|
Provisions
|
1.74M | 3.41M | 5.86M | 4.53M | 6.69M | 11.63M | 16.17M | 7.94M | 38.33M | -8.83M | 6.92M | 12.20M | 18.77M |
|
Revenue
|
25.90M | 51.70M | 105.23M | 123.95M | 6.57M | 4.18M | 6.51M | 7.87M | 7.78M | 17.63M | 24.22M | 30.25M | 35.38M |
|
Interest income - Loans
|
11.43M | 23.26M | 56.08M | 61.64M | 84.24M | 121.57M | 160.72M | 195.65M | 198.21M | 183.56M | 181.19M | 228.43M | 213.83M |
|
Interest income - Investments
|
2.12M | 2.81M | 4.28M | 4.02M | 3.09M | 3.44M | 1.43M | 3.83M | | | | | |
|
Interest Income - Debt Securities
|
1.67M | 3.85M | 7.72M | 9.52M | 11.85M | 15.42M | 22.83M | 29.21M | 26.26M | 29.57M | 23.33M | 23.51M | 23.56M |
|
Interest Income - Deposits
|
0.05M | 0.17M | 0.30M | 0.47M | 0.65M | 1.45M | 3.29M | 3.06M | 0.71M | 0.61M | 6.41M | 12.56M | 24.24M |
|
Other interest income
|
| | | | | 0.21M | 0.51M | 0.71M | 0.53M | 0.16M | 0.26M | 1.03M | 1.00M |
|
Interest Income - Total
|
26.95M | 42.63M | 87.23M | 98.76M | 124.49M | 177.22M | 262.98M | 311.15M | 322.12M | 387.56M | 419.24M | 422.42M | 422.51M |
|
Interest Expense - Deposits
|
3.34M | 3.56M | 5.04M | 6.91M | 9.16M | 13.08M | 23.06M | 40.23M | 27.40M | 9.70M | 10.04M | 34.32M | 56.23M |
|
Interest Expense - Debt
|
0.01M | 0.25M | 1.09M | 1.12M | 1.43M | 3.34M | 3.35M | 3.55M | 5.36M | 6.45M | 5.21M | 5.25M | 4.70M |
|
Interest Expense - Others
|
0.36M | 0.12M | 0.58M | 0.08M | 0.72M | 3.16M | 6.78M | 8.56M | 2.51M | 0.51M | 0.83M | 10.32M | 6.48M |
|
Interest Expenses
|
3.71M | 3.95M | 6.77M | 8.11M | 12.13M | 21.54M | 35.93M | 55.25M | 37.39M | 18.43M | 18.75M | 54.34M | 72.06M |
|
Interest Income - Net
|
23.24M | 38.68M | 80.46M | 90.65M | 112.36M | 155.68M | 227.05M | 255.90M | 284.73M | 369.13M | 400.49M | 368.08M | 350.46M |
|
Interest Income - Total
|
21.50M | 35.27M | 74.60M | 86.12M | 105.67M | 144.06M | 210.88M | 247.96M | 246.40M | 377.96M | 393.57M | 355.88M | 331.69M |
|
Financial Services Fees
|
| | 0.99M | 5.65M | 1.29M | 2.98M | 3.49M | 4.22M | 4.23M | 5.13M | 5.14M | 5.03M | 5.88M |
|
Service Charges
|
0.86M | 1.19M | 3.01M | 2.73M | 3.45M | 4.18M | | | | | | | |
|
Investment Gain (Loss)
|
| | 0.09M | 0.26M | -0.06M | 0.04M | -0.27M | 0.06M | 3.23M | 0.01M | 2.51M | 0.10M | -0.00M |
|
Investment Banking Income
|
0.13M | 0.85M | 1.50M | 1.63M | 0.15M | -0.08M | 0.05M | 0.65M | 2.82M | 3.10M | 18.23M | 0.12M | 0.18M |
|
Card Income
|
| 0.41M | 2.10M | 2.23M | 2.73M | 3.82M | | | | | | | |
|
Other Non-Interest Income
|
0.62M | 4.00M | 12.15M | 18.18M | 6.15M | 19.80M | 21.90M | 6.13M | 50.63M | 54.50M | 18.97M | 6.74M | 8.86M |
|
Non-Interest Income
|
2.66M | 13.01M | 24.77M | 33.30M | 20.96M | 40.66M | 22.97M | 31.57M | 60.38M | 54.50M | 84.07M | 50.17M | 65.41M |
|
Amortization - Intangibles
|
0.95M | 0.62M | 2.92M | 3.98M | 3.78M | 5.20M | 6.98M | 9.13M | 8.33M | 10.88M | 11.92M | 11.45M | 11.99M |
|
Research & Development
|
0.55M | 1.41M | 3.75M | 4.36M | 6.49M | 8.84M | 18.27M | 20.98M | 22.15M | 28.50M | 42.08M | 45.68M | 50.92M |
|
Wages, Salaries and Other
|
11.74M | 20.74M | 42.13M | 50.17M | 54.53M | 72.70M | 90.21M | 112.86M | 126.97M | 173.95M | 201.49M | 210.61M | 219.58M |
|
Rent Expense
|
1.31M | 2.46M | 5.47M | 6.26M | 7.30M | 9.83M | 14.02M | 18.20M | 22.77M | 24.47M | 26.77M | 28.89M | 33.01M |
|
Other Operating Expenses
|
23.22M | 8.47M | 12.62M | 31.62M | 31.62M | 39.47M | 52.27M | 164.91M | 177.16M | 234.54M | 271.77M | 278.67M | 292.70M |
|
Operating Expenses
|
18.48M | 32.72M | 69.20M | 81.86M | 93.11M | 123.61M | 167.35M | 204.08M | 222.07M | 287.51M | 340.63M | 353.23M | 376.63M |
|
Operating Income
|
1.93M | 5.29M | 10.44M | 13.14M | 11.73M | 21.38M | 13.96M | 15.84M | | | | | |
|
EBIT
|
1.93M | 5.29M | 10.44M | 13.14M | 11.73M | 21.38M | 13.96M | 15.84M | 122.10M | 163.38M | 155.75M | 107.16M | 92.53M |
|
Non Operating Investment Income
|
| | | | | 20.86M | 1.07M | | 9.76M | | | | |
|
Other Non Operating Income
|
| 9.01M | | 15.12M | | | | | | | | | |
|
EBT
|
5.68M | 15.56M | 30.17M | 37.55M | 33.51M | 61.10M | 66.50M | 75.45M | 84.71M | 144.95M | 137.00M | 52.81M | 20.47M |
|
Tax Provisions
|
-5.39M | 2.13M | 10.38M | 8.70M | 12.81M | 24.88M | 14.79M | 16.90M | 20.69M | 31.98M | 34.69M | 11.73M | 4.38M |
|
Profit After Tax
|
11.07M | 13.43M | 19.79M | 29.13M | 20.70M | 36.22M | 51.71M | 58.54M | 64.02M | 112.97M | 102.31M | 41.08M | 16.09M |
|
Equity Income
|
11.22M | 7.38M | 22.44M | 32.85M | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.99M | 0.87M | 2.06M | | | | | | | | | | |
|
Income from Continuing Operations
|
11.07M | 13.43M | 19.79M | 28.85M | 20.70M | 36.22M | 51.71M | 58.54M | 64.02M | 112.97M | 102.31M | 41.08M | 16.09M |
|
Consolidated Net Income
|
11.07M | 13.43M | 19.79M | 28.85M | 20.70M | 36.22M | 51.71M | 58.54M | 64.02M | 112.97M | 102.31M | 41.08M | 16.09M |
|
Income towards Parent Company
|
11.07M | 13.43M | 19.79M | 28.85M | 20.70M | 36.22M | 51.71M | 58.54M | 64.02M | 112.97M | 102.31M | 41.08M | 16.09M |
|
Preferred Dividend Payments
|
| 0.72M | 0.78M | 0.78M | 0.89M | 0.77M | 0.58M | | 1.70M | 3.21M | 3.21M | 3.21M | 3.21M |
|
Net Income towards Common Stockholders
|
10.08M | 11.84M | 16.95M | 28.35M | 19.81M | 35.45M | 51.13M | 58.54M | 62.32M | 109.77M | 99.11M | 37.88M | 12.88M |
|
EPS (Basic)
|
2.24 | 1.40 | 1.55 | 1.60 | 1.11 | 1.85 | 2.06 | 2.26 | 2.56 | 4.44 | 4.06 | 1.63 | 0.55 |
|
EPS (Weighted Average and Diluted)
|
2.24 | 1.39 | 1.52 | 1.57 | 1.10 | 1.81 | 2.03 | 2.25 | 2.53 | 4.35 | 3.96 | 1.61 | 0.54 |
|
Shares Outstanding (Weighted Average)
|
| | 17.96M | 18.04M | 18.08M | 20.82M | 26.28M | 25.36M | 24.85M | 25.12M | 24.48M | 23.29M | 23.39M |
|
Tax Rate
|
| 13.71% | 34.40% | 23.17% | 38.23% | 40.72% | 22.24% | 22.40% | 24.42% | 22.06% | 25.32% | 22.22% | 21.39% |