 | 1.32 | 0.94 | 0.66 | 1.51 | 2.05 | 1.90 |
|
EPS (Weighted Average and Diluted)
|
-8.03 | -0.79 | -0.36 | 5.45 | 0.46 | 0.46 | 0.53 | 0.50 | 1.12 | 1.30 | 0.92 | 0.65 | 1.49 | 2.02 | 1.87 |
|
Shares Outstanding (Weighted Average)
|
| 14.03M | 14.08M | 13.92M | 29.44M | 29.48M | 29.55M | 29.63M | 29.76M | 29.90M | 29.36M | 28.71M | 44.57M | 44.70M | 44.85M |
|
Tax Rate
|
| | | | 36.24% | 36.85% | 35.99% | 55.87% | 22.59% | 23.92% | 25.62% | 28.07% | 26.37% | 26.27% | 24.52% |