|
Provisions
|
16.57M | 17.85M | 27.77M | | | 47.35M | 63.01M | 77.34M | 87.06M | 99.61M | 123.81M | 89.02M | 185.12M | 220.03M | 212.20M |
|
Revenue
|
86.83M | 105.34M | 135.70M | 170.63M | 204.72M | 217.31M | 240.52M | 272.46M | 306.71M | 355.71M | 373.91M | 428.35M | 507.19M | 551.40M | 588.50M |
|
Interest income - Loans
|
74.22M | 91.51M | 119.03M | 152.34M | 184.80M | 195.79M | 220.96M | 249.03M | 280.12M | 321.17M | 335.21M | 382.54M | 450.85M | 489.70M | 528.89M |
|
Interest Income - Total
|
| | | | | | | | | | | | 416.97M | 454.86M | 491.31M |
|
Interest Expense - Debt
|
5.72M | 8.31M | 10.58M | 14.14M | 14.95M | | | | | | | | | | |
|
Interest Expenses
|
10.06M | 12.34M | 11.61M | 14.14M | 14.95M | 16.22M | 19.92M | 23.91M | 33.46M | 40.12M | 37.85M | 31.35M | | | |
|
Interest Income - Net
|
| | | | | | | | | | | | 416.97M | 454.86M | 491.31M |
|
Financial Services Fees
|
| | | | | | | | | | | | 33.88M | 34.84M | 37.59M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | -0.02M |
|
Other Non-Interest Income
|
17.47M | 17.15M | 24.27M | | | 55.04M | 64.06M | 75.88M | 82.34M | 100.06M | 100.84M | 83.65M | 172.06M | 220.93M | 211.34M |
|
Non-Interest Income
|
17.47M | 17.15M | 24.27M | | | 55.04M | 64.06M | 75.88M | 82.34M | 100.06M | 100.84M | 83.65M | 205.95M | 255.78M | 248.91M |
|
Wages, Salaries and Other
|
20.74M | 25.68M | 33.49M | 39.87M | 55.38M | 69.25M | 68.98M | 75.99M | 84.07M | 94.00M | 109.56M | 119.83M | 141.24M | 156.87M | 153.79M |
|
Selling, General & Administrative
|
| | | 71.04M | 96.78M | 115.60M | 118.63M | 130.96M | 140.28M | 156.98M | 176.32M | 195.51M | 222.53M | 243.12M | 247.70M |
|
Rent Expense
|
| 6.53M | 8.65M | 11.75M | 14.76M | 17.31M | 20.06M | 21.53M | 20.86M | 22.58M | 22.63M | 24.13M | 23.81M | 25.03M | 25.82M |
|
Other Operating Expenses
|
61.21M | 65.48M | 87.73M | 41.59M | 69.24M | | | | | | | | | | |
|
Operating Expenses
|
61.21M | 72.01M | 96.38M | 124.38M | 180.78M | 132.91M | 138.69M | 152.49M | 161.15M | 179.56M | 198.94M | 219.64M | 246.34M | 268.15M | 273.52M |
|
Operating Income
|
| 11.67M | 13.76M | 16.19M | 8.38M | 13.35M | 13.63M | 14.09M | 9.64M | 12.39M | 7.54M | 23.62M | 13.72M | 4.36M | 11.36M |
|
EBIT
|
35.68M | 11.67M | 13.76M | 16.19M | 8.38M | 13.35M | 13.63M | 14.09M | 9.64M | 12.39M | 7.54M | 23.62M | 13.72M | 4.36M | 11.36M |
|
Interest & Investment Income
|
| | | | | | | | | | -37.85M | -31.35M | -34.22M | -67.46M | -74.53M |
|
Other Non Operating Income
|
| | | | | 0.38M | | | | | | | | | |
|
Non Operating Income
|
5.41M | 6.57M | 10.64M | 15.44M | 20.30M | 22.02M | 22.76M | 26.30M | 27.61M | 32.20M | 33.77M | 37.15M | 42.10M | 45.44M | 49.08M |
|
EBT
|
25.62M | 33.33M | 39.31M | 46.25M | 23.94M | 38.14M | 38.95M | 40.26M | 45.90M | 58.99M | 35.93M | 112.47M | 65.32M | 20.78M | 54.08M |
|
Tax Provisions
|
9.18M | 12.29M | 14.56M | 20.75M | 13.69M | 14.90M | 14.92M | 10.29M | 14.77M | 15.63M | 9.20M | 28.09M | 14.10M | 4.83M | 12.85M |
|
Profit After Tax
|
16.44M | 21.04M | 24.75M | 28.79M | 14.80M | 23.36M | 24.03M | 29.96M | 35.34M | 44.73M | 26.73M | 88.69M | 51.22M | 15.96M | 41.23M |
|
Income from Continuing Operations
|
16.44M | 21.04M | 24.75M | 25.50M | 10.25M | 23.24M | 24.03M | 29.96M | 31.13M | 43.37M | 26.73M | 84.39M | 51.22M | 15.96M | 41.23M |
|
Consolidated Net Income
|
16.44M | 21.04M | 24.75M | 25.50M | 10.25M | 23.24M | 24.03M | 29.96M | 31.13M | 43.37M | 26.73M | 84.39M | 51.22M | 15.96M | 41.23M |
|
Income towards Parent Company
|
16.44M | 21.04M | 24.75M | 25.50M | 10.25M | 23.24M | 24.03M | 29.96M | 31.13M | 43.37M | 26.73M | 84.39M | 51.22M | 15.96M | 41.23M |
|
Net Income towards Common Stockholders
|
16.44M | 21.04M | 24.75M | 25.50M | 10.25M | 23.24M | 24.03M | 29.96M | 31.13M | 43.37M | 26.73M | 84.39M | 51.22M | 15.96M | 41.23M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 12.14M | 12.49M | 12.61M | 12.74M | 12.91M | 11.44M | 11.67M | 11.79M | 11.03M | 11.34M | 9.91M | 9.59M | 9.83M | 10.16M |
|
Shares Outstanding (Diluted Average)
|
9.67M | 9.62M | 11.98M | | | | | | | | | | | | |
|
EBITDA
|
35.68M | 11.67M | 13.76M | 16.19M | 8.38M | 13.35M | 13.63M | 14.09M | 9.64M | 12.39M | 26.73M | 88.69M | 50.64M | 16.17M | 41.66M |
|
Tax Rate
|
35.82% | 36.87% | 37.04% | 44.87% | 57.17% | 39.06% | 38.30% | 25.57% | 32.18% | 26.49% | 25.60% | 24.97% | 21.58% | 23.22% | 23.76% |