|
Provisions
|
310.00M | 223.00M | 251.00M | 62.50M | 65.50M | 8.50M | 3.70M | -0.80M | 3.80M | 9.50M | 13.15M | 80.43M | -37.98M | 63.91M | 94.54M | 56.62M |
|
Revenue
|
4.55M | 66.60M | 30.87M | 221.68M | 209.26M | 269.94M | 326.25M | 404.28M | 440.44M | 522.21M | 560.96M | 577.43M | 744.40M | 826.15M | 803.82M | 901.17M |
|
Interest income - Loans
|
322.51M | 277.90M | 244.02M | 217.38M | 200.89M | 196.28M | 223.26M | 268.38M | 315.05M | 420.38M | 476.04M | 494.21M | 505.73M | 673.40M | 1,042.61M | 1,147.48M |
|
Interest Income - Debt Securities
|
76.05M | 58.82M | 55.25M | 43.66M | 40.33M | 47.76M | 51.14M | 63.41M | 70.17M | 73.50M | 69.92M | 55.03M | 61.99M | 121.50M | 162.50M | 199.79M |
|
Interest Income - Fed Funds
|
2.95M | 3.26M | 2.32M | 3.99M | 3.79M | 3.66M | 3.43M | 2.61M | 2.28M | 2.01M | 2.18M | 1.71M | 2.09M | 7.93M | 24.70M | 23.64M |
|
Interest Income - Total
|
402.83M | 341.12M | 302.60M | 265.98M | 245.84M | 248.43M | 278.53M | 335.02M | 389.72M | 500.08M | 552.71M | 558.00M | 578.79M | 813.15M | 1,237.11M | 1,377.74M |
|
Interest Expense - Deposits
|
141.38M | 81.73M | 48.80M | 23.81M | 14.57M | 11.93M | 8.82M | 10.16M | 17.06M | 39.54M | 66.86M | 41.77M | 14.85M | 42.10M | 395.57M | 535.52M |
|
Interest Expense - Debt
|
10.89M | 10.75M | 10.54M | 10.20M | 10.98M | 10.55M | 10.18M | 11.01M | 10.23M | 14.33M | 12.92M | 14.43M | 14.91M | 16.77M | 14.81M | 14.72M |
|
Interest Expense - Fed Funds
|
2.84M | 4.24M | 4.25M | 2.99M | | | | | | | | | | | | |
|
Interest Expense - Others
|
| | | | | | | | 0.35M | 1.11M | 0.84M | 0.00M | | 0.51M | 3.19M | 0.13M |
|
Interest Expenses
|
159.73M | 100.07M | 65.64M | 37.91M | 27.68M | 25.55M | 21.11M | 25.24M | 33.73M | 61.33M | 83.31M | 56.24M | 29.76M | 60.80M | 419.34M | 550.37M |
|
Interest Income - Net
|
243.09M | 241.05M | 236.96M | 228.07M | 218.16M | 222.88M | 257.42M | 309.78M | 355.99M | 438.75M | 469.39M | 501.76M | 549.03M | 752.36M | 817.76M | 827.37M |
|
Interest Income - Total
|
-66.91M | 18.05M | -14.04M | 165.57M | 152.66M | 214.38M | 253.72M | 310.58M | 352.19M | 429.25M | 456.24M | 421.32M | 586.58M | 688.44M | 728.34M | 776.42M |
|
Financial Services Fees
|
2.08M | 2.66M | 2.99M | 3.08M | 4.46M | 4.81M | 5.04M | 4.28M | 4.63M | 5.19M | 6.15M | 9.24M | 19.00M | 23.59M | 23.74M | 23.70M |
|
Service Charges
|
30.99M | 30.13M | 29.11M | 31.67M | 32.00M | 33.07M | 36.83M | 42.11M | 38.30M | | | | | | | |
|
Investment Gain (Loss)
|
2.76M | 2.55M | 0.84M | 7.08M | 0.19M | 4.87M | 2.25M | 0.98M | 0.04M | -0.66M | -1.02M | 0.75M | 0.08M | -3.87M | -53.33M | -3.32M |
|
Investment Banking Income
|
| -45.35M | | | | 2.62M | 6.28M | 9.54M | 10.49M | 9.28M | 6.87M | 5.42M | 11.27M | 10.73M | 9.15M | -21.28M |
|
Mortgage Banking
|
8.96M | 7.02M | 5.42M | 10.48M | 9.93M | 7.52M | 13.59M | 20.29M | 18.32M | 19.01M | | | | | | |
|
Other Non-Interest Income
|
6.18M | 224.72M | 316.31M | 74.63M | 99.65M | 22.67M | 13.41M | 16.48M | 16.48M | 24.14M | 24.72M | 24.18M | 25.73M | 26.56M | 27.45M | 42.70M |
|
Non-Interest Income
|
62.35M | 48.55M | 44.91M | 56.11M | 56.60M | 55.55M | 72.53M | 93.70M | 88.26M | 92.96M | 104.71M | 156.11M | 157.82M | 137.71M | 75.48M | 124.76M |
|
Amortization - Intangibles
|
3.10M | 3.16M | 3.02M | 2.92M | 2.03M | 1.35M | 2.44M | 4.18M | 4.84M | 6.85M | 4.94M | 7.04M | 8.98M | 10.32M | 15.18M | 14.60M |
|
Research & Development
|
| | | | | | | | 19.66M | 21.28M | 24.61M | 27.15M | 29.83M | 38.23M | 43.26M | 49.25M |
|
Wages, Salaries and Other
|
101.57M | 96.62M | 100.09M | 96.03M | 96.23M | 100.94M | 116.69M | 138.79M | 153.10M | 181.01M | 196.44M | 224.06M | 241.44M | 276.20M | 318.46M | 340.04M |
|
Rent Expense
|
15.65M | 15.39M | 15.64M | 14.30M | 13.93M | 13.51M | 15.37M | 19.60M | 20.34M | 22.78M | 23.35M | 25.79M | 28.62M | 36.25M | 42.64M | 44.31M |
|
Restructuring Costs
|
| | | | | | 18.00M | 8.12M | 13.90M | 5.41M | 6.91M | 7.02M | 13.97M | 19.38M | 27.21M | 8.62M |
|
Other Operating Expenses
|
299.30M | 483.50M | 245.95M | 172.47M | 160.37M | 149.35M | 177.87M | 213.56M | 213.71M | 256.81M | 267.38M | 308.03M | 324.22M | 376.29M | 458.16M | 475.99M |
|
Operating Expenses
|
314.95M | 498.89M | 261.60M | 186.77M | 174.30M | 162.87M | 211.24M | 241.29M | 267.61M | 306.29M | 322.25M | 367.99M | 396.64M | 470.15M | 571.27M | 578.17M |
|
Operating Income
|
| | | | | | | | 165.32M | 207.23M | 229.30M | 198.45M | 336.90M | 346.65M | 222.82M | 314.63M |
|
EBIT
|
-159.76M | -332.22M | -165.09M | 72.81M | 62.63M | 132.62M | 136.12M | 188.23M | 165.32M | 207.23M | 229.30M | 198.45M | 336.90M | 346.65M | 222.82M | 314.63M |
|
Other Non Operating Income
|
| -2.23M | -0.79M | -6.68M | | -4.45M | -1.29M | | | | | | | | | |
|
EBT
|
-319.50M | -432.29M | -230.73M | 34.91M | 34.95M | 107.07M | 115.01M | 162.99M | 172.83M | 215.93M | 238.71M | 209.44M | 347.76M | 356.00M | 232.54M | 323.01M |
|
Tax Provisions
|
-90.66M | 71.22M | -3.98M | 1.05M | -238.19M | 39.45M | 43.44M | 62.34M | 105.01M | 49.81M | 52.99M | 45.36M | 77.96M | 78.53M | 45.00M | 70.61M |
|
Profit After Tax
|
-228.84M | -503.51M | -226.75M | 33.86M | 273.14M | 67.62M | 71.58M | 100.66M | 67.82M | 166.11M | 185.72M | 164.09M | 269.80M | 277.47M | 187.54M | 252.40M |
|
Income from Continuing Operations
|
-228.84M | -503.51M | -226.75M | 33.86M | 273.14M | 67.62M | 71.58M | 100.66M | 67.82M | 166.11M | 185.72M | 164.09M | 269.80M | 277.47M | 187.54M | 252.40M |
|
Consolidated Net Income
|
0.51M | -0.10M | -226.75M | 33.86M | 273.14M | 67.62M | 71.58M | 100.66M | 67.82M | 166.11M | 185.72M | 164.09M | 269.80M | 277.47M | 187.54M | 252.40M |
|
Income towards Parent Company
|
0.51M | -0.10M | -226.75M | 33.86M | 273.14M | 67.62M | 71.58M | 100.66M | 67.82M | 166.11M | 185.72M | 164.09M | 269.80M | 277.47M | 187.54M | 252.40M |
|
Preferred Dividend Payments
|
10.24M | 10.32M | 11.84M | 12.15M | 12.08M | 0.44M | 0.07M | 0.02M | | | | | | | | |
|
Net Income towards Common Stockholders
|
-238.57M | -512.66M | -238.58M | 21.71M | 261.06M | 67.18M | 71.51M | 100.64M | 67.25M | 164.93M | 184.35M | 159.27M | 261.27M | 269.13M | 180.85M | 244.63M |
|
EPS (Basic)
|
-19.80 | -27.15 | -5.97 | 0.38 | 4.44 | 1.11 | 1.09 | 1.40 | 0.92 | 2.07 | 2.31 | 1.91 | 2.97 | 2.52 | 1.54 | 2.04 |
|
EPS (Weighted Average and Diluted)
|
| | -5.97 | 0.38 | 4.44 | 1.11 | 1.09 | 1.40 | 0.92 | 2.07 | 2.31 | 1.91 | 2.97 | 2.52 | 1.54 | 2.04 |
|
Shares Outstanding (Weighted Average)
|
18.79M | 18.90M | 57.53M | 57.72M | 59.42M | 60.25M | 71.48M | 70.86M | 73.41M | 79.21M | 78.98M | 86.62M | 89.29M | 106.17M | 118.98M | 119.29M |
|
Shares Outstanding (Diluted Average)
|
| | 39.94M | 57.86M | 58.84M | 60.59M | 65.49M | 71.92M | 73.26M | 79.67M | 79.71M | 83.25M | 88.10M | 106.78M | 117.75M | 119.90M |
|
Tax Rate
|
28.38% | | 1.73% | 3.01% | | 36.85% | 37.77% | 38.24% | 60.76% | 23.07% | 22.20% | 21.66% | 22.42% | 22.06% | 19.35% | 21.86% |