|
Provisions
|
| | | | 14.00M | 1.00M | 3.00M | 9.00M | 4.00M | 1.00M | 8.00M | 5.00M | | | 10.00M | 2.00M | 6.00M | -1.00M | -4.00M | -2.00M | 1.00M | -7.00M | -1.00M | 3.00M | -4.00M | -2.00M | -6.00M | 1.00M | 2.00M | -2.00M | -5.00M | | | | | | 1.00M | -1.00M | -1.00M | -5.00M | -1.00M | -3.00M | -2.00M | 1.00M | 10.00M | | | | -12.00M | -5.00M | | 5.00M | 10.00M | 9.00M | 15.00M | 24.00M | 1.00M | 1.00M | -21.00M | -16.00M | -6.00M | -12.00M | | 1.00M | | 1.00M | |
|
Revenue
|
1,111.00M | 1,085.00M | 1,011.00M | 986.00M | 978.00M | 1,080.00M | 1,063.00M | 1,127.00M | 1,207.00M | 1,190.00M | 1,181.00M | 1,113.00M | 1,189.00M | 1,283.00M | 1,196.00M | 1,215.00M | 1,290.00M | 1,337.00M | 1,373.00M | 1,435.00M | 1,478.00M | 1,478.00M | 1,551.00M | 1,551.00M | 1,526.00M | 1,566.00M | 1,597.00M | 1,691.00M | 1,764.00M | 1,828.00M | 1,914.00M | 1,972.00M | 2,081.00M | 2,130.00M | 2,165.00M | 2,242.00M | 2,398.00M | 2,486.00M | 2,579.00M | 2,669.00M | 2,723.00M | 2,681.00M | 2,711.00M | 2,606.00M | 2,617.00M | 2,450.00M | 2,448.00M | 4,176.00M | 4,715.00M | 4,527.00M | 4,570.00M | 4,708.00M | 4,672.00M | 5,093.00M | 5,500.00M | 5,497.00M | 5,116.00M | 4,656.00M | 4,606.00M | 4,459.00M | 4,740.00M | 4,690.00M | 4,847.00M | 5,329.00M | 5,599.00M | 5,851.00M | 6,135.00M |
|
Interest income - Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.00M | 148.00M | 161.00M | 172.00M | 187.00M | 230.00M | 300.00M | 366.00M | 391.00M | 410.00M | 426.00M | 437.00M | 440.00M | 460.00M | 484.00M | 483.00M | 493.00M | 518.00M | 557.00M |
|
Interest Income - Debt Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,091.00M | 1,103.00M | 1,187.00M | 1,260.00M | 947.00M | 1,088.00M | 1,161.00M | 943.00M | 825.00M | 791.00M | 724.00M | 647.00M | 690.00M | 658.00M | 650.00M | 638.00M | 622.00M | 602.00M | 587.00M |
|
Other interest income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 9.00M | 11.00M | 13.00M | 34.00M | 133.00M | 294.00M | 351.00M | 413.00M | 547.00M | 459.00M | 475.00M | 454.00M | 382.00M | 369.00M | 334.00M | 328.00M | 305.00M | 264.00M |
|
Interest Income - Total
|
346.00M | 361.00M | 356.00M | 365.00M | 391.00M | 428.00M | 442.00M | 462.00M | 481.00M | 496.00M | 487.00M | 436.00M | 472.00M | 497.00M | 478.00M | 467.00M | 497.00M | 499.00M | 531.00M | 558.00M | 579.00M | 588.00M | 600.00M | 607.00M | 617.00M | 645.00M | 669.00M | 726.00M | 810.00M | 840.00M | 891.00M | 952.00M | 1,055.00M | 1,127.00M | 1,176.00M | 1,266.00M | 1,421.00M | 1,590.00M | 1,755.00M | 1,914.00M | 1,998.00M | 1,927.00M | 1,892.00M | 1,763.00M | 1,708.00M | 1,486.00M | 1,432.00M | 1,905.00M | 2,015.00M | 2,068.00M | 2,153.00M | 2,270.00M | 2,319.00M | 2,710.00M | 3,357.00M | 3,841.00M | 4,016.00M | 4,104.00M | 4,028.00M | 3,963.00M | 3,941.00M | 3,817.00M | 3,928.00M | 3,851.00M | 3,757.00M | 3,787.00M | 3,956.00M |
|
Interest Expense - Deposits
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 13.00M | 14.00M | 14.00M | 16.00M | 28.00M | 241.00M | 438.00M | 618.00M | 863.00M | 911.00M | 971.00M | 921.00M | 840.00M | 841.00M | 550.00M | 436.00M | 326.00M | 248.00M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 97.00M | 99.00M | 103.00M | 108.00M | 124.00M | 131.00M | 135.00M | 304.00M | 606.00M | 477.00M | 423.00M | 330.00M | 348.00M | 310.00M | 257.00M | 212.00M | 206.00M | 207.00M |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 4.00M | 4.00M | 4.00M | 36.00M | 86.00M | 97.00M | 97.00M | 95.00M | 103.00M | 129.00M | 150.00M | 122.00M | 82.00M | 87.00M | 87.00M |
|
Interest Expenses
|
40.00M | 59.00M | 62.00M | 22.00M | 51.00M | 45.00M | 55.00M | 48.00M | 45.00M | 45.00M | 44.00M | 41.00M | 38.00M | 39.00M | 39.00M | 34.00M | 28.00M | 26.00M | 25.00M | 26.00M | 26.00M | 26.00M | 27.00M | 23.00M | 29.00M | 33.00M | 34.00M | 36.00M | 38.00M | 42.00M | 46.00M | 45.00M | 55.00M | 74.00M | 94.00M | 119.00M | 158.00M | 183.00M | 228.00M | 288.00M | 317.00M | 318.00M | 261.00M | 168.00M | 136.00M | 97.00M | 89.00M | 96.00M | 104.00M | 121.00M | 123.00M | 128.00M | 136.00M | 166.00M | 431.00M | 812.00M | 1,246.00M | 1,814.00M | 1,791.00M | 1,833.00M | 1,708.00M | 1,659.00M | 1,706.00M | 1,320.00M | 1,051.00M | 965.00M | 906.00M |
|
Interest Income - Net
|
306.00M | 302.00M | 294.00M | 343.00M | 340.00M | 383.00M | 387.00M | 414.00M | 436.00M | 451.00M | 443.00M | 395.00M | 434.00M | 458.00M | 439.00M | 433.00M | 469.00M | 473.00M | 506.00M | 532.00M | 553.00M | 562.00M | 573.00M | 584.00M | 588.00M | 612.00M | 635.00M | 690.00M | 772.00M | 798.00M | 845.00M | 907.00M | 1,000.00M | 1,053.00M | 1,082.00M | 1,147.00M | 1,263.00M | 1,407.00M | 1,527.00M | 1,626.00M | 1,681.00M | 1,609.00M | 1,631.00M | 1,595.00M | 1,572.00M | 1,389.00M | 1,343.00M | 1,809.00M | 1,911.00M | 1,947.00M | 2,030.00M | 2,142.00M | 2,183.00M | 2,544.00M | 2,926.00M | 3,029.00M | 2,770.00M | 2,290.00M | 2,237.00M | 2,130.00M | 2,233.00M | 2,158.00M | 2,222.00M | 2,531.00M | 2,706.00M | 2,822.00M | 3,050.00M |
|
Service Charges
|
502.00M | 486.00M | 451.00M | 436.00M | 420.00M | 437.00M | 468.00M | 497.00M | 502.00M | 502.00M | 466.00M | 458.00M | 484.00M | 496.00M | 524.00M | 539.00M | 552.00M | 572.00M | 583.00M | 608.00M | 611.00M | 632.00M | 649.00M | 641.00M | 644.00M | 670.00M | 663.00M | 673.00M | 699.00M | 757.00M | 798.00M | 801.00M | 823.00M | 845.00M | 861.00M | 863.00M | 851.00M | 814.00M | 809.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Principal Transactions
|
| | | | | | | | | | | | | | | | | | | | | 247.00M | 209.00M | 239.00M | 227.00M | 203.00M | 228.00M | 208.00M | 232.00M | 201.00M | 190.00M | 202.00M | 192.00M | 157.00M | 151.00M | 154.00M | 201.00M | 180.00M | 176.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
259.00M | 272.00M | 241.00M | 224.00M | 209.00M | 233.00M | 182.00M | 206.00M | 241.00M | 205.00M | 248.00M | 233.00M | 243.00M | 219.00M | 204.00M | 202.00M | 223.00M | 235.00M | 224.00M | 231.00M | 247.00M | 212.00M | 209.00M | 239.00M | 227.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
58.00M | 49.00M | 34.00M | 50.00M | 62.00M | 43.00M | 34.00M | 57.00M | 60.00M | 51.00M | 48.00M | 69.00M | 67.00M | 57.00M | 49.00M | 68.00M | 74.00M | 67.00M | 57.00M | 59.00M | 63.00M | 65.00M | 59.00M | 58.00M | 69.00M | 62.00M | 58.00M | 60.00M | 70.00M | 70.00M | 64.00M | 61.00M | 71.00M | 71.00M | 63.00M | 63.00M | 73.00M | 77.00M | 70.00M | 93.00M | 69.00M | 77.00M | 71.00M | 90.00M | 67.00M | 70.00M | 66.00M | 123.00M | 116.00M | 128.00M | 119.00M | 122.00M | 102.00M | 105.00M | 89.00M | 123.00M | 88.00M | 103.00M | 102.00M | 104.00M | 88.00M | 107.00M | 101.00M | 101.00M | 96.00M | 108.00M | 101.00M |
|
Non-Interest Income
|
819.00M | 807.00M | 726.00M | 710.00M | 691.00M | 713.00M | 684.00M | 760.00M | 803.00M | 758.00M | 762.00M | 760.00M | 794.00M | 772.00M | 777.00M | 809.00M | 849.00M | 874.00M | 864.00M | 898.00M | 921.00M | 1,156.00M | 1,126.00M | 1,177.00M | 1,167.00M | 935.00M | 949.00M | 941.00M | 1,001.00M | 1,028.00M | 1,052.00M | 1,064.00M | 1,086.00M | 1,073.00M | 1,075.00M | 1,080.00M | 1,125.00M | 1,071.00M | 1,055.00M | 93.00M | 69.00M | 77.00M | 71.00M | 90.00M | 67.00M | 70.00M | 66.00M | 123.00M | 116.00M | 128.00M | 119.00M | 122.00M | 102.00M | 105.00M | 89.00M | 123.00M | 88.00M | 103.00M | 102.00M | 104.00M | 88.00M | 107.00M | 101.00M | 101.00M | 96.00M | 108.00M | 101.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 7.00M | 6.00M | 12.00M | 25.00M | 147.00M | 154.00M | 154.00M | 153.00M | 154.00M | 154.00M | 154.00M | 152.00M | 136.00M | 135.00M | 134.00M | 135.00M | 130.00M | 130.00M | 129.00M | 130.00M | 130.00M | 130.00M | 128.00M | 127.00M |
|
Wages, Salaries and Other
|
425.00M | 377.00M | 371.00M | 371.00M | 402.00M | 393.00M | 381.00M | 397.00M | 437.00M | 430.00M | 423.00M | 442.00M | 465.00M | 446.00M | 442.00M | 450.00M | 536.00M | 494.00M | 482.00M | 515.00M | 528.00M | 520.00M | 593.00M | 543.00M | 581.00M | 540.00M | 548.00M | 572.00M | 626.00M | 602.00M | 609.00M | 629.00M | 701.00M | 663.00M | 662.00M | 711.00M | 770.00M | 745.00M | 737.00M | 805.00M | 850.00M | 807.00M | 857.00M | 806.00M | 897.00M | 819.00M | 840.00M | 1,398.00M | 1,430.00M | 1,318.00M | 1,303.00M | 1,399.00M | 1,546.00M | 1,426.00M | 1,476.00M | 1,488.00M | 1,638.00M | 1,498.00M | 1,770.00M | 1,409.00M | 1,538.00M | 1,450.00M | 1,522.00M | 1,533.00M | 1,672.00M | 1,536.00M | 1,653.00M |
|
Rent Expense
|
81.00M | 97.00M | 67.00M | 73.00M | 68.00M | 68.00M | 66.00M | 70.00M | 71.00M | 73.00M | 78.00M | 79.00M | 76.00M | 80.00M | 77.00M | 78.00M | 77.00M | 77.00M | 77.00M | 78.00M | 80.00M | 80.00M | 82.00M | 82.00M | 83.00M | 85.00M | 92.00M | 93.00M | 98.00M | 101.00M | 100.00M | 99.00M | 105.00M | 107.00M | 111.00M | 113.00M | 122.00M | 122.00M | 124.00M | 128.00M | 131.00M | 133.00M | 144.00M | 151.00M | 142.00M | 152.00M | 155.00M | 254.00M | 237.00M | 239.00M | 246.00M | 254.00M | 269.00M | 294.00M | 292.00M | 320.00M | 299.00M | 319.00M | 305.00M | 331.00M | 265.00M | 248.00M | 271.00M | 276.00M | 274.00M | 270.00M | 280.00M |
|
Other Operating Expenses
|
675.00M | 653.00M | 624.00M | 647.00M | -196.00M | 674.00M | 798.00M | -124.00M | 252.00M | -7.00M | 743.00M | 782.00M | 800.00M | 771.00M | 758.00M | 793.00M | 882.00M | 848.00M | 832.00M | 859.00M | 876.00M | 877.00M | 951.00M | 915.00M | 959.00M | 914.00M | 922.00M | 953.00M | 1,011.00M | 1,007.00M | 1,020.00M | 1,049.00M | 1,133.00M | 1,114.00M | 1,109.00M | 1,176.00M | 1,274.00M | 1,233.00M | 1,236.00M | 1,331.00M | 1,328.00M | 1,312.00M | 1,331.00M | 1,343.00M | 1,428.00M | 1,410.00M | 1,404.00M | 2,446.00M | 2,518.00M | 2,569.00M | 2,313.00M | 2,431.00M | 2,564.00M | 2,525.00M | 2,531.00M | 2,579.00M | 2,707.00M | 2,646.00M | 2,918.00M | 2,934.00M | 2,677.00M | 2,695.00M | 2,734.00M | 2,748.00M | 2,870.00M | 2,778.00M | 2,834.00M |
|
Operating Expenses
|
756.00M | 750.00M | 691.00M | 720.00M | 965.00M | 742.00M | 864.00M | 898.00M | 813.00M | 804.00M | 821.00M | 861.00M | 876.00M | 851.00M | 835.00M | 871.00M | 959.00M | 925.00M | 909.00M | 937.00M | 956.00M | 957.00M | 1,033.00M | 997.00M | 1,042.00M | 999.00M | 1,014.00M | 1,046.00M | 1,109.00M | 1,108.00M | 1,120.00M | 1,148.00M | 1,238.00M | 1,221.00M | 1,220.00M | 1,289.00M | 1,396.00M | 1,355.00M | 1,360.00M | 1,459.00M | 1,459.00M | 1,445.00M | 1,475.00M | 1,494.00M | 1,570.00M | 1,562.00M | 1,559.00M | 2,700.00M | 2,755.00M | 2,808.00M | 2,559.00M | 2,685.00M | 2,833.00M | 2,819.00M | 2,823.00M | 2,899.00M | 3,006.00M | 2,965.00M | 3,223.00M | 3,265.00M | 2,942.00M | 2,943.00M | 3,005.00M | 3,024.00M | 3,144.00M | 3,048.00M | 3,114.00M |
|
EBIT
|
395.00M | 394.00M | 382.00M | 288.00M | 64.00M | 383.00M | 254.00M | 277.00M | 439.00M | 431.00M | 404.00M | 293.00M | 351.00M | 471.00M | 400.00M | 378.00M | 359.00M | 438.00M | 489.00M | 524.00M | 548.00M | 547.00M | 545.00M | 577.00M | 513.00M | 600.00M | 617.00M | 681.00M | 693.00M | 762.00M | 840.00M | 869.00M | 898.00M | 983.00M | 1,039.00M | 1,072.00M | 1,160.00M | 1,314.00M | 1,447.00M | 1,498.00M | 1,581.00M | 1,554.00M | 1,497.00M | 1,280.00M | 1,183.00M | 985.00M | 978.00M | 1,572.00M | 2,064.00M | 1,840.00M | 2,134.00M | 2,151.00M | 1,975.00M | 2,440.00M | 3,108.00M | 3,410.00M | 3,356.00M | 3,505.00M | 3,174.00M | 3,027.00M | 3,506.00M | 3,406.00M | 3,548.00M | 3,625.00M | 3,506.00M | 3,768.00M | 3,927.00M |
|
Non Operating Income
|
37.00M | 68.00M | 63.00M | 56.00M | 68.00M | 65.00M | 82.00M | 67.00M | 62.00M | 64.00M | 73.00M | 70.00M | 66.00M | 72.00M | 66.00M | 70.00M | 68.00M | 74.00M | 84.00M | 74.00M | 75.00M | 75.00M | 78.00M | 83.00M | 83.00M | 86.00M | 87.00M | -21.00M | 83.00M | 91.00M | 99.00M | -38.00M | 62.00M | 66.00M | 64.00M | 76.00M | 89.00M | 72.00M | 71.00M | 81.00M | 62.00M | 74.00M | 54.00M | 71.00M | 77.00M | 100.00M | 73.00M | 195.00M | 238.00M | 355.00M | 140.00M | 143.00M | 156.00M | 187.00M | 187.00M | 184.00M | 182.00M | 180.00M | 173.00M | 386.00M | 186.00M | 249.00M | 259.00M | 243.00M | 244.00M | 247.00M | 240.00M |
|
EBT
|
355.00M | 335.00M | 320.00M | 266.00M | 13.00M | 338.00M | 199.00M | 229.00M | 394.00M | 386.00M | 360.00M | 252.00M | 313.00M | 432.00M | 361.00M | 344.00M | 331.00M | 412.00M | 464.00M | 498.00M | 522.00M | 521.00M | 518.00M | 554.00M | 484.00M | 567.00M | 583.00M | 645.00M | 655.00M | 720.00M | 794.00M | 824.00M | 843.00M | 909.00M | 945.00M | 953.00M | 1,002.00M | 1,131.00M | 1,219.00M | 1,210.00M | 1,264.00M | 1,236.00M | 1,236.00M | 1,112.00M | 1,047.00M | 888.00M | 889.00M | 1,476.00M | 1,960.00M | 1,719.00M | 2,011.00M | 2,023.00M | 1,839.00M | 2,274.00M | 2,677.00M | 2,598.00M | 2,110.00M | 1,691.00M | 1,383.00M | 1,194.00M | 1,798.00M | 1,747.00M | 1,842.00M | 2,305.00M | 2,455.00M | 2,803.00M | 3,021.00M |
|
Tax Provisions
|
137.00M | 130.00M | 120.00M | 102.00M | 7.00M | 133.00M | 75.00M | 161.00M | 151.00M | 148.00M | 140.00M | 89.00M | 118.00M | 157.00M | 114.00M | 133.00M | 125.00M | 156.00M | 174.00M | 200.00M | 196.00M | 197.00M | 197.00M | 229.00M | 182.00M | 214.00M | 207.00M | 229.00M | 243.00M | 268.00M | 291.00M | 302.00M | 279.00M | 334.00M | 327.00M | 356.00M | 219.00M | 265.00M | 296.00M | 275.00M | 300.00M | 299.00M | 285.00M | 260.00M | 252.00M | 217.00M | 191.00M | 341.00M | 476.00M | 454.00M | 485.00M | 443.00M | 437.00M | 481.00M | 657.00M | 630.00M | 507.00M | 397.00M | 258.00M | 149.00M | 436.00M | 415.00M | 434.00M | 465.00M | 546.00M | 677.00M | 663.00M |
|
Profit After Tax
|
218.00M | 205.00M | 200.00M | 164.00M | 6.00M | 205.00M | 124.00M | 119.00M | 243.00M | 238.00M | 220.00M | 163.00M | 195.00M | 275.00M | 247.00M | 211.00M | 206.00M | 256.00M | 290.00M | 319.00M | 326.00M | 324.00M | 321.00M | 350.00M | 302.00M | 353.00M | 376.00M | 416.00M | 412.00M | 452.00M | 503.00M | 522.00M | 564.00M | 575.00M | 618.00M | 597.00M | 783.00M | 866.00M | 923.00M | 935.00M | 964.00M | 937.00M | 951.00M | 852.00M | 795.00M | 671.00M | 698.00M | 1,135.00M | 1,484.00M | 1,265.00M | 1,526.00M | 1,580.00M | 1,402.00M | 1,793.00M | 2,020.00M | 1,968.00M | 1,603.00M | 1,294.00M | 1,125.00M | 1,045.00M | 1,362.00M | 1,332.00M | 1,408.00M | 1,840.00M | 1,909.00M | 2,126.00M | 2,358.00M |
|
Income from Continuing Operations
|
218.00M | 205.00M | 200.00M | 164.00M | 6.00M | 205.00M | 124.00M | 68.00M | 243.00M | 238.00M | 220.00M | 163.00M | 195.00M | 275.00M | 247.00M | 211.00M | 206.00M | 256.00M | 290.00M | 298.00M | 326.00M | 324.00M | 321.00M | 325.00M | 302.00M | 353.00M | 376.00M | 416.00M | 412.00M | 452.00M | 503.00M | 522.00M | 564.00M | 575.00M | 618.00M | 597.00M | 783.00M | 866.00M | 923.00M | 935.00M | 964.00M | 937.00M | 951.00M | 852.00M | 795.00M | 671.00M | 698.00M | 1,135.00M | 1,484.00M | 1,265.00M | 1,526.00M | 1,580.00M | 1,402.00M | 1,793.00M | 2,020.00M | 1,968.00M | 1,603.00M | 1,294.00M | 1,125.00M | 1,045.00M | 1,362.00M | 1,332.00M | 1,408.00M | 1,840.00M | 1,909.00M | 2,126.00M | 2,358.00M |
|
Consolidated Net Income
|
218.00M | 205.00M | 200.00M | 164.00M | 6.00M | 205.00M | 124.00M | 68.00M | 243.00M | 238.00M | 220.00M | 163.00M | 195.00M | 275.00M | 247.00M | 211.00M | 206.00M | 256.00M | 290.00M | 298.00M | 326.00M | 324.00M | 321.00M | 325.00M | 302.00M | 353.00M | 376.00M | 416.00M | 412.00M | 452.00M | 503.00M | 522.00M | 564.00M | 575.00M | 618.00M | 597.00M | 783.00M | 866.00M | 923.00M | 935.00M | 964.00M | 937.00M | 951.00M | 852.00M | 795.00M | 671.00M | 698.00M | 1,135.00M | 1,484.00M | 1,265.00M | 1,526.00M | 1,580.00M | 1,402.00M | 1,793.00M | 2,020.00M | 1,968.00M | 1,603.00M | 1,294.00M | 1,125.00M | 1,045.00M | 1,362.00M | 1,332.00M | 1,408.00M | 1,840.00M | 1,909.00M | 2,126.00M | 2,358.00M |
|
Income towards Parent Company
|
218.00M | 205.00M | 200.00M | 164.00M | 6.00M | 205.00M | 124.00M | 68.00M | 243.00M | 238.00M | 220.00M | 163.00M | 195.00M | 275.00M | 247.00M | 211.00M | 206.00M | 256.00M | 290.00M | 298.00M | 326.00M | 324.00M | 321.00M | 325.00M | 302.00M | 353.00M | 376.00M | 416.00M | 412.00M | 452.00M | 503.00M | 522.00M | 564.00M | 575.00M | 618.00M | 597.00M | 783.00M | 866.00M | 923.00M | 935.00M | 964.00M | 937.00M | 951.00M | 852.00M | 795.00M | 671.00M | 698.00M | 1,135.00M | 1,484.00M | 1,265.00M | 1,526.00M | 1,580.00M | 1,402.00M | 1,793.00M | 2,020.00M | 1,968.00M | 1,603.00M | 1,294.00M | 1,125.00M | 1,045.00M | 1,362.00M | 1,332.00M | 1,408.00M | 1,840.00M | 1,909.00M | 2,126.00M | 2,358.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | 9.00M | 22.00M | 8.00M | 23.00M | 8.00M | 22.00M | 8.00M | 22.00M | 9.00M | 21.00M | 11.00M | 23.00M | 11.00M | 38.00M | 20.00M | 46.00M | 33.00M | 44.00M | 39.00M | 45.00M | 43.00M | 47.00M | 37.00M | 53.00M | 38.00M | 50.00M | 39.00M | 50.00M | 38.00M | 51.00M | 38.00M | 50.00M | 83.00M | 85.00M | 96.00M | 148.00M | 120.00M | 131.00M | 124.00M | 141.00M | 136.00M | 147.00M | 70.00M | 121.00M | 108.00M | 119.00M | 111.00M | 121.00M | 109.00M | 123.00M | 113.00M | 149.00M | 81.00M |
|
Net Income towards Common Stockholders
|
218.00M | 205.00M | 200.00M | 164.00M | 6.00M | 205.00M | 124.00M | 119.00M | 243.00M | 238.00M | 220.00M | 163.00M | 195.00M | 261.00M | 238.00M | 189.00M | 198.00M | 233.00M | 282.00M | 297.00M | 318.00M | 302.00M | 312.00M | 329.00M | 291.00M | 330.00M | 365.00M | 378.00M | 392.00M | 406.00M | 470.00M | 478.00M | 525.00M | 530.00M | 575.00M | 550.00M | 746.00M | 813.00M | 885.00M | 885.00M | 925.00M | 887.00M | 913.00M | 801.00M | 757.00M | 621.00M | 615.00M | 1,050.00M | 1,388.00M | 1,117.00M | 1,406.00M | 1,449.00M | 1,278.00M | 1,652.00M | 1,884.00M | 1,821.00M | 1,533.00M | 1,173.00M | 1,017.00M | 926.00M | 1,251.00M | 1,211.00M | 1,299.00M | 1,717.00M | 1,796.00M | 1,977.00M | 2,277.00M |
|
EPS (Basic)
|
0.19 | 0.18 | 0.17 | 0.14 | 0.01 | 0.01 | 0.10 | 0.10 | 0.20 | 0.20 | 0.18 | 0.13 | 0.15 | 0.20 | 0.19 | 0.15 | 0.15 | 0.18 | 0.22 | 0.23 | 0.24 | 0.23 | 0.24 | 0.25 | 0.22 | 0.25 | 0.28 | 0.29 | 0.30 | 0.31 | 0.36 | 0.36 | 0.39 | 0.40 | 0.43 | 0.41 | 0.55 | 0.60 | 0.66 | 0.66 | 0.69 | 0.67 | 0.70 | 0.62 | 0.59 | 0.48 | 0.48 | 0.57 | 0.74 | 0.59 | 0.74 | 0.77 | 0.67 | 0.87 | 1.00 | 0.98 | 0.84 | 0.64 | 0.56 | 0.51 | 0.69 | 0.66 | 0.71 | 0.94 | 0.99 | 1.09 | 1.26 |
|
EPS (Weighted Average and Diluted)
|
0.19 | 0.18 | 0.17 | 0.14 | 0.01 | 0.01 | 0.10 | 0.10 | 0.20 | 0.20 | 0.18 | 0.13 | 0.15 | 0.20 | 0.19 | 0.15 | 0.15 | 0.18 | 0.22 | 0.23 | 0.24 | 0.23 | 0.24 | 0.25 | 0.22 | 0.25 | 0.28 | 0.28 | 0.29 | 0.30 | 0.35 | 0.36 | 0.39 | 0.39 | 0.42 | 0.41 | 0.55 | 0.60 | 0.65 | 0.65 | 0.69 | 0.66 | 0.70 | 0.62 | 0.58 | 0.48 | 0.48 | 0.57 | 0.73 | 0.59 | 0.74 | 0.77 | 0.67 | 0.87 | 0.99 | 0.97 | 0.83 | 0.64 | 0.56 | 0.51 | 0.68 | 0.66 | 0.71 | 0.94 | 0.99 | 1.08 | 1.26 |
|
Shares Outstanding (Weighted Average)
|
1,157.31M | 1,159.33M | 1,160.85M | 1,162.13M | 1,192.22M | 1,193.51M | 1,193.87M | 1,194.83M | 1,203.31M | 1,206.73M | 1,209.41M | 1,269.99M | 1,271.34M | 1,273.03M | 1,274.11M | 1,275.10M | 1,277.99M | 1,279.98M | 1,284.91M | 1,289.22M | 1,298.57M | 1,301.14M | 1,303.36M | 1,305.77M | 1,311.05M | 1,313.52M | 1,315.62M | 1,316.52M | 1,320.52M | 1,321.69M | 1,323.00M | 1,325.67M | 1,334.97M | 1,337.13M | 1,339.12M | 1,340.58M | 1,346.47M | 1,349.19M | 1,351.06M | 1,350.45M | 1,332.89M | 1,335.01M | 1,307.18M | 1,282.29M | 1,286.22M | 1,287.41M | 1,288.64M | 1,876.51M | 1,882.34M | 1,886.35M | 1,888.00M | 1,890.60M | 1,893.91M | 1,896.35M | 1,897.09M | 1,866.74M | 1,842.34M | 1,820.04M | 1,821.11M | 1,822.58M | 1,824.37M | 1,828.17M | 1,829.34M | 1,830.56M | 1,813.57M | 1,816.97M | 1,815.22M |
|
Shares Outstanding (Diluted Average)
|
1,156.00M | 1,160.00M | 1,163.00M | 1,160.00M | 1,188.00M | | | | | | | | | | | | | | | | | | | | | | | 1,327.00M | 1,330.00M | 1,333.00M | 1,334.00M | 1,334.00M | 1,351.00M | 1,351.00M | 1,353.00M | 1,353.00M | 1,362.00M | 1,364.00M | 1,364.00M | 1,361.00M | 1,344.00M | 1,337.00M | 1,308.00M | 1,320.00M | 1,294.00M | 1,294.00M | 1,294.00M | 1,435.00M | 1,892.00M | 1,896.00M | 1,898.00M | 1,897.00M | 1,905.00M | 1,905.00M | 1,901.00M | 1,894.00M | 1,842.00M | 1,834.00M | 1,832.00M | 1,831.00M | 1,831.00M | 1,834.00M | 1,834.00M | 1,834.00M | 1,822.00M | 1,825.00M | 1,820.00M |
|
EBITDA
|
395.00M | 394.00M | 382.00M | 288.00M | 64.00M | 383.00M | 254.00M | 277.00M | 439.00M | 431.00M | 404.00M | 293.00M | 351.00M | 471.00M | 400.00M | 378.00M | 359.00M | 438.00M | 489.00M | 524.00M | 548.00M | 547.00M | 545.00M | 577.00M | 513.00M | 600.00M | 617.00M | 681.00M | 693.00M | 762.00M | 840.00M | 869.00M | 898.00M | 983.00M | 1,039.00M | 1,072.00M | 1,160.00M | 1,314.00M | 1,447.00M | 1,498.00M | 1,581.00M | 1,554.00M | 1,497.00M | 1,280.00M | 1,183.00M | 985.00M | 978.00M | 1,572.00M | 2,064.00M | 1,840.00M | 2,134.00M | 2,151.00M | 1,975.00M | 2,440.00M | 3,108.00M | 3,410.00M | 3,356.00M | 3,505.00M | 3,174.00M | 3,027.00M | 3,506.00M | 3,406.00M | 3,548.00M | 3,625.00M | 3,506.00M | 3,768.00M | 3,927.00M |
|
Tax Rate
|
38.59% | 38.81% | 37.50% | 38.35% | 53.85% | 39.35% | 37.69% | 70.31% | 38.32% | 38.34% | 38.89% | 35.32% | 37.70% | 36.34% | 31.58% | 38.66% | 37.76% | 37.86% | 37.50% | 40.16% | 37.55% | 37.81% | 38.03% | 41.34% | 37.60% | 37.74% | 35.51% | 35.50% | 37.10% | 37.22% | 36.65% | 36.65% | 33.10% | 36.74% | 34.60% | 37.36% | 21.86% | 23.43% | 24.28% | 22.73% | 23.73% | 24.19% | 23.06% | 23.38% | 24.07% | 24.44% | 21.48% | 23.10% | 24.29% | 26.41% | 24.12% | 21.90% | 23.76% | 21.15% | 24.54% | 24.25% | 24.03% | 23.48% | 18.66% | 12.48% | 24.25% | 23.76% | 23.56% | 20.17% | 22.24% | 24.15% | 21.95% |