|
Provisions
|
| -0.52M | -0.56M | -0.42M | -0.49M | -0.00M | 1.04M | -0.26M | 0.84M | 0.40M | 1.94M | 0.95M | 0.60M | 0.16M | 1.77M | 1.72M | 1.52M | 2.30M | 4.22M | 1.91M | 2.97M | 1.87M | 2.88M | 2.20M | 1.42M | 3.73M | 7.70M | 4.57M | 1.82M | 3.56M | 6.39M | 6.26M | 5.86M | 7.99M | 6.00M | 2.66M | 4.28M | 6.92M | 5.62M | 2.28M | 2.35M | 0.93M | 5.17M | 19.25M | 19.21M | -1.78M | -1.14M | -5.25M | -9.65M | -4.90M | 4.06M | 8.24M | 12.79M | 6.45M | 6.03M | 5.38M | 7.82M | 13.42M | 0.68M | 5.27M | 6.83M | 9.21M | 7.08M | 12.55M | 8.33M | 8.81M |
|
Revenue
|
222.33M | 292.59M | 323.40M | 312.03M | 328.01M | 340.39M | 401.60M | 372.86M | 365.24M | 340.52M | 363.29M | 409.34M | 384.26M | 420.06M | 426.43M | 449.17M | 506.31M | 490.17M | 574.16M | 555.38M | 568.99M | 534.68M | 590.64M | 574.00M | 607.85M | 601.37M | 593.77M | 634.09M | 669.41M | 661.37M | 677.51M | 691.43M | 742.29M | 738.79M | 823.95M | 776.81M | 780.01M | 786.81M | 851.33M | 819.87M | 853.68M | 865.72M | 975.70M | 937.39M | 908.90M | 897.12M | 1,074.42M | 1,149.23M | 1,167.31M | 1,154.96M | 1,311.58M | 1,125.98M | 1,125.46M | 1,104.89M | 1,236.49M | 1,261.79M | 1,241.81M | 1,265.59M | 1,390.09M | 1,417.69M | 1,465.26M | 1,475.86M | 1,592.87M | 1,469.03M | 1,491.09M | 1,634.57M |
|
Interest income - Loans
|
| | | | | | | | | | | | 6.67M | 7.33M | 7.84M | 8.22M | 9.45M | 8.82M | 12.12M | 13.61M | 15.29M | 23.48M | 18.79M | 18.98M | 20.95M | 20.70M | 19.36M | 26.56M | 29.48M | 35.48M | 36.41M | 44.77M | 48.73M | 54.01M | 58.59M | 63.63M | 68.39M | 78.77M | 89.75M | 93.22M | 95.88M | 95.44M | 95.31M | 95.12M | 79.16M | 76.28M | 81.25M | 87.24M | 92.38M | 95.08M | 103.39M | 121.34M | 150.35M | 208.37M | 272.22M | 295.05M | 313.03M | 320.71M | 324.21M | 306.14M | 311.08M | 319.49M | 313.33M | 304.97M | 310.63M | 316.55M |
|
Interest Income - Debt Securities
|
| | | | | | | | | | | | 10.69M | 11.72M | 12.29M | 12.37M | 14.16M | 17.51M | 18.11M | 19.31M | 18.21M | 16.98M | 17.03M | 14.75M | 13.62M | 10.64M | 15.11M | 22.09M | 24.45M | 27.16M | 33.49M | 41.67M | 46.38M | 48.07M | 51.61M | 54.90M | 63.53M | 66.83M | 66.94M | 65.47M | 61.72M | 54.95M | 48.89M | 48.14M | 41.53M | 31.97M | 28.29M | 29.95M | 31.54M | 34.25M | 34.12M | 34.26M | 46.05M | 71.42M | 96.03M | 108.33M | 116.20M | 120.67M | 122.00M | 118.53M | 117.86M | 124.58M | 123.16M | 113.53M | 113.94M | 110.69M |
|
Interest Income - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | 18.27M | 22.73M | 25.00M | 35.56M | 40.08M | 54.34M | 37.82M | 36.68M | 35.27M | 26.34M | 20.79M | 24.09M |
|
Other interest income
|
| | | | | | | | | | | | 3.01M | 2.53M | 5.36M | 4.96M | 4.73M | 8.07M | 5.78M | 5.25M | 7.76M | 6.77M | 4.41M | 4.63M | 4.16M | 5.85M | -9.84M | 5.59M | -0.81M | 4.80M | -11.45M | 4.36M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
9.89M | 11.31M | 15.08M | 14.65M | 14.65M | 17.72M | 18.31M | 18.86M | 21.23M | 24.16M | 24.95M | 25.26M | 27.18M | 26.36M | 29.98M | 29.81M | 32.89M | 39.13M | 40.71M | 42.84M | 46.11M | 52.10M | 44.93M | 42.74M | 43.85M | 43.38M | 48.64M | 62.79M | 65.78M | 74.88M | 90.84M | 100.95M | 108.95M | 117.86M | 126.61M | 137.73M | 154.42M | 169.76M | 184.53M | 191.07M | 187.94M | 178.78M | 167.09M | 161.18M | 128.37M | 114.41M | 119.88M | 127.54M | 133.59M | 141.84M | 145.43M | 165.44M | 212.75M | 304.19M | 416.73M | 451.56M | 482.77M | 505.20M | 516.21M | 506.83M | 498.15M | 510.82M | 500.66M | 475.63M | 477.06M | 481.50M |
|
Interest Expense - Deposits
|
| | | | | | | | | | | | 4.06M | 3.61M | 3.06M | 2.89M | 2.83M | 2.64M | 3.41M | 1.75M | 1.95M | 1.74M | 2.41M | 2.12M | 2.05M | 1.78M | 1.32M | 1.90M | 1.84M | 1.73M | 1.86M | 1.77M | 1.89M | 4.77M | 4.24M | 8.13M | 15.34M | 25.86M | 32.93M | 28.07M | 29.35M | 24.82M | 13.59M | 9.57M | 2.28M | 1.48M | 1.23M | 1.28M | 1.21M | 1.11M | 0.90M | 0.93M | 3.60M | 43.37M | 98.74M | 137.29M | 171.36M | 198.20M | 218.01M | 230.06M | 220.29M | 229.72M | 208.38M | 193.12M | 187.53M | 187.99M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 2.63M | 1.90M | 1.49M | 1.72M | 2.80M | 1.25M | 2.53M | 3.25M | 3.10M | 4.23M | 4.59M | 1.68M | 2.91M | 1.15M | 2.14M | 2.35M | 0.68M | 0.52M | 0.12M | 0.01M | 0.04M | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
| | | | | | | | | | | | 2.65M | -0.75M | 2.15M | 2.51M | 4.63M | 3.73M | 3.06M | 1.77M | 1.77M | 1.65M | 1.61M | 2.25M | 2.72M | 2.60M | 4.29M | 3.28M | 4.61M | 3.59M | 5.07M | 4.27M | 3.82M | 2.94M | 2.69M | 3.95M | 7.72M | 7.13M | 9.23M | 8.58M | 9.51M | 7.06M | 4.58M | 1.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
2.35M | 2.91M | 3.93M | 2.34M | 2.35M | 3.70M | 4.82M | 6.24M | 6.38M | 6.31M | 6.42M | 9.01M | 9.86M | 5.90M | 8.60M | 10.57M | 12.63M | 11.54M | 11.63M | 8.63M | 8.84M | 11.23M | 12.56M | 13.02M | 10.10M | 9.80M | 12.48M | 14.11M | 17.26M | 19.38M | 16.12M | 15.90M | 16.64M | 17.62M | 19.86M | 26.45M | 37.28M | 48.47M | 57.88M | 49.45M | 52.89M | 44.14M | 31.45M | 24.36M | 13.08M | 15.41M | 14.52M | 14.44M | 14.18M | 11.85M | 8.86M | 11.43M | 17.33M | 59.76M | 114.84M | 155.00M | 191.09M | 220.54M | 243.71M | 254.66M | 247.33M | 251.19M | 228.19M | 213.56M | 206.80M | 205.17M |
|
Interest Income - Net
|
7.54M | 8.40M | 11.15M | 12.31M | 12.30M | 14.02M | 13.48M | 12.61M | 14.85M | 17.86M | 18.54M | 16.25M | 17.32M | 20.46M | 21.37M | 19.24M | 20.26M | 27.59M | 29.08M | 34.20M | 37.27M | 40.87M | 32.37M | 29.72M | 33.75M | 33.58M | 36.15M | 48.67M | 48.52M | 55.50M | 74.73M | 85.06M | 92.31M | 100.24M | 106.75M | 111.28M | 117.14M | 121.29M | 126.66M | 141.62M | 135.05M | 134.64M | 135.64M | 136.82M | 115.28M | 99.00M | 105.36M | 113.10M | 119.41M | 129.99M | 136.57M | 154.01M | 195.42M | 244.44M | 301.89M | 296.57M | 291.68M | 284.66M | 272.50M | 252.17M | 250.82M | 259.63M | 272.47M | 262.07M | 270.26M | 276.33M |
|
Financial Services Fees
|
74.61M | 90.91M | 99.28M | 105.03M | 103.63M | 96.99M | 139.60M | 155.79M | 138.31M | 143.24M | 111.39M | 123.30M | 127.43M | 125.51M | 148.70M | 145.87M | 154.79M | 145.84M | 193.79M | 172.24M | 164.37M | 167.60M | 164.35M | 180.30M | 183.77M | 194.08M | 187.29M | 197.93M | 182.10M | 171.27M | 178.68M | 175.27M | 172.26M | 162.61M | 168.75M | 165.78M | 166.90M | 158.01M | 167.04M | 155.45M | 164.98M | 163.92M | 183.14M | 211.10M | 177.03M | 172.65M | 199.85M | 213.61M | 195.58M | 189.24M | 211.07M | 195.91M | 186.68M | 159.05M | 168.94M | 169.55M | 165.36M | 165.07M | 173.61M | 185.48M | 183.32M | 183.44M | 203.79M | 193.67M | 200.67M | 206.07M |
|
Investment Gain (Loss)
|
97.28M | 123.24M | -215.97M | 34.22M | 41.25M | 123.19M | -145.43M | 41.42M | 64.42M | 37.67M | 42.15M | 70.44M | 67.36M | 71.74M | 84.34M | 76.91M | 119.44M | 92.85M | 168.54M | 135.58M | 144.81M | 118.72M | 187.84M | 125.09M | 161.01M | 118.75M | 102.75M | 100.66M | 133.12M | 144.80M | 134.45M | 126.85M | 185.26M | 181.90M | 232.75M | 176.36M | 161.08M | 168.99M | 201.23M | 161.84M | 179.62M | 198.79M | -540.55M | 179.47M | 217.03M | 218.13M | -614.14M | 339.29M | 376.44M | 372.28M | 477.37M | 254.85M | 271.07M | 221.86M | -747.68M | 211.88M | 166.82M | 146.89M | 205.66M | 213.95M | 233.28M | 243.18M | 304.42M | 237.94M | 233.46M | 323.48M |
|
Investment Banking Income
|
| | | | | 1.40M | 3.70M | | 2.00M | 2.00M | 4.30M | 2.80M | 3.20M | 3.60M | 4.20M | 4.60M | 3.30M | 1.90M | 1.50M | 1.20M | 1.70M | 2.20M | 2.30M | 2.60M | 3.50M | 3.50M | 6.60M | 2.70M | 4.10M | 4.90M | 4.30M | 2.90M | 3.40M | 3.20M | 2.90M | 2.50M | 2.70M | 2.60M | 0.40M | 0.90M | 2.30M | 4.50M | 5.40M | 2.50M | 10.50M | 15.00M | 13.20M | 0.01M | 7.50M | 4.40M | 4.00M | 0.70M | 0.10M | 0.40M | -8.80M | 0.60M | -2.00M | -0.20M | 1.60M | 1.40M | -1.50M | -0.10M | 4.40M | 0.60M | -4.20M | -1.60M |
|
Asset Management
|
25.82M | 27.01M | 39.09M | 41.10M | 44.14M | 50.88M | 57.04M | 57.68M | 56.98M | 58.25M | 55.92M | 60.82M | 65.31M | 62.88M | 68.97M | 68.91M | 76.09M | 76.71M | 83.93M | 89.17M | 94.23M | 96.64M | 105.96M | 113.87M | 119.94M | 130.64M | 129.32M | 144.53M | 144.57M | 144.21M | 149.48M | 162.74M | 172.91M | 179.85M | 186.56M | 195.80M | | | | | | | | | | | | | 278.15M | 313.86M | 318.64M | 341.64M | 331.26M | 300.56M | 289.46M | 315.57M | 320.26M | 333.13M | 330.54M | 367.48M | 380.76M | 382.62M | 405.82M | 409.54M | 403.61M | 431.40M |
|
Principal Transactions
|
| | | 117.42M | 122.92M | | | 92.86M | 79.74M | 76.65M | 97.05M | 116.23M | 91.56M | 102.47M | 68.74M | 107.26M | 111.31M | 122.58M | 67.80M | 110.36M | 110.72M | 94.83M | 91.51M | 100.20M | 85.54M | 95.59M | 107.53M | 120.95M | 126.43M | 117.00M | 111.05M | 116.86M | 95.70M | 87.01M | 97.26M | 97.78M | 88.98M | 83.15M | 81.46M | 104.03M | 96.46M | 97.85M | 106.41M | 138.67M | 166.02M | 140.88M | 142.74M | 165.01M | 152.60M | 118.98M | 144.58M | 159.27M | 125.60M | 118.38M | 125.78M | 115.52M | 105.70M | 114.84M | 154.38M | 139.01M | 153.57M | 137.09M | 174.89M | 141.66M | 172.60M | 177.88M |
|
Other Non-Interest Income
|
-0.77M | 5.07M | 2.99M | 1.95M | 3.76M | 0.07M | 19.64M | 6.26M | 4.56M | 0.54M | 8.30M | 13.29M | 5.42M | 31.09M | 19.16M | 20.42M | 11.79M | 13.06M | 19.39M | 5.24M | 8.74M | 4.80M | -3.96M | 11.80M | 13.74M | 18.93M | 17.75M | 7.23M | 17.41M | 9.21M | 12.99M | 8.75M | 7.20M | 9.56M | 12.02M | 3.36M | 9.07M | 6.13M | 7.00M | 12.21M | 13.51M | 8.75M | 17.92M | 9.21M | 21.51M | 20.26M | 24.37M | 25.63M | 13.23M | 18.76M | 14.50M | 8.89M | -1.92M | 4.01M | 11.86M | -2.29M | 0.89M | 0.46M | 10.04M | 4.95M | 16.18M | 18.70M | 3.29M | 11.81M | 12.19M | 14.23M |
|
Non-Interest Income
|
196.94M | 246.23M | -74.61M | 299.72M | 315.70M | 272.52M | 74.55M | 354.00M | 346.01M | 318.36M | 319.10M | 386.89M | 360.28M | 397.30M | 394.11M | 423.97M | 476.72M | 452.94M | 534.95M | 513.79M | 524.58M | 484.79M | 548.00M | 533.87M | 567.50M | 561.50M | 551.23M | 574.00M | 607.73M | 591.39M | 590.97M | 593.37M | 636.74M | 624.13M | 700.24M | 641.58M | 428.74M | 418.89M | 457.13M | 434.43M | 456.87M | 473.80M | -227.68M | 540.94M | 592.09M | 566.93M | -233.99M | 743.56M | 1,023.50M | 1,017.52M | 1,170.16M | 961.25M | 912.81M | 804.26M | -160.43M | 810.83M | 757.04M | 760.19M | 875.83M | 912.26M | 965.61M | 964.94M | 1,096.61M | 995.22M | 1,018.33M | 1,151.46M |
|
Research & Development
|
11.85M | 14.43M | 15.34M | 14.42M | 15.93M | 19.88M | 19.71M | 18.84M | 18.52M | 18.84M | 17.84M | 20.37M | 20.80M | 19.56M | 19.29M | 22.46M | 25.46M | 26.12M | 25.69M | 24.84M | 25.86M | 27.46M | 28.77M | 29.23M | 31.11M | 35.68M | 34.65M | 36.66M | 37.43M | 31.18M | 34.38M | 33.84M | 34.19M | 34.65M | 30.81M | 33.50M | 36.64M | 33.33M | 36.79M | 35.70M | 35.07M | 36.82M | 39.84M | 41.12M | 43.05M | 40.12M | 40.44M | 41.83M | 41.31M | 40.43M | 41.92M | 42.46M | 43.65M | 43.83M | 45.21M | 46.14M | 44.97M | 46.22M | 47.33M | 47.37M | 48.18M | 48.87M | 49.97M | 49.51M | 47.85M | 48.89M |
|
Wages, Salaries and Other
|
147.84M | 193.13M | 201.26M | 206.24M | 216.91M | 395.94M | 237.12M | 231.17M | 229.94M | 210.57M | 215.53M | 254.70M | 239.37M | 264.46M | 258.15M | 314.91M | 317.25M | 326.02M | 353.21M | 346.99M | 355.27M | 331.44M | 370.45M | 355.69M | 410.00M | 404.20M | 398.97M | 411.11M | 460.02M | 434.24M | 420.64M | 436.39M | 453.88M | 448.41M | 620.26M | 457.89M | 442.17M | 422.32M | 448.38M | 458.11M | 466.86M | 486.16M | 566.98M | 577.18M | 547.17M | 533.64M | 621.34M | 697.91M | 692.05M | 672.38M | 757.95M | 673.69M | 652.71M | 611.87M | 647.96M | 651.19M | 615.67M | 613.29M | 674.44M | 679.70M | 722.72M | 718.07M | 795.75M | 732.22M | 774.94M | 839.82M |
|
Rent Expense
|
17.87M | 24.73M | 26.43M | 24.86M | 26.59M | 29.56M | 34.73M | 29.32M | 29.72M | 30.91M | 29.98M | 30.79M | 32.32M | 32.60M | 33.59M | 33.52M | 41.28M | 41.29M | 42.18M | 40.78M | 43.24M | 41.61M | 43.93M | 44.17M | 48.35M | 53.28M | 61.67M | 57.26M | 58.75M | 62.45M | 52.87M | 52.55M | 57.89M | 57.43M | 54.84M | 57.59M | 53.60M | 54.03M | 57.16M | 58.86M | 61.05M | 58.65M | 64.33M | 66.07M | 66.26M | 68.60M | 73.73M | 72.03M | 70.97M | 72.16M | 75.08M | 77.03M | 78.25M | 77.23M | 80.74M | 82.14M | 84.60M | 84.40M | 88.18M | 88.71M | 89.85M | 89.62M | 94.21M | 90.77M | 95.68M | 95.60M |
|
Other Operating Expenses
|
168.11M | 219.69M | 236.38M | 233.19M | 249.54M | 433.51M | 280.34M | 267.76M | 306.74M | 245.44M | 264.03M | 289.92M | 277.42M | 300.83M | 303.88M | 358.97M | 374.37M | 380.22M | 416.67M | 403.00M | 413.53M | 388.61M | 435.99M | 417.51M | 480.22M | 480.27M | 473.88M | 482.15M | 540.18M | 520.37M | 519.25M | 510.12M | 550.37M | 520.95M | 719.25M | 539.71M | 534.15M | 510.45M | 543.57M | 538.05M | 556.68M | 575.35M | 677.49M | 690.73M | 643.55M | 616.19M | 711.04M | 793.04M | 776.83M | 775.84M | 868.56M | 769.94M | 767.69M | 718.32M | 762.00M | 768.63M | 739.76M | 805.01M | 804.87M | 808.27M | 853.00M | 869.52M | 954.30M | 1,051.83M | 926.94M | 998.86M |
|
Operating Expenses
|
197.83M | 258.85M | 278.15M | 272.46M | 292.06M | 482.94M | 334.78M | 315.93M | 354.98M | 295.19M | 311.85M | 341.08M | 330.53M | 352.98M | 356.76M | 414.95M | 441.10M | 447.63M | 484.54M | 468.62M | 482.62M | 457.69M | 508.70M | 490.92M | 559.68M | 569.23M | 570.20M | 576.06M | 636.35M | 614.00M | 606.50M | 596.51M | 642.45M | 613.03M | 804.90M | 630.80M | 624.38M | 597.81M | 637.52M | 632.61M | 652.80M | 670.82M | 781.66M | 797.93M | 752.86M | 724.91M | 825.21M | 906.90M | 889.11M | 888.44M | 985.56M | 889.42M | 889.59M | 839.37M | 887.95M | 896.91M | 869.34M | 935.62M | 940.38M | 944.35M | 991.04M | 1,008.01M | 1,098.48M | 1,192.11M | 1,070.47M | 1,143.35M |
|
Operating Income
|
8.59M | 13.67M | 16.38M | 18.36M | 8.58M | -172.16M | 30.90M | 26.98M | -59.65M | 17.86M | 30.46M | 40.66M | 23.44M | 38.55M | 37.04M | -0.99M | 17.88M | -1.51M | 34.61M | 39.07M | 34.29M | 29.79M | 24.71M | 31.34M | -12.93M | -31.49M | -40.46M | -1.28M | -34.96M | -27.99M | -17.93M | 31.90M | 14.59M | 64.45M | -69.01M | 73.56M | 73.74M | 112.21M | 148.14M | 120.56M | 124.41M | 117.18M | 99.45M | 56.82M | 94.06M | 101.57M | 172.21M | 157.66M | 197.75M | 177.15M | 234.73M | 164.45M | 148.79M | 179.11M | 253.71M | 266.80M | 270.31M | 162.65M | 336.92M | 365.81M | 361.27M | 337.93M | 364.17M | -13.86M | 294.09M | 356.30M |
|
EBIT
|
8.59M | 13.67M | 16.38M | 18.36M | 8.58M | -172.16M | 30.90M | 26.98M | -59.65M | 17.86M | 30.46M | 40.66M | 23.44M | 38.55M | 37.04M | -0.99M | 17.88M | -1.51M | 34.61M | 39.07M | 34.29M | 29.79M | 24.71M | 31.34M | -12.93M | -31.49M | -40.46M | -1.28M | -34.96M | -27.99M | -17.93M | 31.90M | 14.59M | 64.45M | -69.01M | 73.56M | 73.74M | 112.21M | 148.14M | 120.56M | 124.41M | 117.18M | 99.45M | 56.82M | 94.06M | 101.57M | 172.21M | 157.66M | 197.75M | 177.15M | 234.73M | 164.45M | 148.79M | 179.11M | 253.71M | 266.80M | 270.31M | 162.65M | 336.92M | 365.81M | 361.27M | 337.93M | 364.17M | -13.86M | 294.09M | 356.30M |
|
EBT
|
22.16M | 30.84M | 41.31M | 39.56M | 35.95M | -142.56M | 66.82M | 50.68M | 3.88M | 39.02M | 45.03M | 59.25M | 43.87M | 61.17M | 61.07M | 23.66M | 52.58M | 31.01M | 77.99M | 78.13M | 77.52M | 65.77M | 69.38M | 70.07M | 38.07M | 22.35M | 11.08M | 43.91M | 15.79M | 27.98M | 54.89M | 79.02M | 83.20M | 108.14M | -0.82M | 119.55M | 118.35M | 140.53M | 155.93M | 137.81M | 147.98M | 150.75M | 162.59M | 115.11M | 142.96M | 158.39M | 234.70M | 227.89M | 264.02M | 256.50M | 318.66M | 227.11M | 218.54M | 205.77M | 233.70M | 209.88M | 181.38M | 109.43M | 206.00M | 218.69M | 226.89M | 216.66M | 266.20M | 63.36M | 213.82M | 286.05M |
|
Tax Provisions
|
8.98M | 8.70M | 16.65M | 15.82M | 14.84M | -58.22M | 73.19M | 19.29M | 0.46M | 16.72M | 17.42M | 24.48M | 17.74M | 23.74M | 17.07M | 8.72M | 21.66M | -43.92M | 25.86M | 30.16M | 31.95M | 25.67M | 23.89M | 26.97M | 17.18M | 5.17M | -0.09M | 16.86M | 6.02M | 10.17M | 28.01M | 13.51M | 30.39M | 41.60M | 1.17M | 30.79M | 31.06M | 36.67M | 41.87M | 38.37M | 38.23M | 40.63M | 31.93M | 28.52M | 35.07M | 37.87M | 46.23M | 54.88M | 65.95M | 64.13M | 57.27M | 53.56M | 57.73M | 54.60M | 57.08M | 52.34M | 47.03M | 41.27M | 43.51M | 55.12M | 61.60M | 58.15M | 52.83M | 10.37M | 58.77M | 74.67M |
|
Profit After Tax
|
13.18M | 22.14M | 24.67M | 23.74M | 21.11M | -84.34M | -6.37M | 31.40M | 3.42M | 22.30M | 27.02M | 34.77M | 26.14M | 37.43M | 39.95M | 14.94M | 30.92M | 74.93M | 52.13M | 47.97M | 45.58M | 40.09M | 45.49M | 43.10M | 20.89M | 17.18M | 11.17M | 27.05M | 9.77M | 17.81M | 26.88M | 65.51M | 52.81M | 66.54M | -1.99M | 88.76M | 87.29M | 103.86M | 114.06M | 99.44M | 109.76M | 110.12M | 130.69M | 86.59M | 107.89M | 120.53M | 188.47M | 173.01M | 198.08M | 192.38M | 261.39M | 173.55M | 160.82M | 151.17M | 176.62M | 157.54M | 134.35M | 68.16M | 162.48M | 163.57M | 165.29M | 158.50M | 244.00M | 52.99M | 155.06M | 211.37M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.67M | 0.71M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
13.18M | 22.14M | 24.67M | 23.74M | 21.11M | -84.34M | -6.37M | 31.40M | 3.42M | 22.30M | 27.61M | 34.77M | 26.14M | 37.43M | 44.00M | 14.94M | 30.92M | 74.93M | 52.13M | 47.97M | 45.58M | 40.09M | 45.49M | 43.10M | 20.89M | 17.18M | 11.17M | 27.05M | 9.77M | 17.81M | 26.88M | 65.51M | 52.81M | 66.54M | -1.99M | 88.76M | 87.29M | 103.86M | 114.06M | 99.44M | 109.76M | 110.12M | 130.67M | 86.59M | 107.89M | 120.53M | 188.47M | 173.01M | 198.08M | 192.38M | 261.39M | 173.55M | 160.82M | 151.17M | 176.62M | 157.54M | 134.35M | 68.16M | 162.48M | 163.57M | 165.29M | 158.50M | 213.37M | 52.99M | 155.06M | 211.37M |
|
Consolidated Net Income
|
13.18M | 22.14M | 24.67M | 23.74M | 21.11M | -84.34M | -6.37M | 31.40M | 3.42M | 22.30M | 27.61M | 34.77M | 26.14M | 0.50M | -2.13M | -0.32M | -1.48M | -5.24M | -3.86M | -0.59M | -1.98M | -0.19M | -0.31M | 43.10M | 20.89M | 17.18M | 11.17M | 27.05M | 9.77M | 17.81M | 26.88M | 65.51M | 52.81M | 66.54M | -1.99M | 88.76M | 87.29M | 103.86M | 114.06M | 99.44M | 109.76M | 110.12M | 130.67M | 86.59M | 107.89M | 120.53M | 188.47M | 173.01M | 198.08M | 192.38M | 261.39M | 173.55M | 160.82M | 151.17M | 176.62M | 157.54M | 134.35M | 68.16M | 162.48M | 163.57M | 165.29M | 158.50M | 213.37M | 52.99M | 155.06M | 211.37M |
|
Income towards Parent Company
|
13.18M | 22.14M | 24.67M | 23.74M | 21.11M | -84.34M | -6.37M | 31.40M | 3.42M | 22.30M | 27.61M | 34.77M | 26.14M | 0.50M | -2.13M | -0.32M | -1.48M | -5.24M | -3.86M | -0.59M | -1.98M | -0.19M | -0.31M | 43.10M | 20.89M | 17.18M | 11.17M | 27.05M | 9.77M | 17.81M | 26.88M | 65.51M | 52.81M | 66.54M | -1.99M | 88.76M | 87.29M | 103.86M | 114.06M | 99.44M | 109.76M | 110.12M | 130.67M | 86.59M | 107.89M | 120.53M | 188.47M | 173.01M | 198.08M | 192.38M | 261.39M | 173.55M | 160.82M | 151.17M | 176.62M | 157.54M | 134.35M | 68.16M | 162.48M | 163.57M | 165.29M | 158.50M | 213.37M | 52.99M | 155.06M | 211.37M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 5.29M | 4.84M | 4.84M | 4.84M | 4.84M | 9.90M | 7.68M | 8.29M | 8.29M | 9.69M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M | 9.32M |
|
Net Income towards Common Stockholders
|
13.18M | 22.14M | 24.67M | 23.74M | 21.11M | -84.34M | -6.37M | 31.40M | 3.42M | 22.30M | 27.61M | 34.77M | 26.14M | 0.50M | -2.13M | -0.32M | -1.48M | -5.24M | -3.86M | -0.59M | -1.98M | -0.19M | -0.31M | 43.10M | 20.89M | 17.18M | 11.17M | 27.05M | 9.77M | 16.25M | 24.54M | 63.17M | 50.47M | 64.19M | -4.33M | 86.42M | 84.94M | 101.52M | 111.72M | 96.86M | 103.80M | 104.57M | 125.85M | 81.75M | 103.04M | 110.63M | 180.79M | 164.73M | 189.79M | 182.69M | 252.07M | 164.23M | 151.50M | 141.85M | 167.30M | 148.22M | 125.03M | 58.84M | 153.16M | 154.25M | 155.97M | 149.19M | 234.69M | 43.67M | 145.73M | 202.05M |
|
EPS (Basic)
|
0.49 | 0.77 | -0.06 | 0.52 | 0.46 | -1.65 | 0.86 | 0.60 | 0.06 | 0.43 | 0.52 | 0.65 | 0.49 | 0.70 | 0.74 | 0.25 | 0.48 | 1.16 | 0.80 | 0.73 | 0.69 | 0.60 | 0.67 | 0.62 | 0.31 | 0.25 | 0.16 | 0.40 | 0.15 | 0.24 | 0.37 | 0.92 | 0.74 | 0.94 | -0.06 | 1.20 | 1.18 | 1.41 | 1.56 | 0.90 | 0.95 | 0.98 | 1.19 | 0.76 | 0.97 | 1.04 | 1.70 | 1.53 | 1.76 | 1.70 | 2.35 | 1.50 | 1.39 | 1.30 | 1.54 | 1.36 | 1.16 | 0.55 | 1.46 | 1.48 | 1.50 | 1.43 | 2.26 | 0.42 | 1.41 | 1.96 |
|
EPS (Weighted Average and Diluted)
|
0.43 | 0.67 | -0.06 | 0.45 | 0.40 | -1.65 | 0.85 | 0.50 | 0.05 | 0.35 | 0.43 | 0.55 | 0.42 | 0.60 | 0.63 | 0.22 | 0.42 | 1.00 | 0.69 | 0.63 | 0.60 | 0.52 | 0.59 | 0.56 | 0.27 | 0.22 | 0.14 | 0.36 | 0.13 | 0.21 | 0.31 | 0.78 | 0.63 | 0.79 | -0.06 | 1.06 | 1.04 | 1.25 | 1.38 | 0.82 | 0.88 | 0.89 | 1.08 | 0.71 | 0.92 | 0.97 | 1.55 | 1.40 | 1.60 | 1.54 | 2.12 | 1.39 | 1.29 | 1.21 | 1.43 | 1.28 | 1.10 | 0.52 | 1.37 | 1.40 | 1.41 | 1.34 | 2.09 | 0.39 | 1.34 | 1.84 |
|
Shares Outstanding (Weighted Average)
|
61.61M | 64.06M | 68.18M | 69.83M | 80.59M | 79.17M | 79.17M | 80.58M | 80.58M | 80.58M | 80.58M | 80.58M | 80.58M | 80.58M | 80.58M | 94.58M | 95.36M | 95.36M | 97.81M | 97.81M | 98.56M | 98.56M | 99.02M | 101.37M | 101.82M | 104.15M | 104.26M | 99.71M | 99.71M | 99.31M | 99.38M | 102.67M | 102.67M | 102.46M | 102.70M | 107.34M | 107.34M | 106.80M | 108.02M | 107.82M | 106.15M | 104.38M | 102.56M | 104.30M | 102.73M | 102.84M | 103.00M | 104.97M | 104.79M | 104.79M | 106.42M | 106.42M | 106.58M | 106.14M | 106.28M | 106.70M | 106.13M | 102.00M | 102.00M | 102.80M | 102.46M | 102.51M | 102.35M | 103.75M | 102.73M | 102.17M |
|
Shares Outstanding (Diluted Average)
|
31.27M | 32.82M | 32.29M | 52.54M | 34.97M | 41.22M | 57.67M | 63.18M | | | 63.06M | | | | 62.94M | | | | 73.50M | 75.69M | 75.64M | 76.68M | 77.54M | 77.36M | 77.86M | 79.76M | 78.55M | 76.09M | 75.98M | 77.54M | 79.54M | 80.69M | 80.02M | 80.88M | 81.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
8.59M | 13.67M | 16.38M | 18.36M | 8.58M | -172.16M | 30.90M | 26.98M | -59.65M | 17.86M | 30.46M | 40.66M | 23.44M | 38.55M | 37.04M | -0.99M | 17.88M | -1.51M | 34.61M | 39.07M | 34.29M | 29.79M | 24.71M | 31.34M | -12.93M | -31.49M | -40.46M | -1.28M | -34.96M | -27.99M | -17.93M | 31.90M | 14.59M | 64.45M | -69.01M | 73.56M | 73.74M | 112.21M | 148.14M | 120.56M | 124.41M | 117.18M | 99.45M | 56.82M | 94.06M | 101.57M | 172.21M | 157.66M | 197.75M | 177.15M | 234.73M | 164.45M | 148.79M | 179.11M | 253.71M | 266.80M | 270.31M | 162.65M | 336.92M | 365.81M | 361.27M | 337.93M | 364.17M | -13.86M | 294.09M | 356.30M |
|
Tax Rate
|
40.52% | 28.21% | 40.29% | 40.00% | 41.27% | 40.84% | | 38.05% | 11.85% | 42.84% | 38.68% | 41.32% | 40.43% | 38.81% | 27.95% | 36.87% | 41.20% | | 33.16% | 38.60% | 41.21% | 39.04% | 34.43% | 38.49% | 45.13% | 23.13% | | 38.39% | 38.13% | 36.34% | 51.03% | 17.09% | 36.52% | 38.47% | | 25.76% | 26.24% | 26.10% | 26.85% | 27.84% | 25.83% | 26.95% | 19.63% | 24.77% | 24.53% | 23.91% | 19.70% | 24.08% | 24.98% | 25.00% | 17.97% | 23.58% | 26.41% | 26.53% | 24.42% | 24.94% | 25.93% | 37.71% | 21.12% | 25.20% | 27.15% | 26.84% | 19.85% | 16.37% | 27.48% | 26.11% |