|
Provisions
|
3,541.00M | 2,863.00M | 1,530.00M | 213.00M | 138.00M | 69.00M | 241.00M | 262.00M | 150.00M | 229.00M | 387.00M | 1,330.00M | -524.00M | 271.00M | 553.00M | 495.00M |
|
Revenue
|
6,058.00M | 5,878.00M | 5,553.00M | 5,400.00M | 5,359.00M | 5,183.00M | 5,378.00M | 1,201.00M | 1,309.00M | 2,200.00M | 5,861.00M | 6,287.00M | 6,438.00M | 7,215.00M | 7,576.00M | 7,083.00M |
|
Interest income - Loans
|
4,199.00M | 3,705.00M | 3,444.00M | 3,178.00M | 3,005.00M | 2,941.00M | 2,942.00M | 3,066.00M | 3,228.00M | 3,613.00M | 3,866.00M | 3,610.00M | 3,452.00M | 4,088.00M | 5,733.00M | 5,732.00M |
|
Interest income - Investments
|
| | | 950.00M | 1,520.00M | 1,185.00M | 860.00M | 1,190.00M | 1,300.00M | 2,190.00M | 1,675.00M | 280.00M | 2,250.00M | 1,351.00M | 1,609.00M | 2,095.00M |
|
Interest Income - Debt Securities
|
1,372.00M | 1,456.00M | 1,342.00M | 1,120.00M | 1,093.00M | 967.00M | 1,060.00M | 987.00M | 952.00M | 963.00M | 927.00M | 882.00M | 874.00M | 1,058.00M | 1,299.00M | 1,029.00M |
|
Interest Income - Fed Funds
|
3.00M | 3.00M | | | | | | | | | | | | | | |
|
Interest Income - Trading Account Assets
|
22.00M | 4.00M | 1.00M | 2.00M | 3.00M | 3.00M | 5.00M | 5.00M | 4.00M | | | | | | | |
|
Other interest income
|
16.00M | 15.00M | 13.00M | 9.00M | 38.00M | 39.00M | 43.00M | 44.00M | 53.00M | 84.00M | 70.00M | 42.00M | 59.00M | 290.00M | 375.00M | 412.00M |
|
Interest Income - Total
|
5,277.00M | 4,637.00M | 4,252.00M | 3,903.00M | 3,647.00M | 3,589.00M | 3,603.00M | 3,814.00M | 3,987.00M | 4,337.00M | 4,596.00M | 4,262.00M | 4,081.00M | 5,102.00M | 6,897.00M | 7,108.00M |
|
Interest Expense - Deposits
|
1,277.00M | 755.00M | 472.00M | 284.00M | 135.00M | 105.00M | 109.00M | 117.00M | 156.00M | 250.00M | 447.00M | 180.00M | 64.00M | 197.00M | 1,255.00M | 1,971.00M |
|
Interest Expense - Debt
|
663.00M | 489.00M | 371.00M | 317.00M | 247.00M | 202.00M | 158.00M | 196.00M | 212.00M | 322.00M | 351.00M | 178.00M | 103.00M | 119.00M | 226.00M | 279.00M |
|
Interest Expenses
|
1,984.00M | 1,248.00M | 842.00M | 603.00M | 384.00M | 309.00M | 296.00M | 416.00M | 448.00M | 602.00M | 851.00M | 368.00M | 167.00M | 316.00M | 1,577.00M | 2,290.00M |
|
Interest Income - Net
|
3,293.00M | 3,389.00M | 3,410.00M | 3,300.00M | 3,263.00M | 3,280.00M | 3,307.00M | 3,398.00M | 3,539.00M | 3,735.00M | 3,745.00M | 3,894.00M | 3,914.00M | 4,786.00M | 5,320.00M | 4,818.00M |
|
Interest Income - Total
|
-248.00M | 526.00M | 1,880.00M | 3,087.00M | 3,125.00M | 3,211.00M | 3,066.00M | 3,136.00M | 3,389.00M | 3,506.00M | 3,358.00M | 2,564.00M | 4,438.00M | 4,515.00M | 4,767.00M | 4,331.00M |
|
Financial Services Fees
|
105.00M | 104.00M | 106.00M | 109.00M | 114.00M | 124.00M | 140.00M | 142.00M | 140.00M | 69.00M | | | | | | |
|
Service Charges
|
1,156.00M | 1,174.00M | 1,168.00M | 756.00M | 734.00M | 695.00M | 662.00M | 664.00M | 683.00M | | | | | | | |
|
Investment Gain (Loss)
|
69.00M | 394.00M | 112.00M | 48.00M | 26.00M | 27.00M | 29.00M | 6.00M | 19.00M | | -28.00M | | | | | 208.00M |
|
Investment Banking Income
|
96.00M | 107.00M | 89.00M | 165.00M | 113.00M | 108.00M | 87.00M | 124.00M | 118.00M | 73.00M | 124.00M | 241.00M | 273.00M | 30.00M | 45.00M | 49.00M |
|
Income - Trust
|
191.00M | 196.00M | 199.00M | 195.00M | 196.00M | 193.00M | 202.00M | 213.00M | 230.00M | | | | | | | |
|
Asset Management
|
| | | 27.00M | 34.00M | 43.00M | 55.00M | 58.00M | 60.00M | | | | | | | |
|
Mortgage Banking
|
259.00M | 247.00M | 220.00M | 363.00M | 236.00M | 149.00M | 162.00M | 173.00M | 149.00M | | | | | | | |
|
Card Income
|
| | | 314.00M | 319.00M | 334.00M | 364.00M | 402.00M | 417.00M | | | | | | | |
|
Trading Income
|
60.00M | 52.00M | 32.00M | 34.00M | | | | | 3.00M | | | | | | | |
|
Other Non-Interest Income
|
2,369.00M | 2,912.00M | 2,107.00M | 1,223.00M | 898.00M | 505.00M | 652.00M | 401.00M | 434.00M | 433.00M | 443.00M | 613.00M | 328.00M | 62.00M | 228.00M | 109.00M |
|
Non-Interest Income
|
2,765.00M | 2,489.00M | 2,143.00M | 2,100.00M | 2,096.00M | 1,903.00M | 2,071.00M | 2,011.00M | 1,962.00M | 2,019.00M | 2,116.00M | 2,393.00M | 2,524.00M | 2,429.00M | 2,256.00M | 2,265.00M |
|
Amortization - Intangibles
|
19.00M | 1.00M | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
281.00M | 277.00M | 275.00M | 261.00M | 280.00M | 287.00M | 303.00M | 312.00M | 326.00M | 325.00M | 325.00M | 348.00M | 365.00M | 392.00M | 412.00M | 406.00M |
|
Wages, Salaries and Other
|
1,635.00M | 1,640.00M | 1,604.00M | 1,763.00M | 1,818.00M | 1,810.00M | 1,883.00M | 1,842.00M | 1,874.00M | 1,947.00M | 1,916.00M | 2,100.00M | 2,205.00M | 2,318.00M | 2,416.00M | 2,529.00M |
|
Rent Expense
|
422.00M | 411.00M | 388.00M | 382.00M | 365.00M | 368.00M | 361.00M | 342.00M | 339.00M | 335.00M | 321.00M | 313.00M | 303.00M | 300.00M | 289.00M | 278.00M |
|
Other Operating Expenses
|
587.00M | 78.00M | 8.00M | 14.00M | 2,911.00M | 2,777.00M | 2,943.00M | 2,829.00M | 2,826.00M | 281.00M | 2,843.00M | 2,982.00M | 3,079.00M | 3,376.00M | 3,715.00M | 3,558.00M |
|
Operating Expenses
|
3,785.00M | 3,859.00M | 3,862.00M | 3,526.00M | 3,556.00M | 3,432.00M | 3,607.00M | 3,483.00M | 3,491.00M | 3,570.00M | 3,489.00M | 3,643.00M | 3,747.00M | 4,068.00M | 4,416.00M | 4,242.00M |
|
Operating Income
|
-444.00M | -295.00M | 56.00M | 582.00M | | | | 582.00M | 651.00M | 410.00M | | | | | | |
|
EBIT
|
-444.00M | -295.00M | 56.00M | 582.00M | 2,049.00M | 1,991.00M | 1,826.00M | 582.00M | 651.00M | 410.00M | 2,836.00M | 1,682.00M | 3,382.00M | 3,192.00M | 4,184.00M | 4,644.00M |
|
Other Non Operating Income
|
61.00M | -108.00M | | | | | | 5.00M | 3.00M | 28.00M | | | | | | |
|
Non Operating Income
|
| | | | | | | 3,398.00M | 3,540.00M | 3,736.00M | | | | | | |
|
EBT
|
-1268.00M | -844.00M | 161.00M | 1,661.00M | 1,665.00M | 1,682.00M | 1,530.00M | 1,664.00M | 1,860.00M | 1,955.00M | 1,985.00M | 1,314.00M | 3,215.00M | 2,876.00M | 2,607.00M | 2,354.00M |
|
Tax Provisions
|
-410.00M | -376.00M | -28.00M | 482.00M | 561.00M | 548.00M | 455.00M | 510.00M | 619.00M | 387.00M | 403.00M | 220.00M | 694.00M | 631.00M | 533.00M | 461.00M |
|
Profit After Tax
|
-1074.00M | -539.00M | -215.00M | 1,179.00M | 1,104.00M | 1,147.00M | 1,075.00M | 1,163.00M | 1,263.00M | 1,759.00M | 1,582.00M | 1,094.00M | 2,521.00M | 2,245.00M | 2,074.00M | 1,893.00M |
|
Income from Continuing Operations
|
-858.00M | -468.00M | 189.00M | 1,179.00M | 1,104.00M | 1,134.00M | 1,075.00M | 1,154.00M | 1,241.00M | 1,568.00M | 1,582.00M | 1,094.00M | 2,521.00M | 2,245.00M | 2,074.00M | 1,893.00M |
|
Consolidated Net Income
|
66.00M | -71.00M | -408.00M | -99.00M | -24.00M | 21.00M | -22.00M | 16.00M | 22.00M | 271.00M | 1,582.00M | 1,094.00M | 2,521.00M | 2,245.00M | 2,074.00M | 1,893.00M |
|
Income towards Parent Company
|
66.00M | -71.00M | -408.00M | -99.00M | -24.00M | 21.00M | -22.00M | 16.00M | 22.00M | 271.00M | 1,582.00M | 1,094.00M | 2,521.00M | 2,245.00M | 2,074.00M | 1,893.00M |
|
Preferred Dividend Payments
|
| | | | | | | 64.00M | 64.00M | 64.00M | | | | | | |
|
Net Income towards Common Stockholders
|
-1261.00M | -763.00M | -429.00M | 991.00M | 1,059.00M | 1,095.00M | 998.00M | 1,099.00M | 1,199.00M | 1,695.00M | 1,503.00M | 991.00M | 2,400.00M | 2,146.00M | 1,976.00M | 1,774.00M |
|
EPS (Basic)
|
-1.32 | -0.62 | -0.34 | 0.76 | 0.77 | 0.80 | 0.76 | 0.87 | 1.01 | 1.55 | 1.51 | 1.03 | 2.51 | 2.29 | 2.11 | 1.94 |
|
EPS (Weighted Average and Diluted)
|
-1.32 | -0.62 | -0.34 | 0.76 | 0.76 | 0.79 | 0.76 | 0.87 | 1.00 | 1.54 | 1.50 | 1.03 | 2.49 | 2.28 | 2.11 | 1.93 |
|
Shares Outstanding (Weighted Average)
|
1,192.65M | 1,256.08M | 1,260.11M | 1,413.00M | 1,419.54M | 1,376.48M | 1,305.47M | 1,230.97M | 1,122.57M | 1,033.87M | 964.64M | 960.67M | | | | |
|
Shares Outstanding (Diluted Average)
|
989.00M | 1,227.00M | 1,258.00M | 1,387.00M | 1,410.00M | 1,387.00M | 1,334.00M | 1,261.00M | 1,198.00M | 1,102.00M | 999.00M | 962.00M | | | | |
|
Tax Rate
|
32.33% | 44.55% | | 29.02% | 33.69% | 32.58% | 29.74% | 30.65% | 33.28% | 19.80% | 20.30% | 16.74% | 21.59% | 21.94% | 20.44% | 19.58% |