|
Revenue
|
4.82M | 4.63M | 5.09M | 4.10M | 218.28M | 220.97M | 232.69M | 226.04M | 214.00M | 220.75M | 222.51M | 237.54M | 255.00M | 257.90M | 339.65M | 373.02M | 374.31M | 376.40M | 375.70M | 383.15M | 416.62M | 662.62M | 751.54M | 769.91M | 877.65M | 898.16M | 904.32M | 931.87M | 951.48M | 957.00M | 964.67M | 976.05M | 984.20M | 1,001.33M | 1,007.49M |
|
Interest Income - Deposits
|
| | | | 1.68M | 3.80M | 2.03M | 3.80M | 5.17M | 4.00M | 6.69M | -2.60M | 5.52M | 1.01M | 0.21M | -6.68M | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
| | | | | | | | | | | | 12.84M | 17.03M | 52.83M | 70.32M | 70.38M | 70.00M | 70.20M | 72.66M | 72.88M | 261.72M | 350.94M | 355.69M | 371.07M | 373.13M | 378.50M | 396.81M | 409.30M | 413.74M | 419.12M | 420.74M | 426.48M | 440.26M | 447.99M |
|
Interest Expenses
|
0.00M | | | | 52.88M | 51.44M | 54.05M | 212.66M | 53.59M | 54.82M | 68.53M | 71.45M | 76.09M | 77.69M | 77.40M | 77.42M | 77.05M | 79.81M | 165.10M | 70.44M | 68.14M | 133.13M | 169.35M | 169.33M | 204.36M | 203.59M | 204.93M | 205.18M | 204.88M | 205.78M | 207.32M | 208.12M | 209.25M | 213.80M | 210.33M |
|
Interest Income - Net
|
| | | | | | | | -53.59M | -54.82M | -68.53M | -71.45M | -63.25M | -60.67M | -24.57M | -7.10M | -6.67M | -9.81M | -94.89M | 2.23M | 4.74M | 128.59M | 181.59M | 186.36M | 166.71M | 169.54M | 173.57M | 191.64M | 204.42M | 207.96M | 211.80M | 212.62M | 217.23M | 226.46M | 237.65M |
|
Depreciation & Amortization - Total
|
0.80M | 0.81M | 0.80M | 0.80M | 0.91M | 0.92M | 0.93M | 1.24M | 0.93M | 1.02M | 1.00M | 0.88M | 0.87M | 1.21M | 0.91M | 0.74M | 0.79M | 0.76M | 0.77M | 0.77M | 0.78M | 0.78M | 0.82M | 0.81M | 0.81M | 0.89M | 1.01M | 1.59M | 1.13M | 0.99M | 1.01M | 0.99M | 1.00M | 0.74M | 0.94M |
|
Selling, General & Administrative
|
0.44M | 0.55M | 0.50M | 0.29M | 7.31M | 7.16M | 5.68M | 23.05M | 6.22M | 6.52M | 6.72M | 5.11M | 7.01M | 7.50M | 8.05M | 8.10M | 8.09M | 7.63M | 8.38M | 9.03M | 9.47M | 11.78M | 12.06M | 15.03M | 15.01M | 14.92M | 14.42M | 15.26M | 16.19M | 15.77M | 16.46M | 20.69M | 14.86M | 14.56M | 16.34M |
|
Other Operating Expenses
|
3.58M | 3.28M | 3.80M | 3.01M | 21.34M | 23.45M | 41.98M | 101.60M | 4.98M | 7.71M | 6.42M | 4.79M | 159.10M | -59.45M | 191.01M | -4.04M | 15.82M | -16.09M | 21.29M | 18.40M | 95.25M | 589.96M | 257.76M | -3.59M | 134.81M | -15.46M | 124.07M | -32.16M | 133.05M | -16.61M | -4.32M | 123.49M | 212.87M | | |
|
Operating Expenses
|
4.82M | 4.63M | 5.09M | 4.10M | 29.55M | 31.53M | 48.59M | 125.89M | 12.14M | 15.25M | 14.13M | 10.78M | 166.98M | -50.73M | 199.97M | 4.80M | 24.70M | -7.71M | 30.44M | 28.20M | 105.49M | 602.52M | 270.64M | 12.25M | 150.63M | 0.34M | 139.51M | -15.32M | 150.37M | 0.15M | 13.14M | 145.17M | 228.72M | 15.30M | 17.28M |
|
Operating Income
|
0.00M | -1.80M | -1.83M | | 188.72M | 189.45M | 184.10M | 195.68M | 201.87M | 205.50M | 208.38M | 226.76M | 88.02M | 308.64M | 139.68M | 363.76M | 345.11M | 378.88M | 340.12M | 349.07M | 305.85M | 54.24M | 475.72M | 751.38M | 721.07M | 891.22M | 758.48M | 938.97M | 794.60M | 950.03M | 944.70M | 824.14M | 749.13M | 979.41M | 983.44M |
|
EBIT
|
0.00M | -1.80M | -1.83M | | 188.72M | 189.45M | 184.10M | 195.68M | 201.87M | 205.50M | 208.38M | 226.76M | 88.02M | 308.64M | 139.68M | 363.76M | 345.11M | 378.88M | 340.12M | 349.07M | 305.85M | 54.24M | 475.72M | 751.38M | 721.07M | 891.22M | 758.48M | 938.97M | 794.60M | 950.03M | 944.70M | 824.14M | 749.13M | 979.41M | 983.44M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 5.52M | 1.01M | 0.21M | 0.05M | 0.02M | 0.03M | 0.03M | 0.04M | 0.09M | 0.78M | 3.02M | 5.63M | 3.05M | 5.81M | 7.34M | 7.78M | 5.29M | 3.93M | 2.80M | 4.08M | 3.70M | 2.29M | 3.88M |
|
Other Non Operating Income
|
| | | | -23.00M | | | | | | | -58.14M | -39.06M | | | | | | -15.62M | | | | | | 1.96M | 3.45M | -1.12M | 0.16M | -0.16M | 0.99M | -0.06M | -0.19M | -0.12M | 0.99M | -0.08M |
|
Non Operating Income
|
| | | | | | | | | | | | 0.70M | 0.74M | 7.26M | 7.09M | 6.97M | 6.99M | 6.94M | 6.91M | 8.39M | 15.56M | 17.86M | 17.82M | 18.34M | 18.52M | 18.18M | 18.28M | 19.31M | 19.32M | 19.32M | 19.47M | 19.51M | 19.54M | 19.55M |
|
EBT
|
| -1.80M | -1.83M | | 114.49M | 141.81M | 132.08M | 533.56M | 153.45M | 154.68M | 146.54M | 101.32M | -21.61M | 231.95M | 395.85M | 290.85M | 272.58M | 304.33M | 164.57M | 284.56M | 243.09M | -57.11M | 337.30M | 615.87M | 528.95M | 703.48M | 566.10M | 749.95M | 601.37M | 755.99M | 746.94M | 626.65M | 549.81M | 883.93M | 777.50M |
|
Tax Provisions
|
| | | | 0.38M | 0.45M | 0.05M | 1.44M | 0.52M | 0.55M | 0.02M | 0.61M | 0.45M | 0.31M | -0.37M | 0.44M | 0.48M | 1.26M | 0.39M | 0.76M | 0.40M | 1.03M | 0.42M | 1.03M | 1.09M | 1.90M | 0.64M | -9.77M | 1.56M | 3.23M | 2.46M | 2.45M | -2.46M | 5.56M | 3.88M |
|
Profit After Tax
|
| | | | 114.10M | 141.36M | 132.02M | 144.63M | 152.93M | 154.13M | 146.51M | 100.71M | -24.01M | 231.64M | 398.27M | 290.41M | 272.10M | 303.08M | 164.18M | 283.80M | 242.69M | -58.14M | 336.88M | 614.84M | 527.86M | 701.58M | 565.46M | 759.72M | 599.80M | 752.75M | 744.48M | 624.21M | 552.26M | 878.37M | 773.62M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | 15.13M | 22.72M | 21.92M | 1.28M | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | 1.98M | 2.31M | 2.11M | 2.09M | 2.08M | 2.08M | 2.08M | 2.08M | 1.95M | 2.24M | -2.06M | 2.40M | 2.30M | 2.37M | 2.32M | 2.32M | 2.31M | -0.43M | 5.97M | 10.79M | 9.12M | 10.92M | 9.28M | 11.94M | 9.81M | 11.45M | 11.58M | 9.61M | 8.66M | 13.34M | 11.58M |
|
Income from Continuing Operations
|
| -1.80M | -1.83M | | 114.10M | 141.36M | 132.02M | 532.12M | 152.93M | 154.13M | 146.51M | 100.71M | -22.07M | 231.64M | 396.22M | 290.41M | 272.10M | 303.08M | 164.18M | 283.80M | 242.69M | -58.14M | 336.88M | 614.84M | 527.86M | 701.58M | 565.46M | 759.72M | 599.80M | 752.75M | 744.48M | 624.21M | 552.26M | 878.37M | 773.62M |
|
Consolidated Net Income
|
| -1.80M | -1.83M | | 114.10M | 141.36M | 132.02M | 532.12M | 152.93M | 154.13M | 146.51M | 100.71M | -22.07M | 231.64M | 396.22M | 290.41M | 272.10M | 303.08M | 164.18M | 283.80M | 242.69M | -58.14M | 336.88M | 614.84M | 527.86M | 701.58M | 565.46M | 759.72M | 599.80M | 752.75M | 744.48M | 624.21M | 552.26M | 878.37M | 773.62M |
|
Income towards Parent Company
|
| -1.80M | -1.83M | | 114.10M | 141.36M | 132.02M | 532.12M | 152.93M | 154.13M | 146.51M | 100.71M | -22.07M | 231.64M | 396.22M | 290.41M | 272.10M | 303.08M | 164.18M | 283.80M | 242.69M | -58.14M | 334.27M | 614.84M | 527.86M | 701.58M | 562.35M | 759.72M | 599.80M | 752.75M | 744.48M | 624.21M | 552.26M | 878.37M | 773.62M |
|
Net Income towards Common Stockholders
|
| -1.80M | -1.83M | | 112.12M | 141.36M | 132.02M | 532.12M | 152.93M | 154.13M | 146.51M | 100.71M | -22.07M | 231.64M | 396.22M | 290.41M | 272.10M | 303.08M | 164.18M | 283.80M | 242.69M | -58.14M | 334.27M | 614.84M | 527.86M | 701.58M | 562.35M | 759.72M | 599.80M | 752.75M | 744.48M | 624.21M | 552.26M | 878.37M | 773.62M |
|
EPS (Basic)
|
| | | | 0.33 | 0.38 | 0.35 | 1.45 | 0.37 | 0.37 | 0.31 | 0.23 | -0.05 | 0.47 | 0.75 | 0.54 | 0.50 | 0.56 | 0.29 | 0.50 | 0.35 | -0.06 | 0.34 | 0.66 | 0.52 | 0.69 | 0.55 | 0.75 | 0.57 | 0.71 | 0.70 | 0.60 | 0.51 | 0.82 | 0.71 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.33 | 0.38 | 0.36 | 0.37 | 0.37 | 0.37 | 0.31 | 0.20 | -0.05 | 0.47 | 0.74 | 0.54 | 0.50 | 0.54 | 0.28 | 0.49 | 0.35 | -0.06 | 0.34 | 0.67 | 0.52 | 0.69 | 0.55 | 0.75 | 0.57 | 0.71 | 0.70 | 0.60 | 0.51 | 0.82 | 0.71 |
|
Shares Outstanding (Weighted Average)
|
| | | | 342.90M | 369.93M | 369.94M | 367.23M | 405.73M | 412.31M | 460.67M | 435.07M | 465.18M | 489.01M | 533.41M | 506.14M | 536.48M | 536.69M | 555.15M | 564.47M | 684.34M | 896.55M | 962.57M | 877.51M | 1,001.53M | 1,006.89M | 1,012.99M | 1,014.51M | 1,042.40M | 1,042.65M | 1,046.63M | 1,046.74M | 1,056.01M | 1,056.22M | 1,067.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | 343.06M | 369.99M | 370.13M | 367.32M | 406.04M | 412.82M | 465.77M | 439.15M | 465.18M | 489.21M | 536.18M | 510.91M | 544.80M | 554.44M | 571.89M | 577.07M | 687.91M | 896.55M | 964.13M | 879.68M | 1,003.83M | 1,007.97M | 1,013.59M | 1,015.78M | 1,043.31M | 1,043.14M | 1,048.34M | 1,047.68M | 1,056.43M | 1,057.27M | 1,068.37M |
|
EBITDA
|
0.80M | -0.99M | -1.03M | 0.80M | 112.12M | 134.40M | 140.02M | 114.95M | 133.66M | 121.36M | 137.32M | 110.67M | -77.15M | 230.35M | 411.28M | 304.28M | 282.18M | 312.40M | 235.00M | 284.68M | 351.30M | 30.13M | 330.84M | 608.80M | 512.77M | 704.85M | 578.18M | 726.97M | 602.60M | 744.20M | 737.92M | 627.08M | 540.01M | 882.07M | 762.58M |
|
Tax Rate
|
| | | | 0.34% | 0.32% | 0.04% | 0.27% | 0.34% | 0.36% | 0.02% | 0.60% | -2.10% | 0.13% | -0.09% | 0.15% | 0.18% | 0.41% | 0.24% | 0.27% | 0.16% | -1.80% | 0.12% | 0.17% | 0.21% | 0.27% | 0.11% | -1.30% | 0.26% | 0.43% | 0.33% | 0.39% | -0.45% | 0.63% | 0.50% |