|
Provisions
|
55.00M | 60.00M | 60.00M | 40.00M | 40.00M | 50.00M | 30.00M | 40.00M | 15.00M | 10.00M | 17.50M | 5.00M | 5.00M | 10.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 3.00M | | | 3.00M | -4.50M | | | | | | | | | | | 0.70M | -6.50M | -7.00M | -1.00M | 61.00M | 66.00M | 0.50M | -2.50M | -30.00M | -27.00M | -13.00M | -11.50M | 2.00M | 4.50M | 0.50M | 5.00M | 18.50M | -15.50M | 14.00M | 11.00M | -8.50M | 8.00M | 14.70M | -17.00M | 1.00M | 16.50M | -17.00M |
|
Revenue
|
893.60M | 1,035.20M | 917.70M | 940.40M | 897.90M | 964.20M | 889.50M | 896.10M | 897.90M | 944.80M | 971.50M | 965.40M | 988.50M | 972.50M | 969.70M | 976.40M | 1,020.50M | 1,047.20M | 1,045.20M | 1,040.50M | 1,081.70M | 1,078.90M | 1,130.10M | 1,134.50M | 1,255.90M | 1,155.50M | 808.20M | 848.20M | 867.90M | 910.00M | 937.70M | 942.90M | 939.20M | 933.90M | 928.90M | 955.50M | 975.50M | 992.20M | 1,003.60M | 961.50M | 1,003.80M | 1,026.10M | 1,063.70M | 1,075.40M | 1,111.00M | 1,111.00M | 1,168.40M | 1,143.40M | 1,078.70M | 1,042.10M | 1,063.60M | 1,096.30M | 1,111.90M | 1,090.00M | 1,142.90M | 1,166.10M | 1,196.60M | 1,222.20M | 1,213.80M | 1,231.10M | 1,265.50M |
|
Interest income - Loans
|
| 239.60M | 234.50M | 224.60M | 224.30M | 226.20M | 231.90M | 245.60M | 246.40M | 243.20M | 229.80M | 217.60M | 205.80M | 206.90M | 198.20M | 187.60M | 185.50M | 185.40M | 184.60M | 182.90M | 185.80M | 184.80M | 182.40M | 183.90M | 171.00M | 186.70M | 213.40M | 224.40M | 239.40M | 241.90M | 252.00M | 271.40M | 282.90M | 292.50M | 298.20M | 300.60M | 291.00M | 263.60M | 250.20M | 189.10M | 167.10M | 168.20M | 172.00M | 172.20M | 181.20M | 188.10M | 191.20M | 256.40M | 379.80M | 516.90M | 578.20M | 639.20M | 664.20M | 669.50M | 653.60M | 648.30M | 644.50M | 620.70M | 574.90M | 576.30M | 584.60M |
|
Interest Income - Debt Securities
|
70.20M | 53.20M | 48.10M | 50.70M | 44.70M | 63.80M | 62.90M | -7.70M | 74.20M | 56.70M | 62.00M | 73.10M | 65.40M | 63.20M | 91.90M | 80.80M | 48.50M | 67.90M | 98.70M | 69.50M | 63.50M | 65.10M | 74.10M | 76.60M | 114.80M | 65.30M | 143.20M | 82.30M | 92.00M | 354.70M | 177.80M | 219.10M | 238.80M | 89.20M | 277.50M | 76.90M | 92.00M | 829.10M | 241.10M | 208.40M | 182.60M | -285.40M | 173.90M | 67.50M | 162.90M | 438.40M | 169.00M | 89.90M | 82.00M | 648.30M | 337.80M | 366.30M | 98.50M | 427.90M | 445.30M | 477.40M | 486.30M | 479.60M | 84.00M | 462.20M | 481.10M |
|
Interest Income - Deposits
|
| 51.30M | 40.70M | 36.40M | 33.50M | 31.60M | 40.20M | 33.80M | 37.60M | 44.70M | 49.20M | 50.60M | 43.50M | 44.80M | 37.60M | 35.00M | 34.50M | 36.30M | 36.30M | 32.10M | 33.60M | 30.90M | 0.60M | 26.60M | 22.70M | 22.10M | 14.90M | 14.10M | 16.00M | 18.80M | 19.90M | 18.30M | 15.60M | 16.20M | 17.90M | 19.20M | 18.60M | 16.70M | 12.80M | 4.50M | 2.70M | 2.40M | 2.40M | 2.70M | 1.90M | 2.10M | 2.60M | 6.50M | 14.50M | 23.00M | 28.20M | 32.10M | 34.90M | 34.90M | 34.60M | 31.40M | 28.50M | 28.10M | 23.40M | 21.80M | 20.70M |
|
Interest Income - Fed Funds
|
| 2.20M | 1.80M | 4.70M | 4.30M | 2.70M | 3.10M | 4.00M | 6.50M | 9.60M | 7.20M | 5.20M | 2.30M | 4.10M | 2.90M | 2.60M | 3.80M | 5.80M | 9.30M | 8.70M | 9.10M | 11.40M | -29.20M | 10.40M | 10.70M | 14.30M | 36.20M | 41.20M | 52.70M | 52.50M | 54.20M | 57.00M | 60.20M | 69.00M | 68.10M | 50.30M | 44.40M | 36.80M | 24.60M | 4.00M | 2.70M | -2.50M | 1.20M | 2.10M | 4.20M | 5.70M | 17.60M | 59.20M | 135.40M | 259.80M | 377.00M | 398.90M | 463.90M | 457.20M | 823.90M | 863.50M | 890.80M | 762.00M | 686.80M | 693.20M | 711.70M |
|
Other interest income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.70M | 1.70M | 4.60M | 7.80M | 13.70M | 17.20M | 21.60M | 28.20M | 28.00M | 28.20M | 22.40M | 20.50M | 22.60M | 19.50M |
|
Interest Income - Total
|
393.80M | 354.70M | 333.20M | 324.30M | 314.30M | 317.90M | 330.20M | 334.30M | 347.10M | 359.70M | 347.10M | 341.00M | 321.50M | 323.10M | 302.10M | 286.70M | 275.30M | 291.10M | 302.40M | 295.40M | 293.80M | 293.80M | 303.90M | 298.80M | 288.80M | 305.70M | 410.30M | 417.20M | 453.80M | 488.10M | 505.90M | 567.70M | 599.20M | | 662.80M | 640.20M | 620.80M | | 529.20M | 406.30M | 355.40M | | 349.90M | 343.10M | 351.30M | 362.20M | 383.50M | 524.80M | 799.30M | 1,170.10M | 1,455.40M | 1,735.00M | 1,935.00M | 2,199.60M | 2,445.60M | 2,506.50M | 2,530.20M | 2,280.00M | 2,140.90M | 2,212.80M | 2,144.30M |
|
Interest Expense - Deposits
|
| 52.30M | 45.40M | 43.90M | 39.90M | 41.50M | 53.70M | 65.90M | 66.80M | 70.20M | 50.10M | 46.30M | 32.70M | 43.80M | 33.80M | 29.10M | 25.00M | 25.80M | 23.40M | 20.10M | 22.40M | 21.60M | 17.60M | 16.70M | 18.40M | 17.90M | 27.60M | 41.00M | 55.10M | 58.40M | 63.10M | 77.30M | 105.40M | 138.80M | 147.60M | 133.90M | 122.00M | 85.40M | 60.90M | -0.70M | -3.50M | -8.30M | -13.40M | -14.80M | -16.30M | -16.80M | -15.90M | 23.20M | 177.30M | 418.20M | 564.60M | 633.50M | 716.60M | 770.60M | 881.70M | 898.30M | 873.50M | 762.40M | 701.90M | 722.00M | 658.40M |
|
Interest Expense - Debt
|
| 37.30M | 33.50M | -104.90M | 29.50M | 0.60M | 0.80M | 0.60M | 0.60M | 0.60M | 0.60M | 0.80M | 0.70M | 0.70M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.50M | 0.60M | 0.50M | 0.60M | 0.50M | 0.60M | 1.10M | 1.10M | 1.40M | 1.30M | 1.50M | 1.90M | 2.00M | 2.10M | 2.20M | 2.10M | 2.10M | 1.80M | 1.70M | 1.50M | 0.40M | 0.60M | 0.60M | 0.50M | 0.50M | 0.10M | | | | | | | | | | | | | | | |
|
Interest Expense - Fed Funds
|
| 1.00M | 1.50M | 1.80M | 1.30M | 1.60M | 1.00M | 0.90M | 1.00M | 0.60M | 0.10M | 0.40M | 0.60M | 0.10M | 0.10M | 0.30M | 0.30M | 0.40M | 0.50M | 0.30M | 0.30M | 0.50M | 0.20M | 0.20M | 0.10M | 0.10M | 0.90M | 1.30M | 4.30M | 4.70M | 5.30M | 13.60M | 16.10M | 15.30M | 13.40M | 7.10M | 2.40M | 3.10M | 2.00M | | 0.10M | 0.10M | 0.10M | -0.50M | 0.10M | | 0.30M | 6.00M | 25.50M | 58.90M | 116.10M | 273.40M | 454.00M | 697.60M | 813.90M | 851.50M | 869.70M | 745.30M | 673.20M | 680.60M | 695.00M |
|
Interest Expense - Others
|
| 11.30M | 12.40M | 107.60M | 11.50M | 28.20M | 28.10M | 29.00M | 27.10M | 24.70M | 21.60M | 19.10M | 15.30M | 13.00M | 13.00M | 10.60M | 8.90M | 8.00M | 9.60M | 10.40M | 9.40M | 9.20M | 8.70M | 7.80M | 5.50M | 5.50M | 7.60M | 10.00M | 14.20M | 18.90M | 26.50M | 35.90M | 40.10M | 47.50M | 49.90M | 49.10M | 46.00M | 36.50M | 29.20M | 7.00M | 5.70M | 4.70M | 5.30M | 5.30M | 5.30M | 5.20M | 5.40M | 8.40M | 35.70M | 79.00M | 135.00M | 156.50M | 154.80M | 96.20M | 88.60M | 95.30M | 94.80M | 84.00M | 79.70M | 80.40M | 79.60M |
|
Interest Expenses
|
116.70M | 104.50M | 94.90M | 90.10M | 83.90M | 85.10M | 96.70M | 112.30M | 112.70M | 113.60M | 90.30M | 84.60M | 67.40M | 77.50M | 67.90M | 60.60M | 55.20M | 54.10M | 52.50M | 49.70M | 47.20M | 44.50M | 40.00M | 38.20M | 37.60M | 36.80M | 56.80M | 75.70M | 99.60M | 108.10M | 121.90M | 154.40M | 191.00M | | 240.80M | 222.80M | 203.10M | | 121.10M | 34.20M | 26.80M | | 9.80M | 7.50M | 4.90M | 1.60M | 2.50M | 66.10M | 286.30M | 635.60M | 924.20M | 1,223.50M | 1,478.80M | 1,716.50M | 1,917.50M | 1,983.60M | 1,967.90M | 1,716.20M | 1,572.80M | 1,602.30M | 1,553.50M |
|
Interest Income - Net
|
277.10M | 250.20M | 238.30M | 274.40M | 230.40M | 242.40M | 243.00M | 193.20M | 234.40M | 246.10M | 266.60M | 266.30M | 254.10M | 245.60M | 234.20M | 226.10M | 220.10M | 237.00M | 249.90M | 245.70M | 246.60M | 249.30M | 263.90M | 260.60M | 251.20M | 268.90M | 353.50M | 341.50M | 354.20M | 380.00M | 384.00M | 413.30M | 408.20M | 417.20M | 422.00M | 417.40M | 417.70M | 420.80M | 408.10M | 372.10M | 328.60M | 334.40M | 340.10M | 335.60M | 346.40M | 360.60M | 381.00M | 458.70M | 513.00M | 534.50M | 531.20M | 511.50M | 456.20M | 483.10M | 528.10M | 522.90M | 562.30M | 563.80M | 568.10M | 610.50M | 590.80M |
|
Interest Income - Total
|
222.10M | 190.20M | 178.30M | 194.20M | 190.40M | 182.80M | 203.50M | 182.00M | 219.40M | 236.10M | 239.30M | 251.40M | 249.10M | 235.60M | 229.20M | 221.10M | 215.10M | 232.00M | 244.90M | 242.70M | 246.60M | 249.30M | 260.90M | 265.10M | 261.20M | 278.90M | 354.50M | 348.50M | 361.20M | 393.00M | 387.00M | 411.80M | 417.20M | 421.20M | 422.00M | 423.90M | 424.70M | 421.80M | 347.10M | 306.10M | 328.10M | 336.90M | 370.10M | 362.60M | 359.40M | 372.10M | 379.00M | 454.20M | 512.50M | 529.50M | 516.20M | 527.00M | 442.20M | 472.10M | 536.60M | 514.90M | 554.30M | 574.30M | 567.10M | 594.00M | 607.80M |
|
Financial Services Fees
|
20.40M | 21.80M | 19.40M | 20.20M | 20.10M | 19.90M | 19.30M | -30.60M | 18.60M | 18.60M | 17.80M | 17.40M | 17.30M | 16.30M | 16.40M | 16.80M | 17.10M | 17.60M | 17.50M | 16.80M | 16.60M | 16.40M | -8.60M | 16.30M | 16.10M | 16.10M | 14.70M | 14.90M | 13.20M | 13.60M | 14.00M | 13.50M | 12.50M | 11.80M | 11.70M | 11.20M | 11.20M | 10.40M | 11.00M | 11.40M | 11.60M | 11.40M | 11.20M | 11.30M | 11.20M | 10.60M | 11.10M | 10.60M | 9.30M | 8.30M | 8.40M | 7.90M | 7.50M | 7.80M | 9.30M | 9.00M | 8.20M | 9.20M | 9.60M | 9.70M | 9.50M |
|
Investment Gain (Loss)
|
0.40M | -17.50M | -4.00M | -2.30M | 0.30M | -0.10M | -13.50M | -7.10M | -5.50M | -16.60M | -2.00M | -2.40M | 0.50M | 0.22M | 22.40M | 0.20M | | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | | | | -0.30M | -213.70M | 6.90M | | | -176.40M | -189.40M | 0.10M | | | | | |
|
Income - Trust
|
410.70M | 601.40M | 523.10M | 548.60M | 515.10M | 543.50M | 518.70M | 504.60M | 514.90M | 557.80M | 555.30M | 575.20M | 605.80M | 601.90M | 622.60M | 630.70M | 657.30M | 648.00M | 673.80M | 679.50M | 706.90M | 718.20M | 728.20M | 727.50M | 756.80M | 749.10M | 808.20M | 848.20M | 867.90M | 910.00M | 937.70M | 942.90M | 939.20M | 933.90M | 928.90M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
37.10M | 28.20M | 35.10M | 36.40M | 39.00M | 37.40M | 31.80M | 46.00M | 35.70M | 17.20M | 42.50M | 14.40M | 16.20M | 46.60M | 247.30M | 24.80M | 36.30M | 99.40M | 70.70M | 37.70M | 75.30M | 65.00M | 77.30M | 74.80M | 173.10M | 74.60M | 74.60M | 81.60M | 74.00M | 71.70M | 154.30M | 149.90M | 126.90M | 456.30M | 130.00M | 133.70M | 85.00M | -56.50M | 87.10M | 101.20M | 152.70M | 178.20M | 100.90M | 98.70M | 110.00M | -97.20M | 169.30M | 166.60M | 163.10M | -307.70M | 96.80M | 99.20M | 158.40M | 127.10M | 61.00M | 924.70M | 111.80M | 173.60M | 50.70M | 56.40M | 60.60M |
|
Non-Interest Income
|
616.50M | 785.00M | 679.40M | 706.20M | 667.50M | 731.40M | 656.00M | 674.10M | 663.50M | 698.70M | 714.70M | 709.00M | 734.40M | 726.90M | 735.50M | 750.30M | 800.40M | 810.20M | 795.30M | 794.80M | 835.10M | 829.60M | 866.20M | 873.90M | 1,004.70M | 886.60M | 930.90M | 979.70M | 991.00M | 1,044.50M | 1,092.00M | 1,092.80M | 1,066.10M | 1,086.60M | 1,058.90M | 1,089.20M | 1,120.20M | 1,126.90M | 1,179.60M | 1,134.00M | 1,156.50M | 1,187.50M | 1,243.30M | 1,244.70M | 1,287.40M | 1,306.40M | 1,337.70M | 1,310.00M | 1,241.80M | 984.50M | 1,213.40M | 1,245.60M | 1,270.30M | 1,062.20M | 1,118.70M | 2,192.60M | 1,406.20M | 1,395.80M | 1,371.90M | 1,387.40M | 1,434.60M |
|
Amortization - Intangibles
|
| 8.40M | 8.10M | 7.90M | 7.50M | 7.30M | 7.30M | 7.40M | 6.80M | 6.30M | 6.10M | 5.20M | 4.50M | 4.10M | 3.80M | 3.30M | 3.00M | 2.70M | 2.60M | 2.20M | 1.80M | 1.60M | | 1.30M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
95.70M | 102.10M | 108.70M | 118.00M | 105.60M | 114.60M | 110.70M | 129.50M | 124.00M | 134.90M | 139.70M | 128.20M | 133.70M | 126.60M | 140.70M | 129.90M | 136.20M | 145.90M | 152.10M | 144.40M | 144.60M | 142.40M | 143.20M | 135.10M | 147.20M | 158.30M | 153.10M | 167.00M | 172.70M | 175.60M | 171.40M | 185.60M | 186.90M | 195.50M | 188.40M | 186.40M | 194.00M | 205.70M | 192.80M | 176.20M | 186.00M | 208.10M | 196.40M | 218.10M | 210.70M | 224.20M | 213.40M | 213.10M | 220.90M | 232.90M | 210.80M | 230.90M | 229.60M | 235.20M | 229.30M | 260.90M | 256.30M | 251.50M | 245.20M | 247.00M | 248.20M |
|
Rent Expense
|
41.80M | 40.40M | 45.30M | 43.30M | 42.70M | 41.90M | 42.60M | 40.60M | 42.60M | 43.20M | 45.40M | 41.80M | 42.60M | 43.80M | 46.20M | 43.20M | 43.50M | 43.30M | 43.80M | 44.20M | 47.20M | 43.80M | 45.10M | 43.00M | 43.00M | 43.70M | 45.40M | 46.30M | 47.30M | 52.80M | 51.50M | 48.80M | 51.00M | 49.80M | 51.60M | 50.90M | 53.00M | 57.40M | 51.10M | 60.00M | 51.80M | 67.20M | 50.80M | 52.20M | 53.90M | 51.80M | 51.10M | 51.00M | 51.30M | 65.70M | 61.30M | 53.80M | 58.70M | 58.50M | 54.10M | 54.80M | 53.80M | 54.10M | 53.40M | 52.50M | 55.00M |
|
Other Operating Expenses
|
551.70M | 462.30M | 553.90M | 578.00M | 577.00M | 572.50M | 579.50M | 601.10M | 610.30M | 662.10M | 655.80M | 681.80M | 674.70M | 652.60M | 695.30M | 685.70M | 686.20M | 697.40M | 750.70M | 723.80M | 763.80M | 730.90M | 736.20M | 746.00M | 811.50M | 768.60M | 849.10M | 891.10M | 888.30M | 949.10M | 943.80M | 948.60M | 951.30M | 972.10M | 977.10M | 955.30M | 983.30M | 1,014.90M | 1,014.50M | 976.90M | 1,042.90M | 1,083.80M | 1,066.70M | 1,068.60M | 1,074.80M | 1,117.10M | 1,154.80M | 1,172.60M | 1,178.50M | 1,257.90M | 1,224.30M | 1,278.10M | 1,219.50M | 1,330.00M | 1,310.60M | 1,479.10M | 1,305.60M | 1,321.80M | 1,364.20M | 1,364.10M | 1,367.90M |
|
Operating Expenses
|
593.50M | 502.70M | 599.20M | 621.30M | 619.70M | 614.40M | 622.10M | 641.70M | 652.90M | 705.30M | 701.20M | 723.60M | 717.30M | 696.40M | 741.50M | 728.90M | 729.70M | 740.70M | 794.50M | 768.00M | 811.00M | 774.70M | 781.30M | 789.00M | 854.50M | 812.30M | 894.50M | 937.40M | 935.60M | 1,001.90M | 995.30M | 997.40M | 1,002.30M | 1,021.90M | 1,028.70M | 1,006.20M | 1,036.30M | 1,072.30M | 1,065.60M | 1,036.90M | 1,094.70M | 1,151.00M | 1,117.50M | 1,120.80M | 1,128.70M | 1,168.90M | 1,205.90M | 1,223.60M | 1,229.80M | 1,323.60M | 1,285.60M | 1,331.90M | 1,278.20M | 1,388.50M | 1,364.70M | 1,533.90M | 1,359.40M | 1,375.90M | 1,417.60M | 1,416.60M | 1,422.90M |
|
EBIT
|
361.80M | 577.00M | 353.40M | 369.20M | 322.10M | 384.90M | 334.10M | 326.70M | 342.70M | 343.10M | 343.10M | 321.40M | 333.60M | 343.60M | 291.10M | 303.10M | 341.00M | 355.60M | 298.20M | 319.20M | 317.90M | 348.70M | 385.80M | 388.20M | 449.00M | 390.00M | 447.70M | 466.50M | 516.20M | 543.70M | 605.60M | 661.60M | 672.00M | 485.90M | 693.00M | 729.70M | 711.70M | 476.40M | 582.20M | 437.40M | 416.70M | 373.40M | 505.70M | 494.00M | 523.00M | 511.20M | 513.30M | 606.70M | 810.80M | 826.00M | 1,368.20M | 1,664.20M | 1,913.10M | 1,862.30M | 2,208.10M | 3,157.20M | 2,569.00M | 2,310.40M | 2,094.20M | 2,167.10M | 2,173.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | 0.50M | 0.20M | | 0.20M | 0.10M | -2.20M | 0.40M | -4.00M | 0.40M | 0.30M | -1.00M | 0.10M | -0.40M | | -0.30M | -0.40M | -0.40M | -0.50M | -0.20M | | -0.10M | -0.70M | -0.20M | -0.30M | -0.40M | -0.50M | | 0.10M | | -0.50M | | | | -0.30M | | | -0.30M | -213.70M | 6.90M | | | | | | | | | | |
|
Other Non Operating Income
|
131.10M | 134.30M | 92.90M | 87.40M | 79.70M | 115.40M | 88.90M | 98.20M | 84.80M | 80.80M | 87.20M | 61.90M | 59.40M | 44.00M | 40.80M | 59.50M | 71.30M | 62.80M | 50.80M | 50.10M | 52.90M | 46.40M | 60.70M | 71.60M | 74.80M | 62.90M | 48.10M | 49.90M | 49.10M | 62.80M | 78.50M | 78.90M | 71.70M | 78.10M | 66.20M | 60.50M | 59.70M | 64.50M | 88.90M | 71.30M | 61.60M | 68.60M | 78.70M | 70.60M | 66.40M | 76.90M | 80.90M | 77.60M | 64.70M | 65.40M | 53.00M | 50.10M | 51.80M | 49.00M | 57.00M | 58.40M | 54.10M | 61.70M | 58.70M | 50.60M | 57.20M |
|
EBT
|
245.10M | 472.50M | 258.50M | 279.10M | 238.20M | 299.80M | 237.40M | 214.40M | 230.00M | 229.50M | 252.80M | 236.80M | 266.20M | 266.10M | 223.20M | 242.50M | 285.80M | 301.50M | 245.70M | 269.50M | 270.70M | 304.20M | 345.80M | 350.00M | 411.40M | 353.20M | 390.90M | 390.80M | 416.60M | 435.60M | 483.70M | 507.20M | 481.00M | 485.90M | 452.20M | 506.90M | 508.60M | 476.40M | 461.10M | 403.20M | 389.90M | 373.40M | 495.90M | 486.50M | 518.10M | 509.60M | 510.80M | 540.60M | 524.50M | 190.40M | 444.00M | 440.70M | 434.30M | 145.80M | 290.60M | 1,173.60M | 601.10M | 594.20M | 521.40M | 564.80M | 619.50M |
|
Tax Provisions
|
83.30M | 158.30M | 70.60M | 78.80M | 81.00M | 100.20M | 81.80M | 57.30M | 79.00M | 77.50M | 82.40M | 75.60M | 86.60M | 87.30M | 55.50M | 78.50M | 94.70M | 95.00M | 76.00M | 88.10M | 88.80M | 99.70M | 101.80M | 119.30M | 142.20M | 118.60M | 114.80M | 122.90M | 118.20M | 79.00M | 102.10M | 116.80M | 106.50M | 76.00M | 105.10M | 117.50M | 124.00M | 105.30M | 100.50M | 89.90M | 95.40M | 132.50M | 120.80M | 118.40M | 122.40M | 103.20M | 121.50M | 144.40M | 129.70M | 34.70M | 109.40M | 108.90M | 106.50M | 32.70M | 75.90M | 277.50M | 136.20M | 138.80M | 129.40M | 143.50M | 161.90M |
|
Profit After Tax
|
161.80M | 314.20M | 187.90M | 200.30M | 157.20M | 199.60M | 155.60M | 157.10M | 151.00M | 152.00M | 170.40M | 161.20M | 179.60M | 178.80M | 167.70M | 164.00M | 191.10M | 206.50M | 169.70M | 181.40M | 181.90M | 204.50M | 244.00M | 230.70M | 269.20M | 234.60M | 276.10M | 267.90M | 298.40M | 356.60M | 381.60M | 390.40M | 374.50M | 409.90M | 347.10M | 389.40M | 384.60M | 371.10M | 360.60M | 313.30M | 294.50M | 240.90M | 375.10M | 368.10M | 395.70M | 406.40M | 389.30M | 396.20M | 394.80M | 155.70M | 334.60M | 331.80M | 327.80M | 113.10M | 214.70M | 896.10M | 464.90M | 455.40M | 392.00M | 421.30M | 457.60M |
|
Income from Continuing Operations
|
161.80M | 314.20M | 187.90M | 200.30M | 157.20M | 199.60M | 155.60M | 157.10M | 151.00M | 152.00M | 170.40M | 161.20M | 179.60M | 178.80M | 167.70M | 164.00M | 191.10M | 206.50M | 169.70M | 181.40M | 181.90M | 204.50M | 244.00M | 230.70M | 269.20M | 234.60M | 276.10M | 267.90M | 298.40M | 356.60M | 381.60M | 390.40M | 374.50M | 409.90M | 347.10M | 389.40M | 384.60M | 371.10M | 360.60M | 313.30M | 294.50M | 240.90M | 375.10M | 368.10M | 395.70M | 406.40M | 389.30M | 396.20M | 394.80M | 155.70M | 334.60M | 331.80M | 327.80M | 113.10M | 214.70M | 896.10M | 464.90M | 455.40M | 392.00M | 421.30M | 457.60M |
|
Consolidated Net Income
|
161.80M | 314.20M | 187.90M | 200.30M | 157.20M | 199.60M | 155.60M | 157.10M | 151.00M | 152.00M | 170.40M | 161.20M | 179.60M | 178.80M | 167.70M | 164.00M | 191.10M | 206.50M | 169.70M | 181.40M | 181.90M | 204.50M | 244.00M | 230.70M | 269.20M | 234.60M | 276.10M | 267.90M | 298.40M | 356.60M | 381.60M | 390.40M | 374.50M | 409.90M | 347.10M | 389.40M | 384.60M | 371.10M | 360.60M | 313.30M | 294.50M | 240.90M | 375.10M | 368.10M | 395.70M | 406.40M | 389.30M | 396.20M | 394.80M | 155.70M | 334.60M | 331.80M | 327.80M | 113.10M | 214.70M | 896.10M | 464.90M | 455.40M | 392.00M | 421.30M | 457.60M |
|
Income towards Parent Company
|
161.80M | 314.20M | 187.90M | 200.30M | 157.20M | 199.60M | 155.60M | 157.10M | 151.00M | 152.00M | 170.40M | 161.20M | 179.60M | 178.80M | 167.70M | 164.00M | 191.10M | 206.50M | 169.70M | 181.40M | 181.90M | 204.50M | 244.00M | 230.70M | 269.20M | 234.60M | 276.10M | 267.90M | 298.40M | 356.60M | 381.60M | 390.40M | 374.50M | 409.90M | 347.10M | 389.40M | 384.60M | 371.10M | 360.60M | 313.30M | 294.50M | 240.90M | 375.10M | 368.10M | 395.70M | 406.40M | 389.30M | 396.20M | 394.80M | 155.70M | 334.60M | 331.80M | 327.80M | 113.10M | 214.70M | 896.10M | 464.90M | 455.40M | 392.00M | 421.30M | 457.60M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 9.50M | 5.90M | 5.80M | 5.80M | 20.70M | 5.90M | 17.30M | 5.90M | 17.30M | 5.90M | 17.30M | 5.90M | 17.30M | 5.90M | 17.40M | 5.80M | 30.50M | 4.80M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M | 4.70M | 16.20M |
|
Net Income towards Common Stockholders
|
138.80M | 224.60M | 186.70M | 199.00M | 155.90M | 198.00M | 155.60M | 157.10M | 151.00M | 152.00M | 170.40M | 161.20M | 179.60M | 178.80M | 157.70M | 164.00M | 191.10M | 203.00M | 178.80M | 181.40M | 181.90M | 204.50M | 234.50M | 224.80M | 263.40M | 228.80M | 255.40M | 262.00M | 281.10M | 350.70M | 364.30M | 384.50M | 357.20M | 404.00M | 329.80M | 383.50M | 367.20M | 365.30M | 330.10M | 308.50M | 278.30M | 236.20M | 358.90M | 363.40M | 379.50M | 401.70M | 373.10M | 391.50M | 378.60M | 151.00M | 318.40M | 327.10M | 311.60M | 108.40M | 198.50M | 891.40M | 448.70M | 450.70M | 375.80M | 416.60M | 441.40M |
|
EPS (Basic)
|
0.62 | 0.95 | 0.77 | 0.83 | 0.65 | 0.82 | 0.64 | 0.64 | 0.62 | 0.62 | 0.70 | 0.66 | 0.73 | 0.73 | 0.69 | 0.68 | 0.78 | 0.85 | 0.70 | 0.75 | 0.76 | 0.85 | 0.98 | 0.95 | 1.11 | 0.97 | 1.10 | 1.12 | 1.21 | 1.52 | 1.59 | 1.69 | 1.59 | 1.81 | 1.51 | 1.76 | 1.70 | 1.71 | 1.56 | 1.47 | 1.32 | 1.13 | 1.71 | 1.73 | 1.81 | 1.92 | 1.78 | 1.86 | 1.80 | 0.72 | 1.51 | 1.56 | 1.49 | 0.53 | 0.96 | 4.35 | 2.23 | 2.24 | 1.91 | 2.14 | 2.30 |
|
EPS (Weighted Average and Diluted)
|
0.61 | 0.95 | 0.77 | 0.82 | 0.64 | 0.82 | 0.64 | 0.64 | 0.61 | 0.62 | 0.70 | 0.66 | 0.73 | 0.73 | 0.69 | 0.67 | 0.78 | 0.84 | 0.70 | 0.75 | 0.75 | 0.84 | 0.98 | 0.94 | 1.10 | 0.96 | 1.09 | 1.12 | 1.20 | 1.51 | 1.58 | 1.68 | 1.58 | 1.80 | 1.50 | 1.75 | 1.69 | 1.71 | 1.55 | 1.46 | 1.32 | 1.12 | 1.70 | 1.72 | 1.80 | 1.92 | 1.77 | 1.86 | 1.80 | 0.71 | 1.51 | 1.56 | 1.49 | 0.52 | 0.96 | 4.34 | 2.22 | 2.23 | 1.90 | 2.13 | 2.29 |
|
Shares Outstanding (Weighted Average)
|
223.36M | 235.46M | 241.42M | 235.51M | 241.72M | | | | | | | | | | | | | | 239.27M | | | 236.30M | 235.83M | 233.38M | 233.26M | 232.92M | 229.06M | 229.20M | 228.75M | 228.26M | 225.68M | 224.94M | 224.10M | 223.15M | 218.24M | 217.18M | 215.83M | 214.53M | 208.88M | 208.47M | 208.35M | 208.32M | 208.11M | 208.37M | 208.20M | 208.08M | 208.02M | 208.38M | 208.40M | 208.31M | 208.19M | 207.91M | 207.61M | 207.25M | 204.63M | 203.97M | 202.61M | 201.26M | 195.19M | 193.97M | 192.65M |
|
Shares Outstanding (Diluted Average)
|
224.40M | 236.35M | 242.63M | 236.42M | 242.51M | | | | | | | | | | | | | | 240.55M | | | 238.18M | 237.72M | 235.29M | 235.26M | 234.89M | 230.63M | 230.64M | 230.19M | 229.65M | 227.05M | 226.33M | 225.49M | 224.49M | 219.27M | 218.21M | 216.86M | 215.60M | 209.82M | 209.19M | 209.02M | 209.01M | 208.95M | 209.14M | 209.00M | 208.90M | 208.81M | 208.88M | 208.89M | 208.87M | 208.73M | 208.27M | 207.93M | 207.56M | 205.13M | 204.44M | 203.13M | 201.87M | 196.12M | 194.74M | 193.48M |
|
EBITDA
|
361.80M | 577.00M | 353.40M | 369.20M | 322.10M | 384.90M | 334.10M | 326.70M | 342.70M | 343.10M | 343.10M | 321.40M | 333.60M | 343.60M | 291.10M | 303.10M | 341.00M | 355.60M | 298.20M | 319.20M | 317.90M | 348.70M | 385.80M | 388.20M | 449.00M | 390.00M | 447.70M | 466.50M | 516.20M | 543.70M | 605.60M | 661.60M | 672.00M | 485.90M | 693.00M | 729.70M | 711.70M | 476.40M | 582.20M | 437.40M | 416.70M | 373.40M | 505.70M | 494.00M | 523.00M | 511.20M | 513.30M | 606.70M | 810.80M | 826.00M | 1,368.20M | 1,664.20M | 1,913.10M | 1,862.30M | 2,208.10M | 3,157.20M | 2,569.00M | 2,310.40M | 2,094.20M | 2,167.10M | 2,173.00M |
|
Tax Rate
|
33.99% | 33.50% | 27.31% | 28.23% | 34.01% | 33.42% | 34.46% | 26.73% | 34.35% | 33.77% | 32.59% | 31.93% | 32.53% | 32.81% | 24.87% | 32.37% | 33.14% | 31.51% | 30.93% | 32.69% | 32.80% | 32.77% | 29.44% | 34.09% | 34.56% | 33.58% | 29.37% | 31.45% | 28.37% | 18.14% | 21.11% | 23.03% | 22.14% | 15.64% | 23.24% | 23.18% | 24.38% | 22.10% | 21.80% | 22.30% | 24.47% | 35.48% | 24.36% | 24.34% | 23.62% | 20.25% | 23.79% | 26.71% | 24.73% | 18.22% | 24.64% | 24.71% | 24.52% | 22.43% | 26.12% | 23.65% | 22.66% | 23.36% | 24.82% | 25.41% | 26.13% |