|
Provisions
|
| | | | | | | | | | | | 0.01B | 0.04B | 0.03B | 0.07B | 0.03B | 0.01B | 0.08B | -0.01B | -0.03B | 0.01B | 0.00B | 0.04B | 0.06B | 0.00B | 0.01B | 0.04B | 0.13B | 0.02B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | -0.02B | 0.02B | -0.05B | 0.00B | 0.01B | 0.03B | 0.01B | 0.03B | 0.05B | 0.29B | 0.25B | 0.06B | -0.04B | -0.06B | 0.02B | 0.01B | -0.01B | 0.04B | 0.09B | 0.01B | 0.08B | 0.20B | 0.14B | 0.12B | 0.03B | -0.02B | 0.09B | 0.02B | 0.07B | 0.08B | 0.14B | 0.01B |
|
Revenue
|
2.90B | 5.20B | 8.47B | 6.68B | 8.99B | 7.92B | 6.73B | 7.74B | 7.56B | 9.20B | 9.80B | 5.67B | 6.92B | 6.94B | 5.28B | 6.96B | 8.17B | 8.52B | 7.96B | 7.84B | 9.00B | 8.61B | 8.91B | 7.76B | 9.91B | 9.74B | 7.77B | 7.74B | 7.79B | 8.91B | 8.91B | 9.02B | 9.74B | 9.50B | 9.20B | 9.50B | 11.08B | 10.61B | 9.87B | 8.55B | 10.29B | 10.24B | 10.03B | 10.86B | 9.78B | 13.66B | 11.72B | 13.64B | 15.72B | 14.76B | 14.75B | 14.52B | 14.80B | 13.13B | 12.99B | 12.75B | 14.52B | 13.46B | 13.27B | 12.90B | 15.14B | 15.02B | 15.38B | 16.22B | 17.74B | 16.79B | 18.22B |
|
Interest income - Loans
|
| 0.09B | 0.04B | 0.11B | 0.07B | 0.07B | 0.09B | 0.08B | 0.10B | 0.08B | 0.11B | 0.10B | 0.12B | 0.14B | 0.16B | 0.23B | 0.24B | 0.28B | 0.30B | 0.33B | 0.35B | 0.36B | 0.47B | 0.47B | 0.47B | 0.53B | 0.56B | 0.59B | 0.65B | 0.68B | 0.70B | 0.70B | 0.75B | 0.80B | 0.85B | 0.90B | 0.94B | 1.07B | 1.08B | 1.15B | 1.20B | 1.20B | 1.21B | 1.18B | 1.15B | 1.05B | 0.97B | 0.97B | 0.99B | 1.04B | 1.06B | 1.12B | 1.16B | 1.40B | 1.91B | 2.52B | 2.81B | 3.04B | 3.24B | 3.32B | 3.31B | 3.48B | 3.56B | 3.43B | 3.33B | 3.46B | 3.62B |
|
Interest Income - Debt Securities
|
0.27B | 1.12B | 1.01B | 1.92B | 1.13B | 1.06B | 1.09B | 0.64B | 0.92B | 0.93B | 0.90B | 0.85B | 0.79B | 0.66B | 0.98B | 0.35B | 0.60B | 0.69B | 0.83B | 2.09B | 0.49B | 0.55B | 0.61B | 3.56B | 0.67B | 0.56B | 0.85B | 0.55B | 0.49B | 0.47B | 0.53B | 0.69B | 0.54B | 0.60B | 0.57B | 0.67B | 0.65B | 0.67B | 0.57B | 0.59B | 0.55B | 0.59B | 0.66B | 0.52B | 0.69B | 0.76B | 0.73B | 0.94B | 0.86B | 0.83B | 1.01B | 0.99B | 0.86B | 1.02B | 0.83B | 0.88B | 0.92B | 0.95B | 0.85B | 1.42B | 0.86B | 0.94B | 0.86B | 1.07B | 0.91B | 1.04B | 1.06B |
|
Interest Income - Deposits
|
| 0.11B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.06B | 0.07B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Fed Funds
|
| 0.44B | 0.19B | 0.08B | 0.15B | 0.17B | 0.19B | 0.26B | 0.28B | 0.33B | 0.11B | 0.17B | 0.11B | 0.05B | 0.06B | 0.14B | 0.09B | 0.07B | 0.00B | 0.00B | -0.01B | | -0.10B | -0.13B | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Trading Account Assets
|
| | | | | | | | | | | | | | | | | | 0.49B | 0.55B | 0.51B | 0.53B | 0.51B | 0.59B | 0.59B | 0.56B | 0.57B | 0.56B | 0.58B | 0.53B | 0.53B | 0.48B | 0.46B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
| 0.29B | 0.59B | -0.39B | 0.33B | 0.35B | 0.38B | 0.86B | 0.44B | 0.48B | 0.51B | 0.40B | 0.41B | 0.38B | 0.38B | 0.32B | 0.33B | 0.32B | 0.32B | 0.28B | 0.31B | 0.32B | 0.32B | 0.24B | 0.30B | 0.24B | 0.18B | 0.27B | 0.31B | 0.29B | 0.31B | 0.33B | 0.39B | 0.42B | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.81B | 0.93B | 0.92B | 0.90B | 0.73B | 0.68B | 0.75B | 0.66B | 0.63B | 0.61B |
|
Interest Income - Total
|
2.25B | 1.65B | 1.85B | 1.75B | 1.74B | 1.75B | 1.85B | 1.97B | 1.86B | 1.96B | 1.75B | 1.66B | 1.54B | 1.32B | 1.38B | 1.45B | 1.39B | 1.27B | 1.26B | 1.34B | 1.34B | 1.25B | 1.38B | 1.44B | 1.48B | 1.39B | 1.45B | 1.51B | 1.75B | 1.67B | 1.73B | 1.87B | 1.97B | 2.11B | 2.34B | 2.59B | 2.86B | 3.29B | 3.63B | 4.11B | 4.29B | 4.51B | 4.35B | 3.95B | 3.50B | 2.36B | 2.06B | 2.25B | 2.44B | 2.21B | 2.35B | 2.41B | 2.65B | 3.61B | 6.10B | 9.23B | 9.98B | 10.91B | 12.13B | 12.83B | 12.93B | 13.53B | 14.19B | 13.49B | 13.75B | 14.90B | 15.46B |
|
Interest Expense - Deposits
|
| 0.13B | 0.14B | 0.42B | 0.17B | 0.08B | 0.03B | 0.12B | 0.07B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.06B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.06B | 0.10B | 0.16B | 0.27B | 0.38B | 0.45B | 0.46B | 0.49B | 0.51B | 0.42B | 0.41B | 0.22B | 0.18B | 0.15B | 0.12B | 0.11B | 0.10B | 0.08B | 0.07B | 0.14B | 0.48B | 1.14B | 1.57B | 1.95B | 2.27B | 2.42B | 2.48B | 2.55B | 2.75B | 2.59B | 2.52B | 2.60B | 2.82B |
|
Interest Expense - Debt
|
| 1.43B | 1.13B | 1.00B | 1.06B | 1.15B | 1.28B | 1.10B | 1.31B | 1.29B | 1.25B | 1.05B | 1.25B | 1.09B | 1.26B | 1.02B | 0.96B | 0.92B | 0.96B | 0.92B | 0.93B | 0.93B | 0.86B | 0.88B | 0.93B | 0.92B | 0.91B | 0.75B | 0.96B | 0.85B | 0.81B | 0.97B | 1.02B | 1.07B | 1.11B | 1.09B | 1.14B | 1.26B | 1.29B | 1.35B | 1.38B | 1.34B | 1.22B | 1.11B | 1.00B | 0.82B | 0.71B | 0.72B | 0.71B | 0.72B | 0.60B | 0.69B | 0.69B | 0.93B | 1.37B | 2.06B | 2.51B | 2.77B | 2.99B | 3.17B | 3.22B | 3.33B | 3.43B | 3.26B | 3.02B | 3.20B | 3.18B |
|
Interest Expense - Fed Funds
|
| 0.46B | 0.28B | 0.23B | 0.29B | 0.42B | 0.40B | 0.49B | 0.47B | 0.68B | 0.39B | 0.39B | 0.46B | 0.53B | 0.45B | 0.36B | 0.45B | 0.37B | 0.36B | 0.34B | 0.33B | 0.30B | 0.30B | 0.29B | 0.31B | 0.23B | | | 0.26B | 0.26B | | | 0.25B | 0.34B | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.02B | 0.01B | 0.05B | 0.17B | 0.50B | 1.03B | 1.22B | 1.45B | 1.90B | 2.17B | 2.40B | 2.72B | 2.99B | 2.67B | 3.07B | 3.36B | 3.39B |
|
Interest Expense - Others
|
| 0.25B | -0.20B | -0.46B | -0.16B | -0.05B | 0.04B | -0.03B | -0.01B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
2.31B | 1.84B | 1.35B | 1.19B | 1.37B | 1.61B | 1.75B | 1.69B | 1.85B | 2.03B | 1.61B | 1.39B | 1.60B | 1.48B | 1.53B | 1.28B | 1.21B | 1.06B | 1.15B | 1.05B | 1.03B | 0.98B | 0.83B | 0.83B | 0.89B | 0.69B | 0.69B | 0.48B | 0.85B | 0.75B | 0.73B | 0.98B | 1.19B | 1.35B | 1.56B | 1.59B | 1.89B | 2.39B | 2.69B | 3.12B | 3.28B | 3.48B | 3.13B | 2.52B | 2.15B | 0.76B | 0.57B | 0.37B | 0.41B | 0.35B | 0.29B | 0.32B | 0.43B | 1.33B | 3.59B | 6.91B | 7.63B | 8.90B | 10.15B | 10.93B | 11.13B | 11.46B | 11.99B | 10.94B | 11.39B | 12.56B | 12.96B |
|
Interest Income - Net
|
-0.07B | -0.22B | 0.50B | 0.56B | 0.38B | 0.15B | 0.11B | 0.26B | 0.01B | -0.07B | 0.14B | 0.27B | -0.06B | -0.16B | -0.16B | 0.17B | 0.18B | 0.20B | 0.11B | 0.28B | 0.31B | 0.27B | 0.56B | 0.60B | 0.60B | 0.70B | 0.76B | 1.04B | 0.90B | 0.91B | 1.00B | 0.88B | 0.77B | 0.75B | 0.78B | 0.99B | 0.97B | 0.91B | 0.94B | 0.99B | 1.01B | 1.03B | 1.22B | 1.43B | 1.36B | 1.60B | 1.49B | 1.87B | 2.03B | 1.86B | 2.06B | 2.09B | 2.22B | 2.28B | 2.51B | 2.32B | 2.35B | 2.01B | 1.98B | 1.90B | 1.80B | 2.07B | 2.20B | 2.55B | 2.35B | 2.35B | 2.49B |
|
Financial Services Fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 1.06B | 1.17B | 1.04B | 0.93B | 1.05B | 0.97B | 0.98B | 0.99B | 0.98B | 1.36B | 1.10B | 1.04B | 1.35B | 1.63B | 1.31B | 1.28B | 1.31B | 1.42B | 1.22B | 1.13B | 1.17B | 1.24B | 1.09B | 1.10B | 1.11B | 1.23B | 1.18B | 1.29B | 1.39B | 1.48B | 1.43B | 1.47B |
|
Service Charges
|
0.77B | 0.97B | 1.24B | 1.25B | 1.26B | 1.31B | 1.07B | 1.28B | 1.44B | 1.28B | 1.48B | 1.15B | 1.18B | 1.04B | 0.99B | 1.05B | 1.17B | 1.22B | 1.08B | 1.17B | 1.22B | 1.14B | 1.12B | 1.24B | 1.19B | 1.16B | 1.11B | 1.09B | 1.05B | 1.02B | 0.99B | 1.04B | 1.03B | 1.03B | 0.94B | 1.06B | 1.17B | 1.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
-1.15B | 1.27B | 1.21B | 1.67B | 1.06B | 1.08B | 1.22B | 1.76B | 1.21B | 1.70B | 1.03B | 1.05B | 1.06B | 1.10B | 1.15B | 1.44B | 1.22B | 1.30B | 1.16B | 1.56B | 1.31B | 1.63B | 1.55B | 1.46B | 1.36B | 1.61B | 1.31B | 1.31B | 1.11B | 1.22B | 1.23B | 1.38B | 1.54B | 1.53B | 1.38B | 1.55B | 1.63B | 1.79B | 1.57B | 1.49B | 1.24B | 1.59B | 1.64B | 1.70B | 1.27B | 2.14B | 1.83B | 2.44B | 2.84B | 2.56B | 3.01B | 2.58B | 1.76B | 1.15B | 1.37B | 1.32B | 1.33B | 1.16B | 1.05B | 1.42B | 1.59B | 1.74B | 1.59B | 1.79B | 1.71B | 1.64B | 2.27B |
|
Asset Management
|
0.87B | 1.16B | 1.89B | 1.93B | 1.96B | 1.97B | 1.94B | 1.97B | 2.08B | 2.17B | 2.15B | 2.00B | 2.15B | 2.27B | 2.26B | 2.33B | 2.35B | 2.40B | 2.39B | 2.50B | 2.55B | 2.62B | 2.72B | 2.68B | 2.68B | 2.74B | 2.73B | 2.61B | 2.62B | 2.64B | 2.69B | 2.75B | 2.77B | 2.90B | 3.03B | 3.10B | 3.19B | 3.19B | 3.25B | 3.27B | 3.05B | 3.22B | 3.36B | 3.45B | 3.42B | 3.27B | 3.66B | 3.93B | 4.40B | 4.97B | 5.20B | 5.39B | 5.12B | 4.91B | 4.74B | 4.80B | 4.73B | 4.82B | 5.03B | 5.04B | 5.27B | 5.42B | 5.75B | 6.06B | 5.96B | 5.95B | 6.44B |
|
Trading Income
|
1.35B | 1.73B | 3.40B | 1.19B | 3.76B | 3.35B | 1.44B | 0.84B | 2.98B | 3.48B | 4.96B | 0.96B | 2.40B | 2.47B | 0.61B | 1.51B | 2.69B | 2.89B | 2.26B | 1.51B | 2.96B | 2.52B | 2.45B | 1.45B | 3.65B | 2.97B | 2.03B | 1.47B | 2.06B | 2.75B | 2.61B | 2.79B | 3.23B | 2.93B | 2.70B | 2.25B | 3.77B | 3.29B | 2.75B | 1.74B | 3.44B | 2.73B | 2.61B | 2.49B | 2.80B | 4.80B | 3.15B | 3.23B | 4.22B | 3.33B | 2.86B | 2.39B | 3.98B | 3.60B | 3.33B | 3.02B | 4.48B | 3.80B | 3.68B | 3.31B | 4.85B | 4.13B | 4.00B | 3.78B | 5.11B | 4.75B | 5.02B |
|
Other Non-Interest Income
|
0.25B | 0.39B | 0.14B | -0.07B | 0.29B | 0.16B | 0.19B | 0.60B | -0.47B | 0.24B | 0.35B | 0.16B | 0.15B | 0.16B | 0.14B | 0.19B | -0.02B | 0.30B | 0.23B | 0.30B | 0.29B | 0.21B | 0.37B | 0.22B | 0.17B | 0.30B | 0.16B | 0.19B | 0.13B | 0.24B | 0.31B | 0.19B | 0.23B | 0.20B | 0.20B | 0.22B | 0.21B | 0.24B | 0.30B | -0.01B | 0.30B | 0.25B | 0.16B | 0.18B | -0.46B | 0.47B | 0.21B | 0.41B | 0.28B | 0.34B | 0.29B | 0.13B | 0.23B | 0.22B | 0.21B | 0.29B | 0.25B | 0.49B | 0.30B | -0.06B | 0.27B | 0.32B | 0.24B | 0.44B | 0.75B | 0.30B | 0.28B |
|
Non-Interest Income
|
2.96B | 5.39B | 7.97B | 6.12B | 8.61B | 7.78B | 6.62B | 7.48B | 7.55B | 9.27B | 9.66B | 5.41B | 6.98B | 7.10B | 5.44B | 6.79B | 7.99B | 8.32B | 7.85B | 7.56B | 8.69B | 8.34B | 8.35B | 7.16B | 9.31B | 9.04B | 7.00B | 6.70B | 6.89B | 8.00B | 7.91B | 8.14B | 8.97B | 8.75B | 8.41B | 8.51B | 10.10B | 9.70B | 8.94B | 7.56B | 9.27B | 9.21B | 8.81B | 9.42B | 8.42B | 12.06B | 10.23B | 11.77B | 13.69B | 12.89B | 12.69B | 12.44B | 12.59B | 10.85B | 10.48B | 10.43B | 12.17B | 11.45B | 11.30B | 11.00B | 13.34B | 12.95B | 13.19B | 13.67B | 15.39B | 14.45B | 15.73B |
|
Research & Development
|
0.28B | 0.31B | 0.36B | 0.41B | 0.40B | 0.42B | 0.41B | 0.42B | 0.44B | 0.44B | 0.46B | 0.47B | 0.46B | 0.49B | 0.49B | 0.47B | 0.45B | 0.47B | 0.40B | 0.45B | 0.42B | 0.41B | 0.40B | 0.40B | 0.41B | 0.44B | 0.45B | 0.47B | 0.44B | 0.43B | 0.46B | 0.46B | 0.43B | 0.43B | 0.46B | 0.47B | 0.48B | 0.50B | 0.51B | 0.53B | 0.53B | 0.54B | 0.56B | 0.57B | 0.56B | 0.59B | 0.62B | 0.70B | 0.73B | 0.77B | 0.79B | 0.83B | 0.83B | 0.86B | 0.87B | 0.93B | 0.92B | 0.93B | 0.95B | 0.99B | 0.98B | 1.01B | 1.04B | 1.06B | 1.05B | 1.09B | 1.12B |
|
Wages, Salaries and Other
|
1.98B | 3.80B | 4.90B | 3.66B | 4.42B | 3.89B | 3.69B | 3.88B | 4.29B | 4.62B | 3.64B | 3.78B | 4.43B | 3.63B | 3.93B | 3.63B | 4.21B | 4.10B | 3.97B | 3.99B | 4.31B | 4.20B | 4.21B | 5.10B | 4.52B | 4.41B | 3.44B | 3.65B | 3.68B | 4.01B | 4.10B | 4.08B | 4.47B | 4.25B | 4.17B | 4.28B | 4.91B | 4.62B | 4.31B | 3.79B | 4.65B | 4.53B | 4.43B | 5.23B | 4.28B | 6.04B | 5.09B | 5.45B | 6.80B | 6.42B | 5.92B | 5.49B | 6.27B | 5.55B | 5.61B | 5.62B | 6.41B | 6.26B | 5.93B | 5.95B | 6.70B | 6.46B | 6.73B | 6.29B | 7.52B | 7.19B | 7.44B |
|
Rent Expense
|
0.34B | 0.37B | 0.42B | 0.41B | 0.39B | 0.40B | 0.40B | 0.35B | 0.40B | 0.40B | 0.38B | 0.37B | 0.39B | 0.38B | 0.39B | 0.39B | 0.38B | 0.37B | 0.37B | 0.37B | 0.36B | 0.36B | 0.35B | 0.36B | 0.34B | 0.35B | 0.34B | 0.35B | 0.33B | 0.33B | 0.34B | 0.31B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.35B | 0.36B | 0.35B | 0.35B | 0.35B | 0.38B | 0.36B | 0.36B | 0.37B | 0.46B | 0.41B | 0.41B | 0.43B | 0.48B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.47B | 0.46B | 0.53B | 0.44B | 0.46B | 0.47B | 0.53B | 0.45B | 0.46B | 0.47B |
|
Other Operating Expenses
|
2.91B | 5.09B | 6.20B | 5.05B | 5.71B | 5.38B | 5.10B | 5.78B | 5.83B | 6.39B | 5.28B | 5.29B | 5.87B | 5.14B | 5.88B | 5.24B | 5.75B | 5.88B | 5.81B | 7.23B | 5.84B | 5.91B | 5.94B | 9.93B | 6.29B | 6.23B | 5.50B | 5.48B | 5.28B | 5.67B | 5.73B | 6.00B | 6.18B | 6.09B | 5.93B | 6.22B | 6.84B | 6.66B | 6.16B | 5.80B | 6.45B | 6.45B | 6.41B | 7.18B | 6.30B | 8.11B | 7.13B | 8.06B | 9.34B | 8.94B | 8.64B | 8.32B | 8.90B | 8.43B | 8.26B | 8.49B | 9.17B | 9.09B | 8.59B | 9.28B | 9.33B | 9.39B | 9.57B | 9.62B | 10.56B | 10.43B | 10.60B |
|
Operating Expenses
|
3.53B | 5.78B | 6.97B | 5.88B | 6.49B | 6.20B | 5.91B | 6.55B | 6.66B | 7.23B | 6.12B | 6.13B | 6.72B | 6.00B | 6.76B | 6.10B | 6.57B | 6.72B | 6.59B | 8.05B | 6.63B | 6.68B | 6.69B | 10.70B | 7.05B | 7.02B | 6.29B | 6.30B | 6.05B | 6.43B | 6.53B | 6.78B | 6.94B | 6.86B | 6.71B | 7.03B | 7.66B | 7.50B | 7.02B | 6.69B | 7.33B | 7.34B | 7.32B | 8.12B | 7.23B | 9.07B | 8.12B | 9.21B | 10.47B | 10.12B | 9.86B | 9.63B | 10.16B | 9.71B | 9.56B | 9.87B | 10.52B | 10.48B | 9.99B | 10.80B | 10.75B | 10.87B | 11.08B | 11.20B | 12.06B | 11.97B | 12.20B |
|
EBIT
|
1.68B | 1.26B | 2.85B | 2.00B | 3.86B | 3.33B | 2.57B | 2.88B | 2.75B | 4.00B | 5.30B | 0.94B | 1.80B | 2.42B | 0.05B | 2.14B | 2.81B | 2.86B | 2.52B | 0.85B | 3.40B | 2.92B | 3.05B | -2.10B | 3.74B | 3.42B | 2.16B | 1.92B | 2.59B | 3.24B | 3.11B | 3.23B | 4.00B | 4.00B | 4.04B | 4.06B | 5.30B | 5.50B | 5.54B | 4.98B | 6.23B | 6.38B | 5.84B | 5.25B | 4.29B | 5.11B | 4.06B | 4.80B | 5.75B | 4.91B | 5.16B | 5.21B | 5.02B | 4.65B | 6.98B | 9.71B | 11.39B | 11.71B | 13.29B | 13.03B | 15.53B | 15.54B | 16.21B | 15.85B | 16.94B | 17.18B | 18.99B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.50B | 0.45B | 0.48B | 0.59B | 0.65B | 0.74B | 0.86B | 0.96B | 0.97B | 0.96B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.63B | -0.58B | 1.49B | 0.81B | 2.49B | 1.73B | 0.82B | 1.19B | 0.90B | 1.97B | 3.69B | -0.46B | 0.20B | 0.94B | -1.48B | 0.86B | 1.60B | 1.79B | 1.36B | -0.20B | 2.37B | 1.93B | 2.22B | -2.93B | 2.85B | 2.73B | 1.47B | 1.44B | 1.74B | 2.48B | 2.38B | 2.25B | 2.81B | 2.64B | 2.48B | 2.47B | 3.42B | 3.11B | 2.85B | 1.86B | 2.96B | 2.90B | 2.71B | 2.73B | 2.15B | 4.36B | 3.49B | 4.43B | 5.34B | 4.57B | 4.87B | 4.88B | 4.59B | 3.32B | 3.39B | 2.79B | 3.76B | 2.81B | 3.15B | 2.10B | 4.39B | 4.07B | 4.22B | 4.91B | 5.54B | 4.62B | 6.03B |
|
Tax Provisions
|
-0.59B | -0.32B | 0.52B | 0.93B | 0.43B | 0.25B | -0.01B | 0.09B | -0.25B | 0.54B | 1.42B | -0.30B | 0.05B | 0.23B | -0.53B | 0.01B | 0.35B | 0.57B | 0.36B | -0.39B | 0.79B | 0.01B | 0.46B | -1.35B | 0.39B | 0.89B | 0.42B | 0.50B | 0.58B | 0.83B | 0.75B | 0.57B | 0.81B | 0.85B | 0.70B | 1.81B | 0.71B | 0.64B | 0.70B | 0.30B | 0.49B | 0.66B | 0.49B | 0.43B | 0.37B | 1.12B | 0.74B | 1.02B | 1.18B | 1.05B | 1.15B | 1.17B | 0.87B | 0.78B | 0.73B | 0.53B | 0.73B | 0.59B | 0.71B | 0.56B | 0.93B | 0.96B | 0.99B | 1.18B | 1.17B | 1.05B | 1.37B |
|
Profit After Tax
|
-0.19B | -0.27B | 0.97B | 0.61B | 2.07B | 1.98B | 0.83B | 1.10B | 1.14B | 1.43B | 2.29B | -0.25B | 0.15B | 0.75B | -1.02B | 0.85B | 1.25B | 1.22B | 1.02B | 0.18B | 1.58B | 1.92B | 1.76B | -1.63B | 2.47B | 1.83B | 1.05B | 0.94B | 1.16B | 1.65B | 1.64B | 1.68B | 1.99B | 1.80B | 1.79B | 0.66B | 2.71B | 2.47B | 2.15B | 1.56B | 2.47B | 2.25B | 2.22B | 2.31B | 1.78B | 3.24B | 2.75B | 3.41B | 4.17B | 3.51B | 3.72B | 3.72B | 3.71B | 2.54B | 2.66B | 2.27B | 3.03B | 2.22B | 2.44B | 1.54B | 3.46B | 3.12B | 3.23B | 3.72B | 4.37B | 3.58B | 4.66B |
|
Income from Non-Controlling Interests
|
-0.01B | -0.12B | 0.04B | 0.71B | 0.23B | 0.02B | 0.51B | 0.23B | 0.16B | 0.21B | 0.09B | 0.07B | 0.23B | 0.16B | 0.06B | 0.12B | 0.15B | 0.11B | 0.11B | 0.09B | 0.08B | 0.02B | 0.06B | 0.04B | 0.07B | 0.02B | 0.03B | 0.03B | 0.02B | 0.06B | 0.04B | 0.01B | 0.04B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.08B | 0.04B | 0.03B | 0.03B | 0.05B | 0.00B | 0.02B | 0.02B | 0.05B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.02B | 0.05B | 0.04B | 0.04B | 0.01B | 0.06B | 0.04B | 0.04B |
|
Income from Continuing Operations
|
-0.04B | -0.27B | 0.97B | -0.12B | 2.07B | 1.48B | 0.83B | 1.10B | 1.14B | 1.43B | 2.27B | -0.16B | 0.15B | 0.71B | -0.96B | 0.85B | 1.25B | 1.22B | 1.00B | 0.18B | 1.58B | 1.92B | 1.76B | -1.58B | 2.47B | 1.83B | 1.05B | 0.94B | 1.16B | 1.65B | 1.63B | 1.68B | 1.99B | 1.80B | 1.78B | 0.66B | 2.71B | 2.47B | 2.15B | 1.56B | 2.47B | 2.25B | 2.22B | 2.31B | 1.78B | 3.24B | 2.75B | 3.41B | 4.17B | 3.51B | 3.72B | 3.72B | 3.71B | 2.54B | 2.66B | 2.27B | 3.03B | 2.22B | 2.44B | 1.54B | 3.46B | 3.12B | 3.23B | 3.72B | 4.37B | 3.58B | 4.66B |
|
Consolidated Net Income
|
-0.16B | 0.30B | -0.18B | -0.03B | -0.08B | 0.84B | -0.19B | -0.04B | -0.02B | -0.03B | 0.02B | -0.11B | 0.03B | 0.05B | -0.01B | -0.11B | -0.03B | -0.04B | 0.02B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 1.68B | -0.02B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 2.47B | 2.25B | 2.22B | 2.31B | 1.78B | 3.24B | 2.75B | 3.41B | 4.17B | 3.51B | 3.72B | 3.72B | 3.71B | 2.54B | 2.66B | 2.27B | 3.03B | 2.22B | 2.44B | 1.54B | 3.46B | 3.12B | 3.23B | 3.72B | 4.37B | 3.58B | 4.66B |
|
Income towards Parent Company
|
-0.16B | 0.30B | -0.18B | -0.03B | -0.08B | 0.84B | -0.19B | -0.04B | -0.02B | -0.03B | 0.02B | -0.11B | 0.03B | 0.05B | -0.01B | -0.11B | -0.03B | -0.04B | 0.02B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 1.68B | -0.02B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 2.47B | 2.25B | 2.22B | 2.31B | 1.78B | 3.24B | 2.75B | 3.41B | 4.17B | 3.51B | 3.72B | 3.72B | 3.71B | 2.54B | 2.66B | 2.27B | 3.03B | 2.22B | 2.44B | 1.54B | 3.46B | 3.12B | 3.23B | 3.72B | 4.37B | 3.58B | 4.66B |
|
Preferred Dividend Payments
|
| 0.20B | | | | 0.20B | | | | | | | | | | | 0.03B | 0.18B | 0.03B | 0.05B | 0.06B | 0.08B | 0.06B | 0.12B | 0.08B | 0.14B | 0.08B | 0.15B | 0.08B | 0.16B | 0.08B | 0.16B | 0.09B | 0.17B | 0.09B | 0.17B | 0.09B | 0.17B | 0.09B | 0.17B | 0.09B | 0.17B | 0.11B | 0.15B | 0.11B | 0.15B | 0.12B | 0.12B | 0.14B | 0.10B | 0.12B | 0.10B | 0.12B | 0.10B | 0.14B | 0.12B | 0.14B | 0.13B | 0.15B | 0.13B | 0.15B | 0.13B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B |
|
Net Income towards Common Stockholders
|
-0.58B | -1.26B | 0.50B | 0.39B | 1.41B | 1.58B | -0.19B | -0.04B | -0.02B | -0.03B | 0.02B | -0.11B | -0.12B | 0.56B | -1.05B | 0.57B | 0.94B | 0.80B | 0.88B | 0.04B | 1.45B | 1.82B | 1.63B | -1.75B | 2.31B | 1.67B | 0.94B | 0.75B | 1.05B | 1.43B | 1.52B | 1.51B | 1.84B | 1.59B | 1.69B | 0.47B | 2.58B | 2.27B | 2.02B | 1.36B | 2.34B | 2.03B | 2.06B | 2.08B | 1.59B | 3.05B | 2.60B | 3.27B | 3.98B | 3.41B | 3.58B | 3.59B | 3.54B | 2.39B | 2.49B | 2.11B | 2.84B | 2.05B | 2.26B | 1.38B | 3.27B | 2.94B | 3.03B | 3.56B | 4.16B | 3.39B | 4.45B |
|
EPS (Basic)
|
-0.57 | -1.36 | 0.51 | 0.36 | 1.11 | 1.20 | -0.07 | 0.44 | 0.51 | -0.38 | 1.16 | -0.15 | -0.06 | 0.30 | -0.55 | 0.34 | 0.50 | 0.44 | 0.46 | 0.02 | 0.75 | 0.94 | 0.85 | -0.91 | 1.21 | 0.87 | 0.49 | 0.40 | 0.56 | 0.77 | 0.83 | 0.84 | 1.03 | 0.89 | 0.95 | 0.27 | 1.48 | 1.32 | 1.19 | 0.81 | 1.41 | 1.24 | 1.28 | 1.33 | 1.02 | 1.98 | 1.68 | 1.84 | 2.22 | 1.88 | 2.01 | 2.05 | 2.04 | 1.40 | 1.49 | 1.28 | 1.72 | 1.25 | 1.39 | 0.87 | 2.04 | 1.85 | 1.91 | 2.25 | 2.62 | 2.15 | 2.83 |
|
EPS (Weighted Average and Diluted)
|
-0.57 | -1.36 | 0.50 | 0.36 | 1.02 | 1.09 | -0.07 | 0.44 | 0.51 | -0.38 | 1.15 | -0.15 | -0.06 | 0.29 | -0.55 | 0.33 | 0.49 | 0.43 | 0.45 | 0.02 | 0.74 | 0.92 | 0.83 | -0.91 | 1.18 | 0.85 | 0.48 | 0.39 | 0.55 | 0.75 | 0.81 | 0.81 | 1.01 | 0.87 | 0.93 | 0.26 | 1.46 | 1.30 | 1.17 | 0.80 | 1.39 | 1.23 | 1.27 | 1.30 | 1.01 | 1.96 | 1.66 | 1.81 | 2.19 | 1.85 | 1.98 | 2.01 | 2.02 | 1.39 | 1.47 | 1.27 | 1.70 | 1.24 | 1.38 | 0.85 | 2.02 | 1.82 | 1.88 | 2.22 | 2.60 | 2.13 | 2.80 |
|
Shares Outstanding (Weighted Average)
|
1.07B | 1.08B | 1.36B | 1.36B | 1.40B | 1.40B | 1.40B | 1.51B | 1.55B | 1.54B | 1.93B | 1.93B | 1.98B | 1.98B | 1.98B | 1.97B | 1.96B | 1.96B | 1.96B | 1.95B | 1.98B | 1.97B | 1.96B | 1.96B | 1.98B | 1.97B | 1.95B | 1.94B | 1.96B | 1.94B | 1.91B | 1.87B | 1.87B | 1.85B | 1.84B | 1.81B | 1.79B | 1.77B | 1.74B | 1.72B | 1.71B | 1.68B | 1.65B | 1.62B | 1.60B | 1.58B | 1.58B | 1.81B | 1.81B | 1.86B | 1.82B | 1.79B | 1.78B | 1.75B | 1.72B | 1.69B | 1.68B | 1.67B | 1.66B | 1.64B | 1.64B | 1.63B | 1.62B | 1.61B | 1.61B | 1.60B | 1.60B |
|
Shares Outstanding (Diluted Average)
|
1.01B | 1.14B | 1.30B | 1.19B | 1.63B | 1.75B | 1.71B | 1.41B | 1.47B | 1.48B | 1.87B | 1.68B | 1.88B | 1.91B | 1.89B | 1.92B | 1.94B | 1.95B | 1.96B | 1.96B | 1.97B | 1.97B | 1.97B | 1.97B | 1.96B | 1.96B | 1.96B | 1.95B | 1.92B | 1.91B | 1.90B | 1.89B | 1.84B | 1.84B | 1.83B | 1.82B | 1.77B | 1.76B | 1.75B | 1.74B | 1.68B | 1.67B | 1.65B | 1.64B | 1.57B | 1.56B | 1.57B | 1.62B | 1.82B | 1.84B | 1.82B | 1.81B | 1.75B | 1.74B | 1.73B | 1.71B | 1.66B | 1.66B | 1.65B | 1.65B | 1.62B | 1.61B | 1.61B | 1.61B | 1.60B | 1.60B | 1.59B |
|
EBITDA
|
1.68B | 1.26B | 2.85B | 2.00B | 3.86B | 3.33B | 2.57B | 2.88B | 2.75B | 4.00B | 5.30B | 0.94B | 1.80B | 2.42B | 0.05B | 2.14B | 2.81B | 2.86B | 2.52B | 0.85B | 3.40B | 2.92B | 3.05B | -2.10B | 3.74B | 3.42B | 2.16B | 1.92B | 2.59B | 3.24B | 3.11B | 3.23B | 4.00B | 4.00B | 4.04B | 4.06B | 5.30B | 5.50B | 5.54B | 4.98B | 6.23B | 6.38B | 5.84B | 5.25B | 4.29B | 5.11B | 4.06B | 4.80B | 5.75B | 4.91B | 5.16B | 5.21B | 5.02B | 4.65B | 6.98B | 9.71B | 11.39B | 11.71B | 13.29B | 13.03B | 15.53B | 15.54B | 16.21B | 15.85B | 16.94B | 17.18B | 18.99B |
|
Tax Rate
|
94.44% | 54.62% | 34.90% | | 17.09% | 14.49% | | 7.56% | | 27.35% | 38.37% | 65.35% | 26.60% | 23.99% | 35.43% | 1.05% | 21.88% | 32.03% | 26.59% | | 33.12% | 0.78% | 20.86% | 46.16% | 13.56% | 32.78% | 28.70% | 34.47% | 33.26% | 33.55% | 31.46% | 25.20% | 29.02% | 32.02% | 28.08% | 73.25% | 20.88% | 20.59% | 24.41% | 16.16% | 16.48% | 22.63% | 18.15% | 15.66% | 17.05% | 25.69% | 21.11% | 22.98% | 22.01% | 23.08% | 23.59% | 23.91% | 19.03% | 23.59% | 21.43% | 18.90% | 19.34% | 21.02% | 22.58% | 26.48% | 21.23% | 23.49% | 23.57% | 24.09% | 21.16% | 22.65% | 22.78% |