|
Revenue
|
6.24M | 11.35M | 26.99M | 46.65M | | | | -18.08M | 0.04M | 0.13M | 0.73M | 189.49M | 160.89M | 460.24M | -145.69M | 272.56M | -30.96M | 49.77M | 229.28M | -18.69M | 122.41M | 252.46M | -1.58M | 103.33M | 90.58M | 103.13M | 111.29M | 116.61M | 122.04M | 125.30M | 127.26M | 100.31M | 97.46M | 78.95M | 84.30M | 89.65M | 81.96M | 68.59M | 58.66M | 71.15M | 88.20M | 45.21M | 60.53M | 49.86M |
|
Interest income - Loans
|
| | | | | | | | | | | | 1.65M | 4.37M | 5.65M | 7.55M | 7.89M | 7.76M | 9.53M | 16.04M | 18.24M | 21.83M | 24.84M | 30.83M | 32.77M | 34.50M | 33.49M | 33.23M | 31.63M | 30.83M | 29.86M | 10.57M | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
6.15M | 9.09M | 11.82M | 12.78M | 19.54M | 39.96M | 65.92M | 71.71M | 84.21M | 104.32M | 124.62M | 135.47M | 130.29M | 134.65M | 121.30M | 120.93M | 123.91M | 127.61M | 123.06M | 131.69M | 135.53M | 118.13M | 116.32M | 88.54M | 79.43M | 101.51M | 111.39M | 121.72M | 135.33M | 149.91M | 163.90M | 182.71M | 190.72M | 183.47M | 230.61M | 242.53M | 235.89M | 253.81M | 242.02M | 230.57M | 248.68M | 105.73M | 89.20M | 72.07M |
|
Interest Income - Deposits
|
0.01M | 0.04M | 0.03M | 0.04M | 0.06M | 0.06M | 0.11M | 0.11M | 0.17M | 0.21M | 0.24M | 0.32M | 0.31M | 0.25M | 0.22M | 0.27M | 0.22M | 0.14M | 0.14M | 0.21M | 0.20M | 0.22M | 0.25M | 0.32M | 0.29M | 0.51M | 0.44M | 25.80M | 0.45M | 3.50M | 1.84M | 3.21M | 3.30M | 3.89M | 6.09M | 9.42M | 9.60M | 7.22M | 7.72M | 7.87M | 6.82M | 1.60M | 0.52M | 0.43M |
|
Interest Income - Trading Account Assets
|
| | 0.01M | 0.15M | 0.27M | 0.81M | 1.71M | 1.38M | 1.05M | 1.25M | 1.28M | 1.29M | 1.26M | 1.26M | 1.51M | 1.93M | 1.93M | 1.94M | 4.31M | 4.74M | 4.70M | 3.98M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
6.16M | 15.28M | 27.15M | 40.12M | 19.87M | | | | 85.50M | 105.90M | 126.31M | 137.33M | 134.84M | 145.32M | 137.97M | 137.46M | 138.53M | 140.15M | 142.30M | 156.22M | 162.97M | 152.53M | 152.83M | 133.60M | 119.76M | 141.68M | 153.36M | 160.28M | 169.15M | 184.74M | 196.09M | 195.10M | 194.02M | 187.36M | 236.70M | 251.96M | 245.48M | 261.03M | 249.74M | 238.44M | 255.51M | 107.33M | 89.72M | 72.50M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | 0.82M | 2.17M | 3.12M | -6.11M | 5.35M | 5.59M | 5.68M | -12.11M | 2.23M | 2.50M | 3.28M | 3.91M | 5.97M | 6.09M | 6.74M | 7.30M | 8.79M | 11.44M | 10.32M | 6.36M | 4.72M | 4.90M | 5.30M | 5.76M | 6.07M | 3.94M | 5.47M | 0.51M | 4.80M | 3.55M | 3.32M | 3.30M |
|
Interest Expense - Fed Funds
|
449.96M | 866.28M | 942.99M | 1,169.80M | 2,616.03M | | | | 11.47M | 15.53M | 20.74M | 24.37M | 23.02M | 22.55M | 21.80M | 22.10M | 20.57M | 18.60M | 17.51M | 19.49M | 20.57M | 19.40M | 18.23M | 14.46M | 16.03M | 22.70M | 27.06M | 23.07M | 37.01M | 43.81M | 59.69M | 74.67M | 86.58M | 97.81M | 138.34M | 146.70M | 147.56M | 177.35M | 176.45M | 152.92M | 152.60M | 50.81M | 18.65M | 11.00M |
|
Interest Expense - Others
|
0.25M | 0.79M | 1.22M | 1.50M | 1.98M | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.48M | 0.43M | 0.60M | 0.70M | 0.61M | 0.80M | | | | | | | | | | | |
|
Interest Expenses
|
0.52M | 0.86M | 1.40M | 1.64M | 2.50M | 3.86M | 7.22M | 9.13M | 11.47M | 15.53M | 20.74M | 24.37M | 23.84M | 24.72M | 24.93M | 26.92M | 26.08M | 24.95M | 24.72M | 31.70M | 33.50M | 35.03M | 37.08M | 36.57M | 40.24M | 51.85M | 57.97M | 63.22M | 70.69M | 85.28M | 99.43M | 94.80M | 96.56M | 108.41M | 152.40M | 162.30M | 163.53M | 192.44M | 191.08M | 167.28M | 167.31M | 62.11M | 29.18M | 22.64M |
|
Interest Income - Net
|
5.64M | 8.26M | 10.47M | 11.33M | 17.37M | 36.97M | 60.52M | 64.07M | 74.03M | 90.38M | 105.57M | 112.96M | 111.00M | 120.60M | 113.05M | 110.53M | 112.46M | 115.20M | 117.58M | 124.52M | 129.47M | 117.50M | 115.75M | 97.03M | 79.51M | 89.83M | 95.38M | 97.07M | 98.47M | 99.46M | 96.66M | 100.31M | 97.46M | 78.95M | 84.30M | 89.65M | 81.96M | 68.59M | 58.66M | 71.15M | 88.20M | 45.21M | 60.53M | 49.86M |
|
Investment Gain (Loss)
|
-1.20M | | | | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | 33.34M | -3.93M | -11.49M | -19.60M | -39.00M | -42.20M | -248.84M | -17.46M | 23.59M | 250.27M | 23.72M | -1034.72M | 56.90M | | 58.96M |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
| | | | | | | | | | | | 6.29M | 1.56M | 8.77M | -2.42M | 0.31M | 20.83M | -2.20M | -2.10M | -2.92M | -17.61M | 1.08M | -7.09M | 1.48M | -10.93M | 4.27M | -6.66M | 6.68M | 1.39M | 6.81M | 7.80M | | | | | | | | | | | | |
|
Trading Income
|
1.20M | 0.83M | 2.58M | -4.31M | 1.54M | | | | | -68.63M | -73.02M | -31.58M | 2.60M | 301.81M | -34.98M | 51.13M | -100.14M | -136.06M | 33.13M | -155.37M | -122.51M | 34.34M | -169.28M | 40.11M | -108.07M | -59.81M | -6.34M | 321.38M | -17.94M | -96.25M | -19.13M | 53.41M | 158.60M | 36.81M | 44.39M | -278.61M | 21.02M | -8.11M | 156.48M | -17.68M | -384.06M | 29.68M | 67.00M | 66.60M |
|
Other Non-Interest Income
|
| | | | | | | | | | | | 6.29M | 1.61M | 8.94M | -2.22M | 0.46M | 21.00M | -1.51M | -1.41M | -1.86M | -16.61M | 2.20M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Interest Income
|
| 0.83M | 2.58M | -4.31M | 3.08M | | | | | -68.63M | -73.02M | -31.58M | 15.18M | 304.98M | -17.26M | 46.50M | -99.37M | -94.23M | 29.41M | -158.88M | -127.28M | 0.12M | -165.99M | 33.20M | -106.59M | -70.73M | -2.07M | 314.72M | -11.25M | -61.51M | -16.26M | 49.71M | 139.00M | -2.19M | 2.19M | -527.46M | 3.56M | 15.48M | 406.74M | 6.04M | -1418.78M | 86.58M | 67.00M | 125.56M |
|
Wages, Salaries and Other
|
224.00M | 0.26M | 0.33M | | 266.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28M | 8.13M | 10.10M | 11.22M |
|
Selling, General & Administrative
|
647.00M | 0.75M | 0.79M | | 1,105.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.80M | | | | | | | 86.70M | | | | | | 0.72M | 145.10M | -139.80M | -0.29M |
|
Other Operating Expenses
|
-645.56M | 1.13M | 1.28M | 2.17M | -1101.94M | 4.88M | 7.63M | 8.33M | 10.29M | 11.53M | 12.88M | 16.14M | 13.35M | 22.08M | 24.18M | 27.27M | 31.87M | 33.37M | 40.55M | 29.81M | 38.10M | 36.90M | 38.68M | 37.85M | 34.53M | 34.33M | 33.77M | 31.51M | 28.87M | 38.61M | 31.84M | 30.59M | 40.75M | 38.51M | 36.66M | 46.70M | 47.55M | 44.39M | 47.88M | 51.94M | 49.53M | 49.18M | 50.94M | 42.67M |
|
Operating Expenses
|
1.44M | 1.88M | 2.08M | 2.17M | 3.06M | 4.88M | 7.63M | 8.33M | 10.29M | 11.53M | 12.88M | 16.14M | 13.35M | 22.08M | 24.18M | 27.27M | 31.87M | 33.37M | 40.55M | 29.81M | 38.10M | 36.90M | 38.68M | 37.85M | 34.53M | 34.33M | 34.95M | 33.31M | 28.87M | 38.61M | 31.84M | 30.59M | 40.75M | 38.51M | 123.37M | 46.70M | 47.55M | 44.39M | 47.88M | 51.94M | 50.25M | 194.28M | -88.86M | 42.38M |
|
Operating Income
|
| | | | -4.57M | -7.04M | -10.48M | | -13.80M | -15.32M | -16.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
5.31M | 4.18M | 11.03M | 18.98M | -4.57M | -7.04M | -10.48M | 54.48M | -13.80M | -15.32M | -16.11M | 196.07M | 171.14M | 461.46M | -144.95M | 272.20M | -36.97M | 41.35M | 213.45M | -16.98M | 117.64M | 249.57M | -5.37M | 255.85M | -43.24M | 20.11M | 158.93M | 407.72M | 118.15M | 88.50M | 187.31M | 267.44M | 435.15M | 241.85M | 225.75M | -385.55M | 127.55M | 104.29M | 493.22M | 299.67M | -1715.49M | -129.61M | 222.90M | 237.63M |
|
Non Operating Investment Income
|
1.20M | 0.83M | 2.58M | 1.52M | 1.54M | 3.19M | 31.43M | 0.36M | 9.93M | 1.79M | 2.53M | 108.22M | 26.97M | 50.86M | -230.11M | 97.85M | -38.66M | 37.69M | 59.47M | 28.70M | 129.46M | 69.93M | 64.12M | 99.87M | 29.47M | 8.33M | 28.29M | -173.47M | -52.35M | 31.25M | 5.62M | -19.21M | -20.67M | -31.88M | -43.00M | -245.76M | -19.29M | 22.44M | 248.83M | 28.14M | -1081.61M | 53.49M | -9.11M | 37.36M |
|
Interest & Investment Income
|
6.16M | 9.12M | 11.87M | 12.97M | 19.87M | 40.83M | 67.74M | 73.20M | 85.50M | 105.90M | 126.31M | 137.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.95M | 0.15M | 3.10M | 2.96M | 5.35M | 9.77M | 22.36M | -10.72M | -8.90M | -7.58M | 2.85M | -27.28M | 18.97M | 259.83M | -55.41M | 21.84M | -105.53M | -116.02M | 28.52M | -152.62M | -126.44M | 44.95M | -171.66M | 42.53M | -125.48M | -48.05M | -12.03M | 231.99M | -27.86M | -76.71M | -18.92M | -3.17M | 150.54M | 29.13M | 75.86M | -310.39M | 104.28M | -88.78M | 85.86M | -10.80M | -250.60M | 76.61M | 65.60M | -14.69M |
|
Non Operating Income
|
0.60M | -3.07M | 1.24M | 8.17M | 8.82M | | | | | | | | | | | | -143.42M | -65.43M | 111.70M | -143.21M | -7.10M | 134.11M | -119.29M | 160.31M | -133.68M | -95.00M | 31.96M | 304.10M | -35.59M | -57.20M | 23.06M | 103.29M | 281.98M | 93.17M | 112.51M | -590.70M | -70.18M | -107.49M | 297.31M | 116.48M | -1920.74M | -42.66M | 44.33M | 207.51M |
|
EBT
|
4.79M | 3.31M | 9.63M | 17.33M | 23.13M | -6.07M | 64.00M | 45.35M | 44.27M | 7.58M | 21.64M | 171.71M | 147.30M | 436.74M | -169.87M | 245.28M | -63.05M | 16.40M | 188.73M | -48.68M | 84.14M | 214.54M | -42.45M | 219.28M | -83.48M | -31.74M | 100.96M | 344.50M | 47.47M | 3.22M | 87.88M | 172.65M | 338.59M | 133.44M | 73.36M | -547.85M | -35.97M | -88.15M | 302.14M | 132.38M | -1882.79M | -191.73M | 193.71M | 214.99M |
|
Tax Provisions
|
-0.54M | -0.77M | -0.25M | 0.87M | 0.76M | -5.08M | 9.39M | -6.17M | -7.58M | -16.61M | -7.83M | -10.20M | 4.96M | 49.12M | 23.73M | 6.60M | -33.90M | -23.26M | -4.86M | -11.72M | -10.66M | -6.96M | -7.66M | 8.78M | 5.46M | -14.76M | -16.82M | 38.44M | -24.52M | 8.76M | -5.34M | 10.62M | 3.78M | -6.05M | 37.41M | 6.68M | -10.04M | 2.41M | -3.56M | -2.37M | -13.14M | -18.20M | -8.20M | 3.80M |
|
Profit After Tax
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | 51.52M | 51.85M | 24.18M | 29.48M | 181.91M | 142.34M | 387.62M | -193.60M | 238.68M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.79M | 341.40M | 71.99M | 8.66M | 104.74M | 167.00M | 334.81M | 139.49M | 35.95M | -554.53M | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.56M | 201.91M | 211.17M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 2.68M | 1.09M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | 51.52M | 51.85M | 24.18M | 29.48M | 181.91M | 142.34M | 387.62M | -193.60M | 238.68M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.78M | 306.06M | 71.99M | -5.54M | 93.22M | 162.03M | 334.81M | 139.49M | 35.95M | -554.53M | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.53M | 201.91M | 211.18M |
|
Consolidated Net Income
|
| | | | | | | -0.09M | -0.05M | -0.18M | -2.67M | 7.39M | 1.38M | 1.02M | 0.87M | 0.73M | | | | | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.78M | 306.06M | 13.45M | 14.16M | 8.84M | 3.88M | 334.81M | | | | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.53M | 201.91M | 211.18M |
|
Income towards Parent Company
|
| | | | | | | -0.09M | -0.05M | -0.18M | -2.67M | 7.39M | 1.38M | 1.02M | 0.87M | 0.73M | | | | | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.78M | 306.06M | 13.45M | 14.16M | 8.84M | 3.88M | 334.81M | | | | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.53M | 201.91M | 211.18M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 8.89M | 11.95M | 13.75M | 13.75M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M |
|
Net Income towards Common Stockholders
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | 51.43M | 51.80M | 24.00M | 26.80M | 189.30M | 143.72M | 388.64M | -192.73M | 239.41M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.71M | -88.93M | -16.98M | 117.79M | 341.40M | 71.98M | 4.33M | 93.18M | 153.96M | 321.06M | 125.74M | 17.00M | -573.49M | -44.88M | -109.51M | 286.75M | 115.80M | -1888.61M | -192.51M | 182.96M | 192.22M |
|
EPS (Basic)
|
0.40 | 0.18 | 0.38 | 0.60 | 0.49 | -0.01 | 0.42 | 0.52 | 0.28 | 0.11 | 0.11 | 0.78 | 0.47 | 1.06 | -0.53 | 0.68 | -0.08 | 0.11 | 0.53 | -0.10 | 0.26 | 0.60 | -0.09 | 1.15 | -0.54 | -0.14 | 0.68 | 1.96 | 0.41 | -0.06 | 0.53 | 0.88 | 1.83 | 0.72 | 0.08 | -2.78 | -0.18 | -0.40 | 1.05 | 0.43 | -6.91 | -0.70 | 0.67 | -18.00 |
|
EPS (Weighted Average and Diluted)
|
0.40 | 0.18 | 0.38 | 0.60 | 0.49 | -0.01 | 0.42 | 0.52 | 0.28 | 0.11 | 0.11 | 0.78 | 0.47 | 1.06 | -0.53 | 0.68 | -0.08 | 0.11 | 0.53 | -0.10 | | | | 1.15 | -0.54 | -0.14 | 0.68 | 1.96 | 0.41 | -0.06 | 0.52 | 0.82 | 1.69 | 0.68 | 0.08 | -2.78 | -0.18 | -0.40 | 1.00 | 0.43 | -6.91 | -0.70 | 0.64 | -18.00 |
|
Shares Outstanding (Weighted Average)
|
13.38M | 22.47M | 26.07M | 27.53M | 45.61M | 77.10M | 130.61M | 98.83M | 186.86M | 214.81M | 270.01M | 242.01M | 305.28M | 365.59M | 365.06M | 350.36M | 365.61M | 366.08M | 366.12M | 366.01M | 366.51M | 367.07M | 367.37M | 182.62M | 349.44M | 348.52M | 174.11M | 174.04M | 348.56M | 174.47M | 174.49M | 174.43M | 175.15M | 175.45M | 224.40M | 206.02M | 252.36M | 272.86M | 272.90M | 267.83M | 273.39M | 273.60M | 273.71M | |
|
Shares Outstanding (Diluted Average)
|
13.40M | 22.47M | 26.13M | 27.53M | 45.61M | 77.10M | 130.61M | 98.83M | 186.86M | 214.81M | 270.94M | 242.43M | 306.96M | 366.06M | 365.17M | 350.99M | 365.61M | 366.08M | 366.12M | 366.01M | | | | 182.62M | | | 174.11M | 174.04M | | 174.47M | 188.91M | 188.13M | 192.82M | 193.21M | 224.40M | 206.02M | 252.36M | 272.86M | 291.05M | 267.83M | 273.39M | 273.60M | 291.88M | |
|
EBITDA
|
5.31M | 4.18M | 11.03M | 18.98M | 31.49M | 13.53M | -17.96M | 19.04M | 195.71M | 141.61M | 524.40M | 185.36M | 247.97M | -146.08M | 54.05M | 171.38M | 152.59M | 230.82M | 152.61M | 42.18M | 88.86M | 2.67M | -92.82M | -3.23M | -67.58M | 122.31M | 136.53M | 2.19M | 145.75M | 90.29M | 173.17M | 78.77M | -9.97M | 104.60M | -83.85M | -288.99M | 330.22M | 219.99M | 276.54M | 75.80M | -2067.73M | 19.23M | 238.13M | 132.43M |
|
Tax Rate
|
-11.16% | -23.35% | -2.55% | 5.03% | 3.27% | 83.78% | 14.67% | -13.61% | -17.12% | -219.06% | -36.20% | -5.94% | 3.37% | 11.25% | -13.97% | 2.69% | 53.77% | -141.86% | -2.57% | 24.07% | -12.67% | -3.24% | 18.04% | 4.00% | -6.54% | 46.50% | -16.67% | 11.16% | -51.65% | 272.02% | -6.08% | 6.15% | 1.12% | -4.53% | 51.00% | -1.22% | 27.91% | -2.73% | -1.18% | -1.79% | 0.70% | 9.49% | -4.23% | 1.77% |