|
|
|
|
|
|
|
|
13 Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
### |
Universal and Commercial
Bank Group |
|
|
|
|
|
|
as of end of periods
indicated |
|
|
|
|
|
|
amounts in thousand Pesos |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Accounts |
Mar-23 |
Jun-23 |
Sep-23 |
Dec-23 |
|
|
|
|
|
|
|
|
operating_income |
TOTAL OPERATING INCOME |
241,824,758.09 |
489,053,782.65 |
743,974,307.29 |
1,007,962,831.57 |
|
interest_income |
Interest Income |
258,801,850.31 |
538,342,434.43 |
833,831,646.81 |
1,140,886,535.03 |
|
interest_expense |
Interest Expense |
71,458,332.91 |
152,195,433.22 |
240,130,234.52 |
332,887,691.08 |
|
prov_loss_acc_int_inc_fin_asst |
Provision for Losses on
Accrued Interest Income from Financial Assets |
49,008.38 |
76,238.18 |
196,725.51 |
135,506.02 |
|
net_interest_income |
Net Interest Income |
187,294,509.03 |
386,070,763.03 |
593,504,686.78 |
807,863,337.93 |
|
non_interest_income |
Non-Interest income |
54,530,249.06 |
102,983,019.62 |
150,469,620.52 |
200,099,493.63 |
|
fees_comm_income |
(1) Fees and Commissions
Income |
30,663,666.13 |
61,853,857.90 |
93,402,175.51 |
126,866,939.95 |
|
trading_income |
(2) Trading Income |
4,660,374.94 |
9,832,132.77 |
17,211,438.66 |
22,521,117.04 |
|
realized_gains_loss_sale |
(a) Realized Gains/(Losses)
from Sale/Redemption |
3,278,935.31 |
6,701,730.28 |
9,488,625.32 |
10,038,568.83 |
|
unrealized_gains_loss_mtm |
(b) Unrealized
Gains/(Losses) from Marking-to-Market |
(1,195,511.78) |
(3,521,803.60) |
(1,572,900.85) |
1,996,162.49 |
|
realized_gains_loss_forex |
(c) Realized Gains/(Losses)
from FX Transactions |
2,576,951.41 |
6,652,206.09 |
9,295,714.19 |
10,486,385.72 |
|
profit_loss_sale_other_asset |
(3) Profits/Losses on Sale
of Other Assets |
9,715,875.08 |
12,755,151.26 |
16,152,432.36 |
23,089,670.59 |
|
prof_loss_sale_ntrad_fin_astlib |
(a) Profit/(Loss) from
Sale/Redemption/Derecognition of Non-Trading Fin'l Assets & Liabilities |
1,406,114.92 |
2,542,186.95 |
2,434,983.81 |
2,783,201.38 |
|
gain_loss_sale_nonfin_asset |
(b) Profit/(Loss) from
Sale/Derecognition of Non-Fin'l Assets |
8,309,760.17 |
10,212,964.32 |
13,717,448.55 |
20,306,469.21 |
|
other_income_web |
(4) Other Income |
9,490,332.90 |
18,541,877.68 |
23,703,573.98 |
27,621,766.06 |
|
dividend_income |
(a) Dividend Income |
869,883.88 |
1,129,287.41 |
1,797,857.48 |
1,951,478.94 |
|
forex_profit_loss |
(b) Foreign Exchange
Profit/(Loss) |
4,559,014.51 |
9,322,037.62 |
8,354,214.68 |
6,375,669.93 |
|
gain_loss_fin_asst_liab_dfvpl |
(c) Profit/(Loss) on
Financial Assets and Liabilities DFVPL |
13,066.40 |
20.50 |
28,849.90 |
36.50 |
|
gain_loss_fair_value_hedge |
(d) Profit/(Loss) on Fair
Value Adjustment in Hedge Accounting |
9,743.91 |
17,432.64 |
31,990.51 |
40,815.45 |
|
other_income |
(e) Other income |
4,038,624.21 |
8,073,099.51 |
13,490,661.42 |
19,253,765.24 |
|
non_interest_expense |
NON-INTEREST EXPENSES |
132,598,846.37 |
267,913,438.58 |
406,920,478.99 |
557,946,186.46 |
|
compens_fringe_benefits |
(1) Compensation/Fringe
Benefits |
41,725,478.29 |
84,957,968.35 |
129,326,089.24 |
179,607,401.11 |
|
taxes_license |
(2) Taxes and Licenses |
16,601,791.58 |
32,750,634.01 |
49,116,131.62 |
67,374,261.53 |
|
fees_comm_expenses |
(3) Fees and Commissions |
8,547,938.07 |
17,910,808.02 |
27,664,860.23 |
39,001,612.81 |
|
other_admin_expenses |
(4) Other Administrative
Expenses |
51,318,316.69 |
105,234,053.72 |
160,968,362.60 |
223,283,942.65 |
|
deprec_amort |
(5)
Depreciation/Amortization |
9,789,314.64 |
19,878,814.08 |
31,200,143.63 |
45,520,794.15 |
|
impairment_loss |
(6) Impairment Losses |
66,231.67 |
461,230.39 |
719,582.67 |
2,695,143.84 |
|
provisions |
(7) Provisions |
4,549,775.42 |
6,719,930.01 |
7,925,309.00 |
463,030.36 |
|
loss_recoveries_fin_asset |
LOSSES/RECOVERIES ON
FINANCIAL ASSETS |
(14,116,985.49) |
(29,572,145.52) |
(50,967,528.69) |
(70,996,891.66) |
|
prov_cred_loss_fasst_offbs_expo |
(1) Provision for Credit
Losses on Loans & Other Fin'l Assets |
(16,279,847.42) |
(33,811,207.72) |
(57,242,143.89) |
(78,097,482.64) |
|
bad_debts_written_off |
(2) Bad Debts Written Off |
(134,567.95) |
(279,734.13) |
(444,560.10) |
(622,702.12) |
|
recovery_impaired_off_asset |
(3) Recovery on Charged-Off
Assets |
2,297,429.88 |
4,518,796.34 |
6,719,175.31 |
7,723,293.11 |
|
net_profit_bef_share_prof |
NET PROFIT BEFORE SHARE IN
THE PROFIT/(LOSS) OF UNCONSOLIDATED SUBSIDIARIES, ASSOCIATES AND JOINT
VENTURES ACCOUNTED FOR USING THE EQUITY METHOD |
95,108,926.24 |
191,568,198.55 |
286,086,299.61 |
379,019,753.45 |
|
share_prof_loss_uncons_subs |
Share in the Profit/(Loss)
of Unconsolidated Subsidiaries, Associates and Joint Ventures Accounted for
Using the Equity Method |
6,123,017.84 |
13,859,772.01 |
21,058,592.78 |
26,801,095.12 |
|
total_prof_loss_bef_tax |
TOTAL PROFIT/LOSS BEFORE
TAX AND BEFORE MINORITY INTEREST |
101,231,944.08 |
205,427,970.56 |
307,144,892.39 |
405,820,848.57 |
|
income_tax_expense |
Income Tax Expense |
17,751,100.94 |
35,511,312.56 |
53,274,128.22 |
72,063,911.22 |
|
total_prof_loss_aft_tax |
TOTAL PROFIT/LOSS AFTER TAX
AND BEFORE MINORITY INTEREST |
83,480,843.13 |
169,916,658.00 |
253,870,764.17 |
333,756,937.35 |
|
noncontroll_int_prof_loss |
Minority Interest in
Profit/(Loss) of Subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
|
net_profit_loss |
NET PROFIT OR LOSS |
83,480,843.13 |
169,916,658.00 |
253,870,764.17 |
333,756,937.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/r Revised |
|
|
|
|
|
|
|
|
|
|
|
|
|
Source : Department of Supervisory Analytics,
Financial Supervision Sector, Bangko Sentral ng Pilipinas |
|
|
|
|
|
Updated as of 20 February 2024 |
|
|
|
|
|
|
|
|
|
|
|
|