|
Provisions
|
144.00M | 9.00M | -14.00M | 85.00M | 59.00M | 57.00M | -13.00M | 98.00M | 33.00M | 105.00M | 93.00M | 131.00M | 89.00M | 141.00M | 140.00M | 137.00M | 63.00M | 102.00M | 155.00M | 116.00M | 140.00M | 211.00M | 240.00M | 220.00M | 172.00M | 258.00M | 267.00M | 271.00M | 269.00M | 314.00M | 294.00M | 261.00M | 158.00M | 233.00M | 266.00M | 282.00M | 177.00M | 263.00M | 276.00M | 903.00M | 287.00M | 147.00M | 102.00M | -13.00M | -32.00M | 76.00M | 210.00M | 167.00M | 302.00M | 438.00M | 489.00M | 449.00M | 429.00M | 512.00M | 589.00M | 507.00M | 457.00M | 645.00M | 557.00M | 191.00M | 384.00M | 415.00M |
|
Revenue
|
1,850.00M | 2,047.00M | -272.00M | 1,034.00M | 1,214.00M | 632.00M | 1,098.00M | 956.00M | 1,171.00M | 1,247.00M | 1,091.00M | 1,026.00M | 1,030.00M | 1,108.00M | 1,099.00M | 1,142.00M | 1,231.00M | 1,264.00M | 1,014.00M | 1,093.00M | 1,127.00M | 1,302.00M | 1,339.00M | 1,327.00M | 1,358.00M | 1,384.00M | 1,368.00M | 1,375.00M | 1,455.00M | 1,462.00M | 1,473.00M | 1,403.00M | 1,458.00M | 1,505.00M | 1,438.00M | 1,598.00M | 1,552.00M | 1,601.00M | 1,643.00M | 1,412.00M | 1,609.00M | 1,684.00M | 1,981.00M | 1,937.00M | 2,085.00M | 1,985.00M | 2,199.00M | 2,135.00M | 2,076.00M | 2,016.00M | 2,201.00M | 2,837.00M | 3,025.00M | 3,083.00M | 3,034.00M | 3,075.00M | 3,081.00M | 2,929.00M | 2,971.00M | 3,202.00M | 2,941.00M | 2,972.00M |
|
Interest income - Loans
|
1,618.00M | 1,656.00M | -416.00M | 1,621.00M | 1,675.00M | 1,680.00M | -787.00M | 1,093.00M | 1,140.00M | 1,141.00M | 1,165.00M | 1,135.00M | 1,139.00M | 1,119.00M | 1,136.00M | 1,107.00M | 1,124.00M | 1,114.00M | 1,112.00M | 1,074.00M | 1,118.00M | 1,166.00M | 1,212.00M | 1,235.00M | 1,265.00M | 1,307.00M | 1,355.00M | 1,368.00M | 1,447.00M | 1,486.00M | 1,518.00M | 1,543.00M | 1,647.00M | 1,708.00M | 1,790.00M | 1,807.00M | 1,860.00M | 1,859.00M | 1,811.00M | 1,742.00M | 1,630.00M | 1,602.00M | 1,607.00M | 1,582.00M | 1,588.00M | 1,619.00M | 1,679.00M | 1,714.00M | 1,842.00M | 2,120.00M | 2,423.00M | 2,575.00M | 2,721.00M | 2,837.00M | 2,887.00M | 2,827.00M | 2,845.00M | 2,889.00M | 2,833.00M | 2,709.00M | 2,624.00M | 2,674.00M |
|
Interest income - Investments
|
| | | | 5.00M | 6.00M | 8.00M | 5.00M | 7.00M | 6.00M | 12.00M | 5.00M | 7.00M | 6.00M | 6.00M | 5.00M | 7.00M | 6.00M | 2.00M | 5.00M | 6.00M | 7.00M | 5.00M | 4.00M | 5.00M | 4.00M | 4.00M | 2.00M | 3.00M | 3.00M | 4.00M | 3.00M | 3.00M | 4.00M | 4.00M | 3.00M | 3.00M | 4.00M | 4.00M | 5.00M | 5.00M | 4.00M | 7.00M | 5.00M | 7.00M | 7.00M | 8.00M | 4.00M | 4.00M | 4.00M | 5.00M | 3.00M | 4.00M | 5.00M | 8.00M | 4.00M | 6.00M | 5.00M | 7.00M | 5.00M | 5.00M | 5.00M |
|
Interest Income - Debt Securities
|
882.00M | 1,092.00M | 272.00M | 746.00M | 892.00M | 754.00M | -409.00M | 454.00M | 552.00M | 498.00M | 558.00M | 558.00M | 403.00M | 432.00M | 588.00M | 391.00M | 418.00M | 404.00M | 378.00M | 384.00M | 366.00M | 378.00M | 377.00M | 385.00M | 386.00M | 418.00M | 416.00M | 405.00M | 420.00M | 424.00M | 434.00M | 445.00M | 446.00M | 456.00M | 467.00M | 453.00M | 458.00M | 468.00M | 507.00M | 486.00M | 459.00M | 478.00M | 621.00M | 485.00M | 555.00M | 544.00M | 622.00M | 571.00M | 612.00M | 624.00M | 700.00M | 641.00M | 667.00M | 662.00M | 721.00M | 677.00M | 663.00M | 655.00M | 680.00M | 663.00M | 629.00M | 652.00M |
|
Interest Income - Deposits
|
14.00M | 22.00M | -20.00M | 12.00M | 15.00M | 14.00M | -26.00M | 2.00M | 9.00M | 8.00M | 5.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 4.00M | 3.00M | 4.00M | 5.00M | 7.00M | 11.00M | 14.00M | 15.00M | 17.00M | 18.00M | 22.00M | 23.00M | 21.00M | 19.00M | 15.00M | 14.00M | 4.00M | 5.00M | 5.00M | 4.00M | 4.00M | 5.00M | 2.00M | 2.00M | 5.00M | 16.00M | 31.00M | 56.00M | 87.00M | 99.00M | 90.00M | 97.00M | 88.00M | 102.00M | 99.00M | 98.00M | 95.00M | 92.00M |
|
Interest Income - Trading Account Assets
|
1.00M | 5.00M | 3.00M | 3.00M | 3.00M | 4.00M | -2.00M | 9.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
3,110.00M | 2,777.00M | -768.00M | 2,478.00M | 2,483.00M | 2,416.00M | -706.00M | 1,716.00M | 1,808.00M | 1,867.00M | 1,951.00M | 1,956.00M | 2,008.00M | 2,039.00M | 2,090.00M | 2,075.00M | 2,103.00M | 2,109.00M | 2,104.00M | 2,084.00M | 2,087.00M | 2,102.00M | 2,124.00M | 2,109.00M | 2,069.00M | 2,060.00M | 2,067.00M | 2,050.00M | 2,088.00M | 2,088.00M | 2,096.00M | 2,116.00M | 2,232.00M | 2,296.00M | 2,408.00M | 2,433.00M | 2,491.00M | 2,491.00M | 2,442.00M | 2,351.00M | 2,178.00M | 2,145.00M | 2,123.00M | 2,092.00M | 2,127.00M | 2,177.00M | 2,255.00M | 2,311.00M | 2,450.00M | 2,761.00M | 3,099.00M | 3,286.00M | 3,454.00M | 3,595.00M | 3,623.00M | 3,582.00M | 3,538.00M | 3,574.00M | 3,528.00M | 3,393.00M | 3,325.00M | 3,387.00M |
|
Interest Expense - Deposits
|
158.00M | 172.00M | 94.00M | 166.00M | 171.00M | 179.00M | 99.00M | 163.00M | 160.00M | 158.00M | 164.00M | 164.00M | 162.00M | 163.00M | 165.00M | 163.00M | 166.00M | 166.00M | 169.00M | 172.00M | 177.00M | 181.00M | 188.00M | 193.00M | 203.00M | 212.00M | 222.00M | 231.00M | 250.00M | 285.00M | 311.00M | 351.00M | 399.00M | 462.00M | 523.00M | 592.00M | 651.00M | 658.00M | 637.00M | 592.00M | 541.00M | 452.00M | 367.00M | 306.00M | 268.00M | 245.00M | 226.00M | 211.00M | 263.00M | 567.00M | 946.00M | 1,217.00M | 1,418.00M | 1,563.00M | 1,621.00M | 1,651.00M | 1,594.00M | 1,616.00M | 1,527.00M | 1,403.00M | 1,329.00M | 1,302.00M |
|
Interest Expense - Debt
|
1,433.00M | 1,451.00M | 447.00M | 1,406.00M | 1,331.00M | 1,293.00M | -100.00M | 880.00M | 837.00M | 851.00M | 768.00M | 701.00M | 703.00M | 609.00M | 589.00M | 534.00M | 549.00M | 493.00M | 491.00M | 429.00M | 419.00M | 410.00M | 404.00M | 442.00M | 436.00M | 430.00M | 434.00M | 424.00M | 417.00M | 416.00M | 396.00M | 411.00M | 434.00M | 451.00M | 457.00M | 419.00M | 407.00M | 378.00M | 366.00M | 348.00M | 318.00M | 309.00M | 274.00M | 250.00M | 230.00M | 191.00M | 189.00M | 185.00M | 184.00M | 194.00M | 200.00M | 227.00M | 252.00M | 274.00M | 248.00M | 248.00M | 244.00M | 256.00M | 269.00M | 271.00M | 258.00M | 265.00M |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | 1.00M | | -1.00M | 2.00M | | | 2.00M | | 1.00M | | | | | |
|
Interest Expenses
|
1,702.00M | 1,733.00M | 362.00M | | 1,708.00M | 1,579.00M | -298.00M | 1,060.00M | 1,016.00M | 1,029.00M | 947.00M | 881.00M | 881.00M | 787.00M | 770.00M | 712.00M | 728.00M | 671.00M | 672.00M | 612.00M | 608.00M | 604.00M | 605.00M | 648.00M | 651.00M | 656.00M | 674.00M | 682.00M | 700.00M | 735.00M | 740.00M | 794.00M | 873.00M | 942.00M | 1,028.00M | 1,055.00M | 1,095.00M | 1,069.00M | 1,024.00M | 957.00M | | | | 557.00M | 498.00M | 444.00M | 415.00M | 401.00M | 467.00M | 804.00M | 1,185.00M | | | | | | | | | | | |
|
Interest Income - Net
|
1,408.00M | 1,044.00M | -1130.00M | 2,478.00M | 775.00M | 837.00M | -408.00M | 656.00M | 792.00M | 838.00M | 1,004.00M | 1,075.00M | 1,127.00M | 1,252.00M | 1,320.00M | 1,363.00M | 1,375.00M | 1,438.00M | 1,432.00M | 1,472.00M | 1,479.00M | 1,498.00M | 1,519.00M | 1,461.00M | 1,418.00M | 1,404.00M | 1,393.00M | 1,368.00M | 1,388.00M | 1,353.00M | 1,356.00M | 1,322.00M | 1,359.00M | 1,354.00M | 1,380.00M | 1,378.00M | 1,396.00M | 1,422.00M | 1,418.00M | 1,394.00M | 2,178.00M | 2,145.00M | 2,123.00M | 1,535.00M | 1,629.00M | 1,733.00M | 1,840.00M | 1,910.00M | 1,983.00M | 1,957.00M | 1,914.00M | 3,286.00M | 3,454.00M | 3,595.00M | 3,623.00M | 3,582.00M | 3,538.00M | 3,574.00M | 3,528.00M | 3,393.00M | 3,325.00M | 3,387.00M |
|
Interest Income - Total
|
| | | | 432.00M | 557.00M | -700.00M | 300.00M | 400.00M | 400.00M | 600.00M | 500.00M | 500.00M | 600.00M | 700.00M | 684.00M | 803.00M | 787.00M | 618.00M | 734.00M | 776.00M | 759.00M | 731.00M | 731.00M | 812.00M | 738.00M | 719.00M | 708.00M | 798.00M | 767.00M | 800.00M | 788.00M | 936.00M | 874.00M | 900.00M | 850.00M | 980.00M | 925.00M | 800.00M | 243.00M | 767.00M | 1,100.00M | 1,200.00M | 1,400.00M | 1,600.00M | 1,500.00M | 1,400.00M | 1,500.00M | 1,500.00M | 1,300.00M | 1,200.00M | 1,200.00M | 1,100.00M | 1,000.00M | 1,000.00M | 961.00M | 1,100.00M | 875.00M | 900.00M | 1,300.00M | 1,100.00M | 1,200.00M |
|
Financial Services Fees
|
385.00M | 404.00M | 315.00M | 357.00M | 341.00M | 335.00M | -139.00M | 122.00M | 113.00M | 91.00M | 454.00M | 82.00M | 23.00M | 25.00M | 655.00M | 23.00M | 20.00M | 23.00M | 694.00M | 22.00M | 21.00M | 23.00M | 24.00M | 25.00M | 22.00M | 25.00M | 26.00M | 27.00M | 25.00M | 25.00M | 25.00M | 29.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 43.00M | 4.00M | 32.00M | 6.00M | 44.00M | 20.00M | 18.00M | 3.00M | 2.00M | | 5.00M | | | | 1.00M | | 1.00M | 1.00M | -495.00M | 2.00M | 1.00M |
|
Investment Banking Income
|
271.00M | 326.00M | 376.00M | 90.00M | 116.00M | 95.00M | -72.00M | 20.00M | 86.00M | 142.00M | 131.00M | 38.00M | -1.00M | 15.00M | 3.00M | | 6.00M | | 1.00M | 46.00M | 1.00M | -2.00M | | 1.00M | 3.00M | | 7.00M | 14.00M | 36.00M | 15.00M | 3.00M | 1.00M | 1.00M | 17.00M | 6.00M | 10.00M | 2.00M | 10.00M | 6.00M | -12.00M | 14.00M | 33.00M | 75.00M | 36.00M | 19.00M | 18.00M | 14.00M | 14.00M | 4.00M | 10.00M | 24.00M | 4.00M | 5.00M | 4.00M | 3.00M | 6.00M | 6.00M | 6.00M | 6.00M | 1.00M | -4.00M | -3.00M |
|
Mortgage Banking
|
| | | | 44.00M | 53.00M | 95.00M | 122.00M | 108.00M | 105.00M | 140.00M | 79.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
1,098.00M | 1,457.00M | 473.00M | 827.00M | 873.00M | 385.00M | 812.00M | 605.00M | 714.00M | 194.00M | 481.00M | 167.00M | 166.00M | 184.00M | -134.00M | 196.00M | 157.00M | 201.00M | -243.00M | 215.00M | 175.00M | 231.00M | -262.00M | 263.00M | 237.00M | 303.00M | -414.00M | 350.00M | 296.00M | 344.00M | -589.00M | 377.00M | 306.00M | 353.00M | -618.00M | 360.00M | 318.00M | 393.00M | -666.00M | 384.00M | 291.00M | 279.00M | -389.00M | 308.00M | 249.00M | 122.00M | 188.00M | 143.00M | 152.00M | 89.00M | 148.00M | 114.00M | 165.00M | 152.00M | 151.00M | 150.00M | 165.00M | 176.00M | 167.00M | 197.00M | 150.00M | 170.00M |
|
Non-Interest Income
|
1,754.00M | 2,187.00M | 1,164.00M | 1,274.00M | 1,374.00M | 868.00M | 696.00M | 605.00M | 714.00M | 775.00M | 480.00M | 386.00M | 402.00M | 371.00M | 325.00M | 321.00M | 365.00M | 375.00M | 215.00M | 243.00M | 211.00M | 332.00M | 356.00M | 376.00M | 374.00M | 328.00M | -381.00M | 396.00M | 388.00M | 381.00M | 379.00M | 354.00M | 364.00M | 398.00M | 298.00M | 466.00M | 395.00M | 413.00M | 487.00M | 266.00M | 555.00M | 484.00M | 678.00M | 565.00M | 538.00M | 391.00M | 545.00M | 442.00M | 312.00M | 297.00M | 527.00M | 123.00M | 170.00M | 156.00M | 154.00M | 157.00M | 171.00M | 183.00M | 174.00M | -297.00M | 148.00M | 168.00M |
|
Depreciation & Amortization - Total
|
656.00M | 454.00M | -385.00M | | 285.00M | 296.00M | 168.00M | 305.00M | 335.00M | 366.00M | 393.00M | 435.00M | 499.00M | 515.00M | 546.00M | 542.00M | 509.00M | 549.00M | 633.00M | 622.00M | 563.00M | 528.00M | 536.00M | 510.00M | 434.00M | 408.00M | 417.00M | 389.00M | 321.00M | 272.00M | 262.00M | 273.00M | 265.00M | 247.00M | 240.00M | 246.00M | | | | | | | | | | | | | | | | | | | 213.00M | | | | 220.00M | | | |
|
Wages, Salaries and Other
|
426.00M | 392.00M | 142.00M | | 434.00M | 303.00M | -168.00M | 303.00M | 270.00M | 257.00M | 276.00M | 285.00M | 252.00M | 245.00M | 237.00M | 254.00M | 215.00M | 241.00M | 237.00M | 255.00M | 236.00M | 235.00M | 237.00M | 252.00M | 242.00M | 248.00M | 250.00M | 285.00M | 265.00M | 264.00M | 281.00M | 306.00M | 292.00M | 274.00M | 283.00M | 318.00M | 296.00M | 296.00M | 312.00M | 360.00M | | | | 395.00M | 446.00M | 389.00M | 413.00M | 493.00M | 437.00M | 467.00M | 503.00M | | | | | | | | | | | |
|
Other Operating Expenses
|
863.00M | 1,259.00M | 682.00M | 1,061.00M | 992.00M | 687.00M | 1,252.00M | 550.00M | 636.00M | 479.00M | 558.00M | 523.00M | 302.00M | 247.00M | 338.00M | 171.00M | 312.00M | 193.00M | 39.00M | 73.00M | 161.00M | 146.00M | 132.00M | 200.00M | 339.00M | 327.00M | 304.00M | 389.00M | 489.00M | 481.00M | 507.00M | 541.00M | 574.00M | 560.00M | 564.00M | 584.00M | 881.00M | 838.00M | 880.00M | 920.00M | 985.00M | 905.00M | 1,023.00M | 943.00M | 1,075.00M | 1,002.00M | 1,090.00M | 1,122.00M | 1,138.00M | 1,161.00M | 1,266.00M | | | | | | | | | | | |
|
Operating Expenses
|
1,519.00M | 1,713.00M | 297.00M | 1,061.00M | 1,277.00M | 983.00M | 1,420.00M | 855.00M | 971.00M | 845.00M | 951.00M | 958.00M | 801.00M | 762.00M | 884.00M | 713.00M | 821.00M | 742.00M | 672.00M | 695.00M | 724.00M | 674.00M | 668.00M | 710.00M | 773.00M | 735.00M | 721.00M | 778.00M | 810.00M | 753.00M | 769.00M | 814.00M | 839.00M | 807.00M | 804.00M | 830.00M | 881.00M | 838.00M | 880.00M | 920.00M | 985.00M | 905.00M | 1,023.00M | 943.00M | 1,075.00M | 1,002.00M | 1,090.00M | 1,122.00M | 1,138.00M | 1,161.00M | 1,266.00M | | | | 213.00M | | | | 220.00M | | | |
|
Operating Income
|
120.00M | 105.00M | -452.00M | | -249.00M | -541.00M | -154.00M | 3.00M | 51.00M | 312.00M | 23.00M | -47.00M | 83.00M | 261.00M | 156.00M | 361.00M | 222.00M | 425.00M | 285.00M | 342.00M | 281.00M | 567.00M | 617.00M | 544.00M | 440.00M | 580.00M | 592.00M | | | | | | 556.00M | 621.00M | 580.00M | 709.00M | 544.00M | 689.00M | 702.00M | 418.00M | | | | 931.00M | 936.00M | 914.00M | 1,054.00M | 955.00M | 849.00M | 785.00M | 872.00M | | | | | | | | | | | |
|
EBIT
|
120.00M | 105.00M | -452.00M | -112.00M | -249.00M | -541.00M | -154.00M | 3.00M | 51.00M | 312.00M | 23.00M | -47.00M | 83.00M | 261.00M | 156.00M | 361.00M | 222.00M | 425.00M | 285.00M | 342.00M | 281.00M | 567.00M | 617.00M | 544.00M | 440.00M | 580.00M | 592.00M | 1,008.00M | 1,076.00M | 1,130.00M | 1,150.00M | 1,122.00M | 556.00M | 621.00M | 580.00M | 709.00M | 544.00M | 689.00M | 702.00M | 418.00M | 337.00M | 632.00M | 856.00M | 931.00M | 936.00M | 914.00M | 1,054.00M | 955.00M | 849.00M | 785.00M | 872.00M | | | | | | | | | | | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 23.00M | 23.00M | 29.00M | -12.00M | 27.00M | 22.00M | -87.00M | 108.00M | 39.00M | 27.00M | 69.00M | -79.00M | | | | 123.00M | 65.00M | 24.00M | 73.00M | 5.00M | -124.00M | -54.00M | 53.00M | | | | | | | | | | | |
|
Other Non Operating Income
|
-118.00M | -2.00M | -1.00M | | -39.00M | | | | | | -148.00M | | | -42.00M | -17.00M | -39.00M | -7.00M | | -156.00M | -198.00M | -156.00M | | -3.00M | -4.00M | | | -1.00M | -1.00M | -1.00M | -4.00M | -1.00M | | | | | | | | | | | | | -1.00M | -73.00M | -52.00M | -10.00M | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 243.00M | 211.00M | 332.00M | 356.00M | 376.00M | 374.00M | 388.00M | 392.00M | 396.00M | 388.00M | 381.00M | 379.00M | 354.00M | 364.00M | 398.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
187.00M | 325.00M | -555.00M | -112.00M | -122.00M | -408.00M | -309.00M | 3.00M | 167.00M | 297.00M | 47.00M | -63.00M | 140.00M | 205.00M | 75.00M | 292.00M | 347.00M | 420.00M | 187.00M | 282.00M | 263.00M | 417.00M | 431.00M | 397.00M | 413.00M | 391.00M | 380.00M | 326.00M | 376.00M | 395.00M | 410.00M | 328.00M | 461.00M | 465.00M | 368.00M | 486.00M | 494.00M | 500.00M | 487.00M | -411.00M | 337.00M | 632.00M | 856.00M | 1,007.00M | 1,042.00M | 907.00M | 899.00M | 846.00M | 634.00M | 417.00M | 445.00M | | | | | | | | | | | |
|
Tax Provisions
|
36.00M | 48.00M | -13.00M | 19.00M | 9.00M | 13.00M | 10.00M | 1.00M | -16.00M | 46.00M | -887.00M | -123.00M | 40.00M | 28.00M | -4.00M | 94.00M | 64.00M | 127.00M | 36.00M | 103.00M | 94.00M | 144.00M | 155.00M | 150.00M | 56.00M | 130.00M | 134.00M | 113.00M | 122.00M | 115.00M | 231.00M | 76.00M | 113.00M | 91.00M | 79.00M | 111.00M | -90.00M | 119.00M | 106.00M | -92.00M | 95.00M | 156.00M | 169.00M | 211.00M | 143.00M | 195.00M | 241.00M | 191.00M | 152.00M | 117.00M | 167.00M | | | | 10.00M | | | | | | | |
|
Profit After Tax
|
162.00M | 277.00M | 33.00M | 146.00M | -131.00M | -421.00M | -319.00M | 310.00M | -898.00M | 384.00M | 1,400.00M | 1,093.00M | -927.00M | 177.00M | 104.00M | 227.00M | 323.00M | 423.00M | 177.00M | 576.00M | 182.00M | 273.00M | 276.00M | 250.00M | 360.00M | 261.00M | 248.00M | 214.00M | 254.00M | 282.00M | 181.00M | 252.00M | 349.00M | 374.00M | 290.00M | 375.00M | 584.00M | 381.00M | 381.00M | -319.00M | 242.00M | 476.00M | 687.00M | 796.00M | 900.00M | 712.00M | 657.00M | 655.00M | 482.00M | 300.00M | 278.00M | | | | 62.00M | | | | 108.00M | | | |
|
Equity Income
|
| | | | 22.00M | 21.00M | | | 29.00M | 22.00M | | | | | | 4.00M | 4.00M | 5.00M | 5.00M | 33.00M | 4.00M | 11.00M | 4.00M | 6.00M | 5.00M | 3.00M | 4.00M | | 5.00M | 7.00M | 2.00M | 6.00M | 7.00M | 5.00M | 28.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
151.00M | 277.00M | -542.00M | -131.00M | -131.00M | -421.00M | -319.00M | 2.00M | 183.00M | 251.00M | 934.00M | 60.00M | 100.00M | 177.00M | 79.00M | 198.00M | 283.00M | 293.00M | 151.00M | 179.00M | 169.00M | 273.00M | 276.00M | 247.00M | 357.00M | 261.00M | 246.00M | 213.00M | 254.00M | 280.00M | 179.00M | 252.00M | 348.00M | 374.00M | 289.00M | 375.00M | 584.00M | 381.00M | 381.00M | -319.00M | 242.00M | 476.00M | 687.00M | 796.00M | 899.00M | 712.00M | 658.00M | 655.00M | 482.00M | 300.00M | 278.00M | | | | | | | | | | | |
|
Consolidated Net Income
|
11.00M | -8.00M | 575.00M | 277.00M | 244.00M | 211.00M | 113.00M | 308.00M | -1081.00M | 133.00M | 466.00M | 1,033.00M | -1027.00M | -86.00M | 25.00M | 29.00M | 40.00M | 130.00M | 26.00M | 397.00M | 13.00M | -5.00M | -13.00M | 3.00M | 3.00M | -52.00M | 2.00M | 1.00M | -2.00M | 2.00M | 2.00M | -2.00M | 1.00M | 374.00M | 1.00M | -1.00M | -2.00M | 381.00M | -3.00M | -319.00M | 242.00M | 476.00M | 687.00M | 796.00M | 899.00M | 712.00M | -6.00M | 655.00M | 482.00M | -1.00M | 278.00M | | | | | | | | | | | |
|
Income towards Parent Company
|
11.00M | -8.00M | 575.00M | 277.00M | 244.00M | 211.00M | 113.00M | 308.00M | -1081.00M | 133.00M | 466.00M | 1,033.00M | -1027.00M | -86.00M | 25.00M | 29.00M | 40.00M | 130.00M | 26.00M | 397.00M | 13.00M | -5.00M | -13.00M | 3.00M | 3.00M | -52.00M | 2.00M | 1.00M | -2.00M | 2.00M | 2.00M | -2.00M | 1.00M | 374.00M | 1.00M | -1.00M | -2.00M | 381.00M | -3.00M | -319.00M | 242.00M | 476.00M | 687.00M | 796.00M | 899.00M | 712.00M | -6.00M | 655.00M | 482.00M | -1.00M | 278.00M | | | | | | | | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | | | 134.00M | 134.00M | | | 47.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-341.00M | -58.00M | -973.00M | 277.00M | -25.00M | -410.00M | -406.00M | 109.00M | -1099.00M | 183.00M | 1,199.00M | 893.00M | -1127.00M | -110.00M | -345.00M | 159.00M | 40.00M | 130.00M | 26.00M | 397.00M | 13.00M | -5.00M | -13.00M | 3.00M | 3.00M | -52.00M | 2.00M | 1.00M | -2.00M | 2.00M | 2.00M | -2.00M | 1.00M | 374.00M | 1.00M | -1.00M | -2.00M | 381.00M | -3.00M | -319.00M | 242.00M | 476.00M | 687.00M | 796.00M | 900.00M | 683.00M | 629.00M | 627.00M | 454.00M | 273.00M | 251.00M | | | | | | | | | | | |
|
EPS (Basic)
|
-427.00 | -73.00 | -0.00M | 0.67 | -17.00 | -308.00 | -352.00 | -149.00 | -825.00 | 137.00 | 901.00 | 2.16 | -2.73 | -0.27 | -0.83 | 0.33 | 0.54 | 0.74 | 0.23 | 0.23 | -2.24 | 0.49 | -1.94 | 0.49 | 0.71 | 0.54 | 0.53 | 0.46 | 0.55 | 0.63 | 0.41 | 0.58 | 0.81 | 0.89 | 0.70 | 0.93 | 1.47 | 0.98 | 1.00 | -0.85 | 0.65 | 1.27 | 1.83 | 2.12 | 2.43 | 1.90 | 1.84 | 1.87 | 1.41 | 0.88 | 0.87 | | | | 0.11 | | | | 0.26 | | | |
|
EPS (Weighted Average and Diluted)
|
-53.00 | -73.00 | -0.00M | | -17.00 | -308.00 | -352.00 | -149.00 | -825.00 | 137.00 | 700.00 | 2.16 | -2.73 | -0.27 | -0.83 | 0.33 | 0.54 | 0.74 | 0.23 | 0.23 | -2.24 | 0.49 | -1.94 | 0.49 | 0.71 | 0.54 | 0.52 | 0.46 | 0.55 | 0.63 | 0.41 | 0.57 | 0.81 | 0.88 | 0.70 | 0.92 | 1.46 | 0.97 | 0.99 | -0.85 | 0.64 | 1.26 | 1.82 | 2.11 | 2.41 | 1.89 | 1.82 | 1.86 | 1.40 | 0.88 | 0.86 | | | | 0.11 | | | | 0.26 | | | |
|
Shares Outstanding (Weighted Average)
|
247.73M | 247.73M | 247.73M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 412.60M | 479.77M | 479.77M | 479.78M | 479.82M | 481.50M | 481.50M | 481.75M | 481.75M | 483.07M | 483.75M | 483.66M | 471.60M | 465.04M | 459.19M | 449.85M | 442.19M | 434.77M | 430.03M | 422.08M | 413.08M | 402.67M | 397.16M | 390.42M | 380.07M | 375.07M | 373.16M | 373.84M | 373.86M | 374.01M | 370.68M | 360.54M | 346.44M | 333.20M | 323.05M | 308.53M | 298.65M | 300.81M | 300.82M | 301.62M | 301.63M | 303.96M | 303.98M | 304.67M | 304.71M | 307.11M | 307.17M | 307.81M |
|
Shares Outstanding (Diluted Average)
|
1.79M | 0.80M | 0.80M | | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 412.60M | 1.33M | 1.33M | 1.36M | 479.77M | | | | | | | | | | | | | | | | | | | | | | | 395.39M | | | | 377.10M | 377.53M | 375.26M | 370.75M | 365.18M | 337.81M | 330.88M | 323.88M | 318.63M | | | | 305.13M | | | | 310.16M | | | |
|
EBITDA
|
776.00M | 559.00M | -837.00M | -112.00M | 36.00M | -245.00M | 14.00M | 497.00M | -1104.00M | 602.00M | 416.00M | 776.00M | -1108.00M | 95.00M | 702.00M | 319.00M | 412.00M | 368.00M | 918.00M | 607.00M | 34.00M | 329.00M | 1,153.00M | 396.00M | 480.00M | 205.00M | 1,009.00M | 234.00M | 328.00M | 330.00M | 1,412.00M | -78.00M | 279.00M | 241.00M | 820.00M | 680.00M | 891.00M | 487.00M | 702.00M | 264.00M | 337.00M | 632.00M | 856.00M | 192.00M | 1,089.00M | 547.00M | 1,054.00M | -978.00M | -736.00M | -1032.00M | 872.00M | | | | | | | | | | | |
|
Tax Rate
|
19.25% | 14.77% | 2.34% | | | | | 33.33% | | 15.49% | | | 28.57% | 13.66% | | 32.19% | 18.44% | 30.24% | 19.25% | 36.52% | 35.74% | 34.53% | 35.96% | 37.78% | 13.56% | 33.25% | 35.26% | 34.66% | 32.45% | 29.11% | 56.34% | 23.17% | 24.51% | 19.57% | 21.47% | 22.84% | | 23.80% | 21.77% | 22.38% | 28.19% | 24.68% | 19.74% | 20.95% | 13.72% | 21.50% | 26.81% | 22.58% | 23.97% | 28.06% | 37.53% | | | | | | | | | | | |