|
Provisions
|
330.00M | 327.00M | 325.00M | 342.00M | 345.00M | 350.00M | 360.00M | 335.00M | 341.00M | 327.00M | 343.00M | 368.00M | 377.00M | 365.00M | 367.00M | 395.00M | 993.00M | 1,737.00M | 635.00M | 441.00M | -827.00M | -170.00M | -163.00M | -13.00M | 112.00M | 311.00M | 362.00M | 1,192.00M | 427.00M | 821.00M | 515.00M | 512.00M | 553.00M | 568.00M | 557.00M | 560.00M | 537.00M | 501.00M | 571.00M |
|
Revenue
|
4,984.00M | 5,397.00M | 5,338.00M | 5,237.00M | 5,239.00M | 5,397.00M | 5,516.00M | 5,545.00M | 5,440.00M | 5,611.00M | 5,669.00M | 5,801.00M | 5,550.00M | 5,795.00M | 5,895.00M | 5,643.00M | 5,748.00M | 5,814.00M | 5,939.00M | 5,725.00M | 5,444.00M | 5,756.00M | 5,864.00M | 5,657.00M | 5,569.00M | 5,983.00M | 6,296.00M | 6,336.00M | 7,141.00M | 7,141.00M | 7,000.00M | 6,731.00M | 6,685.00M | 6,838.00M | 6,833.00M | 6,979.00M | 6,928.00M | 6,975.00M | 7,300.00M |
|
Interest income - Loans
|
2,644.00M | 2,664.00M | 2,731.00M | 2,738.00M | 2,790.00M | 2,889.00M | 3,049.00M | 3,060.00M | 3,095.00M | 3,197.00M | 3,353.00M | 3,475.00M | 3,540.00M | 3,582.00M | 3,555.00M | 3,422.00M | 3,311.00M | 2,949.00M | 2,892.00M | 2,866.00M | 2,724.00M | 2,677.00M | 2,711.00M | 2,635.00M | 2,599.00M | 2,869.00M | 3,603.00M | 4,532.00M | 5,277.00M | 5,605.00M | 5,700.00M | 5,742.00M | 5,712.00M | 5,761.00M | 5,862.00M | 5,674.00M | 5,533.00M | 5,548.00M | 5,688.00M |
|
Interest income - Investments
|
92.00M | 103.00M | 102.00M | 95.00M | 90.00M | 89.00M | 107.00M | 100.00M | 91.00M | 90.00M | 96.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
517.00M | 562.00M | 515.00M | 523.00M | 530.00M | 555.00M | 568.00M | 876.00M | 613.00M | 653.00M | 661.00M | 689.00M | 705.00M | 745.00M | 734.00M | 709.00M | 692.00M | 630.00M | 586.00M | 520.00M | 517.00M | 618.00M | 606.00M | 624.00M | 717.00M | 806.00M | 867.00M | 988.00M | 1,074.00M | 1,077.00M | 1,152.00M | 1,182.00M | 1,175.00M | 1,294.00M | 1,316.00M | 1,326.00M | 1,308.00M | 1,355.00M | 1,392.00M |
|
Other interest income
|
29.00M | 29.00M | 31.00M | 36.00M | 38.00M | 46.00M | 47.00M | 51.00M | 50.00M | 59.00M | 73.00M | 90.00M | 81.00M | 90.00M | 100.00M | 69.00M | 69.00M | 41.00M | 34.00M | 34.00M | 33.00M | 32.00M | 38.00M | 40.00M | 42.00M | 96.00M | 209.00M | 416.00M | 582.00M | 806.00M | 860.00M | 803.00M | 840.00M | 889.00M | 863.00M | 781.00M | 647.00M | 642.00M | 812.00M |
|
Interest Income - Total
|
3,221.00M | 3,252.00M | 3,320.00M | 3,341.00M | 3,393.00M | 3,519.00M | 3,704.00M | 3,730.00M | 3,791.00M | 3,948.00M | 4,123.00M | 4,311.00M | 4,351.00M | 4,451.00M | 4,437.00M | 4,255.00M | 4,116.00M | 3,672.00M | 3,573.00M | 3,479.00M | 3,341.00M | 3,382.00M | 3,409.00M | 3,355.00M | 3,418.00M | 3,825.00M | 4,728.00M | 5,974.00M | 6,964.00M | 7,526.00M | 7,754.00M | 7,763.00M | 7,764.00M | 7,985.00M | 8,086.00M | 7,831.00M | 7,516.00M | 7,604.00M | 7,927.00M |
|
Interest Expense - Deposits
|
139.00M | 152.00M | 161.00M | 170.00M | 199.00M | 238.00M | 293.00M | 311.00M | 345.00M | 427.00M | 491.00M | 606.00M | 695.00M | 762.00M | 744.00M | 654.00M | 525.00M | 194.00M | 130.00M | 101.00M | 85.00M | 82.00M | 78.00M | 75.00M | 80.00M | 177.00M | 534.00M | 1,081.00M | 1,505.00M | 1,939.00M | 2,580.00M | 2,751.00M | 2,884.00M | 3,028.00M | 3,004.00M | 2,772.00M | 2,511.00M | 2,541.00M | 2,648.00M |
|
Interest Expense - Debt
|
182.00M | 189.00M | 196.00M | 187.00M | 190.00M | 199.00M | 196.00M | 199.00M | 203.00M | 238.00M | 277.00M | 289.00M | 304.00M | 293.00M | 315.00M | 315.00M | 297.00M | 244.00M | 197.00M | 186.00M | 177.00M | 145.00M | 142.00M | 139.00M | 144.00M | 156.00M | 198.00M | 282.00M | 449.00M | 740.00M | 488.00M | 332.00M | 625.00M | 638.00M | 663.00M | 656.00M | 664.00M | 721.00M | 729.00M |
|
Interest Expenses
|
386.00M | 407.00M | 427.00M | 248.00M | 413.00M | 470.00M | 528.00M | 555.00M | 623.00M | 751.00M | 872.00M | 1,008.00M | 1,092.00M | 1,146.00M | 1,156.00M | 1,048.00M | 893.00M | 472.00M | 346.00M | 304.00M | 278.00M | 245.00M | 238.00M | 232.00M | 245.00M | 390.00M | 901.00M | 1,681.00M | 2,330.00M | 3,111.00M | 3,518.00M | 3,652.00M | 3,779.00M | 3,962.00M | 3,951.00M | 3,685.00M | 3,424.00M | 3,553.00M | 3,705.00M |
|
Interest Income - Net
|
2,835.00M | 2,845.00M | 2,893.00M | 3,093.00M | 2,980.00M | 3,049.00M | 3,176.00M | 3,175.00M | 3,168.00M | 3,197.00M | 3,251.00M | 3,303.00M | 3,259.00M | 3,305.00M | 3,281.00M | 3,207.00M | 3,223.00M | 3,200.00M | 3,227.00M | 3,175.00M | 3,063.00M | 3,137.00M | 3,171.00M | 3,123.00M | 3,173.00M | 3,435.00M | 3,827.00M | 4,293.00M | 4,634.00M | 4,415.00M | 4,236.00M | 4,111.00M | 3,985.00M | 4,023.00M | 4,135.00M | 4,146.00M | 4,092.00M | 4,051.00M | 4,222.00M |
|
Interest Income - Total
|
2,505.00M | 2,518.00M | 2,568.00M | 2,751.00M | 2,635.00M | 2,699.00M | 2,816.00M | 2,840.00M | 2,827.00M | 2,870.00M | 2,908.00M | 2,935.00M | 2,882.00M | 2,940.00M | 2,914.00M | 2,812.00M | 2,230.00M | 1,463.00M | 2,592.00M | 2,734.00M | 3,890.00M | 3,307.00M | 3,334.00M | 3,136.00M | 3,061.00M | 3,124.00M | 3,465.00M | 3,101.00M | 4,207.00M | 3,594.00M | 3,721.00M | 3,599.00M | 3,432.00M | 3,455.00M | 3,578.00M | 3,586.00M | 3,555.00M | 3,550.00M | 3,651.00M |
|
Financial Services Fees
|
373.00M | 403.00M | 412.00M | -605.00M | 354.00M | 381.00M | 377.00M | -494.00M | 150.00M | 155.00M | 146.00M | 143.00M | 146.00M | 153.00M | 139.00M | 140.00M | 143.00M | 137.00M | 145.00M | 143.00M | 147.00M | 160.00M | 155.00M | 152.00M | 156.00M | 169.00M | 151.00M | | | | | | | | | | | | |
|
Service Charges
|
168.00M | 179.00M | 192.00M | 186.00M | 172.00M | 179.00M | 187.00M | 213.00M | 182.00M | 183.00M | 198.00M | | | | | | | | | | | | | | 333.00M | 334.00M | 317.00M | 314.00M | 324.00M | 324.00M | 334.00M | 324.00M | 315.00M | 322.00M | 302.00M | 314.00M | 315.00M | 336.00M | 333.00M |
|
Investment Gain (Loss)
|
| | | | | | | | | | 10.00M | 5.00M | 5.00M | 17.00M | 25.00M | 26.00M | 50.00M | 81.00M | 12.00M | 34.00M | 25.00M | 43.00M | 20.00M | 15.00M | 18.00M | 19.00M | 1.00M | -18.00M | -32.00M | 3.00M | | -116.00M | 2.00M | -36.00M | -119.00M | -1.00M | | -57.00M | -7.00M |
|
Income - Trust
|
339.00M | 358.00M | 362.00M | 368.00M | 368.00M | 380.00M | 380.00M | 394.00M | 398.00M | 401.00M | 411.00M | 409.00M | 399.00M | 415.00M | 421.00M | 438.00M | 427.00M | 434.00M | 434.00M | 441.00M | 444.00M | 446.00M | 459.00M | 483.00M | 500.00M | 566.00M | 572.00M | 571.00M | 590.00M | 621.00M | 627.00M | 621.00M | 641.00M | 649.00M | 667.00M | 703.00M | 680.00M | 703.00M | 730.00M |
|
Asset Management
|
40.00M | 39.00M | 41.00M | 38.00M | 42.00M | 44.00M | 42.00M | 35.00M | 46.00M | 47.00M | 47.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
187.00M | 238.00M | 314.00M | 240.00M | 207.00M | 212.00M | 213.00M | 202.00M | 184.00M | 191.00M | 174.00M | 171.00M | 169.00M | 189.00M | 272.00M | 244.00M | 395.00M | 648.00M | 553.00M | 468.00M | 299.00M | 346.00M | 418.00M | 298.00M | 200.00M | 142.00M | 81.00M | 104.00M | 128.00M | 131.00M | 144.00M | 137.00M | 166.00M | 190.00M | 155.00M | 116.00M | 173.00M | 162.00M | 180.00M |
|
Card Income
|
266.00M | 296.00M | 299.00M | 316.00M | 299.00M | 330.00M | 318.00M | 305.00M | 324.00M | 351.00M | 344.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
405.00M | 407.00M | 398.00M | 405.00M | 417.00M | 437.00M | 433.00M | 464.00M | 453.00M | 437.00M | 428.00M | 442.00M | 473.00M | 464.00M | 451.00M | 479.00M | 491.00M | 522.00M | 611.00M | 556.00M | 374.00M | 314.00M | 266.00M | -233.00M | 280.00M | 276.00M | 275.00M | -375.00M | 159.00M | 173.00M | 198.00M | 228.00M | 136.00M | 158.00M | 165.00M | 182.00M | 197.00M | 192.00M | 213.00M |
|
Non-Interest Income
|
2,149.00M | 2,552.00M | 2,445.00M | 2,144.00M | 2,259.00M | 2,348.00M | 2,340.00M | 2,370.00M | 2,272.00M | 2,414.00M | 2,418.00M | 2,498.00M | 2,291.00M | 2,490.00M | 2,614.00M | 2,436.00M | 2,525.00M | 2,614.00M | 2,712.00M | 2,550.00M | 2,381.00M | 2,619.00M | 2,693.00M | 2,534.00M | 2,396.00M | 2,548.00M | 2,469.00M | 2,043.00M | 2,507.00M | 2,726.00M | 2,764.00M | 2,620.00M | 2,700.00M | 2,815.00M | 2,698.00M | 2,833.00M | 2,836.00M | 2,924.00M | 3,078.00M |
|
Amortization - Intangibles
|
52.00M | 52.00M | 48.00M | 48.00M | 47.00M | 48.00M | 45.00M | 49.00M | 52.00M | 40.00M | 41.00M | | 40.00M | 42.00M | 42.00M | | 42.00M | 43.00M | 44.00M | | 38.00M | 40.00M | 41.00M | | 47.00M | 40.00M | 43.00M | | 160.00M | 159.00M | 161.00M | | 146.00M | 142.00M | 142.00M | | 123.00M | 124.00M | 125.00M |
|
Research & Development
|
233.00M | 241.00M | 243.00M | 238.00M | 217.00M | 223.00M | 227.00M | 310.00M | 235.00M | 242.00M | 247.00M | | 257.00M | 270.00M | 277.00M | | 289.00M | 309.00M | 334.00M | | 359.00M | 362.00M | 361.00M | | 421.00M | 419.00M | 427.00M | | 503.00M | 522.00M | 511.00M | | 507.00M | 509.00M | 524.00M | | 533.00M | 534.00M | 560.00M |
|
Wages, Salaries and Other
|
1,249.00M | 278.00M | 280.00M | 261.00M | 301.00M | 274.00M | 268.00M | 343.00M | 1,523.00M | 1,542.00M | 1,529.00M | | 1,559.00M | 1,574.00M | 1,595.00M | | 1,620.00M | 1,685.00M | 1,687.00M | | 1,803.00M | 1,798.00M | 1,847.00M | | 114.00M | 111.00M | 131.00M | | 134.00M | 141.00M | 127.00M | | 110.00M | 116.00M | 130.00M | | 98.00M | 109.00M | 117.00M |
|
Rent Expense
|
248.00M | 243.00M | 250.00M | 247.00M | 247.00M | 255.00M | 258.00M | 259.00M | 265.00M | 262.00M | 270.00M | | 277.00M | 281.00M | 279.00M | | 276.00M | 271.00M | 276.00M | | 263.00M | 258.00M | 259.00M | | 269.00M | 265.00M | 272.00M | | 321.00M | 316.00M | 313.00M | | 296.00M | 316.00M | 317.00M | | 306.00M | 301.00M | 300.00M |
|
Other Operating Expenses
|
2,268.00M | 2,508.00M | 2,438.00M | 2,370.00M | 2,445.00M | 2,506.00M | 2,513.00M | 3,330.00M | 2,555.00M | 2,581.00M | 2,527.00M | 3,280.00M | 2,553.00M | 2,602.00M | 2,588.00M | 3,401.00M | 2,751.00M | 2,738.00M | 2,761.00M | 3,364.00M | 2,757.00M | 2,767.00M | 2,809.00M | 3,533.00M | 2,812.00M | 3,040.00M | 2,938.00M | 4,043.00M | 3,731.00M | 3,731.00M | 3,706.00M | 5,219.00M | 3,656.00M | 3,389.00M | 3,363.00M | 4,311.00M | 3,393.00M | 3,346.00M | 3,337.00M |
|
Operating Expenses
|
2,749.00M | 2,992.00M | 2,931.00M | 2,855.00M | 2,909.00M | 2,984.00M | 2,998.00M | 3,899.00M | 3,055.00M | 3,085.00M | 3,044.00M | 3,280.00M | 3,087.00M | 3,153.00M | 3,144.00M | 3,401.00M | 3,316.00M | 3,318.00M | 3,371.00M | 3,364.00M | 3,379.00M | 3,387.00M | 3,429.00M | 3,533.00M | 3,502.00M | 3,724.00M | 3,637.00M | 4,043.00M | 4,555.00M | 4,569.00M | 4,530.00M | 5,219.00M | 4,459.00M | 4,214.00M | 4,204.00M | 4,311.00M | 4,232.00M | 4,181.00M | 4,197.00M |
|
Operating Income
|
667.00M | 727.00M | 729.00M | 714.00M | 695.00M | 722.00M | 755.00M | 459.00M | 429.00M | 462.00M | 479.00M | 452.00M | 438.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
667.00M | 727.00M | 729.00M | 714.00M | 695.00M | 722.00M | 755.00M | 459.00M | 429.00M | 462.00M | 479.00M | 452.00M | 438.00M | 3,423.00M | 3,540.00M | 2,895.00M | 2,332.00M | 1,231.00M | 2,279.00M | 2,224.00M | 3,170.00M | 2,784.00M | 2,836.00M | 2,369.00M | 2,200.00M | 2,338.00M | 3,198.00M | 2,782.00M | 4,489.00M | 4,862.00M | 5,473.00M | 4,652.00M | 5,452.00M | 6,018.00M | 6,023.00M | 5,793.00M | 5,583.00M | 5,846.00M | 6,237.00M |
|
Interest & Investment Income
|
| | | 0.44M | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
1,905.00M | 2,078.00M | 2,082.00M | 2,040.00M | 1,985.00M | 2,063.00M | 2,158.00M | 1,311.00M | 2,044.00M | 2,199.00M | 2,282.00M | 2,153.00M | 2,086.00M | 2,277.00M | 2,384.00M | 1,847.00M | 1,439.00M | 759.00M | 1,933.00M | 1,920.00M | 2,892.00M | 2,539.00M | 2,598.00M | 2,137.00M | 1,955.00M | 1,948.00M | 2,297.00M | 1,101.00M | 2,159.00M | 1,751.00M | 1,955.00M | 1,000.00M | 1,673.00M | 2,056.00M | 2,072.00M | 2,108.00M | 2,159.00M | 2,293.00M | 2,532.00M |
|
Tax Provisions
|
504.00M | 542.00M | 566.00M | 549.00M | 499.00M | 551.00M | 589.00M | -375.00M | 362.00M | 441.00M | 460.00M | 291.00M | 378.00M | 449.00M | 467.00M | 354.00M | 260.00M | 64.00M | 347.00M | 395.00M | 607.00M | 551.00M | 564.00M | 459.00M | 397.00M | 414.00M | 481.00M | 171.00M | 455.00M | 382.00M | 431.00M | 139.00M | 347.00M | 445.00M | 350.00M | 438.00M | 443.00M | 472.00M | 524.00M |
|
Profit After Tax
|
1,401.00M | 1,536.00M | 1,516.00M | 1,435.00M | 1,486.00M | 1,512.00M | 1,569.00M | 1,651.00M | 1,682.00M | 1,758.00M | 1,822.00M | 1,834.00M | 1,708.00M | 1,828.00M | 1,917.00M | 1,461.00M | 1,179.00M | 695.00M | 1,586.00M | 1,499.00M | 2,285.00M | 1,988.00M | 2,034.00M | 1,656.00M | 1,558.00M | 1,534.00M | 1,816.00M | 917.00M | 1,704.00M | 1,369.00M | 1,524.00M | 832.00M | 1,326.00M | 1,611.00M | 1,722.00M | 1,640.00M | 1,716.00M | 1,821.00M | 2,008.00M |
|
Income from Non-Controlling Interests
|
15.00M | 14.00M | 14.00M | 13.00M | 13.00M | 12.00M | 6.00M | 4.00M | 7.00M | 8.00M | 7.00M | 6.00M | 9.00M | 7.00M | 9.00M | | 8.00M | 6.00M | 6.00M | | 5.00M | 6.00M | 6.00M | | 1.00M | 3.00M | 4.00M | | 6.00M | 8.00M | 1.00M | | 7.00M | 8.00M | 8.00M | | 7.00M | 6.00M | 7.00M |
|
Income from Continuing Operations
|
1,401.00M | 1,536.00M | 1,516.00M | 1,491.00M | 1,486.00M | 1,512.00M | 1,569.00M | 1,686.00M | 1,682.00M | 1,758.00M | 1,822.00M | 1,862.00M | 1,708.00M | 1,828.00M | 1,917.00M | 1,493.00M | 1,179.00M | 695.00M | 1,586.00M | 1,525.00M | 2,285.00M | 1,988.00M | 2,034.00M | 1,678.00M | 1,558.00M | 1,534.00M | 1,816.00M | 930.00M | 1,704.00M | 1,369.00M | 1,524.00M | 861.00M | 1,326.00M | 1,611.00M | 1,722.00M | 1,670.00M | 1,716.00M | 1,821.00M | 2,008.00M |
|
Consolidated Net Income
|
1,401.00M | 1,536.00M | 1,516.00M | 1,491.00M | 1,486.00M | 1,512.00M | 1,569.00M | 1,686.00M | 1,682.00M | 1,758.00M | 1,822.00M | 1,862.00M | 1,708.00M | 1,828.00M | 1,917.00M | 1,493.00M | 1,179.00M | 695.00M | 1,586.00M | 1,525.00M | 2,285.00M | 1,988.00M | 2,034.00M | 1,678.00M | 1,558.00M | 1,534.00M | 1,816.00M | 930.00M | 1,704.00M | 1,369.00M | 1,524.00M | 861.00M | 1,326.00M | 1,611.00M | 1,722.00M | 1,670.00M | 1,716.00M | 1,821.00M | 2,008.00M |
|
Income towards Parent Company
|
1,401.00M | 1,536.00M | 1,516.00M | 1,491.00M | 1,486.00M | 1,512.00M | 1,569.00M | 1,686.00M | 1,682.00M | 1,758.00M | 1,822.00M | 1,862.00M | 1,708.00M | 1,828.00M | 1,917.00M | 1,493.00M | 1,179.00M | 695.00M | 1,586.00M | 1,525.00M | 2,285.00M | 1,988.00M | 2,034.00M | 1,678.00M | 1,558.00M | 1,534.00M | 1,816.00M | 930.00M | 1,704.00M | 1,369.00M | 1,524.00M | 861.00M | 1,326.00M | 1,611.00M | 1,722.00M | 1,670.00M | 1,716.00M | 1,821.00M | 2,008.00M |
|
Net Income towards Common Stockholders
|
1,401.00M | 1,536.00M | 1,516.00M | 1,491.00M | 1,486.00M | 1,512.00M | 1,569.00M | 1,686.00M | 1,682.00M | 1,597.00M | 1,732.00M | 1,862.00M | 1,613.00M | 1,741.00M | 1,821.00M | 1,493.00M | 1,088.00M | 614.00M | 1,494.00M | 1,525.00M | 2,175.00M | 1,914.00M | 1,934.00M | 1,678.00M | 1,466.00M | 1,464.00M | 1,718.00M | 930.00M | 1,592.00M | 1,281.00M | 1,412.00M | 861.00M | 1,209.00M | 1,518.00M | 1,601.00M | 1,670.00M | 1,603.00M | 1,733.00M | 1,893.00M |
|
EPS (Basic)
|
0.77 | 0.83 | 0.84 | 0.81 | 0.82 | 0.85 | 0.89 | 0.97 | 0.97 | 1.02 | 1.06 | 1.15 | 1.01 | 1.09 | 1.16 | 0.96 | 0.72 | 0.41 | 0.99 | 1.01 | 1.45 | 1.29 | 1.30 | 1.13 | 0.99 | 0.99 | 1.16 | 0.63 | 1.04 | 0.84 | 0.91 | 0.55 | 0.78 | 0.97 | 1.03 | 1.07 | 1.03 | 1.11 | 1.22 |
|
EPS (Weighted Average and Diluted)
|
0.76 | 0.83 | 0.84 | 0.81 | 0.82 | 0.85 | 0.88 | 0.96 | 0.96 | 1.02 | 1.06 | 1.14 | 1.00 | 1.09 | 1.15 | 0.94 | 0.72 | 0.41 | 0.99 | 1.01 | 1.45 | 1.28 | 1.30 | 1.13 | 0.99 | 0.99 | 1.16 | 0.62 | 1.04 | 0.84 | 0.91 | 0.56 | 0.78 | 0.97 | 1.03 | 1.07 | 1.03 | 1.11 | 1.22 |
|
Shares Outstanding (Weighted Average)
|
1,737.32M | 1,726.40M | 1,711.53M | 1,699.68M | 1,694.07M | 1,685.28M | 1,672.77M | 1,659.49M | 1,651.90M | 1,642.46M | 1,629.05M | 1,616.09M | 1,600.62M | 1,592.06M | 1,575.83M | 1,561.86M | 1,522.49M | 1,506.29M | 1,506.36M | 1,506.44M | 1,502.14M | 1,489.68M | 1,482.62M | 1,482.80M | 1,483.90M | 1,485.74M | 1,485.78M | 1,485.82M | 1,531.12M | 1,532.92M | 1,532.97M | 1,557.01M | 1,558.13M | 1,560.46M | 1,560.51M | 1,560.03M | 1,559.89M | 1,558.03M | 1,556.19M |
|
Shares Outstanding (Diluted Average)
|
| | | 1,724.00M | | | | 1,683.00M | | 1,651.00M | 1,645.00M | 1,638.00M | 1,605.00M | 1,599.00M | 1,592.00M | 1,583.00M | 1,519.00M | 1,513.00M | 1,511.00M | 1,510.00M | 1,503.00M | 1,497.00M | 1,492.00M | 1,490.00M | 1,486.00M | 1,487.00M | 1,486.00M | 1,490.00M | 1,532.00M | 1,533.00M | 1,549.00M | 1,543.00M | 1,559.00M | 1,561.00M | 1,561.00M | 1,561.00M | 1,560.00M | 1,560.00M | 1,559.00M |
|
EBITDA
|
667.00M | 727.00M | 729.00M | 714.00M | 695.00M | 722.00M | 755.00M | 459.00M | 429.00M | 462.00M | 479.00M | 452.00M | 438.00M | 3,423.00M | 3,540.00M | 2,895.00M | 2,332.00M | 1,231.00M | 2,279.00M | 2,224.00M | 3,170.00M | 2,784.00M | 2,836.00M | 2,369.00M | 2,200.00M | 2,338.00M | 3,198.00M | 2,782.00M | 4,489.00M | 4,862.00M | 5,473.00M | 4,652.00M | 5,452.00M | 6,018.00M | 6,023.00M | 5,793.00M | 5,583.00M | 5,846.00M | 6,237.00M |
|
Tax Rate
|
26.46% | 26.08% | 27.19% | 26.91% | 25.14% | 26.71% | 27.29% | | 17.71% | 20.05% | 20.16% | 13.52% | 18.12% | 19.72% | 19.59% | 19.17% | 18.07% | 8.43% | 17.95% | 20.57% | 20.99% | 21.70% | 21.71% | 21.48% | 20.31% | 21.25% | 20.94% | 15.53% | 21.07% | 21.82% | 22.05% | 13.90% | 20.74% | 21.64% | 16.89% | 20.78% | 20.52% | 20.58% | 20.70% |