|
Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | 0.00B | -0.00B | | | | | | | | | |
|
Revenue
|
3.64B | 3.73B | 3.80B | 3.58B | 3.48B | 3.41B | 3.84B | 4.67B | 4.44B | 5.23B | 4.91B | 6.23B | 7.14B | 5.48B | 5.87B | 5.66B | 7.83B | 5.12B | 4.33B | 4.46B | 4.38B | 4.52B | 4.34B | 4.45B | 4.28B | 4.19B | 3.42B | 3.58B | 3.14B | 3.87B | 4.16B | 4.07B | 3.76B | 4.21B | 4.17B | 4.70B | 4.72B | 3.95B | 4.02B | 4.06B | 4.53B | 4.65B | 5.35B | 4.58B | 3.40B | 4.78B | 3.95B | 4.36B | 2.15B | 3.70B | 3.44B | 3.55B | 3.49B | 3.17B | 3.87B | 5.47B | 5.83B | 6.52B | 7.01B | 7.31B | 7.90B | 7.82B | 8.32B | 7.88B | 7.07B | 7.99B | 7.88B | 7.98B |
|
Interest income - Investments
|
0.03B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.28B | | | | 0.27B | | | | | | | | | 0.08B | -0.09B | -0.18B | 6.87B | -0.13B | -0.09B | -0.14B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Fed Funds
|
| | | | 137.40B | | | | 10.99B | 9.93B | | | 9.50B | | 11.98B | | 153.47B | 12.05B | 12.32B | 12.57B | 10.57B | 8.28B | 9.48B | 9.41B | 12.84B | 10.45B | 11.09B | 10.94B | 130.72B | 10.69B | 166.75B | 164.92B | 164.77B | 165.44B | | | 149.80B | | | | 157.20B | | | | 146.10B | | | | 151.53B | | | | 145.22B | | | | 136.97B | | | | 141.67B | 139.40B | | 136.75B | 122.33B | 119.64B | | 121.01B |
|
Interest Income - Trading Account Assets
|
18.25B | 57.96B | 17.77B | 51.77B | 158.42B | 63.38B | 20.74B | 49.89B | 181.86B | | | | 0.01B | | | | 185.24B | | 185.43B | | 181.51B | | 192.77B | 185.17B | 144.88B | | 146.27B | 157.79B | 142.01B | | 164.34B | 148.12B | 133.41B | 152.40B | 147.46B | 147.84B | 138.04B | 152.07B | 144.37B | 155.34B | 130.40B | 152.96B | 163.80B | 153.41B | 154.79B | 155.26B | 155.54B | 167.99B | 148.08B | 139.56B | 148.37B | 146.44B | 131.06B | 135.78B | 130.87B | 122.38B | 132.37B | 149.71B | 135.17B | 136.32B | 131.85B | 147.42B | 147.49B | 155.43B | 146.64B | 167.48B | 167.59B | 165.88B |
|
Other interest income
|
| | | | 0.25B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
3.34B | 0.60B | 1.49B | 0.75B | | 0.82B | 1.14B | 1.29B | | 1.63B | 3.12B | 1.33B | | 1.29B | 1.18B | 1.23B | | 1.17B | 0.99B | 1.02B | | 1.03B | 1.05B | 1.01B | | 0.94B | 0.91B | 0.89B | | 0.99B | 1.06B | 1.08B | | 1.21B | 1.28B | 1.43B | | 1.56B | 1.69B | 1.90B | | 1.81B | 2.01B | 1.87B | | 0.99B | 0.78B | 0.86B | | 0.59B | 0.64B | 0.73B | | 0.84B | 1.43B | 2.64B | | 4.01B | 4.56B | 4.64B | | 5.07B | 5.11B | 4.90B | 4.14B | 4.49B | 4.43B | 4.63B |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | | | | 3.62B | | | |
|
Interest Expense - Others
|
0.37B | | | -0.73B | 0.30B | 0.16B | | -0.14B | 0.56B | | | | 0.28B | 0.21B | 0.09B | -0.84B | 0.55B | -0.07B | -0.04B | -0.04B | 0.33B | 0.02B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | -0.04B | 0.14B | 1.56B | 0.08B | 0.07B | 0.19B | 1.75B | 0.38B | 0.02B | 0.30B |
|
Interest Expenses
|
0.50B | 0.67B | 0.59B | 0.52B | 0.42B | 0.59B | 0.54B | 1.09B | 0.80B | 1.18B | 0.99B | 0.99B | 0.84B | 0.88B | 0.76B | 0.86B | 0.72B | 0.75B | 0.73B | 0.68B | 0.59B | 0.89B | 0.74B | 0.72B | 0.63B | 0.70B | 0.67B | 0.66B | 0.71B | 0.74B | 0.77B | 0.69B | 0.69B | 0.96B | 1.00B | 1.10B | 1.23B | 1.46B | 1.49B | 1.74B | 1.79B | 1.63B | 1.78B | 1.49B | 1.21B | 0.50B | 0.47B | 0.51B | 0.55B | 0.47B | 0.55B | 0.46B | 0.56B | 0.86B | 1.56B | 2.68B | 3.37B | 3.97B | 4.47B | 4.60B | 4.90B | 4.90B | 5.08B | 4.58B | 4.11B | 4.38B | 4.38B | 4.39B |
|
Interest Income - Net
|
1.06B | 3.06B | 3.21B | 3.06B | 3.06B | 2.82B | 3.30B | 3.58B | 3.64B | 4.05B | 3.92B | 5.24B | 6.30B | 4.61B | 5.11B | 4.80B | 7.11B | 4.37B | 3.60B | 3.78B | 3.79B | 3.63B | 3.60B | 3.72B | 3.65B | 3.50B | 2.75B | 2.92B | 2.43B | 3.13B | 3.39B | 3.38B | 3.07B | 3.25B | 3.17B | 3.60B | 3.49B | 2.49B | 2.54B | 2.31B | 2.74B | 3.02B | 3.57B | 3.08B | 2.18B | 4.28B | 3.48B | 3.85B | 1.61B | 3.23B | 2.90B | 3.09B | 2.93B | 2.31B | 2.30B | 2.79B | 2.46B | 2.55B | 2.55B | 2.71B | 3.00B | 2.92B | 3.24B | 3.30B | 2.97B | 3.62B | 3.50B | 3.58B |
|
Financial Services Fees
|
0.71B | 1.05B | 1.02B | 1.13B | 1.06B | 1.28B | 1.00B | 1.21B | 1.26B | 1.19B | 1.11B | 0.96B | 1.14B | 0.97B | 0.92B | 1.03B | 1.36B | 1.59B | 1.06B | 1.21B | 0.87B | 0.94B | 1.07B | 1.08B | 1.04B | 1.08B | 0.91B | 0.84B | 0.76B | 0.70B | 0.73B | 0.79B | 0.79B | 0.82B | 0.77B | 0.90B | 0.88B | 0.73B | 0.67B | 0.64B | 0.60B | 0.62B | 0.61B | 0.73B | 0.88B | 0.80B | 0.87B | 0.93B | 0.97B | 0.76B | 0.83B | 0.73B | 0.65B | 0.54B | 0.49B | 0.55B | 0.48B | 0.60B | 0.62B | 0.58B | 0.72B | 0.66B | 0.68B | 0.68B | 0.66B | 0.70B | 0.71B | 0.77B |
|
Service Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.24B | | 0.09B | 0.09B | 0.26B |
|
Investment Gain (Loss)
|
0.03B | 0.31B | 0.17B | 0.50B | 0.35B | 0.22B | 0.30B | 0.41B | 0.34B | 0.17B | 0.18B | 0.22B | 0.19B | 0.13B | 0.22B | 0.16B | 0.24B | 0.26B | 0.23B | 0.16B | 0.26B | 0.19B | 0.20B | 0.25B | 0.22B | 0.20B | 0.37B | 0.16B | 0.25B | 0.16B | 0.23B | 0.22B | 0.25B | 0.20B | 0.24B | 0.26B | 0.21B | 0.22B | 0.17B | 0.29B | 0.23B | 0.25B | 0.21B | 0.25B | 0.25B | 0.10B | 0.25B | 0.35B | 0.33B | 0.33B | 0.31B | 0.40B | 0.29B | 0.21B | 0.18B | 0.24B | 0.21B | 0.23B | 0.27B | 0.37B | 0.33B | 0.26B | 0.36B | 0.42B | 0.35B | 0.27B | 0.30B | 0.38B |
|
Asset Management
|
0.27B | 0.31B | 0.36B | 0.38B | 0.37B | 0.38B | 0.40B | 0.45B | 0.47B | 0.48B | 0.48B | 0.43B | 0.44B | 0.42B | 0.42B | 0.43B | 0.42B | 0.43B | 0.41B | 0.42B | 0.41B | 0.45B | 0.48B | 0.47B | 0.46B | 0.49B | 0.48B | 0.48B | 0.46B | 0.49B | 0.51B | 0.51B | 0.50B | 0.53B | 0.55B | 0.56B | 0.57B | 0.58B | 0.56B | 0.54B | 0.54B | 0.55B | 0.56B | 0.56B | 0.53B | 0.50B | 0.54B | 0.56B | 0.57B | 0.59B | 0.61B | 0.61B | 0.59B | 0.53B | 0.50B | 0.47B | 0.51B | 0.52B | 0.53B | 0.52B | 0.57B | 0.58B | 0.63B | 0.64B | 0.63B | 0.64B | 0.70B | 0.80B |
|
Trading Income
|
0.18B | 1.24B | 1.59B | 0.74B | 0.90B | 0.65B | 1.23B | 1.27B | 0.84B | 0.83B | 0.34B | 1.04B | 1.25B | 1.05B | 1.13B | 1.09B | 1.16B | 1.30B | 1.11B | 1.08B | 1.26B | 1.55B | 1.24B | 0.96B | 1.13B | 1.03B | 0.51B | 0.87B | 0.53B | 1.30B | 1.16B | 0.99B | 0.95B | 1.08B | 0.80B | 0.78B | 1.35B | 0.66B | 0.68B | 0.86B | 0.89B | 1.03B | 0.98B | 1.01B | 0.27B | 1.29B | 1.24B | 1.31B | -0.92B | 0.47B | 0.83B | 0.94B | 1.02B | 1.10B | 1.17B | 1.01B | 0.89B | 0.84B | 0.81B | 0.85B | 0.91B | 0.85B | 0.99B | 0.93B | 1.04B | 0.98B | 1.17B | 1.24B |
|
Non-Interest Income
|
1.19B | 2.91B | 3.14B | 2.74B | 2.68B | 2.53B | 2.94B | 3.34B | 2.90B | 2.66B | 2.11B | 2.65B | 3.02B | 2.57B | 2.69B | 2.71B | 3.17B | 3.59B | 2.83B | 2.87B | 2.80B | 3.13B | 2.99B | 2.76B | 2.84B | 2.80B | 2.27B | 2.35B | 2.01B | 2.65B | 2.63B | 2.51B | 2.49B | 2.63B | 2.36B | 2.50B | 3.01B | 2.19B | 2.09B | 2.34B | 2.26B | 2.44B | 2.36B | 2.54B | 1.92B | 2.69B | 2.90B | 3.14B | 0.95B | 2.14B | 2.58B | 2.69B | 2.56B | 2.38B | 2.33B | 2.27B | 2.10B | 2.20B | 2.22B | 2.32B | 2.52B | 2.43B | 2.74B | 2.91B | 2.68B | 2.67B | 2.97B | 3.45B |
|
Research & Development
|
0.49B | 0.41B | 0.47B | 0.49B | 0.52B | 0.48B | 0.56B | 0.54B | 0.58B | 0.53B | 0.56B | 0.60B | 0.55B | 0.53B | 0.57B | 0.53B | 0.54B | 0.49B | 0.47B | 0.48B | 0.49B | 0.44B | 0.44B | 0.43B | 0.44B | 0.40B | 0.39B | 0.39B | 0.41B | 0.41B | 0.41B | 0.39B | 0.42B | 0.40B | 0.43B | 0.43B | 0.41B | 0.38B | 0.36B | 0.37B | 0.40B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.42B | 0.47B | 0.40B | 0.41B | 0.41B | 0.42B | 0.38B | 0.38B | 0.38B | 0.41B | 0.39B | 0.37B | 0.37B | 0.38B | 0.36B | 0.38B | 0.36B | 0.39B | 0.40B | 0.40B | 0.41B |
|
Wages, Salaries and Other
|
0.23B | 1.42B | 1.57B | 1.41B | 1.27B | 1.33B | 1.52B | 1.73B | 1.55B | 1.67B | 1.85B | 1.65B | 1.62B | 1.55B | 1.70B | 1.66B | 1.68B | 1.65B | 1.37B | 1.38B | 1.29B | 1.65B | 1.36B | 1.25B | 1.21B | 1.29B | 1.23B | 1.17B | 1.10B | 1.16B | 1.25B | 1.17B | 1.01B | 1.23B | 1.10B | 1.16B | 1.30B | 1.17B | 1.13B | 1.05B | 1.13B | 1.14B | 1.12B | 1.19B | 0.96B | 1.29B | 1.29B | 1.31B | 0.90B | 1.24B | 1.17B | 1.22B | 1.08B | 1.11B | 1.09B | 1.11B | 1.18B | 1.16B | 1.16B | 1.15B | 1.19B | 1.19B | 1.24B | 1.26B | 1.13B | 1.29B | 1.32B | 1.43B |
|
Selling, General & Administrative
|
| | | | 1.37B | 1.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Rent Expense
|
0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.28B | 0.25B | 0.26B | 0.25B | 0.34B | 0.34B | 0.35B | 0.30B | 0.28B | 0.27B | 0.25B | 0.20B | 0.21B | 0.19B | 0.20B | 0.18B | 0.18B | 0.17B | 0.17B | 0.15B | 0.16B | 0.16B | 0.18B | 0.17B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B | 0.14B | 0.15B | 0.17B | 0.17B | 0.15B | 0.18B | 0.16B | 0.18B | 0.17B | 0.17B | 0.15B | 0.16B | 0.15B | 0.15B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B |
|
Pension (IS)
|
-0.04B | -0.01B | 0.01B | 0.00B | 0.11B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.04B | 0.04B | 0.00B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.08B | 0.00B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | 0.00B | -0.15B | -0.00B | 0.00B | 0.01B | | -0.01B | 0.02B | 0.00B | | 0.01B | 0.00B | -0.00B | | 0.02B | 0.02B | 0.01B | | 0.02B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | -0.01B | 0.00B | 0.01B | | -0.03B | -0.00B | 0.00B |
|
Restructuring Costs
|
0.09B | 0.06B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.16B | 0.16B | 0.18B | 0.14B | 0.14B | 0.15B | 0.16B | 0.08B | 0.10B | 0.11B | 0.10B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.10B | 0.08B | 0.07B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.08B | 0.07B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B |
|
Other Operating Expenses
|
0.00B | 2.04B | 2.14B | 2.06B | 0.00B | 0.69B | 2.12B | 2.37B | 2.23B | 2.73B | 3.43B | 3.69B | 4.45B | 3.39B | 3.66B | 3.69B | 4.31B | 2.46B | 2.09B | 2.14B | 2.15B | 2.43B | 2.18B | 2.03B | 2.08B | 2.00B | 1.97B | 1.87B | 1.86B | 1.89B | 1.95B | 1.88B | 1.68B | 1.92B | 1.77B | 1.86B | 2.40B | 1.76B | 1.94B | 2.39B | 1.88B | 1.71B | 1.74B | 1.82B | 1.76B | 2.01B | 2.07B | 1.97B | 2.50B | 1.92B | 2.12B | 1.78B | 1.90B | 1.67B | 1.54B | 1.65B | 1.71B | 1.66B | 1.62B | 1.65B | 1.84B | 1.74B | 1.82B | 1.87B | 1.77B | 1.96B | 2.00B | 2.11B |
|
Operating Expenses
|
2.19B | 2.74B | 2.92B | 2.86B | 2.75B | 2.75B | 3.04B | 3.25B | 3.19B | 3.63B | 4.49B | 4.79B | 5.53B | 4.36B | 4.66B | 4.64B | 5.26B | 3.22B | 2.87B | 2.92B | 2.93B | 3.12B | 2.89B | 2.71B | 2.77B | 2.62B | 2.59B | 2.50B | 2.54B | 2.55B | 2.59B | 2.50B | 2.35B | 2.55B | 2.42B | 2.53B | 3.05B | 2.37B | 2.54B | 2.99B | 2.52B | 2.34B | 2.38B | 2.44B | 2.41B | 2.59B | 2.69B | 2.59B | 3.18B | 2.51B | 2.73B | 2.38B | 2.51B | 2.22B | 2.07B | 2.19B | 2.28B | 2.21B | 2.15B | 2.18B | 2.38B | 2.26B | 2.35B | 2.39B | 2.33B | 2.51B | 2.57B | 2.71B |
|
Operating Income
|
1.45B | | | | 0.41B | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
1.45B | 0.99B | 0.88B | 0.72B | 0.41B | 0.28B | 0.80B | 1.43B | 1.25B | 1.61B | 0.41B | 1.44B | 1.61B | 1.12B | 1.21B | 1.02B | 2.57B | 1.90B | 1.47B | 1.54B | 1.45B | 1.40B | 1.45B | 1.74B | 1.51B | 1.57B | 0.83B | 1.08B | 0.60B | 1.32B | 1.57B | 1.57B | 1.41B | 1.66B | 1.75B | 2.17B | 1.66B | 1.58B | 1.49B | 1.07B | 2.01B | 2.31B | 2.97B | 2.14B | 0.99B | 2.19B | 1.26B | 1.77B | -1.02B | 1.19B | 0.72B | 1.17B | 0.99B | 0.95B | 1.79B | 3.27B | 3.54B | 4.31B | 4.86B | 5.13B | 5.52B | 5.57B | 5.98B | 5.49B | 4.75B | 5.48B | 5.31B | 5.27B |
|
Non Operating Investment Income
|
-0.04B | 0.10B | -0.02B | -0.04B | 0.03B | -0.11B | -0.07B | 0.03B | -0.03B | -0.01B | -0.03B | -0.04B | 0.13B | -0.09B | 0.16B | 0.11B | 0.26B | 0.08B | 0.05B | 0.07B | -0.05B | 0.06B | 0.03B | 0.10B | 0.07B | 0.08B | -0.09B | 0.04B | -0.20B | -0.09B | 0.07B | 0.12B | -0.03B | 0.00B | 0.03B | 0.04B | -0.05B | 0.02B | -0.01B | -0.09B | 0.02B | -0.03B | 0.02B | 0.02B | -0.15B | 0.03B | 0.02B | 0.03B | 0.05B | 0.03B | 0.02B | -0.02B | 0.02B | -0.01B | -0.01B | 0.00B | 0.01B | 0.03B | 0.02B | -0.02B | 0.04B | 0.01B | -0.02B | 0.01B | -0.00B | -0.00B | 0.03B | 0.03B |
|
Other Non Operating Income
|
0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.12B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-4.68B | 0.32B | 0.29B | 0.20B | 0.31B | 0.07B | 0.26B | 0.34B | 0.46B | 0.42B | -0.58B | 0.45B | 0.77B | 0.25B | 0.45B | 0.16B | 1.84B | 1.15B | 0.74B | 0.87B | 0.86B | 0.51B | 0.71B | 1.02B | 0.88B | 0.87B | 0.16B | 0.43B | -0.11B | 0.58B | 0.80B | 0.88B | 0.72B | 0.70B | 0.75B | 1.07B | 0.43B | 0.13B | 0.00B | -0.68B | 0.22B | 0.68B | 1.20B | 0.64B | -0.23B | 1.69B | 0.79B | 1.26B | -1.57B | 0.72B | 0.17B | 0.70B | 0.43B | 0.09B | 0.23B | 0.59B | 0.17B | 0.34B | 0.39B | 0.53B | 0.62B | 0.66B | 0.89B | 0.91B | 0.64B | 1.11B | 0.93B | 0.88B |
|
Tax Provisions
|
-0.47B | 0.21B | -0.01B | 0.09B | 0.11B | 0.04B | 0.24B | 0.18B | 0.29B | 0.20B | -0.01B | 0.13B | 0.42B | 0.17B | 0.38B | 0.16B | 0.82B | 0.48B | 0.35B | 0.38B | 0.25B | 0.30B | 0.20B | 0.41B | 0.19B | 0.30B | -0.23B | 0.13B | -0.01B | 0.15B | 0.19B | 0.23B | 0.17B | 0.17B | 0.27B | 0.27B | 0.22B | 0.06B | 0.09B | 0.17B | 0.19B | 0.16B | -0.11B | 0.10B | 0.11B | 0.35B | 0.14B | 0.30B | -0.12B | 0.26B | 0.12B | 0.16B | 0.17B | 0.09B | 0.11B | 0.12B | 0.11B | 0.15B | 0.15B | 0.18B | 0.19B | 0.20B | 0.24B | 0.22B | 0.16B | 0.36B | 0.28B | 0.26B |
|
Profit After Tax
|
1.36B | 0.11B | 0.30B | 0.11B | 0.21B | 0.03B | 0.02B | 0.16B | 0.17B | 0.22B | -0.57B | 0.32B | 0.35B | 0.08B | 0.07B | 0.00B | 1.02B | 0.67B | 0.39B | 0.49B | 0.61B | 0.21B | 0.51B | 0.61B | 0.69B | 0.57B | 0.39B | 0.29B | -0.09B | 0.43B | 0.61B | 0.65B | 0.55B | 0.52B | 0.48B | 0.80B | 0.21B | 0.06B | -0.08B | -0.85B | 0.03B | 0.52B | 1.31B | 0.55B | -0.34B | 1.34B | 0.65B | 0.96B | -1.45B | 0.46B | 0.05B | 0.54B | 0.25B | 0.00B | 0.12B | 0.47B | 0.07B | 0.19B | 0.25B | 0.35B | 0.43B | 0.46B | 0.66B | 0.69B | 0.48B | 0.74B | 0.65B | 0.61B |
|
Equity Income
|
| | | | | | | | | | | | | 0.02B | 0.04B | 0.06B | 0.06B | 0.05B | 0.09B | 0.08B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.13B | -0.12B | -13.81B | -0.15B | -0.07B | -0.11B | -0.11B | -0.20B | -0.11B | | -3.56B | -3.70B | -3.56B | -3.61B | -3.70B | -3.30B | -0.27B | -0.26B | -0.32B | -0.36B | -0.38B | -0.45B | -0.52B | -0.50B | -0.31B | -0.28B | -0.27B | -0.27B | -0.37B | -0.53B | -0.59B | -0.56B | -0.47B | -0.57B | -0.51B | -0.57B | -0.47B | -0.44B | -0.41B | -0.38B | -0.45B | -0.58B | -0.75B | -0.81B | -0.71B | -0.48B | -0.51B | -0.57B | -0.58B | -0.59B | -0.61B | -0.63B | -0.50B | -0.46B | -0.47B | -0.43B | -0.57B | -0.59B | -0.56B | -0.55B | -0.66B | -0.64B | -0.64B | -0.69B | -0.72B | -0.78B | -0.84B | -1.06B |
|
Income from Non-Controlling Interests
|
-0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.02B | 0.00B | 0.02B | 0.09B | 0.07B | 0.05B | 0.03B | -0.25B | 0.13B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.07B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | -0.01B | 0.03B | 0.01B | 0.02B | 0.02B | -0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.05B | 0.02B | -0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B |
|
Income from Continuing Operations
|
-4.21B | 0.11B | 0.30B | 0.11B | 0.21B | 0.03B | 0.02B | 0.16B | 0.17B | 0.22B | -0.57B | 0.32B | 0.35B | 0.08B | 0.07B | 0.00B | 1.02B | 0.67B | 0.39B | 0.49B | 0.61B | 0.21B | 0.51B | 0.61B | 0.69B | 0.57B | 0.39B | 0.29B | -0.09B | 0.43B | 0.61B | 0.65B | 0.55B | 0.52B | 0.48B | 0.80B | 0.21B | 0.06B | -0.08B | -0.85B | 0.03B | 0.52B | 1.31B | 0.55B | -0.34B | 1.34B | 0.65B | 0.96B | -1.45B | 0.46B | 0.05B | 0.54B | 0.25B | 0.00B | 0.12B | 0.47B | 0.07B | 0.19B | 0.25B | 0.35B | 0.43B | 0.46B | 0.66B | 0.69B | 0.48B | 0.74B | 0.65B | 0.61B |
|
Consolidated Net Income
|
-4.21B | 0.11B | 0.30B | 0.11B | 0.21B | 0.03B | 0.02B | 0.16B | 0.17B | 0.22B | -0.57B | 0.32B | 0.35B | 0.08B | 0.07B | 0.00B | 1.02B | 0.67B | 0.39B | 0.49B | 0.61B | 0.21B | 0.51B | 0.61B | 0.69B | 0.57B | 0.39B | 0.29B | -0.09B | 0.43B | 0.61B | 0.65B | 0.55B | 0.52B | 0.48B | 0.80B | 0.21B | 0.06B | -0.08B | -0.85B | 0.03B | 0.52B | 1.31B | 0.55B | -0.34B | 1.34B | 0.65B | 0.96B | -1.45B | 0.46B | 0.05B | 0.54B | 0.25B | 0.00B | 0.12B | 0.47B | 0.07B | 0.19B | 0.25B | 0.35B | 0.43B | 0.46B | 0.66B | 0.69B | 0.48B | 0.74B | 0.65B | 0.61B |
|
Income towards Parent Company
|
-4.34B | -0.01B | -13.51B | -0.04B | 0.14B | -0.08B | -0.08B | -0.04B | 0.06B | 0.22B | -4.13B | -3.38B | -3.21B | -3.53B | -3.63B | -3.29B | 0.76B | 0.41B | 0.06B | 0.13B | 0.22B | -0.24B | -0.01B | 0.10B | 0.38B | 0.30B | 0.12B | 0.02B | -0.47B | -0.09B | 0.01B | 0.09B | 0.08B | -0.05B | -0.02B | 0.23B | -0.26B | -0.38B | -0.49B | -1.23B | -0.42B | -0.07B | 0.56B | -0.27B | -1.06B | 0.87B | 0.13B | 0.39B | -2.03B | -0.14B | -0.56B | -0.09B | -0.25B | -0.46B | -0.34B | 0.03B | -0.51B | -0.40B | -0.31B | -0.20B | -0.23B | -0.19B | 0.01B | -0.01B | -0.24B | -0.04B | -0.19B | -0.44B |
|
Net Income towards Common Stockholders
|
-4.34B | -0.01B | -13.51B | -0.04B | 0.14B | 0.03B | 0.01B | 0.16B | 0.14B | 0.22B | 0.60B | 0.23B | 0.28B | 0.02B | 0.04B | 0.25B | 0.90B | 0.41B | 0.39B | 0.13B | 0.22B | 0.19B | 0.51B | 0.61B | 0.69B | 0.57B | 0.38B | 0.29B | -0.17B | 0.43B | 0.60B | 0.65B | 0.54B | 0.51B | 0.47B | 0.78B | 0.21B | 0.05B | -0.10B | -0.84B | 0.01B | 0.51B | 1.29B | 0.53B | -0.32B | 1.33B | 0.64B | 0.94B | -1.47B | 0.44B | 0.03B | 0.53B | 0.27B | -0.46B | -0.34B | 0.03B | -0.51B | -0.40B | -0.31B | -0.20B | -0.23B | -0.19B | 0.01B | -0.01B | -0.24B | -0.04B | -0.19B | -0.44B |
|
EPS (Basic)
|
-209.00 | -0.00B | -0.12B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.16 | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.11B | -0.01B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Shares Outstanding (Weighted Average)
|
0.02B | 44.87 | 109.26 | 32.41 | 238.94 | 6.84 | 10.72 | 45.04 | 96.08 | 60.41 | 3.65B | 62.96 | 40.15 | 6.36 | 9.67 | 67.10 | 315.75 | 180.20 | 104.08 | 129.74 | 559.63 | 52.86 | 139.98 | 342.30 | 517.58 | 157.66 | 262.39 | 345.03 | 316.71 | 120.18 | 167.08 | 182.52 | 591.95 | 144.66 | 132.54 | 226.28 | 582.41 | 14.13 | | | | 153.05 | 548.81 | 711.82 | 622.34 | 434.87 | 648.59 | 966.86 | 473.41 | 147.26 | 9.45 | 172.95 | 401.67 | 4.33 | 40.47 | 157.85 | 233.30 | 56.26 | 80.39 | 113.45 | 370.93 | 149.87 | 223.25 | 598.25 | 755.75 | 243.20 | 212.70 | 634.93 |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 10.72 | | | | 162.62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.87 | 223.25 | 598.25 | 755.75 | 243.20 | 212.70 | 634.93 |
|
EBITDA
|
1.45B | 0.99B | 0.88B | 0.72B | 0.41B | 0.28B | 0.80B | 1.43B | 1.25B | 1.61B | 0.41B | 1.44B | 1.61B | 1.12B | 1.21B | 1.02B | 2.57B | 1.90B | 1.47B | 1.54B | 1.45B | 1.40B | 1.45B | 1.74B | 1.51B | 1.57B | 0.83B | 1.08B | 0.60B | 1.32B | 1.57B | 1.57B | 1.41B | 1.66B | 1.75B | 2.17B | 1.66B | 1.58B | 1.49B | 1.07B | 2.01B | 2.31B | 2.97B | 2.14B | 0.99B | 2.19B | 1.26B | 1.77B | -1.02B | 1.19B | 0.72B | 1.17B | 0.99B | 0.95B | 1.79B | 3.27B | 3.54B | 4.31B | 4.86B | 5.13B | 5.52B | 5.57B | 5.98B | 5.49B | 4.75B | 5.48B | 5.31B | 5.27B |
|
Tax Rate
|
10.04% | 65.81% | -3.84% | 43.13% | 34.25% | 53.17% | 91.12% | 52.15% | 63.47% | 47.50% | 0.86% | 28.78% | 54.37% | 69.10% | 84.86% | 99.30% | 44.51% | 41.47% | 47.37% | 43.47% | 29.23% | 58.82% | 28.23% | 40.34% | 21.58% | 34.31% | -142.76% | 31.10% | 11.70% | 25.16% | 24.12% | 26.28% | 23.69% | 25.06% | 35.43% | 25.64% | 51.31% | 50.80% | 2,077.73% | -25.86% | 84.91% | 23.95% | -9.24% | 14.83% | -50.63% | 20.63% | 17.58% | 23.54% | 7.74% | 36.34% | 70.31% | 23.07% | 40.55% | 96.65% | 46.82% | 21.10% | 62.09% | 44.11% | 37.28% | 33.76% | 30.92% | 30.60% | 26.54% | 24.69% | 24.32% | 32.95% | 29.90% | 30.08% |