|
Provisions
|
676.00M | 701.00M | 709.00M | 725.00M | 575.00M | 650.00M | 770.00M | 643.00M | 340.00M | 328.00M | 250.00M | 272.00M | 288.00M | 273.00M | 244.00M | 252.00M | 272.00M | 168.00M | 92.00M | 60.00M | 60.00M | 74.00M | 34.00M | -95.00M | 171.00M | 234.00M | 467.00M | 502.00M | 538.00M | 497.00M | 572.00M | 500.00M | 451.00M | 448.00M | 471.00M | 458.00M | 488.00M | 436.00M |
|
Revenue
|
1,003.00M | 2,138.00M | 2,177.00M | 2,293.00M | 2,158.00M | 2,399.00M | 2,424.00M | 2,296.00M | 1,999.00M | 2,141.00M | 2,106.00M | 2,374.00M | 2,307.00M | 2,428.00M | 2,446.00M | 2,496.00M | 2,423.00M | 2,461.00M | 2,322.00M | 2,446.00M | 2,274.00M | 2,301.00M | 2,298.00M | 5,325.00M | 5,655.00M | 5,847.00M | 3,146.00M | 5,288.00M | 4,983.00M | 4,869.00M | 4,882.00M | 4,818.00M | -1685.00M | 5,085.00M | 5,060.00M | 4,899.00M | 4,987.00M | 5,187.00M |
|
Interest income - Loans
|
1,322.00M | 1,336.00M | 1,414.00M | 1,475.00M | 1,440.00M | 1,525.00M | 1,549.00M | 1,566.00M | 1,520.00M | 1,523.00M | 1,546.00M | 1,530.00M | 1,502.00M | 1,492.00M | 1,492.00M | 1,494.00M | 1,433.00M | 1,418.00M | 1,411.00M | 1,341.00M | 1,295.00M | 1,295.00M | 1,301.00M | 2,644.00M | 2,898.00M | 3,490.00M | 4,220.00M | 4,656.00M | 4,915.00M | 4,976.00M | 4,971.00M | 4,865.00M | 4,879.00M | 4,852.00M | 4,634.00M | 4,493.00M | 4,657.00M | 4,816.00M |
|
Interest income - Investments
|
| | | | 83.00M | -303.00M | -137.00M | 840.00M | 174.00M | 181.00M | 185.00M | 151.00M | 155.00M | 142.00M | 132.00M | 112.00M | 95.00M | 80.00M | 70.00M | 56.00M | 56.00M | 45.00M | 38.00M | | | | 4,831.00M | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
352.00M | 299.00M | 327.00M | 341.00M | 336.00M | 291.00M | 207.00M | 185.00M | 183.00M | 205.00M | 216.00M | 207.00M | 234.00M | 230.00M | 241.00M | 222.00M | 215.00M | 215.00M | 221.00M | 220.00M | 236.00M | 294.00M | 232.00M | 640.00M | 675.00M | 709.00M | 739.00M | 752.00M | 749.00M | 763.00M | 802.00M | 805.00M | 838.00M | 869.00M | 994.00M | 975.00M | 961.00M | 941.00M |
|
Other interest income
|
5.00M | 5.00M | 4.00M | 4.00M | 3.00M | 3.00M | 6.00M | 4.00M | 6.00M | 4.00M | 5.00M | 4.00M | 7.00M | 6.00M | 7.00M | 10.00M | 11.00M | 10.00M | 7.00M | 5.00M | 15.00M | 8.00M | 8.00M | 73.00M | 100.00M | 170.00M | 276.00M | 376.00M | 511.00M | 488.00M | 493.00M | 514.00M | 634.00M | 631.00M | 551.00M | 520.00M | 536.00M | 529.00M |
|
Interest Income - Total
|
1,679.00M | 1,640.00M | 1,745.00M | 1,820.00M | 1,779.00M | 1,819.00M | 1,762.00M | 1,755.00M | 1,676.00M | 1,690.00M | 1,750.00M | 1,769.00M | 1,743.00M | 1,728.00M | 1,720.00M | 1,726.00M | 1,659.00M | 1,643.00M | 1,639.00M | 1,566.00M | 1,546.00M | 1,537.00M | 1,541.00M | 3,357.00M | 3,673.00M | 4,369.00M | 5,235.00M | 5,784.00M | 6,175.00M | 6,227.00M | 6,266.00M | 6,184.00M | 6,351.00M | 6,352.00M | 6,179.00M | 5,988.00M | 6,154.00M | 6,286.00M |
|
Interest Expense - Deposits
|
346.00M | 320.00M | 311.00M | 294.00M | 259.00M | 241.00M | 225.00M | 192.00M | 171.00M | 152.00M | 150.00M | 137.00M | 121.00M | 107.00M | 105.00M | 96.00M | 86.00M | 78.00M | 72.00M | 65.00M | 60.00M | 60.00M | 61.00M | 32.00M | 99.00M | 331.00M | 683.00M | 1,125.00M | 1,527.00M | 1,858.00M | 1,917.00M | 1,964.00M | 2,016.00M | 2,014.00M | 1,855.00M | 1,736.00M | 1,844.00M | 1,835.00M |
|
Interest Expense - Debt
|
164.00M | 165.00M | 186.00M | 196.00M | 201.00M | 212.00M | 218.00M | 225.00M | 216.00M | 181.00M | 181.00M | 179.00M | 185.00M | 157.00M | 130.00M | 152.00M | 150.00M | 147.00M | 149.00M | 138.00M | 138.00M | 133.00M | 130.00M | 132.00M | 137.00M | 190.00M | 332.00M | 514.00M | 734.00M | 491.00M | 476.00M | 482.00M | 446.00M | 454.00M | 431.00M | 409.00M | 431.00M | 523.00M |
|
Interest Expenses
|
| 533.00M | 508.00M | 497.00M | 465.00M | 459.00M | 448.00M | 423.00M | 391.00M | 336.00M | 334.00M | 317.00M | 307.00M | 266.00M | 237.00M | 250.00M | 237.00M | 228.00M | 222.00M | 204.00M | 199.00M | 194.00M | 192.00M | 174.00M | 266.00M | 624.00M | 1,257.00M | 1,917.00M | 2,572.00M | 2,692.00M | 2,747.00M | 2,812.00M | 2,824.00M | 2,750.00M | 2,589.00M | 2,481.00M | 2,567.00M | 2,657.00M |
|
Interest Income - Net
|
1,146.00M | 1,138.00M | 1,237.00M | 1,323.00M | 1,314.00M | 1,360.00M | 1,314.00M | 1,332.00M | 1,285.00M | 1,354.00M | 1,416.00M | 1,452.00M | 1,436.00M | 1,462.00M | 1,483.00M | 1,476.00M | 1,422.00M | 1,415.00M | 1,417.00M | 1,362.00M | 1,347.00M | 1,343.00M | 1,349.00M | 3,183.00M | 3,407.00M | 3,745.00M | 3,978.00M | 3,867.00M | 3,603.00M | 3,535.00M | 3,519.00M | 3,372.00M | 3,527.00M | 3,602.00M | 3,590.00M | 3,507.00M | 3,587.00M | 3,629.00M |
|
Interest Income - Total
|
470.00M | 437.00M | 528.00M | 598.00M | 739.00M | 710.00M | 544.00M | 689.00M | 945.00M | 1,026.00M | 1,166.00M | 1,180.00M | 1,148.00M | 1,189.00M | 1,239.00M | 1,224.00M | 1,150.00M | 1,247.00M | 1,325.00M | 1,302.00M | 1,287.00M | 1,269.00M | 1,315.00M | 3,278.00M | 3,236.00M | 3,511.00M | 3,511.00M | 3,365.00M | 3,065.00M | 3,038.00M | 2,947.00M | 2,872.00M | 3,076.00M | 3,154.00M | 3,119.00M | 3,049.00M | 3,099.00M | 3,193.00M |
|
Financial Services Fees
|
252.00M | 281.00M | 254.00M | 260.00M | 253.00M | 287.00M | 252.00M | 249.00M | 250.00M | 299.00M | 241.00M | 254.00M | 271.00M | 393.00M | 333.00M | 362.00M | 365.00M | 426.00M | 355.00M | 371.00M | 427.00M | 422.00M | 385.00M | | | | | | | | | | | | | | | |
|
Service Charges
|
156.00M | 168.00M | 180.00M | 186.00M | 164.00M | 164.00M | 147.00M | 143.00M | 135.00M | 145.00M | 141.00M | 142.00M | 137.00M | 138.00M | 142.00M | 149.00M | 138.00M | 143.00M | 152.00M | 186.00M | 150.00M | 158.00M | 164.00M | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
150.00M | 19.00M | 31.00M | 40.00M | 3.00M | 224.00M | 241.00M | 117.00M | 21.00M | 16.00M | | 137.00M | -4.00M | | 1.00M | | 23.00M | 23.00M | | 5.00M | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | | | | 39.00M | 27.00M | -4.00M | 7.00M | 16.00M | 18.00M | 15.00M | 11.00M | 15.00M | 19.00M | 22.00M | 19.00M | 15.00M | 20.00M | 18.00M |
|
Income - Trust
|
32.00M | 33.00M | 36.00M | 38.00M | 38.00M | 39.00M | 40.00M | 42.00M | 43.00M | 45.00M | 43.00M | 42.00M | 45.00M | 46.00M | 46.00M | 47.00M | 48.00M | 49.00M | 51.00M | 52.00M | 54.00M | 55.00M | 56.00M | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
188.00M | 184.00M | 144.00M | 142.00M | 89.00M | 110.00M | 184.00M | 138.00M | 95.00M | 83.00M | 123.00M | 135.00M | 216.00M | 182.00M | 211.00M | 231.00M | 180.00M | 168.00M | 117.00M | 100.00M | 74.00M | 86.00M | 107.00M | | | | | | | | | | | | | | | |
|
Card Income
|
49.00M | 57.00M | 59.00M | 62.00M | 61.00M | 70.00M | 70.00M | 73.00M | 72.00M | 79.00M | 78.00M | 42.00M | 54.00M | 59.00M | 62.00M | 61.00M | 59.00M | 65.00M | 67.00M | 11.00M | 46.00M | 54.00M | 55.00M | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
23.00M | 42.00M | 24.00M | 517.00M | 509.00M | 671.00M | 901.00M | -1827.00M | 30.00M | 48.00M | 42.00M | 90.00M | 52.00M | 64.00M | 92.00M | 91.00M | 78.00M | 81.00M | 70.00M | 216.00M | 105.00M | 92.00M | 85.00M | 84.00M | 93.00M | 105.00M | 39.00M | 75.00M | 73.00M | 77.00M | 1,695.00M | 152.00M | 85.00M | 75.00M | 1,928.00M | 557.00M | 82.00M | 79.00M |
|
Non-Interest Income
|
850.00M | 1,031.00M | 940.00M | 970.00M | 844.00M | 1,039.00M | 1,110.00M | 964.00M | 714.00M | 787.00M | 690.00M | 922.00M | 871.00M | 966.00M | 963.00M | 1,020.00M | 1,001.00M | 1,046.00M | 905.00M | 1,084.00M | 927.00M | 958.00M | 949.00M | 2,142.00M | 2,248.00M | 2,102.00M | -832.00M | 1,421.00M | 1,380.00M | 1,334.00M | 1,363.00M | 1,446.00M | -5212.00M | 1,483.00M | 1,470.00M | 1,392.00M | 1,400.00M | 1,558.00M |
|
Amortization - Intangibles
|
| 25.00M | 29.00M | 36.00M | 32.00M | 32.00M | 30.00M | 28.00M | 26.00M | 25.00M | 24.00M | 24.00M | 22.00M | 29.00M | 31.00M | 28.00M | 27.00M | 27.00M | 26.00M | 26.00M | 23.00M | 23.00M | 23.00M | 232.00M | 234.00M | 225.00M | 196.00M | 200.00M | 223.00M | 222.00M | 223.00M | 224.00M | 218.00M | 222.00M | 232.00M | 230.00M | 231.00M | 233.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | 118.00M | 114.00M | 122.00M | 95.00M | 102.00M | 87.00M | 89.00M | 103.00M | 88.00M | 89.00M | 84.00M | 112.00M | 82.00M | 89.00M | 90.00M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | 30.00M | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| 600.00M | 644.00M | 650.00M | 646.00M | 649.00M | 642.00M | 679.00M | 694.00M | 683.00M | 671.00M | 679.00M | 730.00M | 775.00M | 797.00M | 823.00M | 817.00M | 844.00M | 805.00M | 827.00M | 782.00M | 809.00M | 795.00M | 2,051.00M | 2,102.00M | 2,116.00M | 289.00M | 1,668.00M | 1,705.00M | 1,669.00M | 1,474.00M | 1,630.00M | 1,661.00M | 1,628.00M | 1,587.00M | 1,587.00M | 1,653.00M | 1,726.00M |
|
Rent Expense
|
| 129.00M | 149.00M | 173.00M | 138.00M | 158.00M | 157.00M | 155.00M | 154.00M | 152.00M | 151.00M | 159.00M | 153.00M | 159.00M | 166.00M | 172.00M | 171.00M | 170.00M | 177.00M | 174.00M | 176.00M | 168.00M | 170.00M | 208.00M | 181.00M | 176.00M | 125.00M | 169.00M | 166.00M | 164.00M | 159.00M | 160.00M | 160.00M | 157.00M | 179.00M | 163.00M | 179.00M | 182.00M |
|
Restructuring Costs
|
| 12.00M | 18.00M | 9.00M | 17.00M | 38.00M | 10.00M | 4.00M | -2.00M | 2.00M | | 16.00M | 12.00M | 2.00M | 43.00M | 11.00M | 5.00M | 27.00M | 4.00M | 10.00M | 8.00M | 13.00M | 7.00M | 216.00M | 121.00M | 62.00M | 67.00M | 56.00M | 48.00M | 61.00M | 155.00M | 51.00M | 33.00M | 25.00M | 11.00M | 38.00M | 28.00M | 27.00M |
|
Other Operating Expenses
|
| 928.00M | 1,153.00M | 1,179.00M | 1,186.00M | 1,304.00M | 1,241.00M | 1,262.00M | 1,220.00M | 1,241.00M | 1,266.00M | 1,443.00M | 1,220.00M | 1,265.00M | 1,320.00M | 1,305.00M | 1,238.00M | 1,299.00M | 1,290.00M | 1,212.00M | 1,201.00M | 1,353.00M | 1,332.00M | 3,132.00M | 3,164.00M | 3,253.00M | 1,013.00M | 2,688.00M | 2,745.00M | 2,746.00M | 9,140.00M | 2,654.00M | 2,812.00M | 2,661.00M | 2,733.00M | 2,623.00M | 2,690.00M | 2,715.00M |
|
Operating Expenses
|
| 1,069.00M | 1,320.00M | 1,361.00M | 1,341.00M | 1,500.00M | 1,408.00M | 1,421.00M | 1,372.00M | 1,395.00M | 1,417.00M | 1,618.00M | 1,385.00M | 1,426.00M | 1,529.00M | 1,488.00M | 1,414.00M | 1,496.00M | 1,471.00M | 1,396.00M | 1,385.00M | 1,534.00M | 1,539.00M | 3,674.00M | 3,580.00M | 3,613.00M | 1,300.00M | 3,015.00M | 3,046.00M | 3,060.00M | 9,557.00M | 2,953.00M | 3,094.00M | 2,927.00M | 3,035.00M | 2,906.00M | 2,986.00M | 3,014.00M |
|
EBIT
|
| 965.00M | 656.00M | 704.00M | 707.00M | 708.00M | 694.00M | 655.00M | 678.00M | 754.00M | 773.00M | 801.00M | 941.00M | 995.00M | 910.00M | 1,006.00M | 974.00M | 1,025.00M | 981.00M | 1,194.00M | 1,028.00M | 887.00M | 917.00M | 1,920.00M | 2,170.00M | 2,624.00M | 2,636.00M | 3,688.00M | 3,971.00M | 4,004.00M | -2500.00M | 4,177.00M | -2406.00M | 4,460.00M | 4,143.00M | 4,016.00M | 4,080.00M | 4,394.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | -122.00M | | 39.00M | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 100.00M | 244.00M | 221.00M | 278.00M | 268.00M | 186.00M | 354.00M | 231.00M | 249.00M | 188.00M | 190.00M | 196.00M |
|
EBT
|
| 432.00M | 148.00M | 207.00M | 242.00M | 249.00M | 246.00M | 232.00M | 287.00M | 418.00M | 439.00M | 484.00M | 634.00M | 729.00M | 673.00M | 756.00M | 737.00M | 797.00M | 759.00M | 990.00M | 829.00M | 693.00M | 725.00M | 1,746.00M | 1,904.00M | 2,000.00M | 1,379.00M | 1,771.00M | 1,399.00M | 1,312.00M | -5247.00M | 1,365.00M | -5230.00M | 1,710.00M | 1,554.00M | 1,535.00M | 1,513.00M | 1,737.00M |
|
Tax Provisions
|
| 114.00M | -9.00M | 13.00M | 48.00M | 25.00M | 27.00M | 15.00M | 53.00M | 91.00M | 68.00M | 84.00M | 189.00M | 191.00M | 177.00M | 207.00M | 481.00M | 221.00M | 450.00M | 401.00M | 256.00M | 216.00M | 172.00M | 330.00M | 372.00M | 363.00M | 185.00M | 361.00M | 230.00M | 203.00M | -56.00M | 232.00M | -1324.00M | 271.00M | 265.00M | 274.00M | 273.00M | 285.00M |
|
Profit After Tax
|
| 318.00M | 157.00M | 194.00M | 194.00M | 224.00M | 219.00M | 217.00M | 234.00M | 327.00M | 371.00M | 400.00M | 445.00M | 538.00M | 496.00M | 549.00M | 256.00M | 576.00M | 309.00M | 589.00M | 573.00M | 477.00M | 553.00M | 1,416.00M | 1,532.00M | 1,637.00M | 1,682.00M | 1,515.00M | 1,345.00M | 1,183.00M | -5546.00M | 1,200.00M | -3906.00M | 1,442.00M | 1,276.00M | 1,261.00M | 1,240.00M | 1,452.00M |
|
Net Income - Minority
|
| | | | | | | | | | | -62.00M | | | | -65.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 6.00M | 5.00M | 9.00M | 6.00M | 14.00M | 9.00M | 9.00M | 9.00M | 20.00M | 5.00M | 9.00M | 14.00M | 20.00M | 2.00M | 13.00M | 16.00M | 16.00M | 4.00M | 14.00M | 40.00M | 16.00M | 4.00M | 1.00M | 1.00M | 4.00M | 1.00M | 2.00M | 36.00M | 6.00M | | 3.00M | 19.00M | | | | | |
|
Income from Continuing Operations
|
| 318.00M | 157.00M | 194.00M | 194.00M | 224.00M | 219.00M | 217.00M | 234.00M | 327.00M | 371.00M | 400.00M | 445.00M | 538.00M | 496.00M | 549.00M | 256.00M | 576.00M | 309.00M | 589.00M | 573.00M | 477.00M | 553.00M | 1,416.00M | 1,532.00M | 1,637.00M | 1,194.00M | 1,410.00M | 1,169.00M | 1,109.00M | -5191.00M | 1,133.00M | -3906.00M | 1,439.00M | 1,289.00M | 1,261.00M | 1,240.00M | 1,452.00M |
|
Consolidated Net Income
|
| 318.00M | 157.00M | 194.00M | 194.00M | 224.00M | 219.00M | 217.00M | 234.00M | 327.00M | 371.00M | 400.00M | 445.00M | 538.00M | 496.00M | 549.00M | 256.00M | 576.00M | 309.00M | 589.00M | 573.00M | 477.00M | 553.00M | 1,416.00M | 1,532.00M | 1,637.00M | 1,194.00M | 105.00M | 176.00M | 74.00M | 101.00M | 67.00M | 4,828.00M | 3.00M | -13.00M | 1,261.00M | 1,240.00M | 1,452.00M |
|
Income towards Parent Company
|
| 318.00M | 157.00M | 194.00M | 194.00M | 224.00M | 219.00M | 217.00M | 234.00M | 327.00M | 371.00M | 338.00M | 445.00M | 538.00M | 496.00M | 484.00M | 256.00M | 576.00M | 309.00M | 589.00M | 573.00M | 477.00M | 553.00M | 1,415.00M | 1,531.00M | 1,633.00M | 1,681.00M | 105.00M | 176.00M | 74.00M | 101.00M | 67.00M | 4,828.00M | 3.00M | -13.00M | 1,261.00M | 1,240.00M | 1,452.00M |
|
Preferred Dividend Payments
|
| 41.00M | | | | | | | | | | | | 8.00M | 25.00M | 30.00M | 30.00M | 13.00M | 37.00M | 37.00M | 37.00M | 37.00M | 37.00M | 88.00M | 77.00M | 97.00M | 71.00M | 103.00M | 75.00M | 106.00M | 77.00M | 106.00M | 77.00M | 106.00M | 60.00M | 104.00M | 60.00M | 104.00M |
|
Net Income towards Common Stockholders
|
| 271.00M | 152.00M | 185.00M | 188.00M | 210.00M | 210.00M | 208.00M | 225.00M | 307.00M | 366.00M | 391.00M | 431.00M | 510.00M | 469.00M | 506.00M | 210.00M | 547.00M | 268.00M | 538.00M | 496.00M | 424.00M | 512.00M | 1,327.00M | 1,454.00M | 1,536.00M | 1,610.00M | 1,410.00M | 1,234.00M | 1,071.00M | -5167.00M | 1,091.00M | 826.00M | 1,336.00M | 1,216.00M | 1,157.00M | 1,180.00M | 1,348.00M |
|
EPS (Basic)
|
| 0.47 | 0.23 | 0.27 | 0.27 | 0.30 | 0.30 | 0.30 | 0.32 | 0.44 | 0.52 | 0.56 | 0.62 | 0.73 | 0.67 | 0.72 | 0.30 | 0.78 | 0.38 | 0.76 | 0.70 | 0.59 | 0.71 | 1.00 | 1.09 | 1.16 | 1.21 | 1.06 | 0.93 | 0.80 | -4.19 | 0.82 | -2.98 | 1.00 | 0.92 | 0.88 | 0.91 | 1.05 |
|
EPS (Weighted Average and Diluted)
|
| 0.47 | 0.23 | 0.27 | 0.27 | 0.30 | 0.30 | 0.29 | 0.32 | 0.44 | 0.52 | 0.56 | 0.61 | 0.72 | 0.66 | 0.71 | 0.29 | 0.77 | 0.37 | 0.75 | 0.68 | 0.58 | 0.70 | 0.99 | 1.09 | 1.15 | 1.21 | 1.05 | 0.92 | 0.80 | -4.17 | 0.81 | -2.98 | 0.99 | 0.92 | 0.87 | 0.90 | 1.04 |
|
Shares Outstanding (Weighted Average)
|
| 560.64M | 648.14M | 687.62M | 690.68M | 692.10M | 692.96M | 693.73M | 694.60M | 696.47M | 697.05M | 697.23M | 697.23M | 698.64M | 699.13M | 699.64M | 701.69M | 701.69M | 703.87M | 710.89M | 710.89M | 718.50M | 719.58M | 1,331.41M | 1,326.39M | 1,326.77M | 1,326.77M | 1,327.91M | 1,331.92M | 1,331.98M | 1,333.67M | 1,338.10M | 1,339.14M | 1,339.14M | 1,327.52M | 1,305.35M | 1,289.44M | 1,289.44M |
|
Shares Outstanding (Diluted Average)
|
563.57M | 608.80M | 672.46M | 635.62M | 698.67M | 701.32M | 701.53M | 701.04M | 704.10M | 704.97M | 705.60M | 705.17M | 707.37M | 708.45M | 709.88M | 708.88M | | | 716.10M | 714.36M | 724.28M | 728.45M | 729.99M | 1,341.56M | 1,340.22M | 1,339.07M | 1,338.46M | 1,339.48M | 1,338.35M | 1,340.57M | 1,331.96M | 1,346.90M | 1,338.15M | 1,349.13M | 1,331.09M | 1,324.34M | 1,314.78M | 1,308.68M |
|
EBITDA
|
| 965.00M | 656.00M | 704.00M | 707.00M | 708.00M | 694.00M | 655.00M | 678.00M | 754.00M | 773.00M | 801.00M | 941.00M | 995.00M | 910.00M | 1,006.00M | 974.00M | 1,025.00M | 981.00M | 1,194.00M | 1,028.00M | 887.00M | 917.00M | 2,038.00M | 2,284.00M | 2,746.00M | 2,731.00M | 3,790.00M | 4,058.00M | 4,093.00M | -2397.00M | 4,265.00M | -2317.00M | 4,544.00M | 4,255.00M | 4,098.00M | 4,169.00M | 4,484.00M |
|
Tax Rate
|
| 26.39% | | 6.28% | 19.83% | 10.04% | 10.98% | 6.47% | 18.47% | 21.77% | 15.49% | 17.36% | 29.81% | 26.20% | 26.30% | 27.38% | 65.26% | 27.73% | 59.29% | 40.51% | 30.88% | 31.17% | 23.72% | 18.90% | 19.54% | 18.15% | 13.42% | 20.38% | 16.44% | 15.47% | 1.07% | 17.00% | 25.32% | 15.85% | 17.05% | 17.85% | 18.04% | 16.41% |