|
Provisions
|
| | | | | 0.49M | 2.40M | 4.69M | 12.96M | 10.10M | 16.32M | 14.95M | 8.41M | 12.62M | 21.83M | 12.09M | 7.18M | 11.64M | 6.01M | 6.88M | 5.68M | 10.04M | 9.20M |
|
Revenue
|
| 78.30M | 200.79M | 171.49M | 195.98M | 231.27M | 272.01M | 285.61M | 330.34M | 362.53M | 423.99M | 456.68M | 472.16M | 498.02M | 537.21M | 615.40M | 645.00M | 598.62M | 697.12M | 734.12M | 771.76M | 854.94M | 961.60M |
|
Interest income - Loans
|
| 86.12M | 81.13M | 85.62M | 77.22M | 79.68M | 89.84M | 105.23M | 114.39M | 145.34M | 191.53M | 308.26M | 360.40M | 444.85M | 539.93M | 598.96M | 620.23M | 621.06M | 671.98M | 688.72M | 712.88M | 738.86M | 830.16M |
|
Interest income - Investments
|
| 7.06M | 5.34M | 5.13M | 4.47M | 3.79M | 3.00M | 2.85M | 2.76M | 2.57M | 2.63M | 2.48M | 3.05M | 2.66M | 1.98M | | | | | | | | |
|
Interest Income - Total
|
| 97.28M | 88.12M | 92.07M | 82.53M | 84.11M | 93.60M | 94.78M | 118.41M | 149.51M | 198.04M | 307.41M | 371.56M | 470.00M | 564.27M | 645.24M | 665.91M | 674.60M | 723.37M | 743.94M | 763.81M | 792.40M | 891.56M |
|
Interest Expense - Deposits
|
| | | | | | | | 0.43M | 4.54M | 14.15M | 40.67M | 73.12M | 106.53M | 145.56M | 182.61M | 211.45M | 231.81M | 248.29M | 238.60M | 225.40M | 233.23M | 264.90M |
|
Interest Expense - Debt
|
| 1.09M | 4.34M | 19.12M | 5.01M | 1.38M | 1.37M | 2.59M | 2.65M | 3.45M | 5.27M | 7.07M | 8.00M | 9.17M | 9.78M | 9.88M | 10.71M | 12.72M | 12.87M | 12.04M | 11.43M | 11.50M | 11.60M |
|
Interest Expense - Others
|
| 1.52M | 0.28M | 0.46M | 0.43M | 0.47M | 0.50M | 0.55M | 0.49M | 0.19M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.18M | 0.10M |
|
Interest Expenses
|
| 50.13M | 38.91M | 53.25M | 35.25M | 28.10M | 21.23M | 18.21M | 23.48M | 26.78M | 40.19M | 98.82M | 135.55M | 178.87M | 219.31M | 255.60M | 263.19M | 262.01M | 292.36M | 273.77M | 265.09M | 274.57M | 306.45M |
|
Interest Income - Net
|
| 47.15M | 49.21M | 38.82M | 1.26M | 56.01M | 72.38M | 76.58M | 94.93M | 122.73M | 157.85M | 208.58M | 236.01M | 291.13M | 344.96M | 389.64M | 402.72M | 412.58M | 431.01M | 470.17M | 498.73M | 517.84M | 585.11M |
|
Financial Services Fees
|
| | | | 45.66M | 44.95M | 49.95M | 51.29M | 59.86M | 81.67M | 82.03M | 81.34M | 72.80M | 82.29M | 81.86M | 87.03M | 85.67M | 85.87M | 90.90M | 88.38M | 86.44M | 90.80M | 89.71M |
|
Service Charges
|
| | | | | | 138.44M | 138.18M | 158.39M | 141.38M | 164.13M | 148.45M | 140.67M | 102.20M | 87.30M | 109.43M | 126.67M | 65.25M | 134.89M | 128.45M | 132.65M | 185.22M | 219.69M |
|
Investment Gain (Loss)
|
| | | | | | | -0.11M | -0.16M | -0.12M | | | | | | | | | | | | -3.03M | |
|
Investment Banking Income
|
| 104.25M | 103.87M | 100.24M | 110.34M | 109.72M | 142.15M | -228.56M | 157.70M | 144.41M | 163.70M | -359.07M | 0.70M | 2.47M | 0.72M | 25.51M | -58.04M | 66.68M | -73.23M | -81.08M | -81.41M | 101.15M | 146.13M |
|
Mortgage Banking
|
| -83.10M | 12.75M | -7.25M | -2.04M | -0.03M | -4.55M | -8.25M | -11.28M | -11.74M | -8.77M | -8.24M | -3.18M | -12.90M | -6.30M | | | | | | | | |
|
Other Non-Interest Income
|
| 2.94M | 6.19M | 125.34M | 6.84M | 20.84M | 11.63M | 143.79M | 16.89M | 14.98M | 21.88M | 202.37M | 27.27M | 25.39M | 17.93M | 228.78M | 81.92M | 26.62M | 39.56M | 173.85M | 41.04M | 48.05M | 56.45M |
|
Non-Interest Income
|
| 31.15M | 151.57M | 132.67M | 148.70M | 175.26M | 199.63M | 209.03M | 235.41M | 239.80M | 266.13M | 248.09M | 236.15M | 206.89M | 192.25M | 225.76M | 242.28M | 186.03M | 266.11M | 263.96M | 273.03M | 337.11M | 376.49M |
|
Research & Development
|
| 40.17M | 55.43M | 57.77M | 65.95M | 69.39M | 74.43M | 66.32M | 81.91M | 99.37M | 110.70M | 113.28M | 117.06M | 126.84M | 125.70M | 141.82M | 130.92M | 132.17M | 139.71M | 148.99M | 156.21M | 152.15M | 167.14M |
|
Selling, General & Administrative
|
| 49.11M | 58.77M | 76.10M | 161.70M | 171.22M | 40.46M | 125.16M | 136.50M | 125.83M | 126.20M | 113.08M | 123.69M | 131.18M | 124.46M | 131.69M | 145.24M | 145.01M | 148.92M | 160.92M | 156.40M | 165.39M | 188.41M |
|
Other Operating Expenses
|
| 95.33M | 129.28M | 125.19M | 144.80M | 156.06M | 186.98M | 203.59M | 221.54M | 233.05M | 261.54M | 214.93M | 267.47M | 289.32M | 553.98M | 235.80M | 267.43M | 294.46M | 338.62M | 357.42M | 373.70M | 415.18M | 448.30M |
|
Operating Expenses
|
| 184.61M | 243.47M | 259.06M | 372.45M | 396.67M | 301.87M | 395.06M | 439.95M | 458.24M | 498.44M | 441.30M | 508.22M | 547.35M | 804.14M | 509.30M | 543.59M | 571.64M | 627.25M | 667.32M | 686.30M | 732.72M | 803.85M |
|
Operating Income
|
| -168.98M | -120.14M | -159.75M | -263.70M | -260.34M | -144.85M | -239.16M | -247.74M | -239.57M | -236.58M | -158.32M | -211.21M | -232.15M | -453.65M | -68.60M | -65.96M | -157.78M | -145.04M | -162.46M | -152.72M | -142.52M | -129.13M |
|
EBIT
|
| -168.98M | -120.14M | -159.75M | -263.70M | -260.34M | -144.85M | -239.16M | -247.74M | -239.57M | -236.58M | -158.32M | -211.21M | -232.15M | -453.65M | -68.60M | -65.96M | -157.78M | -145.04M | -162.46M | -152.72M | -142.52M | -129.13M |
|
Interest & Investment Income
|
| 3.05M | 0.87M | 4.03M | 0.63M | 0.64M | 0.76M | 1.03M | 1.27M | 1.61M | 3.88M | 7.11M | 11.17M | 25.15M | 24.34M | 46.28M | 45.68M | 53.53M | 51.40M | 55.21M | 50.94M | 53.54M | 61.41M |
|
EBT
|
| -106.31M | -42.69M | -87.56M | -176.47M | -165.39M | -29.87M | -109.45M | -109.61M | -95.72M | -74.45M | -38.95M | -36.06M | -49.33M | -266.93M | 51.16M | 94.23M | 15.34M | 63.85M | 59.92M | 79.78M | 112.19M | 148.55M |
|
Tax Provisions
|
| 0.06M | 0.19M | -4.95M | 1.10M | -0.08M | 0.18M | 1.56M | 0.75M | 0.12M | -0.24M | 1.06M | -1.64M | -1.78M | -0.24M | 3.25M | 6.18M | -2.06M | 3.11M | -272.55M | 8.67M | 14.93M | 9.16M |
|
Profit After Tax
|
| -106.37M | -42.88M | -82.62M | -177.56M | -165.31M | -30.05M | -111.01M | -110.36M | -95.83M | -74.21M | -40.01M | -34.42M | -47.55M | -266.68M | 47.91M | 88.04M | 17.40M | 60.74M | 332.47M | 71.12M | 97.26M | 139.39M |
|
Income from Continuing Operations
|
| -106.37M | -42.88M | -82.62M | -177.56M | -165.31M | -30.05M | -111.01M | -110.36M | -95.83M | -74.21M | -40.01M | -34.42M | -47.55M | -266.68M | 47.91M | 88.04M | 17.40M | 60.74M | 332.47M | 71.12M | 97.26M | 139.39M |
|
Consolidated Net Income
|
| -106.37M | -42.88M | -82.62M | -177.56M | -165.31M | -30.05M | -111.01M | -110.36M | -95.83M | -74.21M | -40.01M | -34.42M | -47.55M | -266.68M | 47.91M | 88.04M | 17.40M | 60.74M | 332.47M | 71.12M | 97.26M | 139.39M |
|
Income towards Parent Company
|
| -106.37M | -42.88M | -82.62M | -177.56M | -165.31M | -30.05M | -111.01M | -110.36M | -95.83M | -74.21M | -40.01M | -34.42M | -47.55M | -266.68M | 47.91M | 88.04M | 17.40M | 60.74M | 332.47M | 71.12M | 97.26M | 139.39M |
|
Net Income towards Common Stockholders
|
| -106.37M | -42.88M | -82.62M | -177.56M | -165.31M | -30.05M | -111.01M | -110.36M | -95.83M | -74.21M | -40.01M | -34.42M | -47.55M | -266.68M | 47.91M | 88.04M | 17.40M | 60.74M | 332.47M | 71.12M | 97.26M | 139.39M |
|
EPS (Basic)
|
| -1.65 | -0.70 | -1.92 | -1.61 | -0.48 | -0.05 | -0.06 | -0.14 | -0.12 | -0.09 | -0.05 | -0.05 | -0.06 | -0.29 | 0.04 | 0.08 | 0.01 | 0.06 | 0.32 | 0.06 | 0.09 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
| -1.65 | -0.70 | -1.92 | -1.61 | -0.48 | -0.05 | -0.06 | -0.14 | -0.12 | -0.09 | -0.05 | -0.05 | -0.06 | -0.29 | 0.04 | 0.02 | 0.01 | 0.05 | 0.31 | 0.06 | 0.08 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| | 100.62M | 100.62M | 100.62M | 804.58M | 794.69M | 806.92M | 915.71M | 915.82M | 922.38M | 927.94M | 934.55M | 940.90M | 950.11M | 958.74M | 976.74M | 1,057.22M | 1,065.94M | 1,085.15M | 1,096.54M | 1,105.36M | 1,197.45M |
|
Shares Outstanding (Diluted Average)
|
65.62M | 72.15M | 75.32M | 73.85M | 116.15M | 365.04M | 800.57M | 526.73M | 852.85M | 910.05M | 916.76M | 900.89M | 929.27M | 936.57M | 951.18M | 945.02M | 1,042.48M | 1,065.17M | 1,104.45M | 1,101.39M | 1,185.47M | 1,184.20M | 1,291.01M |
|
EBITDA
|
| -106.37M | -42.85M | -82.74M | -177.64M | -165.58M | -29.99M | -112.03M | -114.85M | -97.88M | -75.80M | -38.70M | -32.47M | -46.33M | -260.96M | 46.10M | 87.16M | 18.01M | 70.34M | 316.00M | 82.31M | 98.03M | 145.35M |
|
Tax Rate
|
| | | 5.65% | | 0.05% | | | | | 0.33% | | 4.54% | 3.61% | 0.09% | 6.34% | 6.56% | | 4.87% | | 10.86% | 13.31% | 6.17% |