|
Provisions
|
68.82M | 87.08M | 63.27M | 35.42M | 3.42M | -7.33M | 4.99M | -5.10M | 8.56M | 7.95M | 6.17M | 12.05M | -11.92M | 4.56M | 2.90M | 14.54M |
|
Revenue
|
354.68M | 348.92M | 368.14M | 327.72M | 294.30M | 300.59M | 305.18M | 21.40M | 23.73M | 26.29M | 27.77M | 37.61M | 34.45M | 34.09M | 35.47M | 520.61M |
|
Interest income - Loans
|
275.60M | 267.69M | 262.46M | 234.64M | 225.54M | 227.64M | 227.98M | 241.98M | 248.69M | 271.14M | 321.38M | 328.73M | 317.21M | 323.11M | 399.80M | 467.60M |
|
Interest income - Investments
|
| | | | | | | | | 0.02M | | | | | | |
|
Interest Income - Debt Securities
|
181.25M | 179.98M | 180.73M | 181.01M | 174.20M | 180.27M | 179.27M | 195.94M | 194.52M | 220.17M | 254.88M | 275.78M | 270.25M | 284.16M | | |
|
Other interest income
|
0.12M | 0.20M | 0.18M | 0.41M | 0.68M | 0.52M | 0.89M | 1.02M | 3.09M | 1.41M | 3.95M | 0.74M | 0.88M | 8.13M | 8.12M | 8.12M |
|
Interest Income - Total
|
367.69M | 345.52M | 331.88M | 285.74M | 262.95M | 265.14M | 265.07M | 276.26M | 286.42M | 310.80M | 360.50M | 357.72M | 345.85M | 378.25M | 471.67M | 522.97M |
|
Interest Expense - Deposits
|
53.80M | 36.21M | 23.84M | 15.92M | 11.23M | 9.32M | 10.12M | 9.34M | 9.63M | 19.82M | 33.35M | 12.19M | 4.71M | 17.65M | 71.78M | 82.79M |
|
Interest Expense - Debt
|
26.37M | 28.33M | 30.17M | 31.34M | 28.37M | 28.58M | 24.62M | 24.30M | 22.58M | 10.11M | 9.45M | 7.65M | 8.89M | 8.83M | 9.38M | 9.43M |
|
Interest Expenses
|
94.20M | 71.47M | 58.65M | 50.42M | 41.92M | 40.10M | 37.44M | 38.17M | 42.66M | 43.90M | 62.76M | 30.09M | 15.96M | 31.19M | 98.56M | 124.95M |
|
Interest Income - Net
|
273.49M | 274.04M | 273.23M | 235.31M | 221.03M | 225.04M | 227.63M | 238.09M | 243.76M | 266.90M | 297.74M | 327.63M | 329.89M | 347.06M | 373.11M | 398.02M |
|
Interest Income - Total
|
204.67M | 186.96M | 209.96M | 199.90M | 217.61M | 232.38M | 222.64M | 243.19M | 235.20M | 258.95M | 291.57M | 315.58M | 341.81M | 342.50M | 370.21M | 383.48M |
|
Financial Services Fees
|
18.77M | 13.82M | 10.61M | 13.63M | 12.91M | 10.46M | 11.44M | 14.42M | 13.16M | | | | | | | |
|
Service Charges
|
21.98M | 19.72M | 18.31M | 16.70M | 16.32M | 15.42M | 14.75M | 14.26M | 12.65M | | | | | | | |
|
Investment Gain (Loss)
|
7.34M | 11.86M | 28.83M | | | -1.16M | 0.09M | | 1.82M | -2.27M | -0.42M | 3.29M | | | -7.88M | 0.53M |
|
Investment Banking Income
|
| 1.22M | 3.56M | | | 1.87M | 0.76M | | | 2.83M | 7.20M | | | 0.49M | 0.05M | 0.07M |
|
Income - Trust
|
12.47M | 13.87M | 14.96M | 15.95M | 17.13M | 19.15M | 20.20M | 21.40M | 23.73M | | | | | | | |
|
Card Income
|
3.08M | 2.95M | 2.70M | 2.36M | 2.63M | 2.47M | 14.56M | 2.27M | 2.25M | 17.32M | 20.25M | 22.16M | 25.86M | 26.05M | 26.52M | 25.87M |
|
Trading Income
|
| | | | | | | | 1.80M | | | | | | | |
|
Other Non-Interest Income
|
59.02M | 66.31M | 133.88M | 61.27M | 19.15M | 24.78M | 14.29M | 20.80M | 19.40M | 13.55M | 11.18M | 10.30M | 10.50M | 9.33M | 10.86M | 18.33M |
|
Non-Interest Income
|
81.19M | 74.88M | 94.91M | 92.40M | 73.28M | 75.55M | 77.55M | 84.04M | 86.43M | 101.10M | 97.19M | 125.66M | 129.94M | 135.94M | 92.63M | 122.59M |
|
Amortization - Intangibles
|
3.75M | 3.42M | 3.53M | 2.17M | 0.34M | | | | | 0.58M | 2.35M | 2.26M | 1.80M | 1.49M | 1.32M | 1.22M |
|
Depreciation & Amortization - Total
|
9.73M | 10.44M | 10.77M | 10.79M | 11.25M | 11.57M | 11.81M | 13.77M | 15.32M | 16.14M | 17.03M | 18.80M | 10.89M | 11.90M | 12.23M | 9.98M |
|
Research & Development
|
5.67M | 5.73M | 4.96M | 3.92M | 4.17M | 4.71M | 5.04M | 5.61M | 7.25M | 8.48M | 10.75M | 11.66M | 30.54M | 32.63M | 37.64M | 40.56M |
|
Wages, Salaries and Other
|
101.22M | 98.31M | 102.07M | 95.98M | 80.98M | 81.98M | 86.19M | 87.03M | 92.18M | 103.75M | 119.51M | 128.04M | 125.58M | 133.30M | 139.24M | 147.31M |
|
Rent Expense
|
11.55M | 11.51M | 11.29M | 9.44M | 9.80M | 10.01M | 9.69M | 10.24M | 10.20M | 11.25M | 12.81M | 13.80M | 13.04M | 13.87M | 13.11M | 12.82M |
|
Pension (IS)
|
| | | | | | | | 5.79M | 6.82M | -4.73M | -7.95M | -8.15M | -12.11M | -7.57M | -9.26M |
|
Other Operating Expenses
|
161.76M | 159.43M | 161.28M | 22.17M | 156.29M | 161.22M | 160.09M | 174.72M | 170.39M | 192.89M | 223.39M | 242.33M | 229.05M | 239.58M | 246.25M | 257.98M |
|
Operating Expenses
|
188.72M | 187.11M | 188.32M | 187.97M | 181.51M | 187.51M | 186.61M | 204.33M | 203.16M | 228.75M | 263.99M | 286.60M | 283.52M | 297.98M | 309.24M | 321.34M |
|
Operating Income
|
| | | | | | | -194.81M | -188.73M | -209.41M | -247.44M | -258.74M | -257.90M | -274.13M | -285.05M | |
|
EBIT
|
191.33M | 146.21M | 175.20M | 154.75M | 151.29M | 160.51M | 151.02M | -194.81M | -188.73M | -209.41M | -247.44M | -258.74M | -257.90M | -274.13M | -285.05M | 309.67M |
|
EBT
|
97.14M | 74.74M | 116.56M | 104.33M | 109.37M | 120.42M | 113.58M | 122.89M | 118.47M | 131.30M | 124.77M | 154.65M | 188.24M | 180.46M | 153.60M | 184.72M |
|
Tax Provisions
|
25.40M | 17.80M | 34.41M | 25.70M | 32.50M | 36.46M | 32.57M | 36.76M | 34.23M | 20.91M | 22.07M | 26.72M | 34.29M | 32.11M | 26.87M | 33.30M |
|
Profit After Tax
|
74.19M | 58.10M | 82.14M | 78.63M | 76.87M | 83.96M | 81.01M | 86.14M | 84.24M | 110.39M | 102.70M | 127.92M | 153.94M | 148.35M | 126.73M | 151.42M |
|
Equity Income
|
| | | | | | | | 1.21M | 4.62M | 5.12M | 2.18M | 5.01M | 2.96M | 0.97M | 3.08M |
|
Net Income - Minority
|
| | | | | | | | | | | -8.00M | | | | |
|
Income from Continuing Operations
|
71.73M | 56.94M | 82.14M | 78.63M | 76.87M | 83.96M | 81.01M | 86.14M | 84.24M | 110.39M | 102.70M | 127.92M | 153.94M | 148.35M | 126.73M | 151.42M |
|
Consolidated Net Income
|
71.73M | 56.94M | 82.14M | 78.63M | 76.87M | 83.96M | 81.01M | 86.14M | 84.24M | 110.39M | 102.70M | 127.92M | 153.94M | 148.35M | 126.73M | 151.42M |
|
Income towards Parent Company
|
71.73M | 56.94M | 82.14M | 78.63M | 76.87M | 83.96M | 81.01M | 86.14M | 84.24M | 110.39M | 102.70M | 119.92M | 153.94M | 148.35M | 126.73M | 151.42M |
|
Preferred Dividend Payments
|
5.76M | 5.81M | 5.86M | 3.42M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
68.43M | 52.29M | 76.28M | 75.20M | 77.23M | 84.09M | 81.01M | 86.14M | 84.24M | 110.39M | 102.70M | 119.92M | 153.94M | 148.35M | 126.73M | 151.42M |
|
EPS (Basic)
|
4.82 | 3.45 | 4.95 | 4.88 | 4.99 | 5.45 | 5.27 | 5.62 | 5.51 | 7.13 | 6.33 | 7.85 | 9.45 | 9.13 | 7.84 | 9.38 |
|
EPS (Weighted Average and Diluted)
|
4.82 | 3.45 | 4.95 | 4.88 | 4.99 | 5.45 | 5.26 | 5.59 | 5.47 | 7.07 | 6.29 | 7.80 | 9.37 | 9.06 | 7.80 | 9.32 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 15.34M | 15.29M | 15.70M | 16.35M | 16.31M | 16.22M | 16.26M | 16.12M | |
|
Tax Rate
|
26.15% | 23.81% | 29.53% | 24.63% | 29.72% | 30.28% | 28.67% | 29.91% | 28.89% | 15.93% | 17.69% | 17.28% | 18.22% | 17.79% | 17.49% | 18.03% |