|
Provisions
|
9.97B | 12.23B | 8.77B | 8.09B | 8.37B | 6.52B | 5.67B | 5.49B | 3.18B | 3.39B | 3.35B | 2.87B | 2.90B | 2.70B | 2.62B | 3.11B | 2.46B | 2.02B | 1.96B | 2.07B | 1.97B | 1.73B | 1.75B | 2.01B | 1.92B | 1.65B | 1.84B | 2.51B | 2.04B | 1.39B | 1.74B | 1.79B | 1.68B | 1.72B | 2.00B | 2.07B | 1.86B | 1.81B | 1.97B | 1.93B | 1.94B | 2.09B | 2.06B | 2.12B | -0.02B | 0.34B | 0.12B | -0.38B | -1.48B | -1.13B | -0.19B | -0.31B | 0.26B | 1.38B | 1.33B | 1.77B | 1.74B | 1.76B | 1.82B | 2.47B | 2.42B | 2.36B | 2.38B | 2.56B | 2.56B | 2.48B | 2.26B |
|
Revenue
|
24.52B | 29.97B | 20.39B | 5.41B | 25.42B | 22.07B | 20.74B | 18.37B | 19.73B | 20.62B | 20.83B | 17.17B | 19.12B | 18.39B | 13.70B | 17.92B | 20.25B | 20.49B | 17.90B | 17.78B | 20.21B | 19.43B | 19.69B | 17.90B | 19.74B | 19.47B | 18.69B | 18.46B | 17.55B | 17.55B | 17.76B | 17.01B | 18.37B | 18.16B | 18.42B | 17.50B | 18.87B | 18.47B | 18.39B | 17.12B | 18.58B | 18.76B | 18.57B | 18.38B | 20.96B | 20.04B | 17.68B | 16.83B | 19.67B | 17.75B | 17.45B | 17.02B | 19.19B | 19.64B | 18.51B | 18.01B | 21.45B | 19.44B | 20.14B | 17.44B | 21.02B | 20.03B | 20.21B | 19.88B | 21.60B | 21.67B | 22.09B |
|
Interest income - Loans
|
| 11.93B | 11.60B | 11.07B | 14.67B | 14.23B | 13.33B | 12.82B | 12.29B | 12.77B | 12.67B | 11.74B | 12.48B | 11.77B | 11.98B | 11.72B | 11.43B | 11.30B | 11.31B | 11.55B | 11.18B | 11.36B | 11.19B | 11.05B | 10.55B | 10.53B | 9.98B | 9.97B | 9.76B | 9.75B | 10.23B | 10.39B | 10.04B | 10.29B | 10.74B | 10.65B | 10.89B | 11.19B | 11.64B | 11.96B | 11.97B | 11.98B | 11.99B | 11.81B | 11.25B | 10.15B | 9.42B | 9.37B | 8.91B | 8.73B | 8.87B | 8.92B | 8.72B | 9.49B | 10.78B | 12.25B | 13.28B | 14.06B | 15.04B | 15.49B | 15.54B | 15.48B | 15.80B | 15.28B | 14.73B | 14.96B | 15.39B |
|
Interest income - Investments
|
| 3.44B | 3.28B | 12.66B | 3.11B | 2.92B | 2.55B | 2.49B | 2.41B | 2.13B | 1.92B | 1.86B | 1.91B | 1.85B | 1.88B | -5.31B | 1.80B | 1.69B | 1.69B | -4.74B | 1.76B | 0.12B | 0.10B | 0.10B | 0.10B | 0.12B | 1.73B | 1.82B | 0.04B | 0.04B | 0.04B | 1.90B | 0.05B | 0.06B | 0.05B | 0.06B | 2.23B | 0.08B | 2.39B | -6.73B | 0.05B | 0.06B | 0.04B | -7.28B | 2.28B | 2.10B | 0.03B | -6.11B | 1.75B | 0.04B | 0.04B | 7.28B | 2.05B | 2.37B | 0.06B | -7.19B | 4.14B | 4.45B | 4.72B | 4.99B | 0.08B | 0.10B | 0.09B | 18.39B | 4.17B | 4.21B | 4.17B |
|
Interest Income - Debt Securities
|
2.90B | 3.44B | 3.26B | 3.38B | 2.87B | 2.67B | 2.85B | 2.03B | 2.12B | 1.83B | 1.69B | 8.35B | 3.25B | 2.96B | 1.64B | 8.76B | 1.51B | 3.35B | 1.39B | -3.79B | 3.35B | 1.54B | 1.63B | -7.59B | 1.59B | 2.66B | 2.61B | -1.50B | 2.28B | 2.41B | 1.72B | 5.34B | 1.76B | 2.57B | 1.92B | 1.99B | 2.39B | 2.48B | 2.19B | 2.31B | 2.28B | 2.39B | 2.29B | 3.44B | 0.23B | 0.27B | 0.38B | 3.96B | 2.71B | 2.70B | 2.76B | -1.20B | 2.01B | 2.82B | 2.71B | 1.45B | 4.00B | 4.28B | 4.55B | 4.82B | 1.82B | 1.72B | 4.51B | 9.92B | 4.02B | 4.02B | 4.03B |
|
Interest Income - Deposits
|
| 0.38B | 0.31B | 0.35B | 0.29B | 0.29B | 0.32B | 0.35B | 0.46B | 0.46B | 0.42B | 0.40B | 0.37B | 0.33B | 0.29B | 0.27B | 0.26B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.23B | 0.22B | 0.18B | 0.17B | 0.19B | 0.19B | 0.22B | 0.24B | 0.25B | 0.27B | 0.29B | 0.38B | 0.49B | 0.48B | 0.43B | 0.49B | 0.63B | 0.65B | 0.61B | 0.74B | 0.74B | 0.60B | 0.53B | 0.16B | 0.12B | 0.13B | 0.14B | 0.13B | 0.15B | 0.16B | 0.30B | 0.66B | 1.22B | 2.34B | 3.03B | 3.05B | 2.65B | 2.51B | 2.65B | 2.71B | 3.05B | 3.01B | 3.00B | 3.04B | 3.44B |
|
Interest Income - Fed Funds
|
| 0.79B | 0.73B | 0.68B | 0.75B | 0.78B | 0.81B | 0.82B | 0.84B | 0.90B | 0.95B | 0.94B | 0.94B | 0.90B | 0.82B | 0.75B | 0.69B | 0.70B | 0.62B | 0.56B | 0.59B | 0.59B | 0.57B | 0.61B | 0.64B | 0.66B | 0.66B | 0.55B | 0.65B | 0.66B | 0.64B | 0.60B | 0.66B | 0.83B | 0.86B | 0.90B | 1.04B | 1.34B | 1.43B | 1.69B | 1.78B | 1.89B | 1.75B | 1.45B | 1.21B | 0.40B | 0.35B | 0.32B | 0.29B | 0.20B | 0.26B | 0.29B | 0.39B | 0.81B | 2.18B | 3.78B | 5.17B | 6.25B | 7.36B | 8.10B | 7.82B | 7.21B | 7.29B | 6.85B | 6.29B | 6.62B | 7.00B |
|
Interest Income - Trading Account Assets
|
| 2.92B | 2.65B | 2.20B | 1.87B | 2.01B | 2.03B | 2.17B | 2.01B | 2.21B | 2.07B | 1.89B | 1.70B | 1.70B | 1.62B | 1.79B | 1.63B | 1.67B | 1.49B | 1.49B | 1.49B | 1.45B | 1.48B | 1.46B | 1.40B | 1.62B | 1.50B | 1.43B | 1.43B | 1.53B | 1.43B | 1.34B | 1.27B | 1.48B | 1.43B | 1.33B | 1.37B | 1.76B | 1.66B | 1.50B | 1.69B | 2.14B | 1.89B | 1.95B | 1.59B | 1.67B | 1.46B | 1.41B | 1.34B | 1.47B | 1.28B | 1.27B | 1.15B | 1.66B | 1.99B | 2.62B | 2.75B | 3.75B | 3.89B | 4.07B | 4.13B | 4.50B | 4.45B | 4.49B | 4.37B | 5.82B | 5.29B |
|
Other interest income
|
| 0.21B | 0.10B | 0.18B | 0.16B | 0.12B | 0.28B | 0.18B | 0.15B | 0.12B | 0.11B | 0.14B | 0.14B | 0.13B | 0.14B | 0.17B | 0.16B | 0.23B | 0.10B | 0.11B | 0.08B | 0.10B | 0.21B | 0.12B | 0.11B | 0.12B | 0.66B | 0.41B | 0.25B | 0.24B | 0.22B | 0.32B | 0.29B | 0.26B | 0.29B | 0.32B | 0.36B | 0.39B | 0.43B | 0.48B | 0.48B | 0.46B | 0.40B | 0.33B | 0.28B | 0.11B | 0.10B | 0.09B | 0.10B | 0.11B | 0.20B | 0.25B | 0.55B | 0.64B | 0.76B | 0.91B | 1.02B | 1.08B | 1.18B | 1.23B | 1.24B | 1.26B | 1.17B | 1.11B | 1.11B | 1.20B | 1.40B |
|
Interest Income - Total
|
20.58B | 19.67B | 18.68B | 17.47B | 20.85B | 20.36B | 19.31B | 18.83B | 18.16B | 18.59B | 18.14B | 16.97B | 17.54B | 16.69B | 16.74B | 16.58B | 15.96B | 15.84B | 15.46B | 15.71B | 15.35B | 15.56B | 15.51B | 15.26B | 14.60B | 14.87B | 14.71B | 14.36B | 14.17B | 14.36B | 14.65B | 14.81B | 14.52B | 15.29B | 15.91B | 15.85B | 16.33B | 17.55B | 18.17B | 18.78B | 19.08B | 19.71B | 19.18B | 18.55B | 17.14B | 14.59B | 13.31B | 13.05B | 12.53B | 12.46B | 12.65B | 12.83B | 13.15B | 15.63B | 19.92B | 25.71B | 29.39B | 32.65B | 34.84B | 36.38B | 36.22B | 35.99B | 36.46B | 35.05B | 33.67B | 35.86B | 36.69B |
|
Interest Expense - Deposits
|
| 2.84B | 2.30B | 2.16B | 2.08B | 2.04B | 2.13B | 2.12B | 2.01B | 2.23B | 2.23B | 2.06B | 2.02B | 1.93B | 1.92B | 1.83B | 1.68B | 1.58B | 1.49B | 1.49B | 1.45B | 1.47B | 1.42B | 1.36B | 1.33B | 1.29B | 1.22B | 1.22B | 1.20B | 1.31B | 1.44B | 1.35B | 1.42B | 1.60B | 1.77B | 1.79B | 2.00B | 2.24B | 2.58B | 2.79B | 3.03B | 3.28B | 3.37B | 2.17B | -0.23B | -0.27B | -0.38B | -0.04B | 0.71B | -0.29B | 0.73B | 0.78B | 0.87B | 1.42B | 3.27B | 6.00B | 7.71B | 8.73B | 9.63B | 10.23B | 10.41B | 10.23B | 10.32B | 9.36B | 8.44B | 8.69B | 9.16B |
|
Interest Expense - Debt
|
| 2.69B | 3.22B | 3.57B | 3.22B | 3.27B | 3.00B | 3.02B | 3.05B | 2.94B | 2.76B | 2.67B | 2.61B | 2.42B | 2.18B | 1.98B | 1.84B | 1.75B | 1.71B | 1.54B | 1.44B | 1.40B | 1.32B | 1.20B | 1.16B | 1.11B | 1.13B | 1.12B | 1.05B | 1.08B | 1.08B | 1.21B | 1.31B | 1.41B | 1.41B | 1.45B | 1.53B | 1.66B | 1.69B | 1.68B | 1.72B | 1.72B | 1.58B | 1.47B | 1.32B | 1.30B | 1.02B | 1.02B | 0.92B | 0.87B | 0.83B | 0.86B | 0.93B | 1.19B | 1.62B | 2.07B | 2.34B | 2.42B | 2.44B | 2.56B | 2.55B | 2.60B | 2.65B | 2.56B | 2.48B | 2.51B | 2.54B |
|
Interest Expense - Fed Funds
|
| 0.93B | 0.77B | 0.63B | 0.65B | 0.80B | 0.67B | 0.69B | 0.74B | 0.93B | 0.80B | 0.73B | 0.69B | 0.75B | 0.71B | 0.66B | 0.61B | 0.63B | 0.56B | 0.54B | 0.53B | 0.54B | 0.41B | 0.42B | 0.38B | 0.44B | 0.38B | 0.41B | 0.50B | 0.53B | 0.46B | 0.42B | 0.49B | 0.68B | 0.71B | 0.78B | 0.95B | 1.22B | 1.25B | 1.47B | 1.59B | 1.72B | 1.63B | 1.32B | 1.08B | 0.45B | 0.29B | 0.25B | 0.25B | 0.26B | 0.29B | 0.21B | 0.28B | 0.66B | 1.25B | 2.27B | 3.57B | 4.95B | 6.09B | 6.83B | 6.97B | 6.96B | 7.33B | 6.63B | 6.26B | 6.94B | 7.36B |
|
Interest Expenses
|
7.66B | 6.84B | 6.68B | 6.72B | 6.29B | 6.43B | 6.18B | 6.14B | 6.05B | 6.44B | 6.03B | 5.69B | 5.59B | 5.34B | 5.03B | 4.67B | 4.33B | 4.16B | 3.95B | 3.74B | 3.59B | 3.62B | 3.33B | 3.16B | 3.03B | 3.05B | 2.94B | 2.90B | 2.94B | 3.12B | 3.17B | 3.28B | 3.57B | 4.04B | 4.38B | 4.54B | 5.16B | 5.88B | 6.37B | 6.85B | 7.32B | 7.76B | 7.54B | 5.77B | 5.65B | 3.51B | 2.82B | 1.36B | 2.03B | 1.99B | 1.96B | 2.01B | 2.28B | 3.67B | 7.36B | 12.44B | 16.05B | 18.75B | 21.01B | 22.55B | 22.72B | 22.49B | 23.09B | 21.31B | 19.65B | 20.68B | 21.75B |
|
Interest Income - Net
|
12.93B | 12.83B | 12.00B | 10.74B | 14.56B | 13.93B | 13.13B | 12.69B | 12.10B | 12.15B | 12.11B | 11.29B | 11.95B | 11.34B | 11.71B | 11.92B | 11.63B | 11.68B | 11.51B | 11.97B | 11.76B | 11.95B | 12.19B | 12.10B | 11.57B | 11.82B | 11.77B | 11.46B | 11.23B | 11.24B | 11.48B | 11.53B | 10.96B | 11.26B | 11.54B | 11.31B | 11.17B | 11.66B | 11.80B | 11.92B | 11.76B | 11.95B | 11.64B | 12.78B | 11.49B | 11.08B | 10.49B | 11.69B | 10.51B | 10.48B | 10.69B | 10.82B | 10.87B | 11.96B | 12.56B | 13.27B | 13.35B | 13.90B | 13.83B | 13.82B | 13.51B | 13.49B | 13.36B | 13.73B | 14.01B | 15.18B | 14.94B |
|
Interest Income - Total
|
| 0.60B | 3.23B | 2.90B | 6.20B | 7.40B | 7.46B | 8.05B | 9.20B | 8.97B | 9.06B | 9.08B | 9.12B | 8.87B | 9.28B | 9.08B | 9.42B | 9.86B | 9.86B | 10.06B | 9.97B | 10.37B | 10.61B | 10.22B | 9.82B | 10.31B | 10.19B | 9.21B | 9.34B | 9.85B | 9.73B | 9.81B | 9.28B | 9.59B | 9.39B | 9.30B | 9.37B | 9.87B | 9.90B | 10.07B | 9.81B | 9.86B | 9.58B | 10.65B | 5.12B | 3.09B | 8.56B | 12.06B | 11.98B | 11.60B | 10.88B | 11.13B | 10.61B | 10.58B | 11.23B | 11.50B | 11.61B | 12.14B | 12.01B | 11.35B | 11.09B | 11.13B | 10.98B | 11.17B | 11.45B | 12.70B | 12.68B |
|
Financial Services Fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 3.24B | 3.15B | 3.03B | 3.11B | 2.80B | 2.91B | 2.93B | 2.88B | 2.91B | 3.03B | 3.02B | 2.93B | 2.75B | 2.68B | 3.67B | 3.37B | 3.40B | 3.23B | 2.57B | 2.45B | 2.14B | 2.02B | 2.37B | 2.13B | 2.19B | 2.21B | 2.64B | 2.56B | 2.59B | 2.87B | 2.71B | 2.75B | 2.89B |
|
Service Charges
|
4.17B | 4.08B | 3.70B | 3.72B | 3.65B | 3.23B | 3.25B | 3.54B | 3.37B | 3.56B | 3.04B | 2.70B | 3.14B | 3.03B | 3.26B | 3.21B | 3.44B | 3.29B | 3.06B | 3.15B | 3.18B | 3.44B | 3.28B | 3.13B | 3.17B | 3.19B | 2.73B | 5.39B | 2.46B | 2.73B | 2.64B | 4.11B | 3.06B | 2.94B | 2.93B | 4.31B | 3.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.76B | 0.54B | 0.43B | 0.28B | 0.54B | 0.52B | 0.96B | 0.39B | 0.58B | 0.58B | 0.77B | 0.07B | 1.93B | 0.27B | 0.61B | 0.44B | 0.45B | 0.25B | 0.06B | -0.02B | 0.13B | 0.08B | 0.14B | 0.22B | 0.31B | 0.18B | 0.15B | 0.04B | 0.19B | 0.20B | 0.29B | 0.28B | 0.19B | 0.22B | 0.21B | 0.15B | 0.17B | 0.10B | 0.07B | 0.08B | 0.13B | 0.47B | 0.36B | 0.52B | 0.43B | 0.75B | 0.30B | 0.27B | 0.40B | 0.14B | 0.12B | 0.01B | 0.08B | -0.06B | 0.05B | -0.01B | 0.07B | 0.05B | 0.03B | 0.04B | 0.12B | 0.02B | -0.01B | 0.36B | 0.12B | 0.14B | -0.01B |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | 0.01B | | | | | | | | | |
|
Principal Transactions
|
3.67B | 1.79B | 1.34B | -0.98B | 4.12B | 2.36B | 2.08B | -1.05B | 3.17B | 2.62B | 2.10B | -0.65B | 1.93B | 1.64B | 0.98B | 0.43B | 2.50B | 2.68B | 1.15B | 0.96B | 2.89B | 1.84B | 1.55B | 0.42B | 1.97B | 2.17B | 1.33B | 0.54B | 1.84B | 1.82B | 2.24B | 1.96B | 3.09B | 2.64B | 2.25B | 0.95B | 3.24B | 2.13B | 2.36B | 1.17B | 2.80B | 1.87B | 2.80B | 1.41B | 5.26B | 4.16B | 2.51B | 1.96B | 3.91B | 2.30B | 2.23B | 1.70B | 4.59B | 4.53B | 2.62B | 2.42B | 3.94B | 2.53B | 3.01B | 1.47B | 3.27B | 2.87B | 2.83B | 3.00B | 3.92B | 3.41B | 2.77B |
|
Mortgage Banking
|
| -0.61B | -0.10B | 2.59B | 0.00B | -0.00B | -0.00B | 1.66B | -0.00B | 0.34B | 0.35B | 0.33B | 0.02B | 0.29B | 0.29B | 0.28B | 0.26B | | 0.23B | 0.22B | 0.20B | 0.18B | 0.17B | 0.16B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.11B | 0.07B | 0.07B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.03B | 0.17B | 0.14B | 0.12B | 0.07B | 0.04B | 0.04B | 0.03B | 0.06B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.05B | 0.04B | 0.09B | 0.06B | 0.50B | 0.07B |
|
Trading Income
|
| | | | | | | | 0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
1.39B | 9.21B | 1.79B | -9.40B | 1.30B | 9.01B | 0.46B | -0.61B | 0.45B | 0.63B | 5.22B | 21.04B | 0.50B | 0.58B | 0.59B | -0.04B | 0.45B | 0.48B | 2.97B | 11.38B | 2.98B | 2.81B | 0.44B | 0.48B | 2.46B | 2.33B | 0.39B | 7.87B | 0.39B | 2.05B | 1.95B | 7.00B | 0.37B | 0.43B | 0.42B | 2.28B | 0.38B | 0.41B | 2.09B | -4.95B | 0.36B | 2.35B | 2.28B | 8.17B | 0.33B | 0.30B | 2.37B | -6.16B | 0.27B | 0.34B | 1.39B | 5.71B | 0.31B | 1.21B | 1.24B | 4.02B | 0.33B | 0.36B | 0.32B | 6.87B | 0.23B | 0.28B | 0.28B | 0.32B | 0.25B | 0.27B | 0.26B |
|
Non-Interest Income
|
11.60B | 17.14B | 8.39B | -5.34B | 10.86B | 8.14B | 7.61B | 5.68B | 7.62B | 8.47B | 8.72B | 4.87B | 7.46B | 7.04B | 1.99B | 6.06B | 8.62B | 8.81B | 6.39B | 6.11B | 8.45B | 7.48B | 7.50B | 5.80B | 8.16B | 7.65B | 6.92B | 6.99B | 6.33B | 6.31B | 6.28B | 6.40B | 7.41B | 6.90B | 6.88B | 6.19B | 7.70B | 6.80B | 6.59B | 5.20B | 6.82B | 6.81B | 6.93B | 6.38B | 9.24B | 8.69B | 6.81B | 6.02B | 9.16B | 7.28B | 6.76B | 6.20B | 8.31B | 7.67B | 5.95B | 4.74B | 8.10B | 5.54B | 6.31B | 3.62B | 7.51B | 6.54B | 6.85B | 6.15B | 7.58B | 6.49B | 7.15B |
|
Research & Development
|
1.14B | 1.15B | 1.11B | 1.80B | 1.20B | 1.20B | 1.26B | 1.27B | 1.21B | 1.27B | 1.31B | 1.26B | 1.38B | 1.46B | 1.44B | 1.56B | 1.53B | 1.49B | 1.57B | 1.55B | 1.53B | 1.62B | 1.63B | 1.66B | 1.60B | 1.66B | 1.63B | 1.70B | 1.65B | 1.66B | 1.69B | 1.70B | 1.66B | 1.70B | 1.76B | 1.79B | 1.76B | 1.80B | 1.81B | 1.83B | 1.72B | 1.72B | 1.78B | 1.85B | 1.72B | 1.74B | 1.89B | 2.03B | 1.85B | 1.90B | 2.00B | 2.08B | 2.02B | 2.07B | 2.15B | 2.36B | 2.13B | 2.31B | 2.26B | 2.41B | 2.25B | 2.24B | 2.27B | 2.28B | 2.38B | 2.29B | 2.33B |
|
Wages, Salaries and Other
|
6.24B | 6.36B | 6.14B | 6.26B | 6.16B | 5.96B | 6.12B | 6.19B | 6.41B | 6.67B | 6.22B | 6.31B | 6.38B | 6.11B | 6.11B | 6.54B | 6.33B | 6.08B | 5.83B | 5.73B | 6.01B | 6.03B | 6.11B | 5.81B | 5.52B | 5.48B | 5.32B | 5.45B | 5.56B | 5.23B | 5.20B | 4.98B | 5.53B | 5.46B | 5.30B | 4.88B | 5.81B | 5.45B | 5.32B | 4.58B | 5.66B | 5.38B | 5.33B | 5.07B | 5.65B | 5.62B | 5.59B | 5.34B | 6.00B | 5.98B | 6.06B | 7.09B | 6.82B | 6.47B | 6.75B | 6.62B | 7.54B | 7.39B | 7.42B | 6.88B | 7.67B | 6.89B | 7.06B | 6.92B | 7.46B | 7.63B | 7.47B |
|
Rent Expense
|
1.08B | 1.09B | 1.03B | 0.49B | 0.83B | 0.82B | 0.84B | 0.84B | 0.82B | 0.83B | 0.86B | 0.79B | 0.80B | 0.80B | 0.84B | 0.83B | 0.84B | 0.76B | 0.76B | 0.80B | 0.81B | 0.82B | 0.80B | 0.75B | 0.71B | 0.74B | 0.72B | 0.71B | 0.65B | 0.64B | 0.62B | 0.62B | 0.62B | 0.60B | 0.61B | 0.62B | 0.59B | 0.57B | 0.56B | 0.60B | 0.56B | 0.57B | 0.58B | 0.61B | 0.56B | 0.56B | 0.57B | 0.63B | 0.58B | 0.56B | 0.56B | 0.62B | 0.54B | 0.62B | 0.56B | 0.60B | 0.60B | 0.59B | 0.62B | 0.69B | 0.58B | 0.60B | 0.61B | 0.65B | 0.57B | 0.61B | 0.61B |
|
Restructuring Costs
|
-0.01B | -0.03B | -0.03B | -0.03B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.23B | 0.04B | 0.01B | 1.04B | -0.00B | -0.00B | -0.01B |
|
Other Operating Expenses
|
9.47B | 9.79B | 9.71B | 10.05B | 9.49B | 9.85B | 9.43B | 10.36B | 10.29B | 10.83B | 10.29B | 11.16B | 10.00B | 9.73B | 9.81B | 11.32B | 9.91B | 9.90B | 9.35B | 9.95B | 9.81B | 13.08B | 10.52B | 12.02B | 8.57B | 8.54B | 8.32B | 8.73B | 8.22B | 8.07B | 8.09B | 7.79B | 8.44B | 8.46B | 8.04B | 7.92B | 8.57B | 8.35B | 7.94B | 7.46B | 8.30B | 8.21B | 8.10B | 7.99B | 8.58B | 8.43B | 8.87B | 8.78B | 8.98B | 9.02B | 9.22B | 10.83B | 10.61B | 9.71B | 10.05B | 10.03B | 10.56B | 10.67B | 10.63B | 12.11B | 11.05B | 10.38B | 10.26B | 9.52B | 10.47B | 10.67B | 11.36B |
|
Operating Expenses
|
11.69B | 12.00B | 11.82B | 12.31B | 11.52B | 11.87B | 11.52B | 12.47B | 12.33B | 12.94B | 12.46B | 13.21B | 12.18B | 11.99B | 12.09B | 13.71B | 12.29B | 12.15B | 11.68B | 12.29B | 12.15B | 15.52B | 12.96B | 14.43B | 10.88B | 10.93B | 10.67B | 11.13B | 10.52B | 10.37B | 10.40B | 10.12B | 10.72B | 10.76B | 10.42B | 10.33B | 10.93B | 10.71B | 10.31B | 9.89B | 10.58B | 10.50B | 10.46B | 10.45B | 10.87B | 10.73B | 11.34B | 11.44B | 11.41B | 11.47B | 11.78B | 13.53B | 13.16B | 12.39B | 12.75B | 12.98B | 13.29B | 13.57B | 13.51B | 16.00B | 14.11B | 13.25B | 13.14B | 13.49B | 13.43B | 13.58B | 14.29B |
|
Operating Income
|
12.50B | 17.66B | 8.24B | -7.20B | 13.62B | 9.99B | 8.99B | 5.66B | 7.14B | 7.47B | 8.11B | 3.73B | 6.71B | 6.18B | 1.39B | 3.99B | 7.73B | 8.14B | 6.02B | 5.29B | 7.85B | 3.72B | 6.53B | 3.27B | 8.65B | 8.36B | 7.83B | 7.16B | 6.94B | 7.13B | 7.32B | 6.86B | 7.61B | 7.37B | 7.97B | -0.20B | 6.09B | 5.95B | 6.10B | 5.31B | 6.01B | 6.17B | 6.02B | 5.70B | 10.06B | 9.29B | 6.28B | 5.35B | 8.20B | 6.27B | 5.65B | 3.46B | 5.99B | 7.22B | 5.73B | 5.00B | 8.13B | 5.85B | 6.60B | 1.42B | 6.88B | 6.77B | 7.04B | 6.38B | 8.15B | 8.06B | 7.78B |
|
EBIT
|
12.50B | 17.66B | 8.24B | -7.20B | 13.62B | 9.99B | 8.99B | 5.66B | 7.14B | 7.47B | 8.11B | 3.73B | 6.71B | 6.18B | 1.39B | 3.99B | 7.73B | 8.14B | 6.02B | 5.29B | 7.85B | 3.72B | 6.53B | 3.27B | 8.65B | 8.36B | 7.83B | 7.16B | 6.94B | 7.13B | 7.32B | 6.86B | 7.61B | 7.37B | 7.97B | -0.20B | 6.09B | 5.95B | 6.10B | 5.31B | 6.01B | 6.17B | 6.02B | 5.70B | 10.06B | 9.29B | 6.28B | 5.35B | 8.20B | 6.27B | 5.65B | 3.46B | 5.99B | 7.22B | 5.73B | 5.00B | 8.13B | 5.85B | 6.60B | 1.42B | 6.88B | 6.77B | 7.04B | 6.38B | 8.15B | 8.06B | 7.78B |
|
Other Non Operating Income
|
| | | | | | | | | | 1.35B | 1.55B | 0.15B | 0.59B | -0.96B | 0.45B | 0.83B | 1.07B | 0.64B | 0.56B | 0.89B | 0.58B | 1.07B | 0.68B | 1.33B | 0.66B | 1.46B | 2.51B | 1.23B | 0.59B | 0.10B | 0.24B | 0.25B | -0.11B | 0.27B | 1.03B | 0.38B | 0.55B | 0.51B | 0.22B | 0.13B | 0.72B | -0.00B | 0.60B | -0.27B | 0.11B | 0.38B | 0.21B | 0.28B | 0.45B | 0.03B | 0.40B | 0.20B | -0.17B | 0.30B | -0.35B | 0.91B | -0.09B | 0.18B | -0.93B | 0.48B | 0.06B | 0.33B | -0.49B | -0.15B | -0.88B | 0.29B |
|
Non Operating Income
|
| | | | | | | | | | 1.35B | 1.55B | 0.15B | 0.59B | -0.96B | 0.45B | 0.83B | 1.07B | 0.64B | 0.56B | 0.89B | 0.58B | 1.07B | 0.68B | 1.33B | 0.66B | 1.46B | 2.51B | 1.23B | 0.59B | 0.10B | 0.24B | 0.25B | -0.11B | 0.27B | 1.03B | 0.38B | 0.55B | 0.51B | 0.22B | 0.13B | 0.72B | -0.00B | 0.60B | -0.27B | 0.11B | 0.38B | 0.21B | 0.28B | 0.45B | 0.03B | 0.40B | 0.20B | -0.17B | 0.30B | -0.35B | 0.91B | -0.09B | 0.18B | -0.93B | 0.48B | 0.06B | 0.33B | -0.49B | -0.15B | -0.88B | 0.29B |
|
EBT
|
2.53B | 5.29B | -0.53B | -15.09B | 5.29B | 3.54B | 3.30B | 1.06B | 4.22B | 4.30B | 5.02B | 1.09B | 4.04B | 3.70B | -1.01B | 1.09B | 5.50B | 6.32B | 4.27B | 3.41B | 6.08B | 2.17B | 4.98B | 1.46B | 6.94B | 6.89B | 6.19B | 4.81B | 4.99B | 5.77B | 5.62B | 5.10B | 5.98B | 5.68B | 6.00B | 5.10B | 6.09B | 5.95B | 6.10B | 5.31B | 6.01B | 6.17B | 6.02B | 5.70B | 3.13B | 1.11B | 3.95B | 5.44B | 10.31B | 7.35B | 5.86B | 3.95B | 5.27B | 5.97B | 4.39B | 3.18B | 6.18B | 4.04B | 4.79B | -2.10B | 4.54B | 4.31B | 4.39B | 3.80B | 5.45B | 5.22B | 5.35B |
|
Tax Provisions
|
0.83B | 0.91B | -1.12B | -7.35B | 1.04B | 0.81B | 0.70B | -0.31B | 1.19B | 0.97B | 1.28B | 0.09B | 1.00B | 0.72B | -1.49B | -0.21B | 1.57B | 2.13B | 1.08B | 1.09B | 2.13B | 1.92B | 2.07B | 1.08B | 2.12B | 2.04B | 1.88B | 1.40B | 1.48B | 1.72B | 1.73B | 1.51B | 1.86B | 1.79B | 1.87B | 23.86B | 1.44B | 1.44B | 1.47B | 1.00B | 1.27B | 1.37B | 1.08B | 0.70B | 0.58B | 0.05B | 0.78B | 1.12B | 2.33B | 1.16B | 1.19B | 0.77B | 0.94B | 1.18B | 0.88B | 0.64B | 1.53B | 1.09B | 1.20B | -0.30B | 1.14B | 1.05B | 1.12B | 0.91B | 1.34B | 1.19B | 1.56B |
|
Profit After Tax
|
1.69B | 4.39B | 0.59B | -7.74B | 4.46B | 2.73B | 2.60B | 1.47B | 3.07B | 3.40B | 3.77B | 1.00B | 3.06B | 2.99B | 0.49B | 1.31B | 3.93B | 4.22B | 3.28B | 2.50B | 3.99B | 0.25B | 2.92B | 0.38B | 4.82B | 4.86B | 4.31B | 3.40B | 3.51B | 4.05B | 3.89B | 3.59B | 4.12B | 3.90B | 4.14B | -18.89B | 4.65B | 4.52B | 4.63B | 4.31B | 4.74B | 4.81B | 4.94B | 5.00B | 2.55B | 1.06B | 3.18B | 4.33B | 7.98B | 6.20B | 4.67B | 3.18B | 4.33B | 4.79B | 3.52B | 2.54B | 4.65B | 2.95B | 3.59B | -1.81B | 3.41B | 3.26B | 3.27B | 2.89B | 4.11B | 4.03B | 3.79B |
|
Equity Income
|
| 4.59B | 0.31B | -12.24B | 2.22B | 5.05B | -1.10B | 0.75B | -3.28B | -2.49B | -1.17B | -1.26B | 3.09B | 0.11B | 2.38B | -10.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | -1.49B | 0.26B |
|
Net Income - Minority
|
| | | | | | | | | | | -1.77B | | | | -1.95B | -1.98B | | -1.89B | -1.79B | -1.78B | -1.74B | -1.62B | -1.51B | -1.40B | -1.39B | -1.29B | -1.24B | -1.24B | -1.13B | -1.11B | | -1.02B | -1.09B | -0.99B | -0.93B | -0.95B | -0.87B | -0.86B | | -0.76B | -0.75B | -0.70B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.02B | -0.03B | 0.07B | 0.07B | 0.03B | 0.03B | 0.06B | 0.16B | 0.07B | 0.06B | -0.03B | 0.04B | 0.13B | 0.04B | 0.03B | 0.03B | 0.09B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | -0.00B | 0.02B | 0.02B | 0.03B | 0.00B | -0.02B | 0.03B | 0.01B | 0.01B | 0.02B | -0.01B | | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.01B | 0.04B |
|
Income from Continuing Operations
|
1.69B | 4.39B | 0.59B | -7.74B | 4.25B | 2.73B | 2.60B | 1.37B | 3.03B | 3.33B | 3.74B | 1.00B | 3.04B | 2.98B | 0.48B | 1.31B | 3.93B | 4.19B | 3.19B | 2.32B | 3.95B | 0.25B | 2.92B | 0.38B | 4.82B | 4.86B | 4.31B | 3.40B | 3.51B | 4.05B | 3.89B | 3.59B | 4.12B | 3.88B | 4.14B | -18.77B | 4.65B | 4.50B | 4.63B | 4.30B | 4.74B | 4.79B | 4.94B | 5.00B | 2.55B | 1.06B | 3.18B | 4.33B | 7.98B | 6.19B | 4.67B | 3.18B | 4.33B | 4.79B | 3.52B | 2.54B | 4.65B | 2.95B | 3.58B | -1.81B | 3.41B | 3.26B | 3.27B | 2.89B | 4.11B | 4.03B | 3.79B |
|
Consolidated Net Income
|
-0.12B | -0.14B | -0.42B | 0.23B | 0.21B | -0.00B | -0.37B | 0.10B | 0.04B | 0.07B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.09B | -0.03B | 0.03B | 0.09B | 0.18B | 0.04B | -0.02B | -0.02B | -0.00B | -0.01B | 0.01B | -0.01B | -0.04B | -0.00B | -0.02B | -0.03B | -0.00B | -0.02B | 0.02B | -0.01B | -0.11B | -0.01B | 0.01B | -0.01B | -0.01B | -0.00B | 0.02B | -0.01B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | | -0.00B | -0.26B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | | -0.00B | | -0.00B |
|
Income towards Parent Company
|
-0.12B | -0.14B | -0.42B | 0.23B | 0.21B | -0.00B | -0.37B | 0.10B | 0.04B | 0.07B | 0.00B | -1.76B | 0.01B | 0.01B | 0.01B | -2.03B | -2.01B | 0.03B | -1.80B | -1.61B | -1.74B | -1.76B | -1.64B | -1.51B | -1.41B | -1.38B | -1.30B | -1.28B | -1.24B | -1.16B | -1.15B | -0.00B | -1.04B | -1.07B | -0.99B | -1.04B | -0.96B | -0.86B | -0.87B | -0.01B | -0.77B | -0.73B | -0.71B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | | -0.00B | -0.26B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | | -0.00B | | -0.00B |
|
Net Income towards Common Stockholders
|
-0.12B | -0.14B | -0.42B | 0.23B | 0.21B | -0.00B | -0.37B | 0.10B | 0.04B | 0.07B | 0.00B | -1.76B | 0.01B | 0.01B | 0.01B | -2.03B | -2.01B | 0.03B | -1.80B | -1.61B | -1.74B | -1.76B | -1.64B | -1.51B | -1.41B | -1.38B | -1.30B | -1.28B | -1.24B | -1.16B | -1.15B | -0.00B | -1.04B | -1.07B | -0.99B | -1.04B | -0.96B | -0.86B | -0.87B | -0.01B | -0.77B | -0.73B | -0.71B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | | -0.00B | -0.26B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | | -0.00B | | -0.00B |
|
EPS (Basic)
|
-0.18 | 0.51 | -0.27 | 0.20 | 1.55 | 0.93 | 0.85 | 0.03 | 1.02 | 1.12 | 1.27 | -0.60 | 0.98 | 0.98 | 0.15 | -0.69 | 1.24 | 1.35 | 1.01 | -0.53 | 1.24 | 0.03 | 0.89 | -0.50 | 1.51 | 1.52 | 1.36 | -0.43 | 1.11 | 1.25 | 1.25 | 0.00 | 1.36 | 1.28 | 1.42 | -0.39 | 1.68 | 1.63 | 1.74 | 0.00 | 1.88 | 1.95 | 2.09 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 3.64 | 2.87 | 2.17 | 1.47 | 2.03 | 2.32 | 1.64 | 1.17 | 2.21 | 0.00 | 1.64 | -1.12 | 1.60 | 1.54 | 1.53 | 1.36 | 0.00 | 1.98 | 1.89 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | 0.51 | -0.27 | 0.19 | 1.50 | 0.90 | 0.83 | 0.03 | 0.99 | 1.09 | 1.23 | -0.59 | 0.95 | 0.95 | 0.15 | -0.67 | 1.24 | 1.34 | 1.00 | -0.53 | 1.23 | 0.03 | 0.88 | -0.50 | 1.51 | 1.51 | 1.36 | -0.43 | 1.11 | 1.25 | 1.25 | 0.00 | 1.36 | 1.28 | 1.42 | -0.39 | 1.68 | 1.63 | 1.74 | 0.00 | 1.87 | 1.95 | 2.08 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 3.62 | 2.85 | 2.15 | 1.46 | 2.02 | 2.30 | 1.63 | 1.16 | 2.19 | 0.00 | 1.63 | -1.10 | 1.58 | 1.52 | 1.51 | 1.34 | 0.00 | 1.96 | 1.86 |
|
Shares Outstanding (Weighted Average)
|
5.38B | 5.40B | 12.10B | 1.16B | 28.44B | | | 2.88B | | | | 2.91B | | | | 2.93B | | 3.04B | 3.04B | 3.04B | 3.04B | 3.04B | 3.03B | 3.03B | 3.03B | 3.03B | 3.02B | 3.00B | 2.94B | 2.93B | 2.91B | 2.89B | 2.77B | 2.75B | 2.73B | 2.70B | 2.56B | 2.55B | 2.52B | 2.49B | 2.34B | 2.31B | 2.28B | 2.25B | 2.10B | 2.09B | 2.09B | 2.09B | 2.08B | 2.07B | 2.05B | 2.03B | 1.97B | 1.96B | 1.95B | 1.95B | 1.94B | 1.94B | 1.94B | 1.93B | 1.91B | 1.91B | 1.91B | 1.90B | 1.88B | 1.87B | 1.85B |
|
Shares Outstanding (Diluted Average)
|
5.95B | 5.97B | 12.22B | 1.21B | 29.33B | | | 2.97B | | | | 3.00B | | | | 3.02B | | 3.05B | 3.04B | 3.04B | 3.04B | 3.04B | 3.04B | 3.04B | 3.04B | 3.03B | 3.02B | 3.01B | 2.94B | 2.93B | 2.91B | 2.89B | 2.77B | 2.75B | 2.73B | 2.70B | 2.56B | 2.55B | 2.53B | 2.49B | 2.34B | 2.32B | 2.30B | 2.27B | 2.11B | 2.10B | 2.10B | 2.10B | 2.10B | 2.08B | 2.07B | 2.05B | 1.99B | 1.97B | 1.97B | 1.96B | 1.96B | 1.97B | 1.96B | 1.96B | 1.94B | 1.95B | 1.94B | 1.94B | 1.92B | 1.91B | 1.89B |
|
EBITDA
|
12.50B | 17.66B | 8.24B | -7.20B | 13.62B | 9.99B | 8.99B | 5.66B | 7.14B | 7.47B | 8.11B | 3.73B | 6.71B | 6.18B | 1.39B | 3.99B | 7.73B | 8.14B | 6.02B | 5.29B | 7.85B | 3.72B | 6.53B | 3.27B | 8.65B | 8.36B | 7.83B | 7.16B | 6.94B | 7.13B | 7.32B | 6.86B | 7.61B | 7.37B | 7.97B | -0.20B | 6.09B | 5.95B | 6.10B | 5.31B | 6.01B | 6.17B | 6.02B | 5.70B | 10.06B | 9.29B | 6.28B | 5.35B | 8.20B | 6.27B | 5.65B | 3.46B | 5.99B | 7.22B | 5.73B | 5.00B | 8.13B | 5.85B | 6.60B | 1.42B | 6.88B | 6.77B | 7.04B | 6.38B | 8.15B | 8.06B | 7.78B |
|
Tax Rate
|
33.02% | 17.13% | 212.10% | 48.72% | 19.60% | 22.94% | 21.16% | -29.53% | 28.11% | 22.49% | 25.46% | 8.36% | 24.67% | 19.42% | 148.07% | -19.54% | 28.54% | 33.68% | 25.32% | 31.93% | 35.03% | 88.36% | 41.49% | 73.77% | 30.56% | 29.53% | 30.40% | 29.18% | 29.66% | 29.86% | 30.84% | 29.59% | 31.15% | 31.61% | 31.08% | 468.01% | 23.66% | 24.29% | 24.10% | 18.87% | 21.21% | 22.27% | 17.92% | 12.33% | 18.54% | 4.69% | 19.65% | 20.51% | 22.62% | 15.72% | 20.35% | 19.52% | 17.87% | 19.80% | 20.00% | 20.15% | 24.76% | 26.97% | 25.13% | 14.08% | 25.00% | 24.29% | 25.42% | 23.99% | 24.60% | 22.72% | 29.14% |