|
Provisions
|
0.06B | 0.06B | 0.15B | 0.07B | 0.04B | 0.02B | -0.02B | -0.02B | | -0.00B | -0.02B | | | | -0.03B | | | 0.00B | 0.16B | 0.01B | -0.01B | -0.02B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | | 0.01B | -0.01B | -0.02B | -0.01B | 0.17B | 0.14B | 0.01B | 0.01B | -0.08B | -0.09B | -0.04B | -0.02B | 0.00B | 0.05B | -0.03B | 0.02B | 0.03B | 0.01B | 0.00B | 0.08B | 0.03B | | 0.02B | 0.02B | 0.02B | -0.02B | -0.01B |
|
Revenue
|
2.91B | 2.96B | -1.51B | 3.32B | 3.33B | 3.31B | 3.44B | 3.74B | 3.60B | 3.83B | 3.68B | 3.63B | 3.73B | 4.59B | 3.67B | 3.76B | 3.85B | 3.79B | 3.72B | 3.74B | 3.77B | 3.93B | 3.79B | 3.83B | 3.95B | 4.01B | 3.72B | 4.19B | 4.13B | 4.07B | 4.02B | 3.89B | 3.92B | 3.86B | 4.77B | 4.13B | 4.00B | 3.84B | 3.84B | 3.92B | 3.96B | 4.04B | 4.01B | 3.93B | 4.26B | 4.28B | 3.92B | 4.42B | 4.50B | 4.42B | 4.36B | 4.53B | 4.59B | 4.64B | 4.84B | 4.79B | 5.02B | 5.07B |
|
Interest income - Loans
|
| 0.23B | 0.21B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.21B | 0.22B | 0.24B | 0.24B | 0.27B | 0.28B | 0.28B | 0.30B | 0.34B | 0.34B | 0.36B | 0.35B | 0.36B | 0.29B | 0.33B | 0.31B | 0.23B | 0.20B | 0.19B | 0.23B | 0.24B | 0.24B | 0.25B | 0.26B | 0.37B | 0.58B | 0.79B | 0.87B | 0.96B | 1.03B | 1.06B | 1.06B | 1.12B | 1.14B | 1.07B | 1.00B | 1.03B | 1.06B |
|
Interest income - Investments
|
29.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.20B | 0.40B | 0.43B | 0.23B | 0.50B | 0.48B | 0.49B | 0.49B | 0.48B | 0.49B | 0.50B | 0.22B | 0.41B | 0.25B | 0.21B | 0.24B | 0.49B | 0.47B | 0.47B | 0.19B | 0.19B | 0.45B | 0.48B | 0.48B | 0.14B | 0.53B | 0.55B | 0.60B | 0.14B | 0.66B | 0.69B | 0.72B | 0.12B | 0.03B | 0.65B | 0.14B | 0.56B | 0.11B | 0.19B | 0.46B | 0.13B | 0.20B | 0.43B | 0.13B | 0.52B | 0.69B | 0.14B | 0.09B | 1.04B | 1.07B | 0.16B | 0.09B | 1.26B | 0.10B | 1.23B | 0.11B | 1.28B | 0.13B |
|
Interest Income - Deposits
|
102.85B | 0.17B | 0.15B | 0.15B | 0.14B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.07B | 0.08B | 0.06B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.11B | 0.14B | 0.13B | 0.12B | 0.13B | 0.12B | 0.11B | 0.11B | 0.09B | 0.08B | 0.09B | 0.08B |
|
Interest Income - Fed Funds
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.12B | 0.15B | 0.17B | 0.23B | 0.28B | 0.43B | 0.47B | 0.57B | 0.66B | 0.45B | 0.40B | 0.06B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.12B | 0.32B | 0.73B | 0.99B | 1.78B | 2.07B | 2.31B | 2.43B | 2.63B | 2.87B | 2.98B | 2.92B | 3.18B | 3.16B |
|
Interest Income - Trading Account Assets
|
8.84B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.09B |
|
Interest Income - Total
|
0.98B | 0.84B | 0.83B | 0.85B | 0.88B | 0.86B | 0.86B | 0.91B | 0.85B | 0.89B | 0.93B | 0.81B | 0.81B | 0.81B | 0.80B | 0.81B | 0.85B | 0.84B | 0.83B | 0.88B | 0.89B | 0.87B | 0.93B | 0.96B | 1.05B | 1.15B | 1.22B | 1.38B | 1.55B | 1.63B | 1.86B | 1.92B | 1.97B | 1.94B | 1.72B | 1.57B | 0.94B | 0.82B | 0.78B | 0.74B | 0.69B | 0.69B | 0.73B | 0.78B | 1.16B | 1.98B | 3.20B | 3.94B | 5.22B | 5.52B | 5.96B | 6.10B | 6.39B | 6.65B | 6.47B | 6.12B | 6.60B | 6.59B |
|
Interest Expense - Deposits
|
5.69B | 0.04B | 0.03B | -0.08B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.07B | 0.07B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.03B | 0.06B | 0.06B | 0.12B | 0.17B | 0.24B | 0.35B | 0.39B | 0.43B | 0.44B | 0.33B | 0.24B | -0.02B | -0.03B | -0.03B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | 0.09B | 0.49B | 1.05B | 1.37B | 1.74B | 1.91B | 2.11B | 2.19B | 2.25B | 2.27B | 1.93B | 1.72B | 1.84B | 1.81B |
|
Interest Expense - Debt
|
0.73B | 0.10B | 0.08B | 0.09B | 0.06B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.07B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.13B | 0.15B | 0.16B | 0.18B | 0.22B | 0.23B | 0.23B | 0.25B | 0.24B | 0.23B | 0.22B | 0.19B | 0.17B | 0.14B | 0.12B | 0.12B | 0.09B | 0.09B | 0.09B | 0.10B | 0.15B | 0.25B | 0.37B | 0.40B | 0.44B | 0.43B | 0.44B | 0.46B | 0.47B | 0.50B | 0.45B | 0.43B | 0.45B | 0.46B |
|
Interest Expense - Fed Funds
|
| -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.09B | 0.11B | 0.16B | 0.19B | 0.30B | 0.33B | 0.37B | 0.44B | 0.29B | 0.28B | 0.00B | 0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.08B | 0.25B | 0.59B | 0.89B | 1.73B | 1.96B | 2.12B | 2.24B | 2.43B | 2.62B | 2.68B | 2.61B | 2.88B | 2.83B |
|
Interest Expense - Others
|
| 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | | 0.01B | 0.02B | 0.02B | | 0.02B | 0.01B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Interest Expenses
|
0.20B | 0.14B | 0.11B | 0.13B | 0.12B | 0.14B | 0.14B | 0.19B | 0.15B | 0.16B | 0.15B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.12B | 0.12B | 0.10B | 0.10B | 0.17B | 0.23B | 0.31B | 0.37B | 0.46B | 0.64B | 0.74B | 0.98B | 1.08B | 1.16B | 1.21B | 0.91B | 0.76B | 0.16B | 0.12B | 0.10B | 0.08B | 0.04B | 0.05B | 0.05B | 0.08B | 0.34B | 1.06B | 2.14B | 2.81B | 4.12B | 4.50B | 4.86B | 5.06B | 5.36B | 5.60B | 5.27B | 4.96B | 5.40B | 5.36B |
|
Interest Income - Net
|
0.78B | 0.70B | 0.72B | 0.72B | 0.77B | 0.72B | 0.72B | 0.72B | 0.70B | 0.73B | 0.78B | 0.73B | 0.72B | 0.72B | 0.71B | 0.73B | 0.78B | 0.76B | 0.76B | 0.77B | 0.77B | 0.77B | 0.83B | 0.79B | 0.83B | 0.84B | 0.85B | 0.92B | 0.92B | 0.89B | 0.89B | 0.84B | 0.80B | 0.73B | 0.81B | 0.81B | 0.78B | 0.70B | 0.68B | 0.66B | 0.65B | 0.64B | 0.68B | 0.70B | 0.82B | 0.93B | 1.06B | 1.13B | 1.10B | 1.02B | 1.10B | 1.04B | 1.03B | 1.05B | 1.19B | 1.16B | 1.20B | 1.24B |
|
Interest Income - Total
|
0.72B | 0.64B | 0.57B | 0.66B | 0.73B | 0.70B | 0.74B | 0.74B | 0.70B | 0.73B | 0.80B | 0.75B | 0.73B | 0.74B | 0.71B | 0.73B | 0.79B | 0.76B | 0.60B | 0.76B | 0.78B | 0.79B | 0.82B | 0.80B | 0.83B | 0.84B | 0.86B | 0.92B | 0.92B | 0.89B | 0.89B | 0.83B | 0.81B | 0.75B | 0.82B | 0.65B | 0.64B | 0.69B | 0.67B | 0.74B | 0.73B | 0.69B | 0.69B | 0.70B | 0.78B | 0.96B | 1.04B | 1.10B | 1.09B | 1.01B | 1.02B | 1.01B | 1.03B | 1.02B | 1.17B | 1.14B | 1.22B | 1.24B |
|
Financial Services Fees
|
0.62B | 0.64B | 0.66B | 0.74B | 0.68B | 0.69B | 0.70B | 0.80B | | | | 0.84B | 0.88B | 0.88B | 0.89B | 0.87B | 0.88B | 0.83B | 0.86B | 0.81B | 0.83B | 0.86B | 0.85B | 0.84B | 0.88B | 0.90B | 0.96B | 0.96B | 0.91B | 0.92B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
-0.29B | -0.26B | -4.83B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.05B | -0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.10B | 0.02B | 0.02B | 0.01B | 0.01B | | 0.02B | -0.03B | -0.05B | 0.07B | | 0.05B | 0.00B | 0.01B | 0.03B | 0.86B | 0.01B | 0.13B | 0.06B | 0.01B | 0.01B | 0.09B | 0.13B | 0.00B | 0.07B | 0.09B | 0.12B | -0.45B | 0.13B | 0.15B | 0.16B | -0.05B | 0.18B | -0.02B | -0.02B | 0.14B | 0.23B | -0.04B | 0.21B |
|
Asset Management
|
| | | | 0.04B | 0.69B | 0.05B | 0.80B | 0.76B | 0.78B | 0.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
0.31B | 0.24B | 0.25B | 0.25B | 0.26B | 0.22B | 0.15B | 0.26B | 0.20B | 0.22B | -0.02B | 0.14B | 0.13B | 0.15B | 0.15B | 0.23B | 0.19B | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.21B | 0.19B | 0.15B | 0.18B | 0.17B | 0.17B | 0.15B | 0.17B | 0.24B | 0.19B | 0.15B | 0.19B | 0.23B | 0.18B | 0.18B | 0.20B | 0.21B | 0.22B | 0.20B | 0.19B | 0.18B | 0.16B | 0.15B | 0.14B | 0.15B | 0.18B | 0.17B | 0.18B | 0.16B | 0.21B | 0.17B |
|
Other Non-Interest Income
|
0.01B | 0.01B | 0.08B | 0.00B | 0.04B | 0.07B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.17B | | | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 3.03B | 3.04B | 3.08B | 3.14B | 2.95B | 3.12B | 3.03B | 3.12B | 2.98B | 3.10B | 3.09B | 3.16B | 3.15B | 3.40B | 3.44B | 3.34B | 3.25B | 3.65B | 3.47B |
|
Non-Interest Income
|
2.14B | 2.26B | -2.22B | 2.60B | 2.57B | 2.59B | 2.72B | 3.02B | 2.90B | 3.10B | 2.91B | 2.90B | 3.01B | 3.87B | 2.95B | 3.03B | 3.07B | 3.05B | 2.96B | 2.97B | 3.00B | 3.15B | 2.95B | 3.02B | 3.12B | 3.17B | 2.86B | 3.27B | 3.21B | 3.17B | 3.15B | 3.03B | 3.11B | 3.13B | 3.95B | 3.29B | 3.23B | 3.14B | 3.16B | 3.27B | 3.31B | 3.39B | 3.34B | 3.23B | 3.43B | 3.35B | 2.86B | 3.29B | 3.40B | 3.40B | 3.26B | 3.49B | 3.57B | 3.60B | 3.65B | 3.63B | 3.83B | 3.85B |
|
Amortization - Intangibles
|
0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization - Total
|
0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.18B | 0.17B | 0.17B | 0.17B | 0.23B | 0.23B | 0.27B | 0.26B | 0.30B | 0.28B | 0.30B | 0.31B | 0.33B | 0.33B | 0.34B | 0.34B | 0.36B | 0.36B | 0.36B | 0.37B | 0.38B | 0.40B | 0.41B | 0.42B | 0.43B | 0.43B | 0.45B | 0.45B | 0.49B | 0.47B | 0.48B | 0.49B | 0.52B | 0.51B | 0.53B | 0.54B |
|
Wages, Salaries and Other
|
1.17B | 1.15B | 1.16B | 1.22B | 1.22B | 1.23B | 1.34B | 1.42B | 1.42B | 1.46B | 1.46B | 1.51B | 1.44B | 1.48B | 1.42B | 1.49B | 1.43B | 1.44B | 1.48B | 1.46B | 1.41B | 1.47B | 1.40B | 1.49B | 1.43B | 1.49B | 1.63B | 1.58B | 1.49B | 1.48B | 1.60B | 1.52B | 1.42B | 1.48B | 1.64B | 1.48B | 1.46B | 1.47B | 1.55B | 1.60B | 1.52B | 1.58B | 1.63B | 1.70B | 1.62B | 1.67B | 1.80B | 1.79B | 1.72B | 1.75B | 1.83B | 1.86B | 1.72B | 1.74B | 1.82B | 1.83B | 1.77B | 1.75B |
|
Rent Expense
|
1.72B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.16B | 0.14B | 0.20B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.17B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.14B | 0.12B | 0.12B | 0.14B | 0.16B | 0.12B | 0.13B | 0.13B | 0.15B | 0.14B | 0.13B | 0.14B |
|
Restructuring Costs
|
0.01B | 0.01B | -0.01B | 0.14B | 0.01B | -0.01B | 0.01B | 0.02B | | | | | 0.12B | 0.05B | 0.06B | -0.00B | 0.01B | 0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.39B | 2.07B | 2.00B | 2.12B | 2.13B | 2.03B | 2.26B | 2.42B | 2.34B | 2.45B | 2.43B | 2.35B | 2.43B | 2.53B | 3.08B | 2.32B | 2.34B | 2.29B | 2.32B | 2.27B | 2.25B | 2.29B | 2.24B | 2.28B | 2.28B | 2.28B | 2.56B | 2.31B | 2.25B | 2.26B | 2.41B | 2.28B | 2.21B | 2.14B | 2.49B | 2.25B | 2.20B | 2.21B | 2.39B | 2.37B | 2.29B | 2.43B | 2.46B | 2.48B | 2.58B | 3.13B | 2.64B | 2.55B | 2.54B | 2.50B | 3.35B | 2.58B | 2.46B | 2.48B | 2.69B | 2.60B | 2.55B | 2.55B |
|
Operating Expenses
|
2.28B | 2.38B | 2.31B | 2.58B | 2.44B | 2.32B | 2.61B | 2.80B | 2.70B | 2.82B | 2.77B | 2.74B | 2.95B | 2.97B | 3.52B | 2.70B | 2.73B | 2.68B | 2.69B | 2.63B | 2.62B | 2.64B | 2.63B | 2.64B | 2.65B | 2.65B | 3.01B | 2.74B | 2.75B | 2.74B | 2.99B | 2.70B | 2.65B | 2.59B | 2.96B | 2.71B | 2.69B | 2.68B | 2.92B | 2.85B | 2.78B | 2.92B | 2.97B | 3.01B | 3.11B | 3.68B | 3.21B | 3.10B | 3.11B | 3.09B | 4.00B | 3.18B | 3.07B | 3.10B | 3.35B | 3.25B | 3.21B | 3.24B |
|
EBIT
|
0.78B | 0.66B | -3.85B | 0.80B | 1.00B | 1.15B | 0.97B | 1.16B | 1.10B | 1.19B | 1.10B | 1.01B | 0.90B | 1.75B | 0.25B | 1.17B | 1.23B | 1.19B | 0.94B | 1.21B | 1.29B | 1.42B | 1.25B | 1.37B | 1.53B | 1.68B | 1.10B | 1.91B | 2.03B | 2.08B | 2.00B | 2.27B | 2.45B | 2.50B | 2.73B | 1.98B | 1.34B | 1.27B | 1.00B | 1.24B | 1.31B | 1.21B | 1.12B | 1.00B | 1.43B | 1.69B | 2.83B | 4.10B | 5.51B | 5.83B | 5.14B | 6.38B | 6.89B | 7.13B | 6.75B | 6.49B | 7.24B | 7.21B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.01B | 0.01B | | 0.02B | -0.02B | -0.05B | 0.00B | | 0.00B | 0.00B | 0.01B | -0.00B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.02B | 0.04B | 0.12B | 0.08B | 0.15B | 0.19B | 0.14B | 0.18B | 0.22B | 0.17B | 0.17B | 0.14B | 0.14B | 0.12B | 0.10B | 0.06B | 0.05B | -0.02B | 0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | -0.02B | 0.03B | 0.01B | 0.00B | 0.02B | -0.04B | 0.05B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.57B | 0.51B | -3.96B | 0.67B | 0.88B | 1.01B | 0.83B | 0.97B | 0.95B | 1.03B | 0.94B | 0.93B | 0.81B | 1.66B | 0.16B | 1.09B | 1.17B | 1.11B | 0.87B | 1.09B | 1.17B | 1.32B | 1.15B | 1.21B | 1.31B | 1.37B | 0.73B | 1.44B | 1.39B | 1.33B | 1.02B | 1.19B | 1.28B | 1.29B | 1.82B | 1.23B | 1.18B | 1.16B | 0.90B | 1.15B | 1.27B | 1.16B | 1.06B | 0.92B | 1.09B | 0.63B | 0.69B | 1.29B | 1.39B | 1.33B | 0.28B | 1.32B | 1.53B | 1.52B | 1.47B | 1.52B | 1.84B | 1.85B |
|
Tax Provisions
|
0.16B | 0.01B | -1.53B | -0.04B | 0.26B | 0.30B | 0.22B | 0.27B | 0.28B | 0.28B | 0.28B | 0.23B | 0.22B | 0.56B | -0.09B | 0.28B | 0.28B | 0.28B | 0.17B | 0.28B | 0.29B | 0.32B | 0.28B | 0.27B | 0.33B | 0.35B | -0.45B | 0.28B | 0.29B | 0.22B | 0.15B | 0.24B | 0.26B | 0.25B | 0.37B | 0.27B | 0.22B | 0.21B | 0.15B | 0.22B | 0.24B | 0.22B | 0.20B | 0.15B | 0.23B | 0.24B | 0.14B | 0.31B | 0.32B | 0.28B | 0.07B | 0.30B | 0.36B | 0.34B | 0.32B | 0.30B | 0.40B | 0.40B |
|
Profit After Tax
|
0.37B | 0.50B | -2.46B | 0.71B | 0.63B | 0.70B | 0.62B | 0.70B | 0.67B | 0.76B | 0.66B | 0.69B | 0.59B | 1.11B | 0.26B | 0.81B | 0.89B | 0.83B | 0.70B | 0.82B | 0.88B | 0.99B | 0.87B | 0.94B | 0.98B | 1.02B | 1.18B | 1.17B | 1.11B | 1.11B | 0.88B | 0.96B | 1.02B | 1.04B | 1.45B | 0.98B | 0.96B | 0.94B | 0.76B | 0.93B | 1.03B | 0.95B | 0.87B | 0.77B | 0.87B | 0.39B | 0.54B | 0.98B | 1.07B | 1.04B | 0.21B | 1.03B | 1.17B | 1.19B | 1.16B | 1.22B | 1.44B | 1.46B |
|
Net Income - Minority
|
-0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | -0.00B | 0.00B | 0.00B | 0.03B | 0.03B | -0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | -0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B | -0.01B | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
0.41B | 0.50B | -2.44B | 0.71B | 0.63B | 0.70B | 0.61B | 0.70B | 0.67B | 0.76B | 0.66B | 0.69B | 0.59B | 1.11B | 0.26B | 0.81B | 0.89B | 0.83B | 0.70B | 0.81B | 0.88B | 0.99B | 0.87B | 0.94B | 0.98B | 1.02B | 1.18B | 1.16B | 1.11B | 1.11B | 0.87B | 0.96B | 1.02B | 1.04B | 1.45B | 0.96B | 0.96B | 0.94B | 0.76B | 0.93B | 1.03B | 0.94B | 0.87B | 0.77B | 0.86B | 0.39B | 0.54B | 0.98B | 1.07B | 1.04B | 0.21B | 1.03B | 1.17B | 1.19B | 1.16B | 1.22B | 1.44B | 1.46B |
|
Consolidated Net Income
|
-0.07B | -0.14B | -0.03B | -0.18B | -0.07B | -0.02B | -0.01B | -0.02B | 0.67B | 0.76B | 0.66B | 0.69B | 0.59B | 1.11B | 0.26B | 0.81B | 0.89B | 0.83B | 0.70B | 0.81B | 0.88B | 0.99B | 0.87B | 0.94B | 0.98B | 1.02B | 1.18B | 1.16B | 1.11B | 1.11B | 0.87B | 0.96B | 1.02B | 1.04B | 1.45B | 0.96B | 0.96B | 0.94B | 0.76B | 0.93B | 1.03B | 0.94B | 0.87B | 0.77B | 0.86B | 0.39B | 0.54B | 0.98B | 1.07B | 1.04B | 0.21B | 1.03B | 1.17B | 1.19B | 1.16B | 1.22B | 1.44B | 1.46B |
|
Income towards Parent Company
|
-0.09B | -0.14B | -0.03B | -0.18B | -0.07B | -0.02B | -0.01B | -0.02B | 0.67B | 0.76B | 0.66B | 0.69B | 0.59B | 1.11B | 0.26B | 0.81B | 0.89B | 0.83B | 0.70B | 0.81B | 0.88B | 0.99B | 0.87B | 0.94B | 0.98B | 1.02B | 1.18B | 1.16B | 1.11B | 1.11B | 0.87B | 0.96B | 1.02B | 1.04B | 1.45B | 0.96B | 0.96B | 0.94B | 0.76B | 0.93B | 1.03B | 0.94B | 0.87B | 0.77B | 0.86B | 0.39B | 0.54B | 0.98B | 1.07B | 1.04B | 0.21B | 1.03B | 1.17B | 1.19B | 1.16B | 1.22B | 1.44B | 1.46B |
|
Preferred Dividend Payments
|
0.05B | 0.24B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.06B | 0.01B | 0.05B | 0.01B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.07B | 0.03B | 0.07B | 0.04B | 0.07B | 0.03B | 0.07B | 0.03B | 0.07B | 0.04B | 0.08B | 0.05B | 0.07B | 0.03B | 0.07B | 0.03B | 0.07B | 0.03B | 0.11B |
|
Net Income towards Common Stockholders
|
0.32B | 0.18B | -2.46B | 0.59B | 0.56B | 0.66B | 0.62B | 0.68B | 0.62B | 0.73B | 0.65B | 0.66B | 0.55B | 1.07B | 0.21B | 0.77B | 0.83B | 0.82B | 0.64B | 0.80B | 0.82B | 0.97B | 0.82B | 0.88B | 0.93B | 0.98B | 1.13B | 1.14B | 1.05B | 1.07B | 0.83B | 0.91B | 0.97B | 1.00B | 1.39B | 0.94B | 0.90B | 0.88B | 0.70B | 0.86B | 0.99B | 0.88B | 0.82B | 0.70B | 0.83B | 0.32B | 0.51B | 0.91B | 1.04B | 0.96B | 0.16B | 0.95B | 1.14B | 1.11B | 1.13B | 1.15B | 1.39B | 1.34B |
|
EPS (Basic)
|
0.31 | 0.23 | -2.05 | 0.50 | 0.50 | 0.55 | 0.51 | 0.56 | 0.50 | 0.59 | 0.53 | 0.57 | 0.48 | 0.93 | 0.18 | 0.67 | 0.74 | 0.74 | 0.58 | 0.73 | 0.76 | 0.90 | 0.77 | 0.83 | 0.88 | 0.94 | 1.09 | 1.11 | 1.04 | 1.07 | 0.83 | 0.94 | 1.01 | 1.07 | 1.48 | 1.05 | 1.01 | 0.98 | 0.79 | 0.97 | 1.14 | 1.04 | 0.96 | 0.86 | 1.03 | 0.39 | 0.63 | 1.13 | 1.32 | 1.23 | 0.21 | 1.26 | 1.53 | 1.51 | 1.56 | 1.59 | 1.95 | 1.90 |
|
EPS (Weighted Average and Diluted)
|
0.31 | 0.23 | -2.05 | 0.50 | 0.49 | 0.55 | 0.51 | 0.56 | 0.50 | 0.59 | 0.53 | 0.57 | 0.48 | 0.93 | 0.18 | 0.67 | 0.73 | 0.74 | 0.57 | 0.73 | 0.75 | 0.90 | 0.77 | 0.83 | 0.88 | 0.94 | 1.08 | 1.10 | 1.03 | 1.06 | 0.83 | 0.94 | 1.01 | 1.07 | 1.47 | 1.05 | 1.01 | 0.98 | 0.79 | 0.97 | 1.13 | 1.04 | 0.96 | 0.86 | 1.03 | 0.39 | 0.62 | 1.13 | 1.31 | 1.23 | 0.21 | 1.25 | 1.52 | 1.50 | 1.54 | 1.58 | 1.93 | 1.88 |
|
Shares Outstanding (Weighted Average)
|
1.15B | 1.17B | 1.20B | 1.18B | 1.20B | 1.20B | 1.21B | 1.21B | 1.23B | 1.23B | 1.23B | 1.14B | 1.14B | 1.13B | 1.13B | 1.12B | 1.12B | 1.11B | 1.10B | 1.08B | 1.08B | 1.07B | 1.07B | 1.04B | 1.04B | 1.04B | 1.03B | 1.02B | 1.01B | 1.01B | 1.00B | 0.96B | 0.96B | 0.95B | 0.94B | 0.89B | 0.89B | 0.89B | 0.89B | 0.88B | 0.88B | 0.87B | 0.85B | 0.81B | 0.81B | 0.81B | 0.81B | 0.80B | 0.80B | 0.79B | 0.78B | 0.76B | 0.75B | 0.75B | 0.73B | 0.72B | 0.71B | 0.71B |
|
Shares Outstanding (Diluted Average)
|
1.15B | 1.17B | 1.20B | 1.18B | 1.21B | 1.21B | 1.21B | 1.22B | 1.24B | 1.24B | 1.23B | 1.14B | 1.14B | 1.14B | 1.14B | 1.13B | 1.12B | 1.12B | 1.11B | 1.09B | 1.08B | 1.08B | 1.07B | 1.05B | 1.04B | 1.04B | 1.04B | 1.02B | 1.02B | 1.01B | 1.01B | 0.97B | 0.96B | 0.95B | 0.94B | 0.90B | 0.89B | 0.89B | 0.89B | 0.89B | 0.88B | 0.87B | 0.86B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.80B | 0.79B | 0.79B | 0.76B | 0.76B | 0.75B | 0.73B | 0.73B | 0.72B | 0.72B |
|
EBITDA
|
0.48B | 0.73B | -3.78B | 0.88B | 1.08B | 1.22B | 1.05B | 1.25B | 1.18B | 1.27B | 1.18B | 1.09B | 0.98B | 1.83B | 0.33B | 1.24B | 1.30B | 1.26B | 1.01B | 1.27B | 1.35B | 1.48B | 1.31B | 1.43B | 1.59B | 1.74B | 1.16B | 1.97B | 2.10B | 2.15B | 2.08B | 2.27B | 2.45B | 2.50B | 2.73B | 1.98B | 1.34B | 1.27B | 1.00B | 1.24B | 1.31B | 1.21B | 1.12B | 1.00B | 1.43B | 1.69B | 2.83B | 4.10B | 5.51B | 5.83B | 5.14B | 6.38B | 6.89B | 7.13B | 6.75B | 6.49B | 7.24B | 7.21B |
|
Tax Rate
|
28.15% | 2.34% | 38.51% | -6.10% | 29.19% | 30.22% | 26.38% | 27.32% | 29.40% | 26.79% | 29.74% | 25.05% | 26.76% | 33.45% | -56.71% | 25.69% | 23.69% | 25.43% | 20.09% | 25.94% | 24.89% | 24.60% | 24.31% | 22.31% | 25.38% | 25.44% | -62.23% | 19.53% | 20.52% | 16.49% | 14.71% | 19.87% | 20.54% | 19.11% | 20.47% | 21.60% | 18.29% | 18.41% | 16.39% | 19.17% | 19.01% | 18.85% | 18.40% | 16.67% | 21.10% | 38.41% | 20.73% | 23.76% | 22.69% | 21.46% | 26.16% | 22.43% | 23.38% | 22.03% | 21.40% | 19.71% | 21.97% | 21.33% |