|
Provisions
|
| | | | | | | | | 3.50M | 16.60M | 147.60M | -145.10M | -20.70M | -0.22M | |
|
Revenue
|
2,346.64M | 2,254.91M | 3,099.29M | 2,591.97M | 2,371.55M | 2,163.78M | 1,685.38M | 1,597.34M | 1,600.63M | 1,431.20M | 985.82M | 1,182.91M | 1,878.89M | 1,489.85M | -111.17M | 247.80M |
|
Interest Income - Debt Securities
|
| | | | | | | | | 0.16M | | | | | | |
|
Interest Income - Fed Funds
|
| | 1.71M | 6.22M | 10.46M | 1.33M | 3.26M | 9.91M | 18.66M | 61.64M | 63.29M | 1.64M | 0.04M | 1.89M | 33.77M | 137.62M |
|
Interest Income - Total
|
2,922.60M | 2,683.13M | 3,579.62M | 3,259.14M | 2,918.13M | 2,632.40M | 2,170.70M | 2,210.95M | 2,493.13M | 3,332.56M | 3,787.30M | 2,229.62M | 1,983.04M | 2,778.89M | 3,731.58M | 4,840.03M |
|
Interest Expense - Debt
|
575.87M | 397.97M | 426.77M | 577.24M | 530.17M | 417.19M | 420.32M | 585.83M | 891.82M | 1,698.93M | 2,513.28M | 705.22M | 116.97M | 1,026.20M | 3,337.53M | 3,579.84M |
|
Interest Expense - Fed Funds
|
| 2.65M | 13.08M | 15.11M | 20.23M | 6.35M | 20.07M | 44.39M | 60.30M | 98.01M | 141.98M | 142.60M | 93.01M | 225.22M | 443.58M | 856.42M |
|
Interest Expense - Others
|
| | | | | | 0.83M | 26.91M | 56.04M | 100.92M | 129.61M | 51.21M | 27.19M | 18.95M | | |
|
Interest Expenses
|
575.96M | 428.23M | 480.33M | 667.17M | 624.71M | 512.66M | 471.60M | 657.75M | 1,008.35M | 1,897.86M | 2,784.88M | 899.11M | 249.24M | 1,309.73M | 3,842.97M | 4,592.24M |
|
Interest Income - Net
|
2,346.64M | 2,254.91M | 3,099.29M | 2,591.97M | 2,293.41M | 2,119.74M | 1,699.10M | 1,553.20M | 1,484.77M | 1,434.70M | 1,002.42M | 1,330.51M | 1,733.79M | 1,469.15M | -111.38M | 247.80M |
|
Financial Services Fees
|
48.95M | | 79.08M | 82.14M | 43.64M | 31.34M | 24.85M | 60.50M | 129.40M | 112.70M | | | | | | |
|
Service Charges
|
| 2.10M | 5.62M | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| 4.14M | | | | | | 0.18M | | | | | | | | |
|
Investment Banking Income
|
| | | | | | 0.12M | -0.92M | -4.70M | | | | | | | |
|
Asset Management
|
48.95M | 58.07M | 79.20M | 82.66M | | | | | | | | | | | | |
|
Investment Advisory
|
| | | 64.50M | 43.60M | 31.30M | 24.80M | | | | | | | | | |
|
Mortgage Banking
|
| | | | | | | | | | | 94.19M | 69.02M | 246.93M | 364.16M | 485.41M |
|
Trading Income
|
| -2.35M | 21.40M | 22.91M | 1.51M | -245.50M | | | 0.01M | | | | | | | |
|
Other Non-Interest Income
|
| | | | | | | | | | | 23.69M | | | | |
|
Non-Interest Income
|
97.90M | 61.96M | 185.30M | 252.21M | 88.75M | -182.85M | 49.77M | 59.76M | 124.71M | 112.70M | | 117.88M | 69.02M | 246.93M | 364.16M | 485.41M |
|
Wages, Salaries and Other
|
111.42M | 146.96M | 206.25M | 190.70M | 167.37M | 155.56M | 150.29M | 151.60M | 164.32M | 179.84M | 170.63M | 131.69M | 118.45M | 112.70M | 119.59M | 130.40M |
|
Selling, General & Administrative
|
130.15M | 171.49M | 237.34M | 235.56M | 232.08M | 209.34M | 200.24M | 250.36M | 224.12M | 329.87M | 271.77M | 222.19M | 186.01M | 162.73M | 162.55M | 171.36M |
|
Restructuring Costs
|
18.74M | 24.53M | 31.09M | 44.86M | 64.72M | 53.78M | 49.95M | 98.76M | 59.80M | 150.03M | 101.14M | 90.51M | 67.56M | 50.03M | 42.96M | 40.95M |
|
Other Operating Expenses
|
-16.98M | -24.17M | -31.09M | -44.86M | | | 543.80M | 1,327.65M | | | | 67.75M | -278.56M | 221.78M | 326.50M | 435.94M |
|
Operating Expenses
|
131.91M | 171.85M | 237.34M | 235.56M | 296.80M | 263.12M | 250.19M | 349.11M | 283.93M | 479.90M | 372.91M | 312.70M | 253.58M | 212.75M | 205.51M | 212.31M |
|
EBIT
|
2,572.06M | 1,727.99M | 882.70M | 2,438.98M | 4,362.62M | -324.30M | 935.39M | 2,088.94M | 2,584.35M | 1,949.63M | 610.95M | -19.08M | 2,650.20M | 3,081.73M | 2,243.94M | 5,619.27M |
|
Non Operating Investment Income
|
-370.28M | -1053.94M | -2697.50M | -928.37M | 992.04M | -2553.45M | -975.83M | -338.43M | -18.32M | 526.04M | -2301.86M | 358.49M | 120.96M | -4602.46M | -2125.62M | -1849.59M |
|
Interest & Investment Income
|
2,922.50M | | 0.41M | 0.53M | 0.43M | 0.25M | | | | | | | | | | |
|
Other Non Operating Income
|
349.52M | -318.83M | -1815.11M | -162.34M | 2,002.20M | -948.75M | -124.87M | 282.19M | 512.92M | 424.08M | -1210.28M | -31.44M | 1.17M | 6.67M | 73.72M | 94.94M |
|
Non Operating Income
|
-218.63M | -783.29M | -2459.58M | -584.60M | 1,598.44M | -2791.40M | -1021.35M | 84.20M | 199.49M | -1162.98M | -3011.13M | -2094.27M | 796.36M | 243.79M | -1651.59M | 514.65M |
|
EBT
|
1,996.10M | 1,299.77M | 402.37M | 1,771.81M | 3,737.91M | -836.95M | 463.79M | 1,431.19M | 1,576.00M | 51.77M | -2173.93M | -918.20M | 2,400.95M | 1,771.99M | -1599.02M | 1,027.03M |
|
Tax Provisions
|
34.38M | 35.43M | 59.05M | 35.91M | 8.21M | 5.33M | -1.95M | -1.59M | 6.98M | -2.38M | -10.84M | -28.42M | 4.67M | 45.57M | 39.43M | 15.26M |
|
Profit After Tax
|
1,961.47M | 1,267.28M | 344.46M | 1,735.90M | 3,729.70M | -842.28M | 466.56M | 1,433.76M | 1,569.60M | 54.41M | -2163.09M | -891.16M | 2,396.28M | 1,726.42M | -1643.17M | 1,011.77M |
|
Equity Income
|
-0.25M | 2.94M | 1.14M | | | | -12.45M | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | -0.20M | -0.81M | -0.97M | -0.59M | -0.26M | -0.23M | 1.39M | 6.38M | 1.09M | 4.71M | 9.86M |
|
Income from Continuing Operations
|
1,961.72M | 1,264.34M | 343.32M | 1,735.90M | 3,729.70M | -842.28M | 465.75M | 1,432.79M | 1,569.02M | 54.15M | -2163.09M | -889.77M | 2,396.28M | 1,726.42M | -1638.46M | 1,011.77M |
|
Consolidated Net Income
|
1,961.72M | 1,264.34M | 343.32M | 1,735.90M | 3,729.70M | -842.28M | 465.75M | 1,432.79M | 1,569.02M | 54.15M | -2163.09M | -889.77M | 2,396.28M | 1,726.42M | -1638.46M | 1,011.77M |
|
Income towards Parent Company
|
1,961.72M | 1,264.34M | 343.32M | 1,735.90M | 3,729.70M | -842.28M | 465.75M | 1,432.79M | 1,569.02M | 54.15M | -2163.09M | -889.77M | 2,396.28M | 1,726.42M | -1638.46M | 1,011.77M |
|
Preferred Dividend Payments
|
18.50M | 18.03M | 16.85M | 39.53M | 71.97M | 71.97M | 71.97M | 82.26M | 109.64M | 129.31M | 136.58M | 142.04M | 107.53M | 110.62M | 141.68M | 154.55M |
|
Net Income towards Common Stockholders
|
1,942.97M | 1,249.25M | 327.61M | 1,696.37M | 3,657.73M | -914.05M | 394.59M | 1,351.50M | 1,459.97M | -74.90M | -2299.44M | -1033.20M | 2,282.36M | 1,614.70M | -1784.85M | 847.36M |
|
EPS (Basic)
|
3.55 | 2.12 | 0.37 | 1.74 | 3.86 | -0.96 | 0.42 | 1.39 | 1.37 | -0.06 | -1.60 | -2.92 | 6.40 | 3.93 | -3.61 | 1.62 |
|
EPS (Weighted Average and Diluted)
|
3.52 | 2.04 | 0.37 | 1.71 | 3.74 | -0.96 | 0.42 | 1.39 | 1.37 | -0.06 | -1.60 | -2.92 | 6.39 | 3.92 | -3.61 | 1.62 |
|
EBITDA
|
3,600.56M | 540.61M | 2,188.81M | 1,780.15M | -2072.48M | 2,111.73M | -116.73M | 725.46M | 1,529.48M | -799.70M | 1,955.19M | 346.37M | -26.03M | -2941.98M | 735.04M | 1,329.49M |
|
Tax Rate
|
1.72% | 2.73% | 14.68% | 2.03% | 0.22% | | | | 0.44% | | 0.50% | 3.10% | 0.19% | 2.57% | | 1.49% |