|
Provisions
|
| | | | | | | | 2.18M | 2.02M | 0.49M | 3.13M | 1.23M | 0.16M | 0.47M | 0.56M | 5.53M | 1.58M | 0.96M | 1.54M | -4.39M | 3.43M | 33.86M | -6.73M | 19.43M | -12.15M | 6.69M | -26.54M | -18.87M | 53.17M | 285.01M | -109.57M | 8.64M | 37.98M |
|
Revenue
|
5.59M | 6.41M | 6.51M | 10.55M | 14.32M | 22.26M | 13.88M | 17.36M | 29.23M | 32.19M | 34.63M | 48.56M | 44.46M | 54.58M | 53.50M | 111.58M | 123.50M | 143.47M | -54.73M | 151.19M | 123.61M | 149.06M | 1.94M | 88.73M | 336.85M | 99.68M | 112.55M | -54.08M | -31.44M | 107.22M | 77.06M | 40.24M | -9.77M | 85.43M |
|
Interest income - Loans
|
5.65M | 6.82M | 6.84M | 56.77M | 6.63M | 6.42M | 6.45M | 117.34M | 32.33M | 30.78M | 30.96M | 30.60M | 31.73M | 30.71M | 32.33M | 67.51M | 94.14M | 97.07M | 115.97M | 117.70M | 143.32M | 175.92M | 197.49M | 211.93M | 226.92M | 244.76M | 246.97M | 230.08M | 224.36M | 216.38M | 189.99M | 147.69M | 142.66M | 129.80M |
|
Interest income - Investments
|
5.65M | 6.82M | 6.84M | 6.83M | 6.61M | 6.39M | 6.35M | -1.84M | 6.48M | 2.49M | 1.41M | 1.15M | 1.20M | 1.23M | 1.16M | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
3.74M | 3.83M | 3.98M | -6.72M | 2.42M | 2.28M | 1.99M | 5.39M | 2.17M | 1.06M | 0.77M | 0.86M | 0.72M | 0.90M | 0.89M | 3.13M | 5.02M | 3.82M | 1.71M | 1.73M | 1.97M | 0.72M | 0.95M | 1.12M | 1.16M | 1.09M | 1.07M | 0.96M | 0.98M | 1.08M | 0.98M | 0.99M | 1.02M | 1.32M |
|
Other interest income
|
0.10M | 0.18M | 0.19M | 0.08M | 0.03M | 0.06M | 0.23M | 0.23M | 0.21M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
9.49M | 10.83M | 11.00M | 10.27M | 9.69M | 9.56M | 9.65M | 8.90M | 37.87M | 34.50M | 31.89M | 32.74M | 33.88M | 33.25M | 35.04M | 73.37M | 103.05M | 105.14M | 113.64M | 124.41M | 153.67M | 186.03M | 199.12M | 215.97M | 231.00M | 248.71M | 250.13M | 232.35M | 234.12M | 226.54M | 203.97M | 154.97M | 152.74M | 137.49M |
|
Interest Expense - Debt
|
| | | | | | | | | | 6.51M | 7.76M | 7.20M | 7.11M | 6.37M | 17.57M | 18.07M | 14.05M | 6.83M | 19.62M | 28.15M | 42.12M | 37.49M | 45.22M | 47.28M | 47.87M | 54.05M | 47.64M | 51.50M | 51.71M | 46.19M | 41.12M | 54.29M | 64.00M |
|
Interest Expense - Fed Funds
|
0.66M | 0.74M | 0.68M | 2.18M | 0.40M | 0.39M | 0.36M | 15.13M | 3.86M | 3.69M | 0.35M | 15.36M | 4.22M | 4.05M | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
1.83M | 2.26M | 2.39M | 2.43M | 2.35M | 2.37M | 2.33M | 2.38M | 2.46M | 1.62M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
3.90M | 4.42M | 4.49M | 4.45M | 4.75M | 4.73M | 4.71M | 4.66M | 14.30M | 13.78M | 14.10M | 15.73M | 16.44M | 17.23M | 19.91M | 50.76M | 55.41M | 50.14M | 48.06M | 61.02M | 80.83M | 115.50M | 135.02M | 158.87M | 170.22M | 189.79M | 197.59M | 183.81M | 183.17M | 175.57M | 153.91M | 140.47M | 135.84M | 126.97M |
|
Interest Income - Net
|
5.59M | 6.41M | 6.51M | 5.82M | 4.94M | 4.83M | 4.94M | 4.24M | 23.57M | 20.73M | 17.79M | 17.01M | 17.44M | 16.02M | 15.13M | 22.61M | 47.63M | 55.00M | 65.59M | 63.39M | 72.84M | 70.53M | 64.09M | 57.10M | 60.78M | 58.92M | 52.54M | 48.55M | 50.95M | 50.97M | 50.05M | 14.50M | 16.90M | 10.52M |
|
Interest Income - Total
|
| | | | 19.28M | 18.64M | 21.93M | 21.65M | 21.38M | 18.86M | 17.30M | 13.88M | 16.21M | 15.86M | 14.66M | 22.62M | 42.12M | 53.42M | 64.62M | 61.85M | 77.23M | 67.10M | 30.23M | 63.83M | 41.36M | 71.07M | 45.85M | 75.09M | 69.82M | -2.20M | -234.95M | 124.07M | 8.26M | -27.46M |
|
Financial Services Fees
|
| | | | 1.64M | 1.67M | 1.74M | 0.09M | 3.10M | 1.35M | 1.66M | 4.24M | 7.20M | 5.63M | 6.13M | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.07M | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.23M | 0.18M | 0.56M | 0.05M | 10.96M | 11.80M | 12.77M | -36.13M | 0.15M | 22.45M | 14.70M | -38.84M | 13.39M | 20.02M | 16.39M | 29.56M | 31.02M | 26.35M | 14.11M | -5.09M | -7.89M | -1.85M | -0.59M | 2.89M | 2.08M | 0.60M | | | | | | | | |
|
Mortgage Banking
|
| | | 2.46M | 1.64M | 1.67M | 1.74M | 0.09M | 1.41M | 2.06M | 2.14M | 0.79M | 4.44M | 10.98M | 10.73M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
| | | 8.08M | 0.01M | 0.01M | 0.02M | 14.39M | 2.31M | 1.30M | 1.73M | 3.83M | 0.92M | 1.59M | 1.85M | 1.66M | 1.36M | 5.67M | 1.30M | 6.50M | 8.33M | 16.15M | 25.22M | 19.85M | 18.63M | 19.18M | 47.31M | 15.83M | 6.60M | 14.82M | -22.65M | 11.59M | 11.30M | 14.77M |
|
Non-Interest Income
|
0.30M | 0.18M | 1.01M | 4.73M | 9.38M | 17.43M | 8.94M | 13.13M | 5.66M | 11.46M | 16.84M | 31.55M | 27.02M | 38.56M | 38.37M | 88.97M | 75.86M | 88.47M | -120.31M | 87.81M | 50.77M | 78.53M | -62.15M | 31.63M | 276.06M | 40.76M | 60.01M | -102.63M | -82.39M | 56.25M | 27.00M | 25.74M | -26.67M | 74.91M |
|
Research & Development
|
| | | | | | | | 0.66M | 0.70M | 0.73M | 0.85M | 0.91M | 0.86M | 0.96M | 1.87M | 2.04M | 2.06M | -0.81M | 2.04M | 2.38M | 2.62M | -0.87M | 1.51M | 1.58M | 2.60M | 0.56M | 2.59M | 2.23M | | | | | |
|
Wages, Salaries and Other
|
1.81M | | | 12.79M | 7.40M | 8.09M | 7.68M | -4.22M | 5.07M | 4.11M | 4.82M | 10.82M | 13.46M | 13.45M | 13.71M | 22.78M | 24.27M | 24.54M | -58.20M | 27.97M | 3.85M | 3.87M | 4.46M | 5.54M | 5.53M | 7.67M | 16.00M | 7.07M | 6.03M | 6.23M | 7.56M | 5.49M | 6.37M | 6.01M |
|
Selling, General & Administrative
|
1.21M | 0.98M | | | | | | | 3.86M | 3.82M | 3.37M | 6.75M | 12.51M | 6.21M | 7.45M | | | | | | | | | | | | | | | | | | | |
|
Rent Expense
|
| | | | | | | | 0.34M | 0.28M | 0.32M | 0.52M | 0.56M | 0.56M | 0.55M | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | 0.34M | 0.09M | 0.07M | 0.39M | 0.27M | 0.05M | 0.28M | 6.31M | 1.27M | 2.63M | 4.08M | 5.70M | 1.37M | 1.53M | 5.03M | 0.89M | 13.97M | 2.33M | 0.58M | 0.65M | 1.59M | 3.00M | 4.88M | 2.69M | 0.64M | 1.91M |
|
Other Operating Expenses
|
2.89M | 2.25M | 3.42M | 8.24M | 12.16M | 13.74M | 12.86M | 12.10M | 0.43M | 0.08M | 10.32M | 17.93M | -0.12M | 0.51M | 31.75M | 65.78M | 76.78M | 84.13M | -62.51M | 59.80M | 54.97M | 70.44M | 11.33M | 53.65M | 55.15M | 60.57M | 78.78M | 75.02M | 63.61M | 66.93M | 102.01M | 69.91M | 69.64M | 72.43M |
|
Operating Expenses
|
4.10M | 3.23M | 3.42M | 8.24M | 12.16M | 13.74M | 12.86M | 12.10M | 14.38M | 16.11M | 14.81M | 26.44M | 32.63M | 42.20M | 41.00M | 73.95M | 80.08M | 88.82M | -59.24M | 67.54M | 58.72M | 74.60M | 15.48M | 56.05M | 70.69M | 65.50M | 79.91M | 78.26M | 67.44M | 69.93M | 106.89M | 72.60M | 70.28M | 74.34M |
|
EBIT
|
| 6.90M | 5.77M | 11.10M | 5.02M | 14.34M | -2.25M | 54.98M | 24.94M | 23.28M | 24.96M | 49.94M | 27.03M | 29.45M | 31.94M | 88.39M | 93.31M | 103.21M | 51.61M | 143.13M | 150.11M | 186.52M | 87.62M | 198.28M | 416.95M | 236.12M | 223.54M | 78.01M | 103.16M | 159.69M | -160.92M | 217.67M | 47.15M | 100.09M |
|
Non Operating Investment Income
|
0.99M | 22.69M | -1.81M | -2.94M | -1.88M | 1.40M | -7.99M | -5.19M | -0.34M | 2.60M | 3.56M | 12.14M | 1.28M | 0.97M | 2.68M | 21.00M | 4.61M | 5.69M | -8.84M | 45.31M | -3.25M | 16.46M | -36.63M | -5.63M | -1.41M | 15.12M | 1.64M | 4.63M | -1.36M | -1.24M | -17.02M | -1.75M | -1.61M | 2.91M |
|
Other Non Operating Income
|
| | 11.00M | -31.31M | 9.69M | 9.56M | 9.65M | -28.88M | 8.70M | 5.19M | 3.03M | -1.70M | -1.58M | -0.27M | -0.20M | -0.73M | -6.50M | -0.42M | -2.78M | 2.31M | -2.75M | 3.35M | -3.75M | 0.88M | 229.89M | -0.41M | 207.28M | | | | | | | |
|
Non Operating Income
|
| | 11.00M | 10.27M | 9.69M | 9.56M | 9.65M | 8.90M | 8.70M | 5.19M | 3.03M | | 0.02M | | | 2.65M | 2.97M | 3.54M | 0.90M | 2.13M | 6.30M | 6.75M | 1.52M | 4.01M | 4.25M | 5.09M | 4.68M | 3.57M | 4.97M | | | | | |
|
EBT
|
| 2.48M | 1.28M | 6.66M | 0.27M | 9.61M | -6.96M | 50.31M | 10.63M | 9.51M | 10.87M | 34.21M | 10.59M | 12.22M | 12.03M | 37.63M | 37.90M | 53.08M | 3.56M | 82.11M | 69.28M | 71.03M | -47.40M | 39.41M | 246.73M | 46.33M | 25.95M | -105.79M | -80.01M | -15.88M | -314.83M | 77.20M | -88.69M | -26.88M |
|
Tax Provisions
|
| | | -0.85M | -0.15M | 2.90M | -0.25M | 1.91M | 1.17M | 0.86M | 1.30M | 6.33M | 1.03M | 1.07M | -0.34M | 8.68M | 7.00M | 6.54M | -7.36M | 17.85M | 10.32M | 4.78M | -17.47M | 0.90M | 2.19M | 2.81M | 1.27M | -30.21M | -48.58M | -8.40M | -17.32M | -5.21M | -39.94M | -9.94M |
|
Profit After Tax
|
2.48M | 25.87M | 1.28M | 0.22M | 0.42M | 6.71M | -6.71M | 10.54M | 9.46M | 8.65M | 9.57M | 27.88M | 9.56M | 11.15M | 12.37M | 28.95M | 30.90M | 46.53M | 53.59M | 64.26M | 58.97M | 66.25M | 13.68M | 38.51M | 253.37M | 47.18M | 13.71M | -75.58M | -34.20M | -7.47M | -314.75M | 82.41M | -53.68M | -16.95M |
|
Equity Income
|
| | | | | | | | | | | | | | | -0.81M | 3.36M | 3.55M | 0.82M | 6.56M | 5.20M | -0.60M | 0.50M | 0.66M | 0.03M | 0.06M | -1.65M | 0.47M | 1.14M | 3.21M | 6.07M | -3.98M | -0.14M | 7.42M |
|
Income from Non-Controlling Interests
|
0.26M | 2.70M | 0.13M | 0.30M | 0.04M | 0.66M | -0.67M | 4.36M | 0.74M | 0.70M | 0.78M | 2.02M | 0.70M | 0.66M | 0.53M | 0.66M | 0.44M | 0.76M | 0.37M | 0.78M | 2.87M | 3.02M | 2.23M | 1.83M | 4.49M | 1.52M | 1.12M | 0.12M | 1.82M | 2.03M | 1.39M | 2.46M | 1.81M | 2.01M |
|
Income from Continuing Operations
|
| 2.48M | 1.28M | 7.51M | 0.42M | 6.71M | -6.71M | 48.40M | 9.46M | 8.65M | 9.57M | 27.88M | 9.56M | 11.15M | 12.37M | 28.95M | 30.90M | 46.53M | 10.91M | 64.26M | 58.97M | 66.25M | -29.93M | 38.51M | 244.53M | 43.52M | 24.68M | -75.58M | -31.43M | -7.47M | -297.52M | 82.41M | -48.75M | -16.95M |
|
Consolidated Net Income
|
| 2.48M | 1.28M | 7.51M | 0.42M | 6.71M | -6.71M | 48.40M | -0.58M | 8.65M | 9.57M | -2.96M | 9.56M | 11.15M | 12.37M | 28.95M | 30.90M | 46.53M | 10.91M | 64.26M | 58.97M | 66.25M | -29.93M | -2.04M | 11.79M | 4.88M | -18.40M | 1.89M | -3.70M | 0.26M | -22.98M | -0.59M | -6.57M | 0.28M |
|
Income towards Parent Company
|
| 2.48M | 1.28M | 7.51M | 0.42M | 6.71M | -6.71M | 48.40M | -0.58M | 8.65M | 9.57M | -2.96M | 9.56M | 11.15M | 12.37M | 28.95M | 30.90M | 46.53M | 10.91M | 64.26M | 58.97M | 66.25M | -29.93M | -2.04M | 11.79M | 4.88M | -18.40M | 1.89M | -3.70M | 0.26M | -22.98M | -0.59M | -6.57M | 0.28M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | 0.28M | 3.22M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Net Income towards Common Stockholders
|
2.22M | 23.17M | 1.15M | 0.19M | 0.37M | 6.05M | -6.04M | -1.65M | -3.04M | -1.04M | 4.11M | -2.96M | 9.56M | 11.15M | 12.37M | 28.01M | 27.24M | 43.78M | 51.22M | 61.49M | 54.09M | 61.23M | 9.46M | 33.14M | 246.88M | 43.66M | 7.76M | -76.28M | -38.02M | -11.31M | -318.14M | 77.51M | -57.49M | -20.74M |
|
EPS (Basic)
|
0.28 | 2.91 | 0.14 | 0.02 | 0.05 | 0.76 | -0.76 | 0.32 | 0.34 | 0.31 | 0.34 | 0.83 | 0.29 | 0.34 | 0.37 | 0.49 | 0.38 | 0.61 | 0.70 | 0.70 | 0.47 | 0.53 | 0.07 | 0.31 | 1.87 | 0.25 | -0.06 | -0.45 | -0.23 | -0.07 | -1.88 | 0.47 | -0.34 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
0.28 | 2.47 | 0.14 | 0.02 | 0.05 | 0.65 | -0.76 | -0.21 | -0.38 | 0.31 | 0.34 | 0.95 | 0.29 | 0.34 | 0.37 | 0.49 | 0.38 | 0.60 | 0.70 | 0.66 | 0.45 | 0.50 | 0.09 | 0.30 | 1.76 | 0.25 | -0.06 | -0.45 | -0.23 | -0.07 | -1.88 | 0.46 | -0.34 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
7.97M | 7.97M | | 7.97M | | 7.97M | 7.97M | 7.97M | 7.97M | 7.97M | 8.84M | 8.84M | 30.55M | 30.82M | 32.00M | 54.43M | 71.22M | 71.23M | 73.59M | 83.33M | 114.36M | 114.40M | 110.51M | 110.73M | 110.75M | 171.97M | 172.12M | 172.55M | 168.87M | 168.21M | 168.53M | 163.15M | 170.51M | 164.33M |
|
Shares Outstanding (Diluted Average)
|
8.90M | 10.68M | 8.90M | 10.68M | 8.90M | 10.68M | 8.90M | 8.90M | 8.90M | 8.90M | 10.68M | | | | | | | | | | | | 117.19M | | | 174.44M | 148.57M | 173.10M | 171.51M | 170.82M | 170.47M | 167.72M | 170.67M | 167.79M |
|
EBITDA
|
| 6.90M | 5.77M | 11.10M | 5.02M | 14.34M | -2.25M | 54.98M | 24.94M | 23.28M | 24.96M | 49.94M | 27.03M | 29.45M | 31.94M | 88.39M | 93.31M | 103.21M | 51.61M | 143.13M | 150.11M | 186.52M | 87.62M | 198.28M | 416.95M | 236.12M | 223.54M | 78.01M | 103.16M | 159.69M | -160.92M | 217.67M | 47.15M | 100.09M |
|
Tax Rate
|
| | | | | 30.18% | 3.60% | 3.80% | 11.01% | 9.03% | 11.93% | 18.49% | 9.76% | 8.75% | | 23.07% | 18.47% | 12.32% | | 21.74% | 14.89% | 6.72% | 36.85% | 2.29% | 0.89% | 6.06% | 4.90% | 28.56% | 60.72% | 52.93% | 5.50% | | 45.03% | 36.96% |