|
Provisions
|
30.25M | 35.50M | 28.90M | 16.00M | 5.50M | 4.65M | 4.35M | 5.40M | 5.60M | 23.70M | 13.10M | 29.72M | -24.34M | 8.40M | 28.17M | 87.56M |
|
Revenue
|
212.47M | 240.52M | 248.53M | 260.95M | 260.16M | 280.06M | 305.10M | 313.96M | 333.90M | 359.35M | 361.77M | 385.00M | 452.83M | 505.34M | 479.28M | 694.73M |
|
Interest income - Loans
|
| | | | | | | | | | | | | 417.65M | 556.24M | 944.30M |
|
Interest income - Investments
|
| | | | 32.32M | 36.12M | 41.28M | 45.37M | 59.98M | 53.60M | 72.81M | 56.01M | 102.01M | 109.01M | 61.21M | 105.41M |
|
Interest Income - Debt Securities
|
45.19M | 43.14M | 36.16M | 29.14M | 25.25M | 27.72M | 28.84M | 27.59M | 189.90M | 215.23M | 223.36M | 224.93M | 252.34M | 304.32M | 408.94M | 655.87M |
|
Interest Income - Fed Funds
|
0.34M | 0.25M | 0.12M | 0.08M | 0.04M | 0.05M | 0.06M | 0.50M | 1.27M | 1.73M | 2.72M | 2.40M | 2.73M | 2.02M | 3.43M | 7.06M |
|
Interest Income - Total
|
292.56M | 286.53M | 275.72M | 262.26M | 252.78M | 279.36M | 291.78M | 302.31M | 323.85M | 359.83M | 371.47M | 363.31M | 402.34M | 466.18M | 615.82M | 1,046.14M |
|
Interest Expense - Deposits
|
74.56M | 47.70M | 36.55M | 25.35M | 18.03M | 15.33M | 14.52M | 16.95M | 19.44M | 30.69M | 45.49M | 33.59M | 26.51M | 38.70M | 159.46M | 349.52M |
|
Interest Expense - Debt
|
36.99M | 29.86M | 23.18M | 19.57M | 18.74M | 25.14M | 27.38M | 26.80M | 26.20M | 28.50M | 28.00M | 16.60M | 8.60M | 9.50M | 56.00M | 74.90M |
|
Interest Expense - Others
|
| | | | | | | | | | | | | 9.31M | 55.86M | 73.52M |
|
Interest Expenses
|
111.54M | 77.57M | 59.73M | 44.92M | 36.77M | 40.47M | 41.90M | 43.75M | 45.64M | 59.15M | 73.50M | 50.74M | 36.32M | 48.63M | 216.37M | 445.52M |
|
Interest Income - Net
|
181.02M | 208.97M | 215.99M | 217.34M | 216.01M | 238.89M | 249.88M | 258.57M | 278.20M | 300.68M | 297.97M | 312.57M | 366.02M | 417.55M | 399.45M | 600.61M |
|
Interest Income - Total
|
150.77M | 173.47M | 187.09M | 201.34M | 210.51M | 234.24M | 245.53M | 253.17M | 272.60M | 276.98M | 284.87M | 282.85M | 390.36M | 412.55M | 371.29M | 513.05M |
|
Financial Services Fees
|
| | | | | | | 26.05M | 27.22M | 28.08M | 28.32M | 23.85M | 29.97M | 28.13M | 24.40M | 34.11M |
|
Service Charges
|
24.22M | 23.68M | 25.42M | 30.34M | 26.03M | 21.93M | 26.28M | 26.05M | 27.22M | | | | | | | |
|
Investment Gain (Loss)
|
1.40M | 0.89M | 0.71M | 4.50M | 1.00M | 0.25M | 0.65M | 0.06M | 0.06M | 2.22M | 0.07M | 0.08M | 0.26M | 0.18M | 0.03M | -2.99M |
|
Investment Banking Income
|
1.92M | 1.18M | 1.28M | 1.96M | 1.47M | 1.41M | 0.88M | 2.03M | 1.45M | 1.34M | 0.99M | 1.71M | 1.85M | 1.51M | 2.02M | 1.76M |
|
Other Non-Interest Income
|
19.62M | 29.47M | 25.05M | 23.91M | 14.41M | 10.87M | 8.83M | 19.49M | 19.22M | 30.02M | 22.44M | 26.90M | 7.93M | 5.99M | 8.58M | 12.96M |
|
Non-Interest Income
|
31.45M | 31.55M | 32.54M | 43.61M | 44.15M | 41.17M | 55.22M | 55.39M | 55.70M | 58.68M | 63.79M | 72.43M | 86.81M | 87.79M | 79.83M | 94.11M |
|
Amortization - Intangibles
|
5.11M | 3.83M | 3.03M | 2.47M | 1.62M | 2.76M | 4.07M | 3.39M | 2.67M | 2.13M | 2.74M | 3.42M | 3.66M | 3.29M | 2.95M | 28.93M |
|
Research & Development
|
9.32M | 8.98M | 9.50M | 10.32M | 10.55M | 13.67M | 12.70M | 13.23M | 13.92M | 14.66M | 16.84M | 20.77M | 19.75M | 21.73M | 22.99M | 35.58M |
|
Wages, Salaries and Other
|
68.74M | 69.86M | 74.90M | 79.81M | 83.00M | 92.22M | 99.69M | 106.14M | 109.35M | 111.50M | 116.85M | 130.87M | 143.37M | 147.20M | 148.50M | 218.34M |
|
Rent Expense
|
20.17M | 19.78M | 21.13M | 20.49M | 20.56M | 23.96M | 26.03M | 24.85M | 25.29M | 25.06M | 25.89M | 27.14M | 32.93M | 34.57M | 32.27M | 45.01M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 4.13M | 7.83M | 56.87M |
|
Other Operating Expenses
|
267.54M | 109.99M | 111.81M | 118.02M | 117.65M | 132.37M | 141.86M | 145.70M | 148.61M | 152.01M | 158.85M | 179.82M | 197.37M | 199.81M | 212.25M | 320.09M |
|
Operating Expenses
|
297.04M | 138.75M | 142.45M | 148.83M | 148.76M | 169.99M | 180.59M | 183.78M | 187.82M | 191.74M | 201.58M | 227.73M | 250.05M | 260.23M | 275.34M | 457.55M |
|
Operating Income
|
-40.19M | 23.20M | 27.02M | 33.64M | | | | | | | | | | | | |
|
EBIT
|
-40.19M | 23.20M | 27.02M | 33.64M | 142.67M | 145.89M | 162.06M | 168.53M | 186.12M | 203.07M | 220.59M | 178.29M | 263.43M | 288.74M | 392.14M | 595.14M |
|
EBT
|
-114.82M | 66.27M | 77.19M | 96.12M | 105.90M | 105.42M | 120.16M | 124.78M | 140.48M | 143.92M | 147.09M | 127.55M | 227.12M | 240.11M | 175.78M | 149.62M |
|
Tax Provisions
|
12.38M | 20.30M | 19.84M | 28.86M | 35.37M | 31.79M | 36.44M | 36.98M | 46.53M | 25.53M | 34.45M | 30.60M | 59.20M | 64.46M | 47.38M | 34.09M |
|
Profit After Tax
|
-121.82M | 49.70M | 57.34M | 67.27M | 70.53M | 73.63M | 83.72M | 87.80M | 93.95M | 118.39M | 112.63M | 96.95M | 167.92M | 175.65M | 128.40M | 115.53M |
|
Income from Continuing Operations
|
-127.20M | 45.97M | 57.34M | 67.27M | 70.53M | 73.63M | 83.72M | 87.80M | 93.95M | 118.39M | 112.63M | 96.95M | 167.92M | 175.65M | 128.40M | 115.53M |
|
Consolidated Net Income
|
-127.20M | 45.97M | 57.34M | 67.27M | 70.53M | 73.63M | 83.72M | 87.80M | 93.95M | 118.39M | 112.63M | 96.95M | 167.92M | 175.65M | 128.40M | 115.53M |
|
Income towards Parent Company
|
-127.20M | 45.97M | 57.34M | 67.27M | 70.53M | 73.63M | 83.72M | 87.80M | 93.95M | 118.39M | 112.63M | 96.95M | 167.92M | 175.65M | 128.40M | 115.53M |
|
Net Income towards Common Stockholders
|
-127.20M | 45.97M | 57.34M | 67.27M | 70.53M | 73.63M | 83.72M | 87.80M | 93.95M | 118.39M | 112.63M | 96.95M | 167.92M | 175.65M | 128.40M | 115.53M |
|
EPS (Basic)
|
-2.16 | 0.88 | 1.01 | 1.18 | 1.23 | 1.22 | 1.33 | 1.38 | 1.46 | 1.82 | 1.74 | 1.39 | 2.20 | 2.35 | 1.72 | 1.05 |
|
EPS (Weighted Average and Diluted)
|
-2.16 | 0.88 | 1.01 | 1.18 | 1.23 | 1.22 | 1.33 | 1.38 | 1.45 | 1.82 | 1.74 | 1.39 | 2.19 | 2.35 | 1.71 | 1.05 |
|
Shares Outstanding (Weighted Average)
|
60.26M | 60.35M | 60.46M | 60.16M | | | | | | | | | | | | |
|
Tax Rate
|
| 30.64% | 25.71% | 30.02% | 33.40% | 30.15% | 30.33% | 29.64% | 33.12% | 17.74% | 23.42% | 23.99% | 26.06% | 26.85% | 26.95% | 22.79% |