|
Provisions
|
8.50M | 6.00M | 4.70M | 2.70M | 2.40M | 1.85M | 1.05M | 5.65M | 2.60M | 1.55M | 1.57M | 12.34M | -4.82M | -1.30M | 3.20M | 2.40M |
|
Revenue
|
108.55M | 125.66M | 137.72M | 155.91M | 153.87M | 158.52M | 162.32M | 175.61M | 184.34M | 194.40M | 200.49M | 226.89M | 228.83M | 218.59M | 193.24M | 100.65M |
|
Interest income - Loans
|
96.80M | 98.07M | 99.32M | 102.66M | 102.48M | 107.84M | 114.23M | 118.20M | 126.94M | 149.93M | 165.52M | 145.43M | 141.55M | 169.30M | 270.33M | 299.30M |
|
Interest income - Investments
|
0.24M | 0.20M | 0.25M | 0.26M | 0.15M | 0.56M | 0.95M | 1.09M | 1.77M | 2.37M | 2.85M | 2.24M | 0.44M | 0.55M | 3.31M | 4.77M |
|
Interest Income - Debt Securities
|
29.42M | 21.82M | 18.70M | 15.36M | 11.01M | 10.44M | 8.88M | 11.58M | 18.93M | 21.82M | 26.37M | 20.05M | 14.29M | 21.83M | 29.06M | 27.85M |
|
Other interest income
|
0.05M | 0.09M | 0.07M | 0.09M | 0.16M | 0.13M | 0.14M | 0.32M | 0.67M | 1.02M | 1.67M | 0.46M | 0.18M | 1.62M | 4.97M | 6.98M |
|
Interest Income - Total
|
129.63M | 123.25M | 121.35M | 121.06M | 116.35M | 121.12M | 125.75M | 133.47M | 149.59M | 176.41M | 197.66M | 169.94M | 158.00M | 194.47M | 308.66M | 340.68M |
|
Interest Expense - Deposits
|
32.64M | 20.31M | 15.69M | 13.59M | 12.42M | 12.94M | 13.14M | 12.50M | 15.06M | 24.18M | 37.10M | 25.81M | 12.39M | 26.02M | 120.43M | 146.10M |
|
Interest Expense - Debt
|
28.17M | 22.79M | 18.16M | 14.96M | 10.64M | 7.70M | 7.75M | 9.99M | 14.38M | 19.07M | 26.17M | 15.81M | 3.80M | 11.71M | 49.59M | 64.54M |
|
Interest Expense - Others
|
0.98M | 0.98M | 0.97M | 0.25M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.23M | | | | |
|
Interest Expenses
|
63.74M | 46.06M | 36.39M | 30.36M | 24.56M | 21.61M | 21.77M | 22.99M | 30.05M | 44.12M | 64.25M | 42.49M | 16.56M | 38.48M | 171.56M | 212.23M |
|
Interest Income - Net
|
65.89M | 77.19M | 84.95M | 90.70M | 91.78M | 99.50M | 103.98M | 110.48M | 119.53M | 132.29M | 133.41M | 127.44M | 141.44M | 155.99M | 137.10M | 128.45M |
|
Interest Income - Total
|
57.39M | 71.19M | 80.25M | 88.00M | 89.39M | 97.66M | 102.93M | 104.83M | 116.93M | 130.74M | 131.84M | 115.10M | 146.26M | 157.29M | 133.90M | 126.05M |
|
Financial Services Fees
|
23.79M | 26.39M | 28.31M | 29.64M | 31.82M | 33.38M | 35.42M | 37.57M | 39.35M | 38.34M | 36.85M | 35.45M | 41.28M | 38.75M | 35.54M | 39.05M |
|
Service Charges
|
3.67M | 3.59M | 3.46M | 3.19M | 3.26M | 3.40M | 3.87M | 3.70M | 3.67M | 3.63M | 3.68M | 2.74M | 2.68M | 3.19M | 2.81M | 3.03M |
|
Investment Gain (Loss)
|
0.31M | 0.73M | 0.70M | 1.22M | | | | | | | -0.05M | | | | | -31.05M |
|
Investment Banking Income
|
4.35M | 4.05M | 5.07M | 14.09M | 13.09M | 6.80M | 9.83M | 13.14M | 10.99M | 9.75M | 14.33M | 48.01M | 28.20M | 6.73M | 4.51M | 8.78M |
|
Income - Trust
|
18.13M | 20.67M | 22.53M | 23.46M | | | | | | | | | | | | |
|
Asset Management
|
4.14M | 4.42M | 4.29M | 4.07M | | | | | | | | | | | | |
|
Mortgage Banking
|
| | | | 13.29M | 7.15M | 9.90M | 13.18M | 11.39M | 10.38M | 14.79M | 47.38M | 28.63M | 8.73M | 6.66M | 10.98M |
|
Card Income
|
1.63M | 1.98M | 2.25M | 2.48M | 2.79M | 3.06M | 3.20M | 3.38M | 3.50M | 3.77M | 4.21M | 4.29M | 5.00M | 5.00M | 4.92M | 5.00M |
|
Other Non-Interest Income
|
4.40M | 5.40M | 3.83M | 2.45M | 6.02M | 1.95M | 2.31M | 7.01M | 2.46M | 2.20M | 2.35M | 3.10M | 2.92M | 2.59M | 4.67M | 2.41M |
|
Non-Interest Income
|
42.65M | 48.47M | 52.76M | 65.21M | 62.08M | 59.02M | 58.34M | 65.13M | 64.81M | 62.11M | 67.08M | 99.44M | 87.39M | 62.60M | 56.14M | -27.80M |
|
Amortization - Intangibles
|
3.12M | 3.08M | 3.00M | 2.70M | 2.55M | 2.15M | 1.55M | 1.28M | 1.03M | 0.98M | 0.94M | 0.91M | 0.89M | 0.86M | 0.84M | 0.83M |
|
Depreciation & Amortization - Total
|
3.92M | 4.10M | 4.34M | 4.64M | 4.85M | 4.90M | 5.53M | 6.21M | 5.36M | 4.31M | 4.08M | 3.83M | 3.90M | 3.80M | 4.32M | 3.84M |
|
Wages, Salaries and Other
|
41.92M | 47.43M | 51.09M | 59.79M | 60.05M | 58.53M | 63.02M | 67.80M | 68.89M | 69.28M | 72.76M | 82.90M | 87.30M | 83.80M | 82.46M | 86.26M |
|
Rent Expense
|
4.79M | 4.85M | 5.29M | 6.04M | 5.77M | 6.31M | 7.00M | 7.15M | 7.52M | 7.89M | 7.82M | 8.02M | 8.45M | 9.13M | 9.64M | 9.79M |
|
Restructuring Costs
|
| | | | | | 0.99M | | | | | | | | | |
|
Other Operating Expenses
|
68.90M | 76.36M | 80.73M | 91.66M | 88.17M | 85.63M | 83.41M | 87.74M | 91.22M | 93.96M | 98.84M | 113.53M | 123.11M | 115.80M | 119.60M | 123.45M |
|
Operating Expenses
|
77.60M | 85.31M | 90.37M | 102.34M | 98.78M | 96.85M | 96.93M | 101.10M | 104.10M | 106.16M | 110.74M | 125.38M | 135.46M | 128.72M | 133.56M | 137.07M |
|
EBIT
|
86.18M | 80.42M | 79.04M | 81.24M | 77.24M | 81.44M | 86.11M | 91.85M | 107.69M | 130.81M | 152.43M | 131.65M | 114.75M | 129.65M | 228.04M | 173.41M |
|
Non Operating Investment Income
|
0.70M | -0.04M | 0.01M | 0.26M | 0.95M | 1.14M | 2.44M | 3.24M | 3.21M | 2.46M | 3.99M | 3.99M | 4.34M | 2.76M | 1.39M | 0.47M |
|
EBT
|
22.44M | 34.35M | 42.65M | 50.87M | 52.68M | 59.82M | 64.34M | 68.85M | 77.64M | 86.69M | 88.18M | 89.16M | 98.19M | 91.17M | 56.48M | -38.82M |
|
Tax Provisions
|
6.35M | 10.30M | 12.92M | 15.80M | 16.53M | 19.00M | 20.88M | 22.37M | 31.71M | 18.26M | 19.06M | 19.33M | 21.32M | 19.49M | 8.30M | -10.76M |
|
Profit After Tax
|
16.10M | 24.05M | 29.72M | 35.07M | 36.15M | 40.82M | 43.47M | 46.48M | 45.92M | 68.43M | 69.12M | 69.83M | 76.87M | 71.68M | 48.18M | -28.06M |
|
Equity Income
|
| -0.34M | -0.21M | 0.20M | -0.11M | -0.28M | -0.29M | -0.35M | | | | | | | | |
|
Income from Continuing Operations
|
16.10M | 24.05M | 29.72M | 35.07M | 36.15M | 40.82M | 43.47M | 46.48M | 45.92M | 68.43M | 69.12M | 69.83M | 76.87M | 71.68M | 48.18M | -28.06M |
|
Consolidated Net Income
|
16.10M | 24.05M | 29.72M | 35.07M | 36.15M | 40.82M | 43.47M | 46.48M | 45.92M | 68.43M | 69.12M | 69.83M | 76.87M | 71.68M | 48.18M | -28.06M |
|
Income towards Parent Company
|
16.10M | 24.05M | 29.72M | 35.07M | 36.15M | 40.82M | 43.47M | 46.48M | 45.92M | 68.43M | 69.12M | 69.83M | 76.87M | 71.68M | 48.18M | -28.06M |
|
Net Income towards Common Stockholders
|
16.10M | 24.05M | 29.72M | 35.07M | 36.15M | 40.82M | 43.47M | 46.38M | 45.82M | 68.29M | 68.98M | 69.68M | 76.65M | 71.48M | 48.09M | -28.04M |
|
EPS (Basic)
|
1.01 | 1.49 | 1.82 | 2.13 | 2.18 | 2.44 | 2.57 | 2.72 | 2.66 | 3.95 | 3.98 | 4.03 | 4.43 | 4.14 | 2.82 | -1.63 |
|
EPS (Weighted Average and Diluted)
|
1.00 | 1.49 | 1.82 | 2.13 | 2.16 | 2.41 | 2.54 | 2.70 | 2.64 | 3.93 | 3.96 | 4.00 | 4.39 | 4.11 | 2.82 | -1.63 |
|
Tax Rate
|
28.28% | 29.99% | 30.30% | 31.05% | 31.37% | 31.76% | 32.45% | 32.49% | 40.85% | 21.06% | 21.62% | 21.68% | 21.71% | 21.38% | 14.70% | 27.72% |