|
Provisions
|
880.00M | 1,087.00M | 914.00M | 1,049.00M | 751.00M | 823.00M | 486.00M | 442.00M | 421.00M | 280.00M | 261.00M | 190.00M | 185.00M | 256.00M | 228.00M | 318.00M | 236.00M | 157.00M | 137.00M | 113.00M | 94.00M | 72.00M | 55.00M | 52.00M | 54.00M | 46.00M | 81.00M | 74.00M | 152.00M | 127.00M | 87.00M | 67.00M | 88.00M | 98.00M | 130.00M | 125.00M | 92.00M | 80.00M | 88.00M | 148.00M | 189.00M | 180.00M | 183.00M | 221.00M | 952.00M | 2,463.00M | 52.00M | -254.00M | -551.00M | 302.00M | -229.00M | -362.00M | -208.00M | 36.00M | 241.00M | 408.00M | 235.00M | 189.00M | 153.00M | 221.00M | 155.00M | 235.00M | 243.00M | 156.00M | 260.00M | 254.00M | 167.00M |
|
Revenue
|
3,686.00M | 3,987.00M | 3,853.00M | 4,886.00M | 3,763.00M | 3,912.00M | 3,598.00M | 3,903.00M | 3,631.00M | 3,602.00M | 3,544.00M | 3,549.00M | 3,732.00M | 3,623.00M | 4,088.00M | 4,069.00M | 3,955.00M | 4,064.00M | 3,920.00M | 4,073.00M | 3,777.00M | 3,810.00M | 3,841.00M | 3,947.00M | 3,731.00M | 3,866.00M | 3,775.00M | 3,853.00M | 3,665.00M | 3,794.00M | 3,829.00M | 3,874.00M | 3,884.00M | 4,060.00M | 4,125.00M | 4,260.00M | 4,111.00M | 4,324.00M | 4,357.00M | 3,398.00M | 4,286.00M | 4,215.00M | 4,242.00M | 4,321.00M | 4,336.00M | 4,076.00M | 4,281.00M | 4,208.00M | 4,220.00M | 4,667.00M | 5,197.00M | 5,127.00M | 4,692.00M | 5,116.00M | 5,549.00M | 5,763.00M | 5,603.00M | 5,293.00M | 5,233.00M | 5,361.00M | 5,145.00M | 5,411.00M | 5,432.00M | 5,567.00M | 5,452.00M | 5,661.00M | 5,915.00M |
|
Interest income - Loans
|
2,465.00M | 2,203.00M | 2,091.00M | 2,160.00M | 2,160.00M | 2,158.00M | 1,996.00M | 1,962.00M | 1,884.00M | 1,905.00M | 1,904.00M | 1,902.00M | 1,951.00M | 2,163.00M | 2,076.00M | 2,094.00M | 2,029.00M | 1,955.00M | 1,933.00M | 1,949.00M | 1,899.00M | 1,845.00M | 1,848.00M | 1,835.00M | 1,802.00M | 1,791.00M | 1,804.00M | 1,806.00M | 1,843.00M | 1,829.00M | 1,856.00M | 1,886.00M | 1,904.00M | 2,040.00M | 2,140.00M | 2,154.00M | 2,228.00M | 2,345.00M | 2,452.00M | 2,555.00M | 2,602.00M | 2,672.00M | 2,678.00M | 2,573.00M | 2,480.00M | 2,257.00M | 2,116.00M | 2,074.00M | 1,996.00M | 2,160.00M | 2,437.00M | 2,414.00M | 2,293.00M | 2,504.00M | 3,138.00M | 3,860.00M | 4,258.00M | 4,523.00M | 4,643.00M | 4,875.00M | 4,819.00M | 4,842.00M | 4,954.00M | 4,731.00M | 4,472.00M | 4,609.00M | 4,751.00M |
|
Interest income - Investments
|
| | | | | | -298.00M | 3,240.00M | -241.00M | 708.00M | 238.00M | 1,808.00M | -198.00M | -229.00M | 1,050.00M | 2,037.00M | 207.00M | 161.00M | 171.00M | 2,566.00M | 154.00M | 155.00M | 140.00M | 2,666.00M | 132.00M | 120.00M | 107.00M | 2,751.00M | 107.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
748.00M | 991.00M | 746.00M | 828.00M | 748.00M | 638.00M | 789.00M | 868.00M | 681.00M | 803.00M | 789.00M | 1,218.00M | 911.00M | 1,082.00M | 1,008.00M | 1,027.00M | 760.00M | 757.00M | 746.00M | 833.00M | 713.00M | 685.00M | 682.00M | 852.00M | 692.00M | 659.00M | 630.00M | 635.00M | 627.00M | 618.00M | 622.00M | 654.00M | 617.00M | 653.00M | 645.00M | 1,038.00M | 627.00M | 669.00M | 665.00M | 658.00M | 620.00M | 653.00M | 650.00M | 668.00M | 622.00M | 595.00M | 557.00M | 612.00M | 544.00M | 793.00M | 895.00M | 959.00M | 805.00M | 773.00M | 797.00M | 809.00M | 885.00M | 883.00M | 892.00M | 1,181.00M | 891.00M | 1,001.00M | 1,097.00M | 1,142.00M | 1,124.00M | 1,151.00M | 1,211.00M |
|
Interest Income - Trading Account Assets
|
| 10.00M | 18.00M | 18.00M | | 14.00M | 7.00M | 8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
105.00M | 125.00M | 113.00M | 136.00M | 122.00M | 143.00M | 113.00M | 107.00M | 121.00M | 93.00M | 115.00M | 109.00M | 120.00M | 106.00M | 90.00M | 99.00M | 112.00M | 92.00M | 92.00M | 96.00M | 84.00M | 99.00M | 93.00M | 104.00M | 111.00M | 107.00M | 114.00M | 109.00M | 102.00M | 99.00M | 101.00M | 110.00M | 123.00M | 139.00M | 154.00M | 162.00M | 178.00M | 180.00M | 187.00M | 196.00M | 206.00M | 196.00M | 208.00M | 201.00M | 138.00M | 71.00M | 70.00M | 60.00M | 66.00M | 72.00M | 78.00M | 77.00M | 77.00M | 146.00M | 279.00M | 413.00M | 516.00M | 538.00M | 668.00M | 742.00M | 798.00M | 725.00M | 771.00M | 621.00M | 534.00M | 510.00M | 565.00M |
|
Interest Income - Total
|
3,259.00M | 3,000.00M | 2,888.00M | 2,939.00M | 2,905.00M | 2,873.00M | 2,701.00M | 2,671.00M | 2,583.00M | 2,547.00M | 2,530.00M | 2,534.00M | 2,597.00M | 2,796.00M | 2,670.00M | 2,671.00M | 2,611.00M | 2,469.00M | 2,448.00M | 2,479.00M | 2,410.00M | 2,356.00M | 2,328.00M | 2,337.00M | 2,319.00M | 2,305.00M | 2,341.00M | 2,358.00M | 2,407.00M | 2,384.00M | 2,408.00M | 2,453.00M | 2,520.00M | 2,674.00M | 2,795.00M | 2,825.00M | 2,918.00M | 3,082.00M | 3,223.00M | 3,359.00M | 3,428.00M | 3,497.00M | 3,503.00M | 3,334.00M | 3,200.00M | 2,855.00M | 2,676.00M | 2,576.00M | 2,483.00M | 2,701.00M | 2,975.00M | 2,975.00M | 2,914.00M | 3,281.00M | 4,132.00M | 5,109.00M | 5,659.00M | 5,944.00M | 6,203.00M | 6,502.00M | 6,500.00M | 6,568.00M | 6,822.00M | 6,494.00M | 6,130.00M | 6,270.00M | 6,527.00M |
|
Interest Expense - Deposits
|
546.00M | 474.00M | 387.00M | 334.00M | 281.00M | 244.00M | 233.00M | 205.00M | 182.00M | 180.00M | 167.00M | 139.00M | 103.00M | 83.00M | 103.00M | 97.00M | 93.00M | 86.00M | 84.00M | 81.00M | 78.00M | 80.00M | 81.00M | 86.00M | 92.00M | 98.00M | 107.00M | 106.00M | 105.00M | 104.00M | 107.00M | 114.00M | 120.00M | 143.00M | 170.00M | 190.00M | 213.00M | 261.00M | 336.00M | 419.00M | 472.00M | 515.00M | 531.00M | 468.00M | 375.00M | 141.00M | 74.00M | 53.00M | 40.00M | 30.00M | 29.00M | 27.00M | 27.00M | 88.00M | 340.00M | 812.00M | 1,291.00M | 1,531.00M | 1,792.00M | 1,995.00M | 2,077.00M | 2,084.00M | 2,230.00M | 2,010.00M | 1,808.00M | 1,845.00M | 1,980.00M |
|
Interest Expense - Debt
|
393.00M | 333.00M | 277.00M | 259.00M | 245.00M | 194.00M | 253.00M | 265.00M | 225.00M | 217.00M | 188.00M | 196.00M | 203.00M | 187.00M | 168.00M | 150.00M | 129.00M | 125.00M | 130.00M | 132.00M | 137.00M | 147.00M | 143.00M | 154.00M | 155.00M | 155.00M | 172.00M | 160.00M | 204.00M | 212.00M | 206.00M | 209.00M | 240.00M | 273.00M | 280.00M | 290.00M | 344.00M | 408.00M | 421.00M | 459.00M | 481.00M | 484.00M | 468.00M | 378.00M | 314.00M | 187.00M | 118.00M | 99.00M | 95.00M | 90.00M | 90.00M | 86.00M | 83.00M | 142.00M | 317.00M | 613.00M | 783.00M | 903.00M | 993.00M | 1,104.00M | 1,159.00M | 1,182.00M | 1,182.00M | 961.00M | 846.00M | 870.00M | 899.00M |
|
Interest Expenses
|
939.00M | 819.00M | 664.00M | 593.00M | 526.00M | 438.00M | 486.00M | 470.00M | 407.00M | 397.00M | 355.00M | 335.00M | 306.00M | 270.00M | 271.00M | 247.00M | 222.00M | 211.00M | 214.00M | 213.00M | 215.00M | 227.00M | 224.00M | 240.00M | 247.00M | 253.00M | 279.00M | 266.00M | 309.00M | 316.00M | 313.00M | 323.00M | 360.00M | 416.00M | 450.00M | 480.00M | 557.00M | 669.00M | 757.00M | 878.00M | 953.00M | 999.00M | 999.00M | 846.00M | 689.00M | 328.00M | 192.00M | 152.00M | 135.00M | 120.00M | 119.00M | 113.00M | 110.00M | 230.00M | 657.00M | 1,425.00M | 2,074.00M | 2,434.00M | 2,785.00M | 3,099.00M | 3,236.00M | 3,266.00M | 3,412.00M | 2,971.00M | 2,654.00M | 2,715.00M | 2,879.00M |
|
Interest Income - Net
|
2,320.00M | 2,193.00M | 2,224.00M | 2,346.00M | 2,379.00M | 2,435.00M | 2,215.00M | 2,201.00M | 2,176.00M | 2,150.00M | 2,175.00M | 2,199.00M | 2,291.00M | 2,526.00M | 2,399.00M | 2,424.00M | 2,389.00M | 2,258.00M | 2,234.00M | 2,266.00M | 2,195.00M | 2,129.00M | 2,104.00M | 2,097.00M | 2,072.00M | 2,052.00M | 2,062.00M | 2,092.00M | 2,098.00M | 2,068.00M | 2,095.00M | 2,130.00M | 2,160.00M | 2,258.00M | 2,345.00M | 2,345.00M | 2,361.00M | 2,413.00M | 2,466.00M | 2,481.00M | 2,475.00M | 2,498.00M | 2,504.00M | 2,488.00M | 2,511.00M | 2,527.00M | 2,484.00M | 2,424.00M | 2,348.00M | 2,581.00M | 2,856.00M | 2,862.00M | 2,804.00M | 3,051.00M | 3,475.00M | 3,684.00M | 3,585.00M | 3,510.00M | 3,418.00M | 3,403.00M | 3,264.00M | 3,302.00M | 3,410.00M | 3,523.00M | 3,476.00M | 3,555.00M | 3,648.00M |
|
Financial Services Fees
|
316.00M | 329.00M | 330.00M | 315.00M | 296.00M | 315.00M | 328.00M | 322.00M | 311.00M | 333.00M | 330.00M | 269.00M | 264.00M | 290.00M | 288.00M | 294.00M | | | | | | | | | | | | | | | | | | | | | 102.00M | 115.00M | 115.00M | 120.00M | 112.00M | 126.00M | 128.00M | 132.00M | 118.00M | 102.00M | 121.00M | 128.00M | 120.00M | 146.00M | 155.00M | 161.00M | 148.00M | 172.00M | 169.00M | 955.00M | 160.00M | 348.00M | 348.00M | 360.00M | 364.00M | 364.00M | 383.00M | 374.00M | 391.00M | 391.00M | 404.00M |
|
Service Charges
|
224.00M | 242.00M | 248.00M | 236.00M | 200.00M | 209.00M | 164.00M | 132.00M | 123.00M | 131.00M | 140.00M | 140.00M | 127.00M | 144.00M | 152.00M | 150.00M | 136.00M | 147.00M | 156.00M | 158.00M | 147.00M | 156.00M | 179.00M | 180.00M | 153.00M | 156.00M | 172.00M | 170.00M | 158.00M | 163.00M | 174.00M | 172.00M | 161.00M | 170.00M | 181.00M | 183.00M | 167.00M | 169.00M | 186.00M | | | | | | | | | | | | | | | | | | | 306.00M | 315.00M | 314.00M | 305.00M | 304.00M | 320.00M | 330.00M | 316.00M | 317.00M | 335.00M |
|
Investment Gain (Loss)
|
56.00M | 182.00M | 168.00M | 144.00M | 90.00M | 147.00M | 121.00M | 68.00M | 37.00M | 82.00M | 68.00M | 62.00M | 57.00M | 62.00M | 40.00M | 45.00M | 14.00M | 61.00M | 21.00M | 3.00M | 10.00M | -6.00M | | | 42.00M | 8.00M | -9.00M | 2.00M | 9.00M | 4.00M | 7.00M | -4.00M | | | | | -1.00M | -3.00M | -1.00M | | 13.00M | 19.00M | 4.00M | 12.00M | 182.00M | 40.00M | 32.00M | 51.00M | 25.00M | 10.00M | 15.00M | 14.00M | -4.00M | | | 1,300.00M | 1.00M | 213.00M | 168.00M | 309.00M | 259.00M | -499.00M | 371.00M | 348.00M | 306.00M | 321.00M | 432.00M |
|
Income - Trust
|
| 199.00M | 194.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Management
|
189.00M | 208.00M | 242.00M | 219.00M | 259.00M | 243.00M | 249.00M | 303.00M | 263.00M | 288.00M | 287.00M | 250.00M | 284.00M | 278.00M | 305.00M | 302.00M | 308.00M | 340.00M | 330.00M | 364.00M | 364.00M | 362.00M | 411.00M | 376.00M | 376.00M | 416.00M | 376.00M | 399.00M | 341.00M | 377.00M | 404.00M | 399.00M | 403.00M | 398.00M | 421.00M | 720.00M | 455.00M | 456.00M | 486.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
431.00M | 245.00M | 207.00M | 107.00M | 147.00M | 179.00M | 216.00M | 157.00M | 195.00M | 163.00M | 198.00M | 157.00M | 230.00M | -173.00M | 227.00M | | 234.00M | 167.00M | 199.00M | 271.00M | 161.00M | 182.00M | 140.00M | 135.00M | 164.00M | 164.00M | 125.00M | 113.00M | 100.00M | 165.00M | 160.00M | 142.00M | 113.00M | 104.00M | 104.00M | 29.00M | 97.00M | 84.00M | 76.00M | | | | | | | | | | | | | | | | | | | 177.00M | 201.00M | 149.00M | 147.00M | 131.00M | 181.00M | 122.00M | 134.00M | 128.00M | 161.00M |
|
Other Non-Interest Income
|
57.00M | 295.00M | 311.00M | 1,024.00M | 827.00M | 217.00M | 193.00M | 924.00M | 674.00M | 266.00M | 194.00M | 482.00M | 467.00M | 240.00M | 406.00M | 460.00M | 569.00M | 455.00M | 360.00M | 323.00M | 311.00M | 321.00M | 313.00M | 445.00M | 269.00M | 367.00M | 324.00M | 377.00M | 306.00M | 264.00M | 259.00M | 210.00M | 301.00M | 304.00M | 313.00M | 159.00M | 245.00M | 334.00M | 301.00M | -116.00M | 308.00M | 367.00M | 342.00M | -43.00M | 304.00M | 314.00M | 247.00M | -629.00M | 243.00M | 428.00M | 206.00M | -558.00M | 251.00M | 195.00M | 93.00M | 703.00M | 74.00M | 129.00M | 94.00M | 138.00M | 135.00M | 332.00M | 93.00M | 175.00M | 137.00M | 212.00M | 198.00M |
|
Non-Interest Income
|
1,366.00M | 1,805.00M | 1,629.00M | 2,540.00M | 1,384.00M | 1,477.00M | 1,383.00M | 1,702.00M | 1,455.00M | 1,452.00M | 1,369.00M | 1,350.00M | 1,441.00M | 1,097.00M | 1,689.00M | 1,645.00M | 1,566.00M | 1,806.00M | 1,686.00M | 1,807.00M | 1,582.00M | 1,681.00M | 1,737.00M | 1,850.00M | 1,659.00M | 1,814.00M | 1,713.00M | 1,761.00M | 1,567.00M | 1,726.00M | 1,734.00M | 1,744.00M | 1,724.00M | 1,802.00M | 1,780.00M | 1,915.00M | 1,750.00M | 1,911.00M | 1,891.00M | 917.00M | 1,811.00M | 1,717.00M | 1,738.00M | 1,833.00M | 1,825.00M | 1,549.00M | 1,797.00M | 1,784.00M | 1,872.00M | 2,086.00M | 2,341.00M | 2,265.00M | 1,888.00M | 2,065.00M | 2,074.00M | 2,079.00M | 2,018.00M | 1,783.00M | 1,815.00M | 1,958.00M | 1,881.00M | 2,109.00M | 2,022.00M | 2,044.00M | 1,976.00M | 2,106.00M | 2,267.00M |
|
Depreciation & Amortization - Total
|
178.00M | 194.00M | 170.00M | 173.00M | 172.00M | 168.00M | 152.00M | 176.00M | 167.00M | 158.00M | 159.00M | 177.00M | 175.00M | 181.00M | 185.00M | 194.00M | 183.00M | 189.00M | 194.00M | 197.00M | 201.00M | 204.00M | 220.00M | 234.00M | 222.00M | 231.00M | 227.00M | 245.00M | 234.00M | 240.00M | 246.00M | 254.00M | 251.00M | 281.00M | 259.00M | 274.00M | 273.00M | 281.00M | 264.00M | 285.00M | 273.00M | 298.00M | 291.00M | 348.00M | 287.00M | 301.00M | 292.00M | 296.00M | 293.00M | 326.00M | 355.00M | 437.00M | 331.00M | 351.00M | 344.00M | 369.00M | 350.00M | 349.00M | 347.00M | 365.00M | 341.00M | 356.00M | 357.00M | 473.00M | 384.00M | 394.00M | 416.00M |
|
Wages, Salaries and Other
|
996.00M | 1,174.00M | 1,068.00M | 969.00M | 956.00M | 959.00M | 959.00M | 1,032.00M | 989.00M | 976.00M | 949.00M | 1,052.00M | 1,111.00M | 1,119.00M | 1,171.00M | 1,216.00M | 1,169.00M | 1,186.00M | 1,181.00M | 1,207.00M | 1,080.00M | 1,172.00M | 1,189.00M | 1,170.00M | 1,157.00M | 1,200.00M | 1,222.00M | 1,252.00M | 1,145.00M | 1,226.00M | 1,239.00M | 1,263.00M | 1,257.00M | 1,276.00M | 1,286.00M | 1,449.00M | 1,354.00M | 1,356.00M | 1,413.00M | 1,348.00M | 1,414.00M | 1,365.00M | 1,400.00M | 1,468.00M | 1,369.00M | 1,373.00M | 1,410.00M | 1,521.00M | 1,477.00M | 1,640.00M | 1,986.00M | 2,038.00M | 1,717.00M | 1,779.00M | 1,805.00M | 1,943.00M | 1,826.00M | 1,846.00M | 1,773.00M | 1,983.00M | 1,794.00M | 1,782.00M | 1,869.00M | 1,857.00M | 1,890.00M | 1,889.00M | 1,970.00M |
|
Rent Expense
|
179.00M | 190.00M | 172.00M | 180.00M | 187.00M | 172.00M | 177.00M | 194.00M | 193.00M | 176.00M | 171.00M | 198.00M | 190.00M | 199.00M | 212.00M | 226.00M | 211.00M | 206.00M | 205.00M | 211.00M | 218.00M | 199.00M | 200.00M | 216.00M | 216.00M | 209.00M | 209.00M | 208.00M | 221.00M | 215.00M | 215.00M | 210.00M | 222.00M | 202.00M | 204.00M | 240.00M | 218.00M | 203.00M | 195.00M | 202.00M | 215.00M | 212.00M | 206.00M | 201.00M | 207.00M | 199.00M | 205.00M | 215.00M | 215.00M | 217.00M | 248.00M | 260.00M | 258.00M | 246.00M | 241.00M | 247.00M | 251.00M | 244.00M | 244.00M | 243.00M | 244.00M | 236.00M | 234.00M | 240.00M | 245.00M | 235.00M | 235.00M |
|
Other Operating Expenses
|
1,801.00M | 2,274.00M | 1,872.00M | 1,856.00M | 1,754.00M | 1,662.00M | 1,829.00M | 1,970.00M | 1,710.00M | 1,842.00M | 1,810.00M | 2,344.00M | 2,090.00M | 2,268.00M | 2,253.00M | 2,313.00M | 1,974.00M | 2,010.00M | 1,995.00M | 2,106.00M | 1,845.00M | 1,925.00M | 1,937.00M | 2,089.00M | 1,911.00M | 1,926.00M | 1,916.00M | 1,943.00M | 1,826.00M | 1,905.00M | 1,933.00M | 1,977.00M | 1,929.00M | 1,996.00M | 1,993.00M | 2,547.00M | 2,036.00M | 2,100.00M | 2,149.00M | 2,090.00M | 2,090.00M | 2,101.00M | 2,126.00M | 2,213.00M | 2,049.00M | 2,015.00M | 2,034.00M | 2,197.00M | 2,066.00M | 2,507.00M | 2,984.00M | 3,094.00M | 2,583.00M | 2,647.00M | 2,695.00M | 2,858.00M | 2,720.00M | 2,779.00M | 2,654.00M | 3,466.00M | 2,749.00M | 2,765.00M | 2,736.00M | 2,793.00M | 2,758.00M | 2,754.00M | 2,810.00M |
|
Operating Expenses
|
2,158.00M | 2,658.00M | 2,214.00M | 2,209.00M | 2,113.00M | 2,002.00M | 2,158.00M | 2,340.00M | 2,070.00M | 2,176.00M | 2,140.00M | 2,719.00M | 2,455.00M | 2,648.00M | 2,650.00M | 2,733.00M | 2,368.00M | 2,405.00M | 2,394.00M | 2,514.00M | 2,264.00M | 2,328.00M | 2,357.00M | 2,539.00M | 2,349.00M | 2,366.00M | 2,352.00M | 2,396.00M | 2,281.00M | 2,360.00M | 2,394.00M | 2,441.00M | 2,402.00M | 2,479.00M | 2,456.00M | 3,061.00M | 2,527.00M | 2,584.00M | 2,608.00M | 2,577.00M | 2,578.00M | 2,611.00M | 2,623.00M | 2,762.00M | 2,543.00M | 2,515.00M | 2,531.00M | 2,708.00M | 2,574.00M | 3,050.00M | 3,587.00M | 3,791.00M | 3,172.00M | 3,244.00M | 3,280.00M | 3,474.00M | 3,321.00M | 3,372.00M | 3,245.00M | 4,074.00M | 3,334.00M | 3,357.00M | 3,327.00M | 3,506.00M | 3,387.00M | 3,383.00M | 3,461.00M |
|
EBIT
|
1,587.00M | 1,157.00M | 1,389.00M | 2,221.00M | 1,425.00M | 1,525.00M | 1,440.00M | 1,591.00M | 1,547.00M | 1,543.00M | 1,498.00M | 975.00M | 1,398.00M | 989.00M | 1,481.00M | 1,265.00M | 1,573.00M | 1,713.00M | 1,603.00M | 1,659.00M | 1,634.00M | 1,637.00M | 1,653.00M | 1,596.00M | 1,575.00M | 1,707.00M | 1,621.00M | 1,649.00M | 1,541.00M | 1,623.00M | 1,661.00M | 1,689.00M | 1,754.00M | 1,899.00M | 1,989.00M | 1,554.00M | 2,049.00M | 2,329.00M | 2,418.00M | 1,551.00M | 2,472.00M | 2,423.00M | 2,435.00M | 2,184.00M | 1,568.00M | -574.00M | 1,890.00M | 1,906.00M | 2,332.00M | 1,435.00M | 1,932.00M | 1,776.00M | 1,838.00M | 2,066.00M | 2,685.00M | 3,306.00M | 4,121.00M | 4,209.00M | 4,644.00M | 4,154.00M | 4,892.00M | 5,085.00M | 5,274.00M | 4,876.00M | 4,500.00M | 4,739.00M | 5,166.00M |
|
Interest & Investment Income
|
| | | | | 2,678.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,585.00M | 3,418.00M | | | 3,264.00M | 3,410.00M | | | | |
|
EBT
|
648.00M | 338.00M | 725.00M | 1,628.00M | 899.00M | 1,087.00M | 954.00M | 1,121.00M | 1,140.00M | 1,146.00M | 1,143.00M | 640.00M | 1,092.00M | 719.00M | 1,210.00M | 1,018.00M | 1,351.00M | 1,502.00M | 1,389.00M | 1,446.00M | 1,419.00M | 1,410.00M | 1,429.00M | 1,356.00M | 1,328.00M | 1,454.00M | 1,342.00M | 1,383.00M | 1,232.00M | 1,307.00M | 1,348.00M | 1,366.00M | 1,394.00M | 1,483.00M | 1,539.00M | 1,074.00M | 1,492.00M | 1,660.00M | 1,661.00M | 673.00M | 1,519.00M | 1,424.00M | 1,436.00M | 1,338.00M | 879.00M | -902.00M | 1,698.00M | 1,754.00M | 2,197.00M | 1,315.00M | 1,813.00M | 1,663.00M | 1,728.00M | 1,836.00M | 2,028.00M | 1,881.00M | 2,047.00M | 1,775.00M | 1,859.00M | 1,055.00M | 1,656.00M | 1,819.00M | 1,862.00M | 1,905.00M | 1,846.00M | 2,024.00M | 2,287.00M |
|
Tax Provisions
|
128.00M | 35.00M | 185.00M | 525.00M | 251.00M | 306.00M | 179.00M | 301.00M | 308.00M | 234.00M | 309.00M | 147.00M | 281.00M | 173.00M | 285.00M | 306.00M | 356.00M | 387.00M | 361.00M | 372.00M | 359.00M | 358.00M | 391.00M | 299.00M | 324.00M | 410.00M | 269.00M | 361.00M | 289.00M | 318.00M | 342.00M | 319.00M | 320.00M | 386.00M | 413.00M | -1017.00M | 253.00M | 304.00M | 261.00M | 110.00M | 248.00M | 239.00M | 255.00M | 195.00M | 120.00M | -158.00M | 166.00M | 298.00M | 371.00M | 212.00M | 323.00M | 357.00M | 299.00M | 340.00M | 388.00M | 333.00M | 353.00M | 275.00M | 289.00M | 172.00M | 312.00M | 342.00M | 357.00M | 278.00M | 347.00M | 381.00M | 465.00M |
|
Profit After Tax
|
530.00M | 207.00M | 559.00M | 1,107.00M | 671.00M | 803.00M | 1,103.00M | 820.00M | 832.00M | 912.00M | 834.00M | 493.00M | 811.00M | 546.00M | 925.00M | 712.00M | 995.00M | 1,115.00M | 1,028.00M | 1,074.00M | 1,060.00M | 1,052.00M | 1,038.00M | 1,057.00M | 1,004.00M | 1,044.00M | 1,073.00M | 1,022.00M | 943.00M | 989.00M | 1,006.00M | 1,047.00M | 1,074.00M | 1,097.00M | 1,126.00M | 2,091.00M | 1,239.00M | 1,356.00M | 1,400.00M | 1,351.00M | 1,271.00M | 1,374.00M | 1,392.00M | 1,381.00M | 915.00M | 3,655.00M | 1,532.00M | 1,456.00M | 1,826.00M | 1,103.00M | 1,490.00M | 1,306.00M | 1,429.00M | 1,496.00M | 1,640.00M | 1,548.00M | 1,694.00M | 1,500.00M | 1,570.00M | 883.00M | 1,344.00M | 1,477.00M | 1,505.00M | 1,627.00M | 1,499.00M | 1,643.00M | 1,822.00M |
|
Net Income - Minority
|
| | | | | -2613.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
4.00M | 9.00M | 20.00M | -51.00M | 5.00M | -9.00M | 2.00M | -3.00M | -5.00M | -1.00M | 4.00M | 17.00M | 6.00M | -5.00M | -14.00M | 6.00M | -8.00M | 4.00M | 2.00M | 13.00M | -2.00M | 3.00M | 1.00M | 21.00M | 1.00M | 4.00M | 18.00M | 14.00M | 19.00M | 23.00M | 18.00M | 22.00M | 17.00M | 10.00M | 12.00M | 11.00M | 10.00M | 10.00M | 11.00M | 14.00M | 10.00M | 12.00M | 13.00M | 14.00M | 7.00M | 7.00M | 13.00M | 14.00M | 10.00M | 12.00M | 16.00M | 13.00M | 21.00M | 15.00M | 16.00M | 20.00M | 17.00M | 17.00M | 16.00M | 19.00M | 14.00M | 18.00M | 15.00M | 17.00M | 18.00M | 16.00M | 14.00M |
|
Income from Continuing Operations
|
520.00M | 303.00M | 540.00M | 1,103.00M | 648.00M | 781.00M | 775.00M | 820.00M | 832.00M | 912.00M | 834.00M | 493.00M | 811.00M | 546.00M | 925.00M | 712.00M | 995.00M | 1,115.00M | 1,028.00M | 1,074.00M | 1,060.00M | 1,052.00M | 1,038.00M | 1,057.00M | 1,004.00M | 1,044.00M | 1,073.00M | 1,022.00M | 943.00M | 989.00M | 1,006.00M | 1,047.00M | 1,074.00M | 1,097.00M | 1,126.00M | 2,091.00M | 1,239.00M | 1,356.00M | 1,400.00M | 563.00M | 1,271.00M | 1,185.00M | 1,181.00M | 1,143.00M | 759.00M | -744.00M | 1,532.00M | 1,456.00M | 1,826.00M | 1,103.00M | 1,490.00M | 1,306.00M | 1,429.00M | 1,496.00M | 1,640.00M | 1,548.00M | 1,694.00M | 1,500.00M | 1,570.00M | 883.00M | 1,344.00M | 1,477.00M | 1,505.00M | 1,627.00M | 1,499.00M | 1,643.00M | 1,822.00M |
|
Consolidated Net Income
|
10.00M | 303.00M | 19.00M | 12.00M | 23.00M | 22.00M | 328.00M | 820.00M | 832.00M | 912.00M | 834.00M | 493.00M | 811.00M | 546.00M | 925.00M | 712.00M | 995.00M | 1,115.00M | 1,028.00M | 1,074.00M | 1,060.00M | 1,052.00M | 1,038.00M | 1,057.00M | 1,004.00M | 1,044.00M | 1,073.00M | 1,022.00M | 943.00M | 989.00M | 1,006.00M | 1,047.00M | 1,074.00M | 1,097.00M | 1,126.00M | 2,091.00M | 1,239.00M | 1,356.00M | 1,400.00M | 563.00M | 1,271.00M | 225.00M | 251.00M | 288.00M | 181.00M | 5,596.00M | 1,532.00M | 1,456.00M | 1,826.00M | 1,103.00M | 1,490.00M | 1,306.00M | 1,429.00M | 1,496.00M | 1,640.00M | 1,548.00M | 1,694.00M | 1,500.00M | 1,570.00M | 883.00M | 1,344.00M | 1,477.00M | 1,505.00M | 1,627.00M | 1,499.00M | 1,643.00M | 1,822.00M |
|
Income towards Parent Company
|
10.00M | 303.00M | 19.00M | 12.00M | 23.00M | -2591.00M | 328.00M | 820.00M | 832.00M | 912.00M | 834.00M | 493.00M | 811.00M | 546.00M | 925.00M | 712.00M | 995.00M | 1,115.00M | 1,028.00M | 1,074.00M | 1,060.00M | 1,052.00M | 1,038.00M | 1,057.00M | 1,004.00M | 1,044.00M | 1,073.00M | 1,022.00M | 943.00M | 989.00M | 1,006.00M | 1,047.00M | 1,074.00M | 1,097.00M | 1,126.00M | 2,091.00M | 1,239.00M | 1,356.00M | 1,400.00M | 563.00M | 1,271.00M | 225.00M | 251.00M | 288.00M | 181.00M | 5,596.00M | 1,532.00M | 1,456.00M | 1,826.00M | 1,103.00M | 1,490.00M | 1,306.00M | 1,429.00M | 1,496.00M | 1,640.00M | 1,548.00M | 1,694.00M | 1,500.00M | 1,570.00M | 883.00M | 1,344.00M | 1,477.00M | 1,505.00M | 1,627.00M | 1,499.00M | 1,643.00M | 1,822.00M |
|
Preferred Dividend Payments
|
51.00M | 119.00M | 99.00M | 119.00M | 93.00M | 25.00M | 4.00M | 24.00M | 4.00M | 25.00M | 4.00M | 23.00M | 39.00M | 25.00M | 63.00M | 50.00M | 75.00M | 53.00M | 71.00M | 38.00M | 70.00M | 48.00M | 71.00M | 43.00M | 70.00M | 48.00M | 64.00M | 38.00M | 63.00M | 42.00M | 63.00M | 41.00M | 63.00M | 55.00M | 63.00M | 55.00M | 63.00M | 55.00M | 63.00M | 55.00M | 63.00M | 55.00M | 63.00M | 55.00M | 63.00M | 55.00M | 63.00M | 48.00M | 57.00M | 48.00M | 57.00M | 71.00M | 45.00M | 71.00M | 65.00M | 120.00M | 68.00M | 127.00M | 104.00M | 118.00M | 81.00M | 95.00M | 82.00M | 94.00M | 71.00M | 83.00M | 71.00M |
|
Net Income towards Common Stockholders
|
460.00M | 184.00M | 467.00M | 65.00M | 333.00M | 786.00M | 1,094.00M | 798.00M | 833.00M | 888.00M | 826.00M | 451.00M | 766.00M | 526.00M | 876.00M | 652.00M | 938.00M | 1,058.00M | 955.00M | 1,011.00M | 992.00M | 1,001.00M | 966.00M | 988.00M | 933.00M | 992.00M | 991.00M | 965.00M | 859.00M | 923.00M | 924.00M | 982.00M | 973.00M | 1,030.00M | 1,050.00M | 2,023.00M | 1,165.00M | 1,290.00M | 1,325.00M | 1,281.00M | 1,197.00M | 1,306.00M | 1,315.00M | 1,311.00M | 844.00M | 3,592.00M | 1,455.00M | 1,393.00M | 1,758.00M | 1,042.00M | 1,416.00M | 1,220.00M | 1,361.00M | 1,409.00M | 1,558.00M | 1,407.00M | 1,607.00M | 1,354.00M | 1,448.00M | 744.00M | 1,247.00M | 1,362.00M | 1,406.00M | 1,514.00M | 1,408.00M | 1,542.00M | 1,735.00M |
|
EPS (Basic)
|
1.04 | 0.14 | 1.01 | 2.21 | 0.67 | 1.49 | 2.08 | 1.52 | 1.59 | 1.69 | 1.57 | 0.86 | 1.45 | 1.00 | 1.66 | 1.23 | 1.76 | 2.00 | 1.80 | 1.90 | 1.86 | 1.88 | 1.82 | 1.89 | 1.79 | 1.92 | 1.93 | 1.88 | 1.70 | 1.84 | 1.87 | 2.01 | 1.99 | 2.12 | 2.18 | 4.20 | 2.45 | 2.74 | 2.84 | 2.76 | 2.62 | 2.89 | 2.95 | 2.98 | 1.96 | 8.40 | 3.40 | 3.26 | 4.11 | 2.43 | 3.31 | 2.87 | 3.23 | 3.39 | 3.78 | 3.47 | 3.98 | 3.36 | 3.60 | 1.85 | 3.10 | 3.39 | 3.50 | 3.77 | 3.52 | 3.86 | 4.36 |
|
EPS (Weighted Average and Diluted)
|
1.03 | 0.14 | 1.00 | 2.19 | 0.66 | 1.47 | 2.07 | 1.50 | 1.57 | 1.67 | 1.55 | 0.85 | 1.44 | 0.98 | 1.64 | 1.22 | 1.74 | 1.98 | 1.77 | 1.87 | 1.82 | 1.85 | 1.79 | 1.85 | 1.75 | 1.88 | 1.90 | 1.87 | 1.68 | 1.82 | 1.84 | 1.97 | 1.96 | 2.10 | 2.16 | 4.15 | 2.43 | 2.72 | 2.82 | 2.75 | 2.61 | 2.88 | 2.94 | 2.97 | 1.95 | 8.40 | 3.39 | 3.26 | 4.10 | 2.43 | 3.30 | 2.87 | 3.23 | 3.39 | 3.78 | 3.46 | 3.98 | 3.36 | 3.60 | 1.85 | 3.10 | 3.39 | 3.49 | 3.76 | 3.51 | 3.85 | 4.35 |
|
Shares Outstanding (Weighted Average)
|
444.31M | 445.28M | 461.40M | 461.29M | 517.41M | 526.05M | 525.40M | 525.80M | 525.51M | 526.28M | 526.24M | 526.11M | 527.57M | 528.78M | 529.41M | 528.86M | 528.44M | 529.42M | 531.51M | 532.11M | 534.06M | 534.13M | 540.57M | 526.21M | 520.69M | 517.92M | 513.60M | 507.81M | 501.11M | 499.32M | 491.41M | 486.50M | 486.16M | 483.90M | 479.21M | 475.80M | 471.59M | 469.50M | 464.30M | 461.42M | 453.61M | 451.44M | 445.26M | 438.17M | 428.73M | 424.26M | 424.50M | 423.70M | 424.02M | 424.86M | 424.99M | 422.64M | 418.45M | 413.58M | 410.12M | 403.32M | 399.68M | 399.11M | 398.25M | 398.34M | 397.81M | 397.91M | 397.50M | 396.78M | 395.75M | 395.57M | 393.81M |
|
Shares Outstanding (Diluted Average)
|
444.00M | 453.00M | 461.00M | 455.00M | 500.00M | 527.00M | | 520.00M | | | | 526.00M | | | | 529.00M | | | | 532.00M | | | 539.00M | 537.00M | | | 525.00M | 521.00M | | | 502.00M | 500.00M | 492.00M | 491.00M | 488.00M | 486.00M | 476.00M | 474.00M | 472.00M | 470.00M | 456.00M | 454.00M | 451.00M | 448.00M | 430.00M | 428.00M | 428.00M | 427.00M | 426.00M | 427.00M | 427.00M | 426.00M | 420.00M | 417.00M | 415.00M | 412.00M | 402.00M | 401.00M | 401.00M | 401.00M | 400.00M | 400.00M | 400.00M | 400.00M | 398.00M | 398.00M | 397.00M |
|
EBITDA
|
1,765.00M | 1,351.00M | 1,559.00M | 2,394.00M | 1,597.00M | 1,693.00M | 1,592.00M | 1,767.00M | 1,714.00M | 1,701.00M | 1,657.00M | 1,152.00M | 1,573.00M | 1,170.00M | 1,666.00M | 1,459.00M | 1,756.00M | 1,902.00M | 1,797.00M | 1,856.00M | 1,835.00M | 1,841.00M | 1,873.00M | 1,830.00M | 1,797.00M | 1,938.00M | 1,848.00M | 1,894.00M | 1,775.00M | 1,863.00M | 1,907.00M | 1,943.00M | 2,005.00M | 2,180.00M | 2,248.00M | 1,828.00M | 2,322.00M | 2,610.00M | 2,682.00M | 1,836.00M | 2,745.00M | 1,981.00M | 1,585.00M | 1,329.00M | 1,855.00M | 2,627.00M | 1,447.00M | 1,215.00M | 2,625.00M | 1,761.00M | 2,287.00M | 2,213.00M | 2,169.00M | 2,417.00M | 3,029.00M | 3,675.00M | 4,471.00M | 4,558.00M | 4,991.00M | 4,519.00M | 5,233.00M | 5,441.00M | 5,631.00M | 5,349.00M | 4,884.00M | 5,133.00M | 5,582.00M |
|
Tax Rate
|
19.75% | 10.36% | 25.52% | 32.25% | 27.92% | 28.15% | 18.76% | 26.85% | 27.02% | 20.42% | 27.03% | 22.97% | 25.73% | 24.06% | 23.55% | 30.06% | 26.35% | 25.77% | 25.99% | 25.73% | 25.30% | 25.39% | 27.36% | 22.05% | 24.40% | 28.20% | 20.04% | 26.10% | 23.46% | 24.33% | 25.37% | 23.35% | 22.96% | 26.03% | 26.84% | | 16.96% | 18.31% | 15.71% | 16.34% | 16.33% | 16.78% | 17.76% | 14.57% | 13.65% | 17.52% | 9.78% | 16.99% | 16.89% | 16.12% | 17.82% | 21.47% | 17.30% | 18.52% | 19.13% | 17.70% | 17.24% | 15.49% | 15.55% | 16.30% | 18.84% | 18.80% | 19.17% | 14.59% | 18.80% | 18.82% | 20.33% |