|
Revenue
|
0.01M | 0.01M | 0.01M | 11.01M | 11.27M | 12.16M | 11.71M | 11.93M | 13.41M | 13.05M | 14.03M | 13.36M | 13.57M | 14.29M | 13.02M | 13.92M | 16.61M | 14.65M | 15.32M | 16.67M | 15.92M | 15.98M | 17.75M | 0.00M | 61.69M | 18.38M | 18.45M | 20.03M | 20.00M | 21.56M | 25.93M | 26.16M | 25.59M | 25.87M | 25.63M | 25.48M | 23.48M | 22.85M | 21.01M | 18.80M | 18.84M | 17.69M |
|
Interest income - Investments
|
| | 0.21M | 0.59M | 0.66M | 0.74M | 0.69M | 0.71M | 0.71M | 0.69M | 0.84M | 0.67M | 0.79M | 0.65M | 0.63M | 0.65M | 0.65M | 0.60M | 0.60M | 0.28M | 0.28M | 0.31M | 0.30M | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 2.21M | 2.33M | 2.45M | 2.50M | 2.50M | 2.50M | 2.49M | 2.36M | 2.28M | 2.28M | 2.29M |
|
Interest Income - Total
|
| 17.27M | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | 5.26M | 5.91M | 7.22M | 7.86M | 7.97M | 8.69M | 9.76M | 10.63M | 11.25M | 10.09M | 10.11M | 10.40M | 9.24M | 8.54M | 9.05M | 9.66M |
|
Interest Expense - Debt
|
1.20M | 1.26M | 1.27M | 1.49M | 1.47M | 1.50M | 1.43M | 1.57M | 1.48M | 1.73M | 1.68M | 1.96M | 2.22M | 2.34M | 2.20M | 2.20M | 2.33M | 2.51M | 2.50M | | 3.40M | | | | | 1.08M | | 1.24M | 1.65M | 2.03M | 2.55M | 3.00M | 3.67M | 3.94M | 3.95M | 3.76M | 3.69M | 3.75M | 3.24M | 3.01M | 3.19M | |
|
Interest Expenses
|
1.35M | 1.39M | 1.41M | 1.67M | 1.67M | 1.70M | 1.65M | 4.94M | 1.92M | 1.95M | 2.05M | 2.27M | 2.44M | 2.56M | 2.38M | 2.43M | 2.56M | 2.80M | 3.28M | 2.95M | 3.07M | 3.18M | 3.50M | | 3.38M | 3.84M | 5.14M | 4.77M | 4.95M | 5.63M | 6.59M | 7.53M | 7.33M | 7.56M | 7.50M | 7.33M | 7.14M | 6.93M | 6.50M | 6.18M | 6.14M | 5.78M |
|
Interest Income - Net
|
| 15.88M | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 0.13M | 1.14M | 2.27M | 2.23M | 1.38M | 1.17M | 2.42M | 3.07M | 3.76M | 2.76M | 2.96M | 3.47M | 2.74M | 2.35M | 2.90M | 3.88M |
|
Financial Services Fees
|
0.39M | 0.67M | 0.35M | 0.20M | 0.10M | 0.72M | 0.68M | 0.39M | 0.68M | 0.26M | 0.68M | 0.68M | 0.77M | 1.06M | 0.16M | 0.87M | 2.19M | 0.79M | 0.88M | 1.05M | 1.16M | 2.93M | 2.25M | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | 0.66M | | 0.02M | | 0.13M | | | 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Principal Transactions
|
3,990.00M | 3,992.00M | 4,043.00M | 4.97M | 5.33M | 5.89M | 5.66M | 3.87M | 6.76M | 6.43M | 7.27M | 6.55M | 6.52M | 6.94M | 5.95M | 6.80M | 8.58M | 4.61M | 3.78M | 8.04M | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| 1.02M | 0.64M | -3.98M | -0.08M | 367.30M | 355.89M | 4.75M | -0.23M | 2.44M | 1.86M | 2.30M | 405.31M | 408.90M | 404.75M | 0.05M | -2.91M | 1.95M | 435.93M | -30.61M | 458.80M | 525.19M | -1.88M | | | 608.21M | | | | | | | | | | | | | | | | |
|
Non-Interest Income
|
3,990.39M | 3,993.69M | 4,043.99M | 1.19M | 5.35M | 373.91M | 362.23M | 9.01M | 7.21M | 9.12M | 10.47M | 9.53M | 412.62M | 416.90M | 411.00M | 7.72M | 7.86M | 7.42M | 440.60M | -21.52M | 459.95M | 528.12M | 0.36M | | | 608.21M | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
0.15M | 0.98M | 1.01M | 1.24M | 1.33M | 1.47M | 1.42M | 0.10M | 1.69M | 1.61M | 1.82M | 1.64M | 1.63M | 1.73M | 1.49M | 1.70M | 2.14M | 3.89M | 4.87M | 1.23M | 1.75M | 2.06M | 1.71M | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.99M | 0.62M | 0.51M | 0.60M | 0.48M | 0.66M | 0.60M | 0.59M | 0.58M | 0.61M | 0.51M | 0.52M | 0.58M | 0.51M | 0.48M | 0.45M | 0.70M | 0.57M | 0.57M | 0.80M | 0.68M | 0.53M | 0.66M | | 1.03M | 0.90M | 0.98M | 0.95M | 1.09M | 0.88M | 1.04M | 1.13M | 0.90M | 0.77M | 0.82M | 1.05M | 1.22M | 1.00M | 1.17M | 0.95M | 1.29M | 1.15M |
|
Restructuring Costs
|
| | | 10.05M | | | | 13.44M | | | | 11.09M | | | | 12.53M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3.27M | 4.41M | | | 5.45M | 5.62M | 5.45M | | 6.07M | 6.01M | 6.25M | | 6.47M | 6.84M | 6.59M | | 7.33M | 9.47M | | | | | | 0.00M | 35.76M | 9.59M | 9.86M | 10.32M | 10.86M | 10.71M | 13.39M | 14.08M | 13.86M | 14.11M | 13.91M | 13.32M | 12.70M | 12.40M | 11.59M | 10.90M | 10.79M | 10.25M |
|
Operating Expenses
|
4.26M | 5.03M | 0.51M | 10.65M | 5.94M | 6.28M | 6.04M | 14.03M | 6.65M | 6.62M | 6.76M | 11.61M | 7.05M | 7.35M | 7.07M | 12.98M | 8.03M | 10.05M | 0.57M | 0.80M | 0.68M | 0.53M | 0.66M | 0.00M | 36.79M | 10.49M | 10.84M | 11.27M | 11.95M | 11.60M | 14.43M | 15.21M | 14.75M | 14.88M | 14.74M | 14.37M | 13.92M | 13.40M | 12.76M | 11.85M | 12.09M | 11.40M |
|
Operating Income
|
| | | | | | | | | | | | | | | | 8.58M | 4.61M | 3.78M | 8.98M | 7.85M | 7.46M | 8.89M | | 0.69M | 7.89M | 7.61M | 8.76M | 8.05M | 9.96M | 11.50M | 10.95M | 10.84M | 10.99M | 10.89M | 11.11M | 9.56M | 9.45M | 8.24M | 6.95M | 6.75M | 6.29M |
|
EBIT
|
| | | | | | | | | | | | | | | | 8.58M | 4.61M | 3.78M | 8.98M | 7.85M | 7.46M | 8.89M | | 0.69M | 7.89M | 7.61M | 8.76M | 8.05M | 9.96M | 11.50M | 10.95M | 10.84M | 10.99M | 10.89M | 11.11M | 9.56M | 9.45M | 8.24M | 6.95M | 6.75M | 6.29M |
|
Non Operating Investment Income
|
2,380.00M | 1,024.00M | 519.00M | -1.32M | 0.48M | -0.14M | -4.23M | -18.27M | -1.23M | 1.70M | 1.33M | 3.84M | 3.11M | 0.34M | 3.11M | 1.68M | 5.28M | 14.45M | 15.69M | -3.11M | -1.41M | 0.99M | -1.80M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
7.86M | 8.35M | 8.71M | 10.23M | 10.51M | 10.70M | 10.34M | 10.84M | 12.02M | 12.11M | 12.51M | 12.02M | 12.02M | 12.58M | 12.23M | 12.40M | 13.76M | 13.27M | 13.84M | | 14.49M | | | | | 0.64M | -4.31M | -2.83M | -0.53M | -5.92M | -12.29M | -3.20M | -6.71M | -5.21M | -7.18M | -4.85M | -1.45M | -16.01M | -4.08M | -2.58M | -4.31M | -6.66M |
|
Other Non Operating Income
|
1.57M | 1.02M | 3.12M | -6.53M | 0.48M | 0.16M | -4.23M | -18.65M | -1.23M | 2.84M | 0.67M | 7.07M | 3.08M | | | | | | 15.67M | -34.88M | | | -1.80M | | 2.74M | -0.21M | -5.37M | 15.66M | -0.06M | 0.01M | -13.35M | -3.52M | 0.04M | 0.53M | -7.16M | 0.43M | 0.03M | 0.03M | 6.48M | -2.20M | -0.77M | 0.30M |
|
EBT
|
| | | | | | | | | | | | | | | | 19.78M | 15.07M | 14.34M | 6.03M | 19.27M | 4.29M | 5.40M | | -2.69M | 4.69M | -1.84M | 1.16M | 2.58M | -1.59M | -7.38M | 0.23M | -3.20M | -1.78M | -3.78M | -1.07M | 0.96M | -13.49M | -2.33M | -1.82M | -3.71M | -6.15M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
6.37M | 5,017.00M | 4,563.00M | 3.59M | 4.77M | 5.75M | 1.43M | -14.78M | 5.53M | 8.13M | 8.59M | 9.07M | 9.63M | 7.28M | 9.06M | 8.49M | 13.85M | 19.05M | 19.46M | 6.03M | 7.00M | 4.05M | 5.16M | | -2.69M | 8.28M | -1.84M | 5.71M | 7.35M | 3.85M | -1.22M | 7.51M | 3.88M | 5.60M | 3.43M | 5.97M | 7.84M | -6.86M | 3.90M | 4.26M | 2.25M | -0.56M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | | | 19.78M | 15.07M | 14.34M | 6.03M | 19.03M | 4.05M | 5.16M | | -2.69M | 4.69M | -1.84M | 1.16M | 2.58M | -1.59M | -7.38M | 0.23M | -3.20M | -1.78M | -3.78M | -1.07M | 0.96M | -13.49M | -2.33M | -1.82M | -3.71M | -6.15M |
|
Consolidated Net Income
|
| | | | | | | | | | | | | | | | 19.78M | 15.07M | 14.34M | 6.03M | 19.03M | 4.05M | 5.16M | | -2.69M | 4.69M | -1.84M | 1.16M | 2.58M | -1.59M | -7.38M | 0.23M | -3.20M | -1.78M | -3.78M | -1.07M | 0.96M | -13.49M | -2.33M | -1.82M | -3.71M | -6.15M |
|
Income towards Parent Company
|
| | | | | | | | | | | | | | | | 19.78M | 15.07M | 14.34M | 6.03M | 19.03M | 4.05M | 5.16M | | -2.69M | 4.69M | -1.84M | 1.16M | 2.58M | -1.59M | -7.38M | 0.23M | -3.20M | -1.78M | -3.78M | -1.07M | 0.96M | -13.49M | -2.33M | -1.82M | -3.71M | -6.15M |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | | | | | | | 19.78M | 15.07M | 14.34M | 6.03M | 19.03M | 4.05M | 5.16M | | -2.69M | 4.69M | -1.84M | 1.16M | 2.58M | -1.59M | -7.38M | 0.23M | -3.20M | -1.78M | -3.78M | -1.07M | 0.96M | -13.49M | -2.33M | -1.82M | -3.71M | -6.15M |
|
EPS (Basic)
|
0.43 | 0.34 | 0.31 | 0.24 | 0.32 | 0.38 | 0.10 | -0.62 | 0.30 | 0.44 | 0.47 | 0.50 | 0.53 | 0.39 | 0.45 | 0.41 | 0.68 | 0.93 | 0.95 | 0.29 | 0.34 | 0.20 | 0.25 | | | 0.40 | | 0.25 | 0.32 | 0.17 | -0.05 | 0.32 | 0.17 | 0.24 | 0.15 | -0.05 | 0.34 | -0.30 | -0.10 | 0.18 | 0.10 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.40 | 0.12 | 0.25 | 0.32 | 0.17 | -0.05 | 0.32 | 0.17 | 0.24 | 0.15 | -0.05 | 0.34 | -0.30 | -0.10 | 0.18 | 0.10 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
430.00 | 340.00 | 310.00 | 240.00 | 14.98M | 14.98M | 14.98M | 15.32M | 18.30M | 18.30M | 18.30M | 18.30M | 18.30M | 18.34M | 20.52M | 19.43M | 20.53M | 20.53M | 20.55M | 20.54M | 20.55M | 20.55M | 20.55M | | | 20.85M | | 23.19M | 23.24M | 23.24M | 23.23M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.85M | | 23.19M | 23.24M | 23.24M | 23.23M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M | 23.24M |
|
EBITDA
|
| | | | | | | | | | | | | | | | 8.58M | 4.61M | 3.78M | 8.98M | 7.85M | 7.46M | 8.89M | | 0.69M | 7.89M | 7.61M | 8.76M | 8.05M | 9.96M | 11.50M | 10.95M | 10.84M | 10.99M | 10.89M | 11.11M | 9.56M | 9.45M | 8.24M | 6.95M | 6.75M | 6.29M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 1.23% | 5.55% | 4.41% | | | | | | | | | | | | | | | | | | | |