|
Provisions
|
15.09M | -13.74M | 7.50M | 10.74M | 8.88M | 14.94M | 8.34M | 9.78M | 4.70M | 8.44M | 5.10M | 20.20M | -16.96M | 3.24M | 9.15M | 4.14M |
|
Revenue
|
130.10M | 136.87M | 130.73M | 129.15M | 136.88M | 131.31M | 172.57M | 178.98M | 181.44M | 212.84M | 212.17M | 237.00M | 238.89M | 253.20M | 250.86M | 257.86M |
|
Interest income - Loans
|
70.68M | 69.97M | 66.74M | 69.46M | 72.91M | 70.60M | 96.42M | 106.56M | 117.63M | 158.69M | 170.29M | 158.45M | 144.80M | 170.41M | 244.80M | 279.37M |
|
Interest income - Investments
|
| | | | | 0.08M | 2.07M | 1.81M | 0.87M | 3.43M | 0.14M | 1.20M | 4.13M | 6.01M | 7.13M | 6.82M |
|
Interest Income - Debt Securities
|
65.46M | 50.13M | 51.47M | 32.12M | 20.09M | 28.21M | 33.66M | 37.45M | 41.36M | 41.58M | 50.49M | 34.32M | 19.53M | 18.94M | 31.19M | 45.22M |
|
Other interest income
|
0.23M | 0.26M | 0.23M | 0.24M | 0.18M | 0.18M | 0.30M | 0.80M | 1.31M | 1.59M | 1.65M | 1.23M | 0.53M | 0.50M | 1.19M | 2.08M |
|
Interest Income - Total
|
145.19M | 131.37M | 131.04M | 116.02M | 119.60M | 123.78M | 154.53M | 168.91M | 187.47M | 229.16M | 240.79M | 231.83M | 215.99M | 252.98M | 359.74M | 414.34M |
|
Interest Expense - Deposits
|
22.68M | 18.97M | 15.65M | 10.84M | 8.18M | 7.95M | 10.16M | 14.26M | 20.74M | 35.86M | 44.56M | 24.65M | 9.40M | 29.07M | 108.16M | 153.66M |
|
Interest Expense - Debt
|
25.29M | 18.77M | 13.41M | 9.71M | 7.91M | 8.38M | 8.23M | 11.75M | 15.11M | 12.81M | 17.72M | 11.40M | 8.25M | 4.01M | 6.78M | 24.45M |
|
Interest Expense - Others
|
| | | | | | 0.00M | 0.01M | 0.02M | 0.15M | 0.26M | 0.39M | 0.04M | 1.86M | 21.36M | 11.71M |
|
Interest Expenses
|
| 45.31M | 35.63M | 26.89M | 17.97M | 16.96M | 19.85M | 29.35M | 43.50M | 57.10M | 70.98M | 44.56M | 26.43M | 40.64M | 144.71M | 198.21M |
|
Interest Income - Net
|
92.52M | 86.07M | 95.41M | 89.12M | 101.63M | 106.82M | 134.68M | 139.56M | 143.97M | 172.06M | 169.81M | 187.26M | 189.56M | 212.34M | 215.03M | 216.13M |
|
Interest Income - Total
|
77.43M | 72.33M | 87.91M | 78.39M | 92.75M | 91.88M | 126.33M | 129.78M | 139.29M | 163.63M | 164.70M | 167.06M | 206.52M | 209.10M | 205.87M | 212.78M |
|
Financial Services Fees
|
| | | | 1.16M | 1.31M | 2.21M | 2.13M | 2.42M | 1.99M | 2.08M | 2.27M | 3.38M | 3.33M | 3.31M | 4.22M |
|
Service Charges
|
17.63M | 16.82M | 15.94M | 15.43M | 15.56M | 15.28M | 20.11M | 20.70M | 21.79M | 25.08M | 26.04M | 24.36M | 26.37M | 25.84M | 25.50M | 24.43M |
|
Investment Gain (Loss)
|
33.45M | 25.79M | 11.79M | 17.97M | 8.47M | 2.83M | 3.66M | 2.84M | 0.62M | -1.84M | 0.76M | 8.30M | 3.90M | -3.82M | -16.00M | -2.51M |
|
Investment Banking Income
|
1.24M | 1.75M | 1.23M | 1.12M | 0.77M | 0.32M | 2.08M | 2.79M | 1.82M | 0.69M | 0.51M | 2.77M | 1.64M | 0.53M | 0.56M | 0.04M |
|
Income - Trust
|
2.46M | 2.37M | 2.61M | 2.79M | 3.02M | 3.15M | 3.42M | 3.49M | 3.82M | 6.83M | 6.27M | 5.13M | 5.96M | 5.99M | 5.91M | 6.19M |
|
Other Non-Interest Income
|
3.94M | 16.41M | 12.48M | 11.03M | 13.57M | 22.56M | 4.36M | 14.39M | 4.46M | 5.10M | 8.93M | 4.39M | 5.50M | 6.33M | 5.82M | 5.12M |
|
Non-Interest Income
|
58.71M | 50.80M | 35.32M | 40.02M | 35.24M | 24.49M | 37.90M | 39.41M | 37.47M | 40.77M | 42.37M | 49.73M | 49.34M | 40.86M | 35.83M | 41.73M |
|
Amortization - Intangibles
|
| 10.89M | 12.52M | 13.64M | 25.48M | 24.04M | 22.47M | 22.65M | 24.53M | 24.96M | 16.86M | 33.42M | 37.73M | 45.00M | 54.63M | 40.47M |
|
Depreciation & Amortization - Total
|
| 1.90M | 2.06M | 2.17M | | | | | | | | | | | | |
|
Research & Development
|
| | | 0.52M | 2.02M | 4.63M | 3.44M | 2.91M | 3.03M | 4.00M | 4.54M | 4.96M | 5.67M | 6.85M | 9.39M | 11.60M |
|
Wages, Salaries and Other
|
| 43.96M | 45.42M | 48.08M | 52.05M | 60.82M | 62.95M | 61.63M | 60.78M | 70.64M | 73.73M | 77.22M | 79.89M | 82.63M | 85.62M | 90.29M |
|
Rent Expense
|
| 6.78M | 7.21M | 7.50M | 7.54M | 7.26M | 12.88M | 13.72M | 12.07M | 13.81M | 13.13M | 14.37M | 14.24M | 15.13M | 14.69M | 14.35M |
|
Restructuring Costs
|
| | | | | 2.75M | 5.47M | | 4.35M | 2.41M | | | | | | |
|
Other Operating Expenses
|
| 62.63M | 63.09M | 65.92M | 72.16M | 83.06M | 91.16M | 92.89M | 86.89M | 99.88M | 101.63M | 103.98M | 105.12M | 108.35M | 116.49M | 121.19M |
|
Operating Expenses
|
| 71.31M | 72.35M | 76.11M | 81.71M | 97.70M | 112.95M | 109.52M | 106.33M | 120.10M | 119.30M | 123.31M | 125.03M | 130.33M | 140.58M | 147.14M |
|
EBIT
|
| 97.12M | 86.52M | 69.20M | 64.25M | 35.62M | 71.13M | 89.02M | 113.94M | 141.40M | 158.76M | 138.05M | 157.26M | 160.27M | 245.84M | 305.59M |
|
Interest & Investment Income
|
| | | | | | | 0.39M | 1.71M | 1.92M | 1.34M | 0.24M | 0.08M | 1.49M | 8.49M | 19.12M |
|
Other Non Operating Income
|
| | | | | | | | | | | | -1.12M | | 0.59M | 0.18M |
|
EBT
|
| 51.81M | 50.88M | 42.30M | 46.29M | 18.67M | 51.28M | 59.67M | 70.43M | 84.30M | 87.78M | 93.49M | 130.83M | 119.63M | 101.13M | 107.38M |
|
Tax Provisions
|
| 11.76M | 10.39M | 7.61M | 5.10M | -2.16M | 7.28M | 10.32M | 16.12M | 10.16M | 13.22M | 11.34M | 17.43M | 14.61M | 14.44M | 18.88M |
|
Profit After Tax
|
| 40.06M | 40.49M | 34.70M | 41.19M | 20.83M | 44.00M | 49.35M | 54.31M | 74.14M | 74.55M | 82.15M | 113.40M | 105.02M | 86.69M | 88.49M |
|
Income from Non-Controlling Interests
|
| 0.95M | 1.36M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 40.06M | 40.49M | 34.70M | 41.19M | 20.83M | 44.00M | 49.35M | 54.31M | 74.14M | 74.55M | 82.15M | 113.40M | 105.02M | 86.69M | 88.49M |
|
Consolidated Net Income
|
| 40.06M | 40.49M | 34.70M | 41.19M | 20.83M | 44.00M | 49.35M | 54.31M | 74.14M | 74.55M | 82.15M | 113.40M | 105.02M | 86.69M | 88.49M |
|
Income towards Parent Company
|
| 40.06M | 40.49M | 34.70M | 41.19M | 20.83M | 44.00M | 49.35M | 54.31M | 74.14M | 74.55M | 82.15M | 113.40M | 105.02M | 86.69M | 88.49M |
|
Net Income towards Common Stockholders
|
| 40.06M | 40.49M | 34.70M | 41.19M | 20.83M | 44.00M | 49.35M | 54.31M | 74.14M | 74.55M | 82.15M | 113.40M | 105.02M | 86.69M | 88.49M |
|
EPS (Basic)
|
| 2.25 | 2.16 | 1.82 | 2.09 | 0.99 | 1.61 | 1.82 | 1.82 | 2.12 | 2.21 | 2.47 | 3.48 | 3.27 | 2.82 | 2.92 |
|
EPS (Weighted Average and Diluted)
|
| 2.25 | 2.16 | 1.82 | 2.09 | 0.99 | 1.61 | 1.81 | 1.81 | 2.11 | 2.20 | 2.47 | 3.47 | 3.26 | 2.82 | 2.91 |
|
Tax Rate
|
| 22.69% | 20.43% | 17.98% | 11.01% | | 14.20% | 17.30% | 22.89% | 12.06% | 15.06% | 12.13% | 13.32% | 12.21% | 14.28% | 17.59% |