Banco Latinoamericano de Comercio Exterior, S.A(NYSE:BLX)
Banco Latinoamericano de Comercio Exterior, S.A., a multinational bank, primarily engages in the financing of foreign trade in Latin America and the Caribbean. The company operates through two segments, Commercial and Treasury. It offers short and medium-term bilateral, structured and syndicated cre...
Website: http://www.bladex.com
Founded: 1975
Full Time Employees: 175
Sector: Financial Services
Industry: Banks-Regional
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2022-02-24 | 2021-12-31 | 2021-11-02 | 2021-11-01 | 2021-07-30 | 2021-07-29 | 2021-05-11 | 2021-05-10 | 2021-02-15 | 2020-11-13 | 2020-10-27 | 2020-08-07 | 2020-07-28 | 2020-05-18 | 2020-04-15 | 2020-02-14 | 2010-12-31 | 2004-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net interest income: | |||||||||||||||||||||||||||||||||
interest income | 193,680 | 189,420 | 146,906.75 | 198,682 | 195,373 | 193,572 | 121,328.5 | 182,433 | 159,502 | 143,379 | 50,430.75 | 92,666 | 64,053 | 45,004 | 39,031 | 25,463 | 34,770 | 34,164 | 32,918 | 37,782 | 39,694 | 44,507 | 58,990 | 64,084 | |||||||||
interest expense | -126,253 | -124,164 | -98,838.25 | -132,052 | -132,614 | -130,687 | -79,424 | -121,893 | -105,044 | -90,759 | -25,786.25 | -52,508 | -31,354 | -19,283 | -14,221 | -9,970 | -12,691 | -13,166 | -14,023 | -15,464 | -17,086 | -22,784 | -33,189 | -37,178 | |||||||||
net interest income | 67,427 | 67,739,000 | 65,256 | 259,018,726 | 66,630 | 62,759 | 62,885 | 233,015,382 | 60,540 | 54,458 | 52,620 | 147,912,422 | 40,158 | 32,699 | 25,721 | 24,810 | 86,720,028 | 22,079 | 22,079,000 | 20,998,000 | 20,998 | 18,895,000 | 18,895 | 22,318 | 22,608,000 | 22,608 | 21,723,000 | 21,723 | 25,801,000 | 25,801 | 26,906 | ||
other income: | |||||||||||||||||||||||||||||||||
fees and commissions | 14,052 | 19,912,000 | 10,583 | 44,368,505 | 10,490 | 12,533 | 9,472 | 32,496,572 | 11,109 | 6,507 | 4,812 | 19,776,503 | 6,279 | 4,269 | 3,949 | 6,235 | 18,285,937 | 4,752 | 4,752,000 | 4,271,000 | 4,271 | 3,040,000 | 3,040 | 2,794 | 2,611,000 | 2,611 | 1,940,000 | 1,940 | 3,073,000 | 3,073 | 5,354 | ||
gain on financial instruments | 882 | 2,161,000 | 1,984 | 328 | -351 | 160 | -477.75 | 22 | -3,637 | 1,704 | 40.75 | -329 | -74 | 566 | -1,347 | 12.75 | -112 | -112,000 | 234,000 | 234 | -437,000 | -4,744 | -3,949,000 | -4,307 | -358 | -2,029 | |||||||
other income | 416 | 230,000 | 126 | 506,695 | 135 | 99 | 71 | 461,803 | 106 | 52 | 39 | 279,751 | 209 | 24 | 16 | 127 | 421,705 | 111 | 111,000 | 87,000 | 87 | 97,000 | 97 | 245 | 407,000 | 407 | 191,000 | 191 | 240,000 | 240 | 1,200 | ||
total other income | 15,350 | 22,303,000 | 12,693 | 44,392,063 | 10,953 | 12,281 | 9,703 | 32,915,286 | 11,237 | 2,922 | 6,555 | 18,646,091 | 6,159 | 4,219 | 4,531 | 5,015 | 17,411,591 | 4,751 | 4,751,000 | 4,592,000 | 4,592 | 3,066,000 | 3,066 | 2,989 | 2,581,000 | 2,581 | -1,818,000 | -1,818 | 2,955,000 | 2,955 | 4,525 | ||
total revenues | 82,777 | 90,042,000 | 77,949 | 303,410,789 | 77,583 | 75,040 | 72,588 | 265,930,668 | 71,777 | 57,380 | 59,175 | 166,558,513 | 46,317 | 36,918 | 30,252 | 29,825 | 104,131,619 | 26,830 | 26,830,000 | 25,590,000 | 25,590 | 21,961,000 | 21,961 | 25,307 | 25,189,000 | 25,189 | 19,905,000 | 19,905 | 28,756,000 | 28,756 | 31,431 | ||
yoy | 6.69% | 119892.00% | 7.39% | 14.09% | 8.09% | 30.78% | 22.67% | 59.66% | 54.97% | 55.43% | 95.61% | 558352.68% | -99.96% | 37.60% | -99.89% | -99.88% | 406823.09% | -99.88% | 122071.12% | 101018.27% | -99.90% | 87084.88% | -99.89% | 27.14% | -12.40% | -12.40% | 63229.20% | ||||||
qoq | -99.91% | 115413.99% | -99.97% | 390978.96% | 3.39% | 3.38% | -99.97% | 370395.66% | 25.09% | -3.03% | -99.96% | 359505.57% | 25.46% | 22.03% | 1.43% | -99.97% | 388016.36% | -99.90% | 4.85% | 99900.00% | -99.88% | 99900.00% | -13.22% | -99.90% | 99900.00% | -99.87% | 99900.00% | -99.93% | 99900.00% | -8.51% | |||
provision for credit losses | -6,482 | -5,019,000 | -17,285,739 | -3,548 | -6,684 | -3,029 | -27,445,490 | -6,488 | -4,691 | -6,331 | -3,442 | -4,824 | -833 | -8,111 | -771 | ||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||
salaries and other employee expenses | -13,196 | -12,384,000 | -13,938 | -51,885,392 | -14,177 | -11,761 | -11,670 | -47,198,218 | -14,183 | -9,862 | -9,736 | -34,194,583 | -8,726 | -8,246 | -7,445 | -4,888 | -21,635,236 | -5,952 | -5,952,000 | -5,363 | -5,448,000 | -5,448 | -5,657 | -4,626,000 | -4,626 | -4,172,000 | -4,172 | -7,007,000 | -7,007 | -6,389 | |||
depreciation and amortization of equipment, leases and leasehold improvements | -697 | -721,000 | |||||||||||||||||||||||||||||||
amortization of intangible assets | -355 | -348,000 | -326 | -1,063,247 | -279 | -250 | -224 | -813,406 | -217 | -190 | -187 | -560,607 | -144 | -126 | -124 | -119 | -741,377 | -99 | -99,000 | -253 | -271,000 | -271 | -191 | -185,000 | -185 | -186,000 | -186 | -191,000 | -191 | -187 | |||
other expenses | -7,079 | -7,386,000 | -24,960,593 | -5,972 | -5,632 | -5,803 | -22,157,005 | -4,558 | -5,019 | -5,419 | -18,164,732 | -5,171 | -4,176 | -2,920 | -2,519 | -3,655 | -3,815 | -2,607 | -3,443 | -2,415 | -3,054 | -2,611 | -3,960 | ||||||||||
total operating expenses | -21,327 | -20,839,000 | -21,001 | -80,406,433 | -21,042 | -18,234 | -18,291 | -72,446,951 | -19,536 | -15,623 | -15,890 | -55,072,296 | -14,619 | -13,063 | -11,022 | -10,328 | -39,893,405 | -10,328 | -10,328,000 | -10,122 | -9,145,000 | -9,145 | -10,173 | -8,342,000 | -8,342 | -8,266,000 | -8,266 | -10,543,000 | -10,543 | -11,270 | |||
profit for the period | 54,968 | 64,184,000 | 51,732 | 38,595.75 | 52,993 | 50,122 | 51,268 | 29,943.25 | 45,753 | 37,066 | 36,954 | 15,253.75 | 26,874 | 23,022 | 11,119 | 20,066 | 10,657.75 | 15,731 | 15,731,000 | 14,084,000 | 14,084 | 12,816,000 | 12,816 | 15,741 | 15,444,000 | 15,444 | 14,106,000 | 14,106 | 18,302,000 | 18,302 | 22,096 | ||
per common share data: | |||||||||||||||||||||||||||||||||
basic earnings per share | 1.48 | 1.73 | 1.4 | 1.4 | 1.44 | 1.36 | 1.4 | 1.27 | 1.25 | 1.02 | 1.02 | 0.86 | 0.74 | 0.63 | 0.31 | 0.54 | 0.54 | 0.41 | 0.41 | 0.36 | 0.36 | 0.32 | 0.32 | 0.4 | 0.39 | 0.39 | 0.36 | 0.36 | 0.46 | 0.46 | 0.56 | ||
diluted earnings per share | 1.48 | 1.4 | 1.05 | 1.44 | 1.36 | 1.4 | 0.82 | 1.25 | 1.02 | 1.02 | 0.86 | 0.74 | 0.63 | 0.31 | 0.54 | 0.54 | 0.41 | 0.41 | 0.36 | 0.36 | 0.32 | 0.32 | 0.4 | 0.39 | 0.39 | 0.36 | 0.36 | 0.46 | 0.46 | 0.56 | |||
book value | 38.52 | 36.83 | 8.535 | 35.05 | 33.78 | 33.6 | 7.633 | 31.27 | 30.31 | 30.01 | 7.015 | 28.5 | 27.95 | 27.72 | 27.05 | 6.575 | 26.46 | 26.17 | 26.26 | 26 | 25.85 | 25.94 | 25.8 | 25.45 | |||||||||
weighted-average basic shares | 37,231 | 37,203 | 36,941 | 36,740 | 36,787 | 36,775 | 36,609 | 36,481 | 36,531 | 36,492 | 36,360 | 36,304 | 36,329 | 36,313 | 36,249 | 37,073 | 38,796 | 38,789 | 38,789 | 39,659 | 39,659 | 39,693 | 39,693 | 39,678 | 39,672 | 39,672 | 39,654 | 39,632 | 39,609 | 39,609 | 39,602 | ||
weighted-average diluted shares | 37,231 | 36,941 | 36,787 | 36,775 | 36,609 | 36,531 | 36,492 | 36,360 | 36,304 | 36,329 | 36,313 | 36,249 | 37,073 | 38,796 | 38,789 | 38,789 | 39,659 | 39,659 | 39,693 | 39,693 | 39,656 | 39,672 | 39,672 | 39,654 | 39,632 | 39,609 | 39,609 | 39,602 | |||||
basic shares period end | 37,231 | 37,154 | 9,196.75 | 36,787 | 36,787 | 36,727 | 9,135 | 36,540 | 36,510 | 36,447 | 9,081.25 | 36,325 | 36,331 | 36,268 | 36,231 | 9,504.25 | 38,017 | 39,361 | 39,703 | 39,678 | 39,672 | 39,672 | 39,614 | 39,602 | |||||||||
performance ratios: | |||||||||||||||||||||||||||||||||
return on average assets | 1.8 | 1.8 | 0.475 | 1.9 | 1.9 | 1.9 | 0.425 | 1.8 | 1.6 | 1.6 | 0.225 | 1.2 | 1.1 | 0.6 | 1.1 | 0.225 | 0.9 | 0.8 | 0.8 | 1 | 0.95 | 0.83 | 1.12 | 1.34 | |||||||||
return on average equity | 14.9 | 15.4 | 4.1 | 16.4 | 16.2 | 16.8 | 3.6 | 15.9 | 13.4 | 13.7 | 2 | 10.3 | 9.1 | 4.5 | 7.9 | 1.375 | 6.1 | 5.4 | 5 | 6.1 | 6 | 5.5 | 7.2 | 8.7 | |||||||||
net interest margin | 2.32 | 2.36 | 0.623 | 2.55 | 2.43 | 2.47 | 0.61 | 2.48 | 2.42 | 2.41 | 0.39 | 1.77 | 1.54 | 1.32 | 1.42 | 0.32 | 1.33 | 1.27 | 1.24 | 1.37 | 1.42 | 1.28 | 1.59 | 1.65 | |||||||||
net interest spread | 1.64 | 1.65 | 0.443 | 1.78 | 1.74 | 1.8 | 0.453 | 1.83 | 1.79 | 1.82 | 0.328 | 1.43 | 1.32 | 1.15 | 1.26 | 0.278 | 1.17 | 1.11 | 1.04 | 1.17 | 1.19 | 1.01 | 1.16 | 1.18 | |||||||||
efficiency ratio | 25.8 | 26.9 | 6.4 | 27.1 | 24.3 | 25.2 | 6.775 | 27.2 | 27.2 | 26.9 | 8.525 | 31.6 | 35.4 | 36.4 | 34.6 | 9.95 | 38.5 | 39.6 | 41.6 | 40.2 | 33.1 | 41.5 | 36.7 | 35.9 | |||||||||
operating expenses to total average assets | 0.7 | 0.73 | 0.178 | 0.77 | 0.68 | 0.68 | 0.178 | 0.76 | 0.66 | 0.7 | 0.15 | 0.63 | 0.6 | 0.55 | 0.58 | 0.15 | 0.61 | 0.6 | 0.59 | 0.62 | 0.52 | 0.48 | 0.65 | 0.69 | |||||||||
interest income: | |||||||||||||||||||||||||||||||||
deposits | 18,845,000 | 4,830,154 | 3,460,338 | 3,155,179 | 287,000 | 257,000 | 361,000 | 3,254,281 | 897,000 | 916,000 | 2,459,000 | 2,558,726 | |||||||||||||||||||||
investment securities | 16,171,000 | ||||||||||||||||||||||||||||||||
loans | 159,415,000 | 31,916,000 | 31,982,000 | 30,921,000 | 37,886,000 | 42,914,000 | 55,890,000 | ||||||||||||||||||||||||||
total interest income | 194,431,000 | 34,770,000 | 34,164,000 | 32,918,000 | 39,694,000 | 44,507,000 | 58,990,000 | ||||||||||||||||||||||||||
interest expense: | |||||||||||||||||||||||||||||||||
securities sold under repurchase agreements | -2,860,000 | 222,749 | |||||||||||||||||||||||||||||||
borrowings and debt | -49,146,000 | -9,598,000 | -10,551,000 | -12,686,000 | -17,093,000 | -21,727,000 | |||||||||||||||||||||||||||
lease liabilities | -179,000 | ||||||||||||||||||||||||||||||||
total interest expense | -126,692,000 | -12,691,000 | -14,023,000 | -17,086,000 | -22,784,000 | -33,189,000 | |||||||||||||||||||||||||||
per share data: | |||||||||||||||||||||||||||||||||
benefit from credit losses | -5,216 | -173 | |||||||||||||||||||||||||||||||
depreciation and amortization of equipment, leasehold improvements | -693 | ||||||||||||||||||||||||||||||||
other incomes | -6,044 | -4,704 | -3,655,000 | -2,607,000 | -2,415,000 | -3,054,000 | -2,611,000 | ||||||||||||||||||||||||||
(*) "n.m."means not meaningful. | |||||||||||||||||||||||||||||||||
depreciation of equipment, improvements to leased property and investment property | -449.75 | -614 | -591 | -594 | |||||||||||||||||||||||||||||
loss on financial instruments | -483,137 | 137 | -191 | -71,000 | -71 | -50 | -437 | -358,000 | -1,379 | ||||||||||||||||||||||||
interest earning assets | |||||||||||||||||||||||||||||||||
cash and due from banks | 1,847,291 | 1,300,847 | 1,104,575 | 1,005,121 | |||||||||||||||||||||||||||||
securities at fair value through oci | 83,265 | 60,943 | 182,403 | 230,765 | 5,086 | ||||||||||||||||||||||||||||
securities at amortized cost | 1,001,347 | 917,190 | 737,931 | 168,756 | 69,661 | ||||||||||||||||||||||||||||
loans, net of unearned interest | 7,317,137 | 6,569,158 | 5,887,768 | 4,755,822 | 5,647,971 | ||||||||||||||||||||||||||||
total interest earning assets | 10,249,040 | 8,848,138 | 7,912,677 | 6,160,464 | 6,520,439 | ||||||||||||||||||||||||||||
allowance for loan losses | -58,653 | -54,901 | -43,559 | -40,254 | |||||||||||||||||||||||||||||
non interest earning assets | 582,969 | 392,594 | 263,036 | 142,182 | 152,148 | ||||||||||||||||||||||||||||
total assets | 10,773,355 | 9,185,831 | 8,132,154 | 6,262,393 | 6,572,987 | ||||||||||||||||||||||||||||
interest bearing liabilities | |||||||||||||||||||||||||||||||||
short-term borrowings and debt | 1,354,872 | ||||||||||||||||||||||||||||||||
long-term borrowings and debt | 2,705,655 | 2,240,506 | 1,863,515 | 1,494,923 | 1,498,934 | ||||||||||||||||||||||||||||
total interest bearing liabilities | 9,113,430 | 7,794,789 | 6,884,376 | 5,117,495 | 5,438,908 | ||||||||||||||||||||||||||||
non interest bearing liabilities and other liabilities | 430,002 | 300,023 | 243,072 | 102,420 | 111,987 | ||||||||||||||||||||||||||||
total liabilities | 9,543,431 | 8,094,812 | 7,127,448 | 5,219,916 | 5,550,895 | ||||||||||||||||||||||||||||
equity | 1,229,924 | 1,091,019 | 1,004,705 | 1,042,477 | 1,022,092 | ||||||||||||||||||||||||||||
total liabilities and equity | 10,773,355 | 9,185,831 | 8,132,154 | 6,262,393 | 6,572,987 | ||||||||||||||||||||||||||||
net interest income and net interest margin | |||||||||||||||||||||||||||||||||
depreciation of investment properties, equipment and improvements | -419.5 | -578 | -552 | -548 | -406.5 | -578 | -515 | -533 | -617 | -533 | -622 | -622,000 | -819,000 | ||||||||||||||||||||
securities sold under repurchase agreement and short-term borrowings and debt | 2,093,945 | 1,865,683 | 368,291 | 1,381,248 | |||||||||||||||||||||||||||||
gain on non-financial assets | 742 | 500 | |||||||||||||||||||||||||||||||
(provision for) reversal of credit losses | -538.75 | -2,155 | |||||||||||||||||||||||||||||||
securities | 2,567,000 | 1,925,000 | 1,637,000 | 911,000 | 677,000 | 640,000 | |||||||||||||||||||||||||||
(benefit from) reversal of credit losses | -771,000 | ||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated interim financial statements. | |||||||||||||||||||||||||||||||||
(provision) reversal for credit losses | -1,384 | -1,543 | |||||||||||||||||||||||||||||||
depreciation of investment property, equipment and improvements | -691 | -819 | |||||||||||||||||||||||||||||||
less: | |||||||||||||||||||||||||||||||||
reversal for credit losses | |||||||||||||||||||||||||||||||||
exhibit iii | |||||||||||||||||||||||||||||||||
consolidated net interest income and average balances | |||||||||||||||||||||||||||||||||
reversal (provision) for credit losses | 311 | -1,543,000 | 1,153 | 2,607,000 | 2,607 | ||||||||||||||||||||||||||||
reversal on non-financial assets | 296 | ||||||||||||||||||||||||||||||||
depreciation of equipment and leasehold improvements | -882 | -1,116,000 | -1,116 | -854,000 | -854 | -735,000 | -735 | -734 | |||||||||||||||||||||||||
weighted average diluted shares | 39,678 | 39,654 | |||||||||||||||||||||||||||||||
consolidated statements of profit or loss | |||||||||||||||||||||||||||||||||
reversal (impairment) on non-financial assets | 140,000 | 140 | |||||||||||||||||||||||||||||||
impairment on non-financial assets | -140,000 | -140 | |||||||||||||||||||||||||||||||
(loss) gain on financial instruments | -3,949 | ||||||||||||||||||||||||||||||||
weighted average basic shares | 39,654 | ||||||||||||||||||||||||||||||||
impairment loss on financial instruments | 89,000 | -430 | |||||||||||||||||||||||||||||||
reversal (impairment loss) on financial instruments | 89 | 1,935 | |||||||||||||||||||||||||||||||
cash and cash equivalents | 797,722 | ||||||||||||||||||||||||||||||||
allowance for expected credit losses on loans | -99,600 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2022-02-24 | 2021-12-31 | 2021-11-02 | 2021-11-01 | 2021-09-30 | 2021-07-30 | 2021-07-29 | 2021-06-30 | 2021-05-11 | 2021-05-10 | 2021-03-31 | 2021-02-15 | 2020-12-31 | 2020-10-27 | 2020-09-30 | 2020-07-28 | 2020-06-30 | 2020-05-18 | 2020-04-15 | 2020-03-31 | 2020-02-14 | 2019-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||
cash and due from banks | 1,959,783 | 1,997,581,000 | 1,898,678,000 | 1,963,838,000 | 1,709,503,000 | 1,903,541 | 1,726,295,000 | 2,047,452,000 | 1,644,996 | 1,820,024,000 | 1,313,883,000 | 1,241,586 | 1,048,697 | 867,262 | 653,789 | 1,253,052 | 1,253,052 | 663,975 | 663,975,000 | 663,975,000 | 823,493,000 | 823,493 | 823,493,000 | 819,514,000 | 819,514 | 819,514,000 | 863,812 | 863,812 | 1,401,669 | 1,401,669 | 2,021,365 | 2,021,365 | 1,353,018,000 | 1,353,018 | 1,353,018 | 5,570 | 2,961 | 687,000 | 687,248 | |||||
investment securities | 1,426,520 | 1,377,813,000 | 1,276,167,000 | 1,201,930,000 | 1,213,329,000 | 77,793,000 | ||||||||||||||||||||||||||||||||||||||
loans | 8,726,282 | 8,583,899,000 | 8,709,983,000 | 8,383,829,000 | 8,090,061,000 | 7,443,597 | 7,383,521,000 | 7,220,520,000 | 6,928,262 | 6,820,865,000 | 6,700,566,000 | 6,760,434 | 7,083,829 | 6,749,033 | 6,449,282 | 5,713,022 | 5,713,022 | 5,268,827 | 5,268,827,000 | 5,268,827,000 | 5,202,871,000 | 5,202,871 | 5,202,871,000 | 5,042,467,000 | 5,068,308 | 5,042,467,000 | 4,896,647 | 4,896,647 | 4,566,255 | 4,566,255 | 4,485,553 | 4,485,553 | 5,337,487,000 | 5,337,487 | 5,337,487 | 5,892,997 | 5,892,997 | 4,064,332 | 2,779,262 | 2,610,019,000 | 2,441,685,854 | 2,275,031,000 | 2,516,512,439 | |
customers' liabilities under acceptances | 260,173 | 602,232,000 | 437,094,000 | 245,065,000 | 292,542,000 | 284,997 | 235,344,000 | 261,428,000 | 265,981 | 310,814,000 | 137,586,000 | 163,345 | 82,019 | 149,299 | 193,119 | 201,515 | 201,515 | 239,544 | 239,544,000 | 239,544,000 | 129,402,000 | 129,402 | 129,402,000 | 78,164 | 74,366 | 74,366 | 89,576 | 89,576 | 3,444 | 3,444 | 66,657,000 | 66,657 | 66,657 | 115,682 | 115,682 | |||||||||
trading derivative financial instruments - assets | 1,079 | 2,189,000 | 73,000 | |||||||||||||||||||||||||||||||||||||||||
hedging derivative financial instruments - assets | 64,810 | 63,713,000 | 32,492,000 | |||||||||||||||||||||||||||||||||||||||||
equipment, leases and leasehold improvements | 18,888 | 19,417,000 | 19,233,000 | 19,676,000 | ||||||||||||||||||||||||||||||||||||||||
intangible assets | 11,553 | 3,086,000 | ||||||||||||||||||||||||||||||||||||||||||
other assets | 28,714 | 23,901,000 | 17,712,000 | 18,357,000 | 16,150,000 | 16,917 | 30,214,000 | 15,595,000 | 118,400 | 14,021,000 | 11,774,000 | 7,368 | 10,600 | 9,058 | 9,260 | 8,430 | 8,430 | 5,651 | 5,651,000 | 5,651,000 | 6,555,000 | 6,555 | 6,555,000 | 6,742,000 | 6,742 | 6,742,000 | 6,816 | 6,816 | 6,739 | 6,739 | 7,712 | 7,712 | 9,574,000 | 9,574 | 9,574 | 8,857 | 8,857 | 10,953 | 12,206 | 11,295,000 | 5,490,612 | 13,049,807 | ||
total assets | 12,497,802 | 12,674,207,000 | 12,394,857,000 | 11,858,673,000 | 11,412,143,000 | 10,906,614 | 10,687,823,000 | 10,743,792,000 | 10,094,590 | 10,133,692,000 | 9,248,641,000 | 9,283,910 | 9,319,810 | 8,924,505 | 8,458,383 | 8,038,111 | 8,038,111 | 6,977,080 | 6,977,080,000 | 6,977,080,000 | 6,723,232,000 | 6,723,232 | 6,723,232,000 | 6,374,846,000 | 6,374,846 | 6,374,846,000 | 6,288,898 | 6,288,898 | 6,311,194 | 6,311,194 | 6,627,225 | 6,627,225 | 6,822,523,000 | 6,822,523 | 6,822,523 | 7,249,666 | 7,249,666 | 5,100,087 | 3,878,771 | 3,159,231,000 | 2,736,107,490 | 2,560,612,000 | ||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||
customer deposits | 6,879,709 | 6,491,382,000 | ||||||||||||||||||||||||||||||||||||||||||
securities sold under repurchase agreements | 139,401 | 196,562,000 | 458,492,000 | 212,931,000 | 346,299,000 | 302,765 | 363,804,000 | 310,197,000 | 195,620 | 407,572,000 | 347,594,000 | 300,498 | 525,058 | 687,039 | 345,848 | 427,497 | 427,497 | 330,998 | 330,998,000 | 330,998,000 | 112,488,000 | 112,488 | 112,488,000 | 156,690,000 | 156,690 | 156,690,000 | 10,663 | 10,663 | 10,663 | 10,663 | 10,403 | 10,403 | 53,888,000 | 53,888 | 53,888 | 40,530 | 40,530 | 264,927 | 71,332 | |||||
borrowings and debt | 3,397,299 | 3,779,353,000 | 4,004,159,000 | 4,352,316,000 | 3,571,404,000 | 3,540,487 | 3,933,303,000 | 4,351,988,000 | 4,051,416 | 4,048,071,000 | 3,955,042,000 | 4,416,511 | 4,108,980 | 3,861,960 | 3,580,687 | 3,321,911 | 3,321,911 | 1,960,699 | 1,960,699,000 | 1,960,699,000 | 2,060,009,000 | 2,060,009 | 2,060,009,000 | 1,869,304,000 | 1,869,304 | 1,869,304,000 | 1,985,070 | 1,985,070 | 2,066,943 | 2,066,943 | 2,627,216 | 2,627,216 | 3,137,018,000 | 3,137,018 | 3,137,018 | 3,138,310 | 3,138,310 | |||||||
interest payable | 36,342 | 44,581,000 | 42,825,000 | 49,177,000 | 52,973,000 | 61,917 | 52,966,000 | 42,876,000 | 34,278 | 24,783,000 | 17,438,000 | 14,670 | 9,822 | 4,963 | 2,165 | 1,229 | 1,229 | 3,027 | 3,027,000 | 3,027,000 | 3,839,000 | 3,839 | 3,839,000 | 2,853,000 | 2,853 | 2,853,000 | 1,975 | 1,975 | 3,431 | 3,431 | 3,119 | 3,119 | 5,048,000 | 5,048 | 5,048 | 5,219 | 5,219 | |||||||
lease liabilities | 18,377 | 18,713,000 | 18,993,000 | 19,232,000 | 15,867,000 | 16,148 | 16,434,000 | 16,707,000 | 16,489 | 16,596,000 | 16,491,000 | 16,745 | ||||||||||||||||||||||||||||||||
acceptance outstanding | 260,173 | 284,997 | 265,981 | 163,345 | 82,019 | 149,299 | 193,119 | 201,515 | 201,515 | 239,544 | 239,544,000 | 239,544,000 | 129,402,000 | 129,402 | 129,402,000 | 78,164,000 | 78,164 | 78,164,000 | ||||||||||||||||||||||||||
trading derivative financial instruments - liabilities | 406 | 191,000 | 49,000 | |||||||||||||||||||||||||||||||||||||||||
hedging derivative financial instruments - liabilities | 57,708 | 69,217,000 | 111,317,000 | |||||||||||||||||||||||||||||||||||||||||
allowance for losses on loan commitments and financial guarantee contract losses | 13,311 | |||||||||||||||||||||||||||||||||||||||||||
other liabilities | 48,603 | 44,619,000 | 40,667,000 | 45,431,000 | 46,039,000 | 34,104 | 37,265,000 | 53,734,000 | 33,086 | 29,648,000 | 28,652,000 | 26,811 | 39,469 | 32,015 | 27,993 | 14,361 | 14,361 | 14,033 | 14,033,000 | 14,033,000 | 14,153,000 | 14,153 | 14,153,000 | 13,780,000 | 13,780 | 13,780,000 | 18,714 | 18,714 | 14,627 | 14,627 | 13,683 | 13,683 | 12,245,000 | 12,245 | 12,245 | 17,149 | 17,149 | 20,096 | 14,077 | 18,383,000 | 27,509,396 | 36,324,747 | ||
total liabilities | 10,851,329 | 11,258,727,000 | 11,024,186,000 | 10,521,464,000 | 10,102,323,000 | 9,643,019 | 9,449,912,000 | 9,539,968,000 | 8,933,613 | 9,006,170,000 | 8,153,108,000 | 8,214,563 | 8,270,886 | 7,905,968 | 7,453,827 | 7,046,321 | 7,046,321 | 5,964,356 | 5,964,356,000 | 5,964,356,000 | 5,692,530,000 | 5,692,530 | 5,692,530,000 | 5,338,171,000 | 5,338,171 | 5,338,171,000 | 5,250,978 | 5,250,978 | 5,285,487 | 5,285,487 | 5,605,366 | 5,605,366 | 5,804,035,000 | 5,804,035 | 5,804,035 | 6,233,499 | 6,233,499 | 4,384,087 | 3,168,234 | 3,783,665,000 | 2,542,449,000 | 2,079,977,160 | 1,976,283,000 | 2,587,867,505 |
equity | ||||||||||||||||||||||||||||||||||||||||||||
common stock | 279,980 | 279,980,000 | 279,980,000 | 279,980,000 | 279,980,000 | 279,980 | 279,980,000 | 279,980,000 | 279,980 | 279,980,000 | 279,980,000 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980,000 | 279,980,000 | 279,980,000 | 279,980 | 279,980,000 | 279,980,000 | 279,980 | 279,980,000 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980,000 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | 279,980 | |||||
treasury stock | -97,581 | -97,578,000 | -98,978,000 | -105,601,000 | -105,672,000 | -105,672 | -106,759,000 | -110,174,000 | -110,174 | -110,715,000 | -111,863,000 | -114,097 | -114,097 | -113,988 | -115,135 | -115,799 | -115,799 | -84,366 | -84,366,000 | -84,366,000 | -62,264,000 | -62,264 | -62,264,000 | -57,452,000 | -57,452 | -57,452,000 | -57,999 | -57,999 | -57,866 | -57,866 | -57,866 | -57,866 | -59,409,000 | -59,409 | -59,409 | -59,669 | -59,669 | -125,667 | -129,602 | |||||
additional paid-in capital in excess of value assigned to common stock | 122,994 | 120,854,000 | 120,213,000 | 124,970,000 | 122,472,000 | 120,064,000 | 122,046,000 | 119,960,000 | 119,782,000 | 119,627,000 | 119,627,000 | 119,366,000 | 119,366,000 | 120,305,000 | 120,305,000 | 120,586,000 | ||||||||||||||||||||||||||||
other equity instrument | 197,976 | |||||||||||||||||||||||||||||||||||||||||||
capital reserves | 95,210 | 95,210,000 | 95,210,000 | 95,210,000 | 95,210,000 | 95,210 | 95,210,000 | 95,210,000 | 95,210 | 95,210,000 | 95,210,000 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210,000 | 95,210,000 | 95,210,000 | 95,210 | 95,210,000 | 95,210,000 | 95,210 | 95,210,000 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210,000 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210 | 95,210,000 | 95,210,154 | 95,210,154 | ||
regulatory reserves | 151,469 | 149,665,000 | 149,639,000 | 149,666,000 | 145,117,000 | 136,019 | 136,019,000 | 136,019,000 | 136,019 | 136,362,000 | 136,019,000 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019,000 | 136,019,000 | 136,019,000 | 136,019 | 136,019,000 | 136,019,000 | 136,019 | 136,019,000 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019 | 136,019,000 | 136,019 | 136,019 | 136,019 | 136,019 | |||||||
retained earnings | 891,325 | 861,430,000 | 820,542,000 | 792,005,000 | 763,460,000 | 737,958 | 706,228,000 | 673,281,000 | 636,031 | 599,069,000 | 571,474,000 | 543,612 | 521,669 | 503,876 | 489,936 | 487,885 | 487,885 | 477,109 | 477,109,000 | 477,109,000 | 471,121,000 | 471,121 | 471,121,000 | 466,978,000 | 466,978 | 466,978,000 | 464,088 | 464,088 | 458,265 | 458,265 | 452,739 | 452,739 | 448,762,000 | 448,762 | 448,762 | 446,083 | 446,083 | 320,153 | 301,389 | 212,916,000 | 233,700,536 | 40,739,863 | ||
other comprehensive income | 5,100 | 5,919,000 | 4,065,000 | 979,000 | 9,253,000 | -635 | 7,169,000 | 7,462,000 | 2,969 | 7,656,000 | 4,931,000 | 8,125 | 9,887 | -2,006 | -1,251 | -11,548 | -11,548 | -10,855,000 | -10,855,000 | -8,730,000 | -8,730,000 | -4,365,000 | -4,365 | -4,365,000 | 208 | 208 | -5,751 | -5,751 | -3,670 | -3,670 | -2,660,000 | -2,660 | -2,660 | -1,818 | -1,818 | |||||||||
total equity | 1,646,473 | 1,415,480,000 | 1,370,671,000 | 1,337,209,000 | 1,309,820,000 | 1,263,595 | 1,237,911,000 | 1,203,824,000 | 1,160,977 | 1,127,522,000 | 1,095,533,000 | 1,069,347 | 1,048,924 | 1,018,537 | 1,004,556 | 991,790 | 991,790 | 1,012,724 | 1,012,724,000 | 1,012,724,000 | 1,030,702,000 | 1,030,702 | 1,030,702,000 | 1,036,675,000 | 1,036,675 | 1,036,675,000 | 1,037,920 | 1,037,920 | 1,025,707 | 1,025,707 | 1,021,859 | 1,021,859 | 1,018,488,000 | 1,018,488 | 1,018,488 | 1,016,167 | 1,016,167 | |||||||
total liabilities and equity | 12,497,802 | 12,674,207,000 | 12,394,857,000 | 11,858,673,000 | 11,412,143,000 | 10,906,614 | 10,687,823,000 | 10,743,792,000 | 10,094,590 | 10,133,692,000 | 9,248,641,000 | 9,283,910 | 9,319,810 | 8,924,505 | 8,458,383 | 8,038,111 | 8,038,111 | 6,977,080 | 6,977,080,000 | 6,977,080,000 | 6,723,232,000 | 6,723,232 | 6,723,232,000 | 6,374,846,000 | 6,374,846 | 6,374,846,000 | 6,288,898 | 6,288,898 | 6,311,194 | 6,311,194 | 6,627,225 | 6,627,225 | 6,822,523,000 | 6,822,523 | 6,822,523 | 7,249,666 | 7,249,666 | |||||||
(*) "n.m."means not meaningful. | ||||||||||||||||||||||||||||||||||||||||||||
notes | ||||||||||||||||||||||||||||||||||||||||||||
intangibles assets | 3,462,000 | 3,425,000 | 3,663,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
acceptances outstanding | 602,232,000 | 437,094,000 | 245,065,000 | 292,542,000 | 235,344,000 | 261,428,000 | 310,814,000 | 137,586,000 | 27,213 | 1,551 | 110,621,000 | 32,529,977 | 34,840,132 | |||||||||||||||||||||||||||||||
allowance for losses on loan commitments and financial guarantee contract | 11,877,000 | 11,334,000 | 7,403,000 | 8,620,000 | 5,059,000 | 5,269,000 | 3,461,000 | |||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||
deposits: | ||||||||||||||||||||||||||||||||||||||||||||
demand deposits | 542,926,000 | 440,029,000 | 622,932,000 | 644,179 | 533,709,000 | 510,195,000 | 528,659 | 590,589,000 | 503,341,000 | 233,757 | 383,115 | 324,237 | 436,137 | 362,356 | 362,356 | 431,874 | 431,874,000 | 431,874,000 | 317,014,000 | 317,014 | 317,014,000 | 355,301,000 | 355,301 | 355,301,000 | 170,660 | 170,660 | 361,230 | 361,230 | 281,685 | 281,685 | 302,442,000 | 302,442 | 302,442 | 85,786 | 85,786 | |||||||||
time deposits | 5,316,543,000 | 4,972,695,000 | 5,015,987,000 | 4,615,046 | 4,190,570,000 | 3,897,954,000 | 3,678,258 | 3,483,866,000 | 3,065,398,000 | 2,956,959 | 3,030,255 | 2,785,442 | 2,819,731 | 2,673,872 | 2,673,872 | 2,946,944 | 2,946,944,000 | 2,946,944,000 | 3,029,175,000 | 3,029,175 | 3,029,175,000 | 2,830,446,000 | 2,830,446 | 2,830,446,000 | 2,968,240 | 2,968,240 | 2,693,965 | 2,693,965 | 2,604,530 | 2,604,530 | 2,165,154,000 | 2,165,154 | 2,165,154 | 2,802,550 | 2,802,550 | |||||||||
3,4,12 | 5,859,469,000 | 5,638,919,000 | 4,724,279,000 | 4,074,455,000 | 3,568,739,000 | |||||||||||||||||||||||||||||||||||||||
total deposits | 5,902,294,000 | 5,461,901,000 | 5,691,892,000 | 5,321,142 | 4,777,245,000 | 4,451,025,000 | 4,241,195 | 4,099,238,000 | 3,586,177,000 | 3,205,386 | 3,423,192 | 3,114,642 | 3,258,033 | 3,037,457 | 3,037,457 | 3,381,845 | 3,381,845,000 | 3,381,845,000 | 3,350,028,000 | 3,350,028 | 3,350,028,000 | 3,188,600,000 | 3,188,600 | 3,188,600,000 | 3,140,875 | 3,140,875 | 3,058,626 | 3,058,626 | 2,889,334 | 2,889,334 | 2,472,644,000 | 2,472,644 | 2,472,644 | 2,893,555 | 2,893,555 | 1,046,618,000 | 864,159,587 | 702,955,000 | 551,972,612 | |||||
derivative financial instruments - assets | 22,315,000 | 71,487,000 | 92,652 | 183,177,000 | 157,267,000 | 107,818 | 138,877,000 | 125,707,000 | 68,159 | 27,381 | 20,002 | 34,725 | 10,805 | 10,805 | 7,124 | 7,124,000 | 7,124,000 | 14,270,000 | 14,270 | 14,270,000 | 16,340,000 | 16,340 | 16,340,000 | 27,778 | 27,778 | 6,943 | 6,943 | 8,615 | 8,615 | 17,044,000 | 17,044 | 17,044 | 11,157 | 11,157 | ||||||||||
5,7,17 | 5,412,724,000 | |||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments - liabilities | 141,705,000 | 90,837,000 | 94,578 | 36,301,000 | 40,613,000 | 71,025 | 39,454,000 | 34,068,000 | 33,761 | 60,367 | 41,164 | 29,672 | 28,455 | 28,455 | 23,770 | 23,770,000 | 23,770,000 | 14,930,000 | 14,930 | 14,930,000 | 19,449,000 | 19,449 | 19,449,000 | 9,211 | 9,211 | 33,315 | 33,315 | 52,193 | 52,193 | 49,095,000 | 49,095 | 49,095 | 14,675 | 14,675 | 297,000 | |||||||||
allowance for losses on loan commitments and financial guarantee contracts | 5,375,000 | |||||||||||||||||||||||||||||||||||||||||||
equipment and leasehold improvements | 15,985,000 | 15,821 | 16,287,000 | 16,794,000 | 16,810 | 16,979,000 | 16,882,000 | 17,282 | 17,201 | 17,176 | 17,329 | 17,779 | 17,779 | 15,294 | 15,294,000 | 15,294,000 | 14,841,000 | 14,841 | 14,841,000 | 15,361,000 | 15,361 | 15,361,000 | 16,213 | 16,213 | 16,620 | 16,620 | 17,109 | 17,109 | 18,110,000 | 18,110 | 18,110 | 18,752 | 18,752 | |||||||||||
securities | 1,146,484 | 1,110,369,000 | 1,022,131,000 | 1,009,858 | 1,009,857,000 | 939,875,000 | 1,023,632 | |||||||||||||||||||||||||||||||||||||
intangibles | 2,605 | 2,616,000 | 2,605,000 | 2,465 | 2,255,000 | 2,368,000 | 2,104 | 2,088 | 1,605 | 1,690 | 1,595 | 1,595 | 1,658 | 1,658,000 | 1,658,000 | 1,555,000 | 1,555 | 1,555,000 | 1,712,000 | 1,712 | 1,712,000 | 1,984 | 1,984 | 864 | 864 | 1,050 | 1,050 | 1,236,000 | 1,236 | 1,236 | 1,427 | 1,427 | ||||||||||||
allowance for loan commitments and financial guarantee contract losses | 11,488 | 4,542 | 3,628 | 2,380 | 2,530 | 3,455 | 3,803 | 3,803 | 3,654 | 3,790 | 2,936 | 2,904 | 2,904 | 2,088 | 2,088 | 2,139 | 2,139 | 2,443 | 2,443 | 3,044 | 3,044 | |||||||||||||||||||||||
additional paid-in capital in excess of value assigned of common stock | 120,735 | 120,942 | 120,498 | 120,256 | 119,446 | 119,797 | 120,043 | 120,043 | 119,627 | 119,366 | 120,305 | 120,414 | 120,414 | 119,850 | 119,850 | 119,447 | 119,447 | 120,586 | 120,586 | 120,362 | 120,362 | |||||||||||||||||||||||
5,7,18 | 4,408,149,000 | |||||||||||||||||||||||||||||||||||||||||||
securities and other financial assets | 1,047,995 | 1,111,070 | 1,099,189 | 831,913 | 831,913 | 772,957 | 772,957,000 | 772,957,000 | 527,170,000 | 527,170 | 527,170,000 | 391,401,000 | 391,401 | 391,401,000 | 398,068 | 398,068 | 238,572 | 238,572 | 100,223 | 100,223 | 86,326,000 | 86,326 | 86,326 | 88,794 | 88,794 | |||||||||||||||||||
investment properties | 2,050 | 2,050,000 | 2,050,000 | 3,075,000 | 3,075 | 3,075,000 | 3,145,000 | 3,145 | 3,145,000 | 3,214 | 3,214 | 3,285 | 3,285 | 3,354 | 3,354 | 3,494,000 | 3,494 | 3,494 | 3,494 | 3,494 | ||||||||||||||||||||||||
(*)"n.m." means not meaningful. | ||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss | -10,855 | -8,730 | ||||||||||||||||||||||||||||||||||||||||||
allowance for loan commitments and financial guarantees contracts losses | 3,654,000 | 3,654,000 | 3,790,000 | 3,790,000 | 2,936,000 | 2,936,000 | 2,443,000 | |||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated interim financial statements. | ||||||||||||||||||||||||||||||||||||||||||||
customers’ liabilities under acceptances | 78,164,000 | 78,164,000 | 27,213 | 1,551 | 110,621,000 | 32,529,977 | 34,840,132 | |||||||||||||||||||||||||||||||||||||
interest receivable | 20,990 | 30,339 | 30,339 | 32,401 | 32,401 | 40,613,000 | 40,613 | 40,613 | 41,757 | 41,757 | ||||||||||||||||||||||||||||||||||
allowance for loan losses | -41,096 | -42,492 | -42,492 | -45,434 | -45,434 | -99,941 | -99,941 | -99,307 | -99,307 | -78,615 | -73,789 | 39,448,000 | 106,352,107 | 224,347,000 | 429,720,362 | |||||||||||||||||||||||||||||
unearned interest and deferred fees | -5,735 | -7,176 | -7,176 | -8,167 | -8,167 | -11,095,000 | -11,095 | -11,095 | -12,114 | -12,114 | ||||||||||||||||||||||||||||||||||
allowance for loans losses | -99,941,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,178,170 | 1,178,170 | ||||||||||||||||||||||||||||||||||||||||||
interest-bearing deposits in banks | 431,144 | 421,595 | ||||||||||||||||||||||||||||||||||||||||||
trading assets | 50,412 | 50,277 | ||||||||||||||||||||||||||||||||||||||||||
securities available-for-sale | 353,250 | 456,984 | ||||||||||||||||||||||||||||||||||||||||||
securities held-to-maturity | 33,181 | |||||||||||||||||||||||||||||||||||||||||||
investment fund | 167,291 | 197,575 | ||||||||||||||||||||||||||||||||||||||||||
less: | ||||||||||||||||||||||||||||||||||||||||||||
unearned income and deferred fees | -4,389 | -3,989 | ||||||||||||||||||||||||||||||||||||||||||
accrued interest receivable | 31,110 | 25,561 | 30,254,000 | 15,448,061 | 15,411,853 | |||||||||||||||||||||||||||||||||||||||
premises and equipment | 6,532 | 7,749 | 3,253,000 | 3,508,404 | 5,086,889 | |||||||||||||||||||||||||||||||||||||||
derivative financial instruments used for hedging - receivable | 2,103 | 828 | ||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
deposits | 1,820,925 | 1,256,246 | ||||||||||||||||||||||||||||||||||||||||||
trading liabilities | 3,938 | 3,152 | ||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 1,095,400 | 327,800 | 760,699,000 | 704,718,013 | ||||||||||||||||||||||||||||||||||||||||
accrued interest payable | 10,084 | 11,291 | 14,736,000 | 6,477,399 | 11,871,885 | |||||||||||||||||||||||||||||||||||||||
borrowings and long-term debt | 1,075,140 | 1,390,387 | 1,204,952,000 | |||||||||||||||||||||||||||||||||||||||||
derivative financial instruments used for hedging - payable | 53,029 | 65,137 | ||||||||||||||||||||||||||||||||||||||||||
reserve for losses on off-balance sheet credit risk | 13,335 | 27,261 | 52,086,000 | 33,101,436 | ||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest in the investment fund | 18,950 | 34,900 | ||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital in excess of assigned value of common stock | 133,815 | 134,820 | ||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -6,441 | -6,160 | ||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 697,050 | 675,637 | 574,324,000 | 616,782,000 | 656,130,330 | 584,329,000 | ||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 5,100,087 | 3,878,771 | 3,159,231,000 | 2,736,107,490 | ||||||||||||||||||||||||||||||||||||||||
securities sold under repurchase agreements and short-term borrowings | 1,212,921,000 | |||||||||||||||||||||||||||||||||||||||||||
average number of shares outstanding | 36,388,000 | 28,675,000 | ||||||||||||||||||||||||||||||||||||||||||
average number of diluted shares outstanding | 36,440,000 | |||||||||||||||||||||||||||||||||||||||||||
per common share data: | ||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 1,510 | |||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | 1,510 | 3,880 | ||||||||||||||||||||||||||||||||||||||||||
book value per share | 15,770 | |||||||||||||||||||||||||||||||||||||||||||
regular cash dividends per share | 880 | |||||||||||||||||||||||||||||||||||||||||||
special cash dividends per share | ||||||||||||||||||||||||||||||||||||||||||||
selected financial ratios: | ||||||||||||||||||||||||||||||||||||||||||||
performance ratios: | ||||||||||||||||||||||||||||||||||||||||||||
return on average assets | 1,090 | 4,240 | ||||||||||||||||||||||||||||||||||||||||||
return on average stockholders’ equity | 8,990 | 23,910 | ||||||||||||||||||||||||||||||||||||||||||
net interest margin 2 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||
net interest spread 2 | 980 | |||||||||||||||||||||||||||||||||||||||||||
total operating expenses to total average assets | 790 | 860 | ||||||||||||||||||||||||||||||||||||||||||
regular cash dividend payout ratio | 58,090 | |||||||||||||||||||||||||||||||||||||||||||
special cash dividend payout ratio | ||||||||||||||||||||||||||||||||||||||||||||
asset quality ratios: | ||||||||||||||||||||||||||||||||||||||||||||
impaired loans to total loans 3 | ||||||||||||||||||||||||||||||||||||||||||||
charged-off loans to total loans | ||||||||||||||||||||||||||||||||||||||||||||
allowance for loan losses to total loans, net of unearned income and deferred commission | 2,090 | |||||||||||||||||||||||||||||||||||||||||||
allowance for credit losses to non-accruing credits | ||||||||||||||||||||||||||||||||||||||||||||
capital ratios: | ||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity to total assets | 13,160 | |||||||||||||||||||||||||||||||||||||||||||
tier 1 capital to risk-weighted assets 4 | 20,400 | |||||||||||||||||||||||||||||||||||||||||||
total capital to risk-weighted assets 5 | 21,600 | |||||||||||||||||||||||||||||||||||||||||||
interest-bearing deposits with banks | 229,200,000 | 154,099,108 | 478,436,276 | |||||||||||||||||||||||||||||||||||||||||
securities available for sale | 182,050,000 | 164,871,623 | 149,158,892 | |||||||||||||||||||||||||||||||||||||||||
securities held to maturity | 26,520,000 | 27,984,068 | 16,555,397 | |||||||||||||||||||||||||||||||||||||||||
unearned income and deferred loan fees | 5,577,000 | |||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments-assets | 357,000 | |||||||||||||||||||||||||||||||||||||||||||
noninterest-bearing - demand | 28,385,000 | 22,619,188 | ||||||||||||||||||||||||||||||||||||||||||
interest-bearing - time | 1,018,233,000 | 841,540,399 | ||||||||||||||||||||||||||||||||||||||||||
medium and long-term borrowings and placements | 533,860,000 | 403,620,966 | 485,516,000 | 1,285,493,265 | ||||||||||||||||||||||||||||||||||||||||
redeemable preferred stock | 5,149,000 | 7,860,386 | 12,475,600 | |||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||
class “a” common stock, no par value, assigned value of us6.67 | 44,407,000 | 44,407,100 | ||||||||||||||||||||||||||||||||||||||||||
class “b” common stock, no par value, assigned value of us6.67 | 25,219,000 | 25,598,199 | ||||||||||||||||||||||||||||||||||||||||||
class “e” common stock, no par value, assigned value of us6.67 | 210,353,000 | 209,973,177 | ||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital in excess of assigned value | 134,340,000 | 133,785,441 | ||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 619,000 | 6,082,474 | ||||||||||||||||||||||||||||||||||||||||||
commitments and contingent liabilities | ||||||||||||||||||||||||||||||||||||||||||||
securities purchased under agreements to resell | 132,022,050 | |||||||||||||||||||||||||||||||||||||||||||
unearned income | 3,845,358 | 9,485,461 | ||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments-liabilities | ||||||||||||||||||||||||||||||||||||||||||||
income statement data: | ||||||||||||||||||||||||||||||||||||||||||||
net interest income 1 | 53,987,000 | |||||||||||||||||||||||||||||||||||||||||||
commission income, net 1 | 7,446,000 | |||||||||||||||||||||||||||||||||||||||||||
reversal of credit losses 2 | 58,905,000 | |||||||||||||||||||||||||||||||||||||||||||
total operating expenses | -22,561,000 | |||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 111,496,000 | |||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting changes | ||||||||||||||||||||||||||||||||||||||||||||
net income | 111,496,000 | |||||||||||||||||||||||||||||||||||||||||||
balance sheet data: | ||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings and placements | 687,214,000 | 647,344,489 | ||||||||||||||||||||||||||||||||||||||||||
net income per share | 3,880 | |||||||||||||||||||||||||||||||||||||||||||
book value | 14,840 | |||||||||||||||||||||||||||||||||||||||||||
cash dividends per share | ||||||||||||||||||||||||||||||||||||||||||||
net interest margin 3 | 1,870 | |||||||||||||||||||||||||||||||||||||||||||
net interest spread 3 | 1,230 | |||||||||||||||||||||||||||||||||||||||||||
derivatives financial instruments-assets | 6,571,056 | |||||||||||||||||||||||||||||||||||||||||||
demand | ||||||||||||||||||||||||||||||||||||||||||||
time | 528,870,561 | |||||||||||||||||||||||||||||||||||||||||||
derivatives financial instruments-liabilities | 20,020,375 | |||||||||||||||||||||||||||||||||||||||||||
common stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||
class “a”, common stock, no par value | 34,862,304 | |||||||||||||||||||||||||||||||||||||||||||
class “b”, common stock, no par value | 28,765,769 | |||||||||||||||||||||||||||||||||||||||||||
class “e”, common stock, no par value | 69,606,733 | |||||||||||||||||||||||||||||||||||||||||||
capital surplus | 145,490,027 | |||||||||||||||||||||||||||||||||||||||||||
total common stockholders’ equity | 328,923,426 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-11-01 | 2021-07-30 | 2021-05-11 | 2020-05-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | 1,169,241,000 | 926,973,000 | 144,190,000 | 237,748,000 | 522,189,000 | 118,643,000 | 864,813,000 | 866,212,000 | 479,796,000 | -1,030,028,000 | -983,167,000 | -504,653,000 | -176,833,000 | -125,587,000 | -129,304,000 | 39,320,000 |
profit for the period | 170,884,000 | 115,916,000 | 51,732,000 | 154,383,000 | 101,390,000 | 51,268,000 | 119,773,000 | 74,020,000 | 36,954,000 | 61,015,000 | 34,141,000 | 11,119,000 | 42,631,000 | 26,900,000 | 12,816,000 | 18,302,000 |
adjustments to reconcile profit for the period to net cash from operating activities: | ||||||||||||||||
depreciation and amortization of equipment, leasehold improvements | 2,111,000 | 1,414,000 | 693,000 | |||||||||||||
amortization of intangible assets | 1,029,000 | 674,000 | 326,000 | 753,000 | 474,000 | 224,000 | 594,000 | 377,000 | 187,000 | 393,000 | 250,000 | 124,000 | 623,000 | 524,000 | 271,000 | 191,000 |
provision for credit losses | 16,717,000 | 10,235,000 | 5,216,000 | 13,261,000 | 9,712,000 | 3,029,000 | 17,510,000 | 11,022,000 | 6,331,000 | 13,768,000 | 8,944,000 | 8,111,000 | ||||
realized gain on financial instruments at fvtpl | -1,500,000 | -1,095,000 | -51,000 | |||||||||||||
realized gain on financial instruments at fvoci | -1,201,000 | -241,000 | -87,000 | |||||||||||||
loss on sale of financial instruments at amortized cost | 436,000 | 436,000 | 452,000 | 3,745,000 | 3,167,000 | 1,367,000 | ||||||||||
compensation cost - share-based payment | 6,044,000 | 3,907,000 | 1,866,000 | 4,928,000 | 3,191,000 | 1,433,000 | 4,366,000 | 2,844,000 | 1,518,000 | 1,915,000 | 1,214,000 | 418,000 | 1,493,000 | 890,000 | 438,000 | 484,000 |
net changes in hedging position and foreign currency | 128,832,000 | 112,998,000 | 6,090,000 | -27,604,000 | -5,266,000 | -9,092,000 | 41,588,000 | 27,428,000 | 6,137,000 | -12,018,000 | -6,299,000 | -305,000 | -906,000 | -2,446,000 | 79,000 | |
disposal of equipment and leasehold improvements | 6,000 | 1,000 | ||||||||||||||
interest income | -577,531,000 | -383,851,000 | -189,420,000 | -587,627,000 | -388,945,000 | -193,572,000 | -485,314,000 | -302,881,000 | -143,379,000 | -201,723,000 | -109,057,000 | -45,004,000 | -101,852,000 | -67,082,000 | -32,918,000 | -58,990,000 |
interest expense | 377,109,000 | 250,856,000 | 124,164,000 | 395,353,000 | 263,301,000 | 130,687,000 | 317,696,000 | 195,803,000 | 90,759,000 | 103,145,000 | 50,637,000 | 19,283,000 | 39,880,000 | 27,189,000 | 14,023,000 | 33,189,000 |
changes in operating assets and liabilities: | ||||||||||||||||
restricted and pledged deposits | 70,916,000 | 58,438,000 | 20,960,000 | |||||||||||||
loans | -622,713,000 | -268,493,000 | -319,050,000 | -899,374,000 | -251,216,000 | -152,439,000 | -122,691,000 | -14,674,000 | 101,905,000 | -1,345,897,000 | -1,029,219,000 | -730,293,000 | -385,063,000 | -310,398,000 | -156,039,000 | 511,523,000 |
proceeds from the sale of loans | 193,243,000 | |||||||||||||||
other assets | -20,450,000 | -6,851,000 | -663,000 | -235,000 | -1,044,000 | -13,552,000 | -6,698,000 | -6,679,000 | -3,675,000 | -1,522,000 | -614,000 | -704,000 | 1,179,000 | 284,000 | 98,000 | -723,000 |
due to depositors | 1,422,566,000 | 1,033,523,000 | 446,588,000 | 1,230,768,000 | 851,075,000 | 316,129,000 | 1,016,201,000 | 883,739,000 | 378,024,000 | 377,142,000 | 73,451,000 | 219,640,000 | 239,918,000 | 207,289,000 | 46,847,000 | -420,740,000 |
other liabilities | 2,743,000 | -894,000 | -4,677,000 | -7,890,000 | -19,646,000 | -16,325,000 | 6,190,000 | 2,829,000 | 1,829,000 | 25,049,000 | 17,636,000 | 13,531,000 | -4,937,000 | -4,662,000 | -5,025,000 | -4,986,000 |
interest received | 589,843,000 | 384,032,000 | 180,596,000 | 567,660,000 | 385,042,000 | 186,049,000 | 465,433,000 | 298,213,000 | 127,085,000 | 177,949,000 | 103,561,000 | 37,555,000 | 111,545,000 | 78,347,000 | 39,588,000 | 60,350,000 |
interest paid | -379,132,000 | -239,609,000 | -128,217,000 | -396,798,000 | -255,367,000 | -129,153,000 | -293,129,000 | -178,184,000 | -88,670,000 | -78,157,000 | -40,689,000 | -14,115,000 | -38,915,000 | -28,550,000 | -14,222,000 | -33,869,000 |
net cash from operating activities | 1,379,952,000 | 1,071,396,000 | 196,569,000 | 408,610,000 | 651,864,000 | 175,539,000 | 1,037,117,000 | 986,241,000 | 518,211,000 | -930,236,000 | -920,295,000 | -481,213,000 | -104,203,000 | -75,790,000 | -103,938,000 | 65,801,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 1,379,952,000 | 1,071,396,000 | 196,569,000 | 408,610,000 | 651,864,000 | 175,539,000 | 1,037,117,000 | 986,241,000 | 518,211,000 | -930,236,000 | -920,295,000 | -481,213,000 | -104,203,000 | -75,790,000 | -103,938,000 | 65,801,000 |
cash flows from investing activities: | ||||||||||||||||
acquisition of equipment, leases and leasehold improvements | -168,000 | -1,148,000 | -223,000 | |||||||||||||
acquisition of intangible assets | -1,260,000 | -465,000 | -88,000 | -1,234,000 | -475,000 | -235,000 | -975,000 | -528,000 | -450,000 | -886,000 | -260,000 | -219,000 | -297,000 | -96,000 | ||
proceeds from the sale of securities at amortized cost | 19,411,000 | 19,363,000 | 9,590,000 | 54,815,000 | 45,988,000 | 7,611,000 | 16,369,000 | |||||||||
proceeds from the sale of securities at fvoci | 41,426,000 | 31,183,000 | ||||||||||||||
proceeds from the redemption of securities at amortized cost | 255,351,000 | 174,989,000 | 114,797,000 | 225,893,000 | 136,713,000 | 31,294,000 | 238,824,000 | 204,218,000 | 93,112,000 | 80,816,000 | 71,397,000 | 21,783,000 | ||||
proceeds from the redemption of securities at fvoci | 30,000,000 | 30,000,000 | 31,182,000 | 78,600,000 | 78,600,000 | 39,600,000 | 110,840,000 | 45,600,000 | 20,000,000 | |||||||
purchases of securities at amortized cost | -497,142,000 | -362,005,000 | -167,576,000 | -327,841,000 | -174,194,000 | -33,752,000 | -370,129,000 | -324,838,000 | -423,280,000 | -406,161,000 | -314,126,000 | -512,051,000 | -221,986,000 | -39,007,000 | -14,549,000 | |
purchases of securities at fvoci | -60,142,000 | -59,120,000 | -59,120,000 | -86,449,000 | -86,449,000 | -86,449,000 | ||||||||||
net cash from investing activities | -212,524,000 | -167,203,000 | -71,438,000 | -190,656,000 | -124,612,000 | -89,221,000 | 448,000 | 3,013,000 | 76,516,000 | -233,557,000 | -289,867,000 | -272,639,000 | -381,677,000 | -132,997,000 | 3,436,000 | 2,149,000 |
cash flows from financing activities: | ||||||||||||||||
increase in securities sold under repurchase agreements | -73,672,000 | 245,373,000 | 36,102,000 | -7,432,000 | 53,607,000 | -104,878,000 | 107,074,000 | 47,096,000 | 97,561,000 | 259,541,000 | -81,650,000 | 320,336,000 | 101,825,000 | 146,027,000 | 13,357,000 | |
net decrease in short-term borrowings and debt | -609,454,000 | -432,939,000 | -942,935,000 | -871,960,000 | -583,341,000 | -503,227,000 | ||||||||||
proceeds from long-term borrowings and debt | 319,580,000 | 65,776,000 | 64,394,000 | 891,930,000 | 209,189,000 | 201,482,000 | 355,432,000 | 71,645,000 | 779,927,000 | 511,321,000 | 515,488,000 | 167,675,000 | 86,498,000 | 95,955,000 | 50,000,000 | |
decrease of long-term borrowings and debt | -866,901,000 | |||||||||||||||
proceeds from the issuance of other equity instruments | 197,976 | |||||||||||||||
payments of lease liabilities | -852,000 | -493,000 | -244,000 | -854,000 | -569,000 | -283,000 | -782,000 | -518,000 | -255,000 | -744,000 | -494,000 | -246,000 | ||||
dividends paid | -68,908,000 | -45,988,000 | -22,885,000 | -54,568,000 | -36,353,000 | -18,120,000 | -27,267,000 | -18,210,000 | -9,085,000 | -27,164,000 | -18,125,000 | -8,994,000 | -29,356,000 | -19,767,000 | -9,835,000 | -15,165,000 |
net cash from financing activities | -1,102,231,000 | -813,192,000 | -170,982,000 | -596,603,000 | -713,186,000 | -407,216,000 | -684,001,000 | -422,698,000 | -521,139,000 | 906,512,000 | 798,971,000 | 153,263,000 | 272,220,000 | 161,370,000 | 45,292,000 | 69,749,000 |
increase net in cash and cash equivalents | 65,197,000 | 91,001,000 | -378,649,000 | -185,934,000 | -320,898,000 | 353,564,000 | 566,556,000 | 73,588,000 | -213,660,000 | -47,417,000 | -55,210,000 | 137,699,000 | ||||
cash and cash equivalents at beginning of the period | 1,819,931,000 | 1,819,931,000 | 1,819,931,000 | 1,987,068,000 | 1,987,068,000 | 1,987,068,000 | 1,190,936,000 | 1,190,936,000 | 1,190,936,000 | 1,211,001,000 | 1,211,001,000 | 1,211,001,000 | 846,008,000 | 846,008,000 | 846,008,000 | 1,159,718,000 |
cash and cash equivalents at end of the period | 1,885,128,000 | 1,910,932,000 | 1,774,080,000 | 1,608,419,000 | 1,801,134,000 | 1,666,170,000 | 1,544,500,000 | 1,757,492,000 | 1,264,524,000 | 953,720,000 | 799,810,000 | 610,412,000 | 632,348,000 | 798,591,000 | 790,798,000 | 1,297,417,000 |
decrease in securities sold under repurchase agreements | -16,313,000 | |||||||||||||||
payments of long-term borrowings and debt | -383,235,000 | -34,076,000 | -526,278,000 | -6,061,000 | -60,561,000 | -194,524,000 | -158,416,000 | -55,668,000 | -503,515,000 | -181,329,000 | -76,228,000 | |||||
net increase in short-term borrowings and debt | -423,544,000 | -609,090,000 | -424,273,000 | 560,447,000 | 228,057,000 | -195,107,000 | 37,222,000 | 169,127,000 | 75,274,000 | 103,460,000 | ||||||
decrease net in cash and cash equivalents | -45,851,000 | -257,281,000 | -411,191,000 | -600,589,000 | ||||||||||||
profit for the year | ||||||||||||||||
adjustments to reconcile profit for the year to net cash from operating activities: | ||||||||||||||||
gain on remeasurement - lease liability | ||||||||||||||||
loss on disposal of equipment and leasehold improvements | 51,000 | 1,000 | 4,000 | |||||||||||||
derecognition of intangible assets | ||||||||||||||||
proceeds from the sale of loans to fvtpl | ||||||||||||||||
cash and cash equivalents at beginning of the year | ||||||||||||||||
cash and cash equivalents at end of the year | ||||||||||||||||
depreciation of equipment and leasehold improvements | 1,799,000 | 1,185,000 | 594,000 | 1,678,000 | 1,099,000 | 548,000 | 2,132,000 | 1,510,000 | 819,000 | 735,000 | ||||||
net gain on sale of financial assets at fvoci | -68,000 | |||||||||||||||
loss on derecognition of intangible assets | 20,000 | |||||||||||||||
pledged deposits | -40,700,000 | -42,022,000 | 259,000 | -49,846,000 | -11,882,000 | 1,291,000 | -1,325,000 | -13,823,000 | -7,098,000 | -10,912,000 | -37,149,000 | |||||
acquisition of equipment and leasehold improvements | -1,025,000 | -207,000 | -79,000 | -687,000 | -427,000 | -145,000 | -1,047,000 | -443,000 | -77,000 | -307,000 | -252,000 | -156,000 | -9,000 | |||
advance of funds for debt repayment | -102,892,000 | |||||||||||||||
depreciation of equipment, improvements to leased property and investment property | ||||||||||||||||
gain on investment property - right-of-use | ||||||||||||||||
unrealized gain on financial instruments at fvtpl | ||||||||||||||||
net gain on financial instruments at fvoci | ||||||||||||||||
purchase of securities at amortized cost | -63,212,000 | |||||||||||||||
purchase of securities at fvoci | ||||||||||||||||
repurchase of common stock | -28,647,000 | -6,203,000 | ||||||||||||||
loss on financial instruments at fvtpl | ||||||||||||||||
depreciation of investment property, equipment and leasehold improvements | 1,626,000 | 1,048,000 | 533,000 | |||||||||||||
gain on investment property - fair value | ||||||||||||||||
provision for (reversal of) credit losses | 2,155,000 | 1,384,000 | ||||||||||||||
unrealized loss on financial instruments at fvtpl | 101,000 | 219,000 | ||||||||||||||
realized loss on financial instruments at fvtpl | ||||||||||||||||
gain on sale of financial instruments at amortized cost | -333,000 | |||||||||||||||
purchase of investments at fvtpl | ||||||||||||||||
restricted deposits | -52,925,000 | -25,400,000 | ||||||||||||||
benefit from (reversal of) credit losses | ||||||||||||||||
unrealized (gain) loss on financial instruments at fvtpl | ||||||||||||||||
realized loss on investment instrument "debenture" measured at fvtpl | ||||||||||||||||
net decrease (increase) in operating assets: | ||||||||||||||||
net increase in operating liabilities: | ||||||||||||||||
proceeds from the sale in investment property | ||||||||||||||||
purchases of investments at fvtpl | ||||||||||||||||
(gain) unrealized loss on financial instruments at fair value through profit or loss | -172,000 | -113,000 | ||||||||||||||
realized gain on financial instruments at fair value through profit or loss | ||||||||||||||||
gain net on sale of financial assets at fair value through oci | -14,000 | -14,000 | ||||||||||||||
loss for disposal of equipment and leasehold improvements | 256,000 | 256,000 | 255,000 | |||||||||||||
net decrease in operating assets: | ||||||||||||||||
proceeds from the redemption of securities at fair value through oci | 10,000,000 | |||||||||||||||
proceeds from redemption of securities at amortized cost | 81,116,000 | 65,831,000 | 42,599,000 | 14,825,000 | ||||||||||||
proceeds from the sale of securities at fair value through oci | 33,492,000 | 23,506,000 | 1,882,000 | |||||||||||||
purchases of securities at fair value through oci | -9,999,000 | |||||||||||||||
repayments of long-term borrowings and debt | -194,094,000 | -169,511,000 | -261,832,000 | -81,631,000 | ||||||||||||
payments of leases liabilities | -916,000 | -599,000 | -297,000 | -273,000 | ||||||||||||
impairment on non-financial assets | ||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated interim financial statements. | ||||||||||||||||
(reversal) provision for credit losses | ||||||||||||||||
unrealized loss on financial instruments at fair value through profit or loss | -56,000 | |||||||||||||||
amortization of premium and discount related to securities | ||||||||||||||||
loss for write-off of fixed assets | ||||||||||||||||
(reversal) benefit from credit losses | ||||||||||||||||
decrease in short-term borrowings and debt | ||||||||||||||||
impairment (gain), net on sale of financial assets at fair value through oci | ||||||||||||||||
amortization of premium and discount related to securities at amortized cost | 100,000 | |||||||||||||||
exercised stock options | ||||||||||||||||
impairment loss on financial instruments | -89,000 | |||||||||||||||
gain, net on sale of financial assets at fair value through oci | ||||||||||||||||
net changes in hedging position | -2,527,000 | |||||||||||||||
cash flows from operating activities: | ||||||||||||||||
income before cumulative effect of changes in accounting principles: | ||||||||||||||||
cumulative effect on prior years (to december 31, 2004) of a change in the credit loss reserve methodology | ||||||||||||||||
cumulative effect on prior year (to december 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation plan | ||||||||||||||||
net income | ||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||
derivatives and hedging activities | ||||||||||||||||
depreciation of premises and equipment | ||||||||||||||||
reversal of benefit from loan losses | ||||||||||||||||
provision (reversal) for losses on off-balance sheet credit risk | ||||||||||||||||
impairment loss on securities | ||||||||||||||||
benefit from fair value of guarantees | ||||||||||||||||
gain on sale of securities available for sale | ||||||||||||||||
compensation cost - indexed stock options plan | ||||||||||||||||
issuance of restricted stock | ||||||||||||||||
deferred compensation awards | ||||||||||||||||
amortization of premiums and discounts on investments | ||||||||||||||||
net increase in accrued interest receivable | ||||||||||||||||
net increase in derivative financial instruments | ||||||||||||||||
net increase in other assets | ||||||||||||||||
net increase in accrued interest payable | ||||||||||||||||
net increase in other liabilities | ||||||||||||||||
increase in pledged certificates of deposit | ||||||||||||||||
net increase in loans | ||||||||||||||||
net acquisition of premises and equipment | ||||||||||||||||
proceeds from the redemption of securities available for sale | ||||||||||||||||
proceeds from the redemption of securities held to maturity | ||||||||||||||||
proceeds from the sale of securities available for sale | ||||||||||||||||
acquisition of securities available for sale | ||||||||||||||||
net increase in due to depositors | ||||||||||||||||
net increase in short-term borrowings and placements with original maturity of less than 90 days | ||||||||||||||||
proceeds from short-term borrowings and placements with original maturity greater than 90 days | ||||||||||||||||
repayments of short-term borrowings and placements with original maturity greater than 90 days | ||||||||||||||||
proceeds from medium and long-term borrowings and placements with original maturity greater than 90 days | ||||||||||||||||
repayments of medium and long-term borrowings and placements with original maturity greater than 90 days | ||||||||||||||||
proceeds from issuance of common stocks | ||||||||||||||||
stock offering costs | ||||||||||||||||
redemption of redeemable preferred stocks | ||||||||||||||||
repurchase of preferred stocks | ||||||||||||||||
repurchase of common stocks | ||||||||||||||||
net increase in cash and cash equivalents | ||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||
cash paid during the year for interest | ||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||
loan restructured as investment | ||||||||||||||||
investment restructured as loan | ||||||||||||||||
transfer from securities available for sale to held to maturity | ||||||||||||||||
reversal (provision) for loan losses | ||||||||||||||||
(reversal) benefit from losses on off-balance sheet credit risk | ||||||||||||||||
net increase in derivatives financial instruments | ||||||||||||||||
net decrease (increase) in other assets | ||||||||||||||||
net increase increase in loans | ||||||||||||||||
net decrease in short-term borrowings and placements with original maturity of less than 90 days | ||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||
redemption of redeemable preferred stock | ||||||||||||||||
conversion of common stock | ||||||||||||||||
net decrease in cash and cash equivalents | ||||||||||||||||
transfer from securities held to maturity to available for sale | ||||||||||||||||
transfer from capital reserves to retained earnings |
