|
Provisions
|
2.00B | 1.80B | 1.59B | 1.83B | 1.22B | 0.65B | 0.07B | 0.36B | 0.33B | 0.22B | 0.37B | 0.48B | 0.61B | 0.30B | 0.70B | 0.83B | 1.09B | 1.07B | 0.81B | 0.81B | 0.60B | 0.56B | 0.72B | 0.65B | 0.19B | 0.45B | 0.58B | 0.52B | 0.84B | 0.50B | 0.69B | 0.64B | 4.00B | 9.53B | 0.77B | -0.18B | -1.05B | -1.26B | -1.40B | -0.45B | -0.79B | 0.58B | 0.78B | 0.96B | 1.21B | 1.71B | 1.20B | 1.28B | 0.94B | 1.24B | 1.06B | 1.09B | 0.93B | 1.00B | 0.68B |
|
Revenue
|
21.64B | 21.29B | 21.21B | 21.95B | 21.26B | 21.38B | 20.48B | 20.66B | 20.62B | 21.07B | 21.21B | 21.44B | 21.28B | 21.32B | 21.88B | 21.59B | 22.20B | 22.16B | 22.33B | 21.58B | 22.25B | 22.23B | 3.61B | 77.58B | 3.68B | 3.67B | 3.63B | 75.42B | 3.37B | 3.57B | 3.56B | 76.33B | 17.72B | 18.29B | 19.32B | 18.49B | 18.53B | 20.27B | 18.83B | 21.53B | 17.73B | 17.04B | 19.57B | 20.03B | 20.73B | 20.53B | 20.86B | 20.48B | 20.86B | 20.69B | 20.37B | 20.38B | 20.15B | 20.82B | 21.44B |
|
Interest income - Loans
|
9.20B | 9.24B | 9.02B | 9.03B | 8.86B | 8.90B | 8.90B | 8.91B | 8.75B | 8.85B | 8.96B | 9.09B | 8.94B | 9.10B | 9.22B | 9.32B | 9.58B | 9.82B | 9.98B | 10.13B | 0.01B | 10.36B | 10.52B | 10.37B | 10.58B | 0.05B | 11.12B | 11.37B | 0.02B | 11.32B | 10.98B | 44.15B | 0.01B | 8.46B | 7.96B | 7.72B | 7.20B | 7.09B | 7.06B | 7.28B | 7.22B | 8.12B | 10.16B | 12.22B | 13.32B | 14.12B | 14.76B | 14.97B | 14.71B | 14.57B | 14.62B | 14.00B | 13.36B | 13.57B | 13.92B |
|
Interest Income - Debt Securities
|
3.33B | 3.38B | 3.02B | 3.91B | 2.66B | 2.97B | 2.83B | 2.90B | 2.62B | 3.04B | 3.12B | 3.12B | 2.72B | 3.11B | 3.20B | 3.10B | 3.04B | 3.16B | 3.48B | 1.57B | 3.17B | 3.54B | 4.32B | 6.52B | 4.39B | 3.59B | 3.60B | 2.67B | 3.94B | 3.78B | 3.67B | 3.57B | 3.47B | 2.95B | 2.45B | 2.37B | 2.31B | 2.20B | 2.35B | 2.39B | 2.56B | 2.70B | 3.04B | 3.47B | 3.78B | 4.04B | 4.18B | 4.11B | 4.26B | 4.47B | 4.63B | 4.68B | 4.71B | 4.88B | 5.11B |
|
Interest Income - Trading Account Assets
|
0.38B | 0.34B | 0.30B | 0.34B | 0.33B | 0.34B | 0.33B | 0.38B | 0.37B | 0.41B | 0.43B | 0.48B | 0.45B | 0.48B | 0.48B | 0.56B | 0.60B | 0.57B | 0.59B | 0.29B | 0.64B | 0.71B | 0.75B | 0.64B | 0.63B | 0.69B | 0.72B | 0.79B | 0.79B | 0.74B | 0.79B | 0.81B | 0.77B | 0.66B | 0.55B | 0.56B | 0.53B | 0.50B | 0.51B | 0.55B | 0.55B | 0.55B | 0.63B | 0.74B | 0.80B | 0.89B | 1.06B | | | | | | | | |
|
Other interest income
|
0.12B | 0.13B | 0.15B | 0.18B | 0.16B | 0.17B | 0.18B | 0.21B | 0.21B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.23B | 0.26B | 0.37B | 0.39B | 0.41B | 0.28B | 0.53B | 0.71B | 0.85B | 0.85B | 0.92B | 1.04B | 1.13B | 1.27B | 1.32B | 1.44B | 1.35B | 1.02B | 0.78B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.10B | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
12.26B | 12.35B | 11.93B | 11.86B | 11.65B | 11.83B | 11.78B | 11.84B | 11.61B | 11.79B | 11.96B | 12.18B | 11.96B | 12.23B | 12.45B | 12.64B | 12.97B | 13.15B | 13.49B | 14.06B | 14.21B | 14.69B | 15.04B | 14.96B | 15.35B | 16.02B | 16.36B | 16.92B | 17.00B | 16.99B | 16.50B | 15.67B | 14.73B | 11.81B | 10.81B | 10.55B | 10.05B | 9.69B | 9.83B | 10.12B | 10.18B | 11.56B | 14.49B | 17.79B | 19.36B | 20.83B | 22.09B | 22.84B | 22.84B | 22.88B | 23.00B | 22.05B | 20.97B | 21.32B | 22.42B |
|
Interest Expense - Deposits
|
0.46B | 0.44B | 0.43B | 0.40B | 0.37B | 0.35B | 0.32B | 0.30B | 0.28B | 0.28B | 0.27B | 0.27B | 0.26B | 0.23B | 0.23B | 0.24B | 0.31B | 0.33B | 0.36B | 0.40B | 0.54B | 0.68B | 0.87B | 0.93B | 1.09B | 1.27B | 1.50B | 1.76B | 2.03B | 2.21B | 2.32B | 2.07B | 1.74B | 0.58B | 0.31B | 0.16B | 0.11B | 0.09B | 0.10B | 0.09B | 0.08B | 0.16B | 0.51B | 1.59B | 2.76B | 3.81B | 4.61B | 5.33B | 5.81B | 6.15B | 6.45B | 5.88B | 5.21B | 5.06B | 5.19B |
|
Interest Expense - Debt
|
0.83B | 0.79B | 0.76B | 0.73B | 0.70B | 0.63B | 0.62B | 0.64B | 0.62B | 0.62B | 0.63B | 0.62B | 0.60B | 0.62B | 0.66B | 0.71B | 0.84B | 0.92B | 1.01B | 1.06B | 1.15B | 1.27B | 1.39B | 1.34B | 1.58B | 1.66B | 1.67B | 1.80B | 1.93B | 1.90B | 1.78B | 1.74B | 1.24B | 1.24B | 1.04B | 0.96B | 1.03B | 0.71B | 0.74B | 0.69B | 0.76B | 1.01B | 1.55B | 2.18B | 2.51B | 2.69B | 3.04B | 3.33B | 3.35B | 3.16B | 3.16B | 2.79B | 2.58B | 2.61B | 2.59B |
|
Interest Expense - Others
|
0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.16B | 0.16B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.12B | 0.09B | 0.09B | 0.11B | 0.10B | 0.09B | 0.10B | 0.13B | 0.16B | 0.17B | 0.18B | 0.18B | 0.21B | 0.21B | 0.23B | 0.23B | 0.27B | 0.27B | 0.27B | 0.33B | 0.33B | 0.35B |
|
Interest Expenses
|
1.37B | 1.32B | 1.26B | 1.21B | 1.15B | 1.08B | 1.03B | 1.03B | 1.00B | 1.00B | 1.02B | 1.00B | 0.98B | 0.96B | 0.99B | 1.05B | 1.30B | 1.41B | 1.53B | 1.66B | 1.89B | 2.22B | 2.60B | 2.65B | 3.11B | 3.47B | 3.79B | 4.28B | 4.69B | 4.89B | 4.87B | 4.39B | 3.42B | 1.92B | 1.43B | 1.20B | 1.24B | 0.89B | 0.93B | 0.86B | 0.96B | 1.36B | 2.40B | 4.36B | 6.02B | 7.67B | 8.99B | 10.07B | 10.61B | 10.96B | 11.31B | 10.22B | 9.48B | 9.61B | 10.47B |
|
Interest Income - Net
|
10.89B | 11.04B | 10.66B | 10.64B | 10.50B | 10.75B | 10.75B | 10.80B | 10.62B | 10.79B | 10.94B | 11.18B | 10.99B | 11.27B | 11.46B | 11.59B | 11.67B | 11.73B | 11.95B | 12.40B | 12.32B | 12.47B | 12.45B | 12.31B | 12.24B | 12.54B | 12.57B | 12.64B | 12.31B | 12.10B | 11.62B | 11.27B | 11.31B | 9.89B | 9.38B | 9.36B | 8.81B | 8.80B | 8.91B | 9.26B | 9.22B | 10.20B | 12.10B | 13.43B | 13.34B | 13.16B | 13.11B | 12.77B | 12.23B | 11.92B | 11.69B | 11.84B | 11.49B | 11.71B | 11.95B |
|
Interest Income - Total
|
8.89B | 9.24B | 9.07B | 8.81B | 9.28B | 10.10B | 10.67B | 10.44B | 10.29B | 10.57B | 10.57B | 10.70B | 10.38B | 10.97B | 10.75B | 10.76B | 10.58B | 10.66B | 11.15B | 11.60B | 11.72B | 11.92B | 11.73B | 11.66B | 12.05B | 12.09B | 11.99B | 12.12B | 11.47B | 11.59B | 10.93B | 10.56B | 7.31B | 0.35B | 8.60B | | | | | | | | | | | | | | | | | | | | |
|
Financial Services Fees
|
1.09B | 1.13B | 1.10B | 1.19B | 1.03B | 1.09B | 1.10B | 1.12B | 1.05B | 1.09B | 1.09B | 1.12B | 1.08B | 1.11B | 1.10B | 1.04B | 0.93B | 0.91B | 0.93B | 0.96B | 0.86B | 0.90B | 0.88B | 0.91B | 0.85B | 0.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
1.08B | 1.14B | 1.21B | 1.25B | 1.21B | 1.25B | 1.28B | 1.28B | 1.22B | 1.28B | 1.31B | 1.24B | 1.22B | 1.29B | 1.33B | 1.33B | 1.31B | 1.34B | 1.37B | 1.36B | 1.31B | 1.28B | 1.28B | 1.25B | 1.17B | 1.16B | | | | | | | 1.80B | 1.47B | 1.65B | 1.69B | 1.62B | 1.70B | 1.78B | 1.82B | 1.81B | 1.73B | 1.65B | 1.52B | 1.50B | 1.52B | 1.55B | 1.57B | 1.60B | 1.62B | 1.68B | 1.62B | 1.63B | 1.62B | 1.67B |
|
Investment Gain (Loss)
|
-0.01B | -0.06B | 0.00B | -0.06B | 0.04B | -0.05B | -0.01B | -0.01B | 0.08B | 0.07B | 0.25B | 0.19B | 0.28B | 0.18B | 0.15B | 0.35B | 0.24B | 0.45B | 0.11B | 0.14B | 0.04B | 0.12B | 0.17B | 0.16B | 0.00B | 0.04B | 0.06B | 0.01B | 0.12B | 0.02B | 0.00B | -0.01B | 0.24B | 0.21B | 0.26B | 0.16B | 0.15B | | 0.28B | 0.12B | 0.00B | 0.14B | 0.01B | | | 0.00B | 0.01B | | -0.03B | | -0.45B | -0.45B | -0.15B | | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.26B | | 0.03B | | | | | | | | | | | | | | | | | | | |
|
Income - Trust
|
2.84B | 2.90B | 2.95B | 3.20B | 3.20B | 3.49B | 3.28B | 3.46B | 3.41B | 3.61B | 3.55B | 3.71B | 3.68B | 3.71B | 3.57B | 3.51B | 3.38B | 3.55B | 3.61B | 3.70B | 3.57B | 3.63B | 3.61B | 3.69B | 3.68B | 3.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Management
|
| | | | | | | | | | | | | | | | | | | | 2.32B | 2.33B | | | 2.40B | 2.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Advisory
|
| | | | | | | | | | | | | | | | | | | | 0.42B | 0.46B | | | 0.43B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
2.87B | 2.89B | 0.10B | 3.07B | 2.79B | 0.05B | 1.61B | 1.57B | 1.51B | 0.07B | 1.63B | 1.51B | 1.55B | 1.71B | 1.59B | 0.10B | 1.60B | 1.41B | 1.67B | -4.16B | 0.13B | 1.15B | 0.09B | 0.93B | 0.06B | 0.77B | 0.85B | 2.85B | 0.06B | 0.76B | 0.47B | 0.78B | 0.38B | 0.32B | 1.59B | 1.21B | 1.33B | 1.34B | 1.26B | 1.03B | 0.69B | 0.29B | 0.32B | 0.08B | 0.23B | 0.20B | 0.19B | 0.20B | 0.23B | 0.24B | 0.28B | 0.29B | 0.33B | 0.23B | 0.27B |
|
Card Income
|
0.65B | 0.70B | 0.74B | 0.74B | 0.74B | 0.81B | 0.81B | 0.83B | 0.78B | 0.85B | 0.88B | 0.93B | 0.87B | 0.93B | 0.95B | 0.97B | 0.94B | 1.00B | 1.00B | 1.00B | 0.94B | 1.02B | 1.00B | 1.00B | 0.91B | 1.00B | | | | | 1.03B | 1.02B | 0.89B | 0.80B | 0.91B | 0.94B | 0.95B | 1.08B | 1.08B | 1.07B | 1.03B | 1.11B | 1.12B | 1.09B | 1.03B | 1.10B | 1.10B | 1.03B | 1.06B | 1.10B | 1.10B | 1.08B | 1.04B | 1.17B | 1.22B |
|
Trading Income
|
0.64B | 0.26B | 0.53B | 0.28B | 0.57B | 0.33B | 0.40B | 0.33B | 0.43B | 0.38B | 0.17B | 0.18B | 0.41B | 0.13B | -0.03B | 0.10B | 0.20B | 0.33B | 0.41B | -0.33B | 0.27B | 0.15B | 0.12B | -0.00B | 0.24B | 0.19B | 0.16B | 0.01B | 0.36B | 0.23B | 0.28B | 3.11B | -1.10B | 1.55B | 0.36B | -0.55B | 0.89B | 0.02B | 1.24B | -0.18B | 0.22B | -0.03B | 0.90B | -0.10B | 1.34B | 1.12B | 1.25B | 1.07B | 1.45B | 1.52B | 1.44B | 1.10B | 0.88B | 1.39B | 1.61B |
|
Other Non-Interest Income
|
2.88B | 2.69B | 0.41B | 9.53B | 1.86B | 1.67B | 1.44B | 5.64B | 0.24B | 0.24B | 0.23B | 4.03B | 0.29B | 0.22B | 0.24B | 1.22B | 1.33B | 0.26B | 1.24B | 4.43B | 1.24B | 1.07B | 1.14B | 1.13B | 0.60B | 0.48B | 0.63B | 2.10B | 1.06B | 1.03B | 1.53B | 3.79B | 1.24B | 0.91B | 1.00B | 0.24B | 0.98B | 0.69B | 0.61B | 2.12B | 0.69B | 0.57B | 0.46B | 1.10B | 0.58B | 0.41B | 0.38B | 0.56B | 0.72B | 0.61B | 0.60B | 0.40B | 0.81B | 0.90B | 0.56B |
|
Non-Interest Income
|
10.75B | 10.25B | 10.55B | 11.30B | 10.76B | 10.63B | 9.73B | 9.86B | 10.01B | 10.28B | 10.27B | 10.26B | 10.29B | 10.05B | 10.42B | 10.00B | 10.53B | 10.43B | 10.38B | 9.18B | 9.93B | 9.76B | 9.40B | 9.74B | 9.70B | 9.01B | 9.37B | 8.34B | 9.30B | 9.49B | 10.38B | 10.36B | 6.41B | 8.39B | 9.94B | 9.13B | 9.72B | 11.47B | 9.93B | 12.27B | 8.51B | 6.84B | 7.47B | 6.60B | 7.39B | 7.37B | 7.75B | 7.71B | 8.64B | 8.77B | 8.68B | 8.54B | 8.65B | 9.11B | 9.49B |
|
Amortization - Intangibles
|
0.42B | 0.42B | 0.42B | 0.42B | 0.38B | 0.38B | 0.38B | 0.38B | 0.34B | 0.35B | 0.34B | | 0.31B | 0.31B | 0.31B | | 0.29B | 0.30B | 0.30B | | 0.29B | 0.29B | 0.29B | | 0.27B | 0.27B | 0.26B | | 0.03B | 0.03B | 0.03B | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
0.56B | 0.46B | 0.51B | 0.54B | 0.53B | 0.42B | 0.47B | 0.57B | 0.49B | 0.45B | 0.46B | | 0.49B | 0.47B | 0.46B | | 0.53B | 0.49B | 0.49B | | 0.58B | 0.53B | 0.52B | | 0.62B | 0.55B | 0.63B | 1.10B | 0.66B | 0.64B | 0.82B | 0.94B | 0.80B | 0.67B | 0.79B | 0.84B | 0.84B | 0.81B | 0.74B | 0.83B | 0.88B | 0.80B | 0.80B | 0.90B | 0.92B | 0.95B | 0.97B | 1.08B | 1.05B | 1.11B | 1.14B | 1.28B | 1.22B | 1.29B | |
|
Wages, Salaries and Other
|
3.60B | 3.71B | 3.65B | 3.73B | 3.66B | 3.77B | 3.91B | 3.81B | 3.73B | 3.79B | 3.91B | | 3.85B | 3.94B | 4.04B | | 4.04B | 4.10B | 4.22B | | 4.26B | 4.34B | 4.36B | | 4.36B | 4.46B | 4.46B | 19.80B | 4.42B | 8.47B | 8.60B | 8.82B | 8.32B | 8.92B | 8.62B | 8.95B | 9.56B | 8.82B | 8.69B | 8.47B | 9.27B | 8.44B | 8.21B | 8.41B | 9.41B | 8.61B | 8.63B | 9.18B | 9.49B | 8.57B | 8.59B | 9.07B | 9.47B | 8.71B | 9.02B |
|
Rent Expense
|
0.70B | 0.70B | 0.73B | 0.73B | 0.72B | 0.72B | 0.73B | 0.73B | 0.74B | 0.72B | 0.73B | | 0.72B | 0.71B | 0.73B | | 0.71B | 0.72B | 0.72B | | 0.71B | 0.71B | 0.72B | | 0.71B | 0.72B | 0.72B | 0.73B | 0.72B | 0.72B | 0.76B | 0.75B | 0.71B | 0.87B | 0.85B | 0.83B | 0.77B | 0.73B | 0.74B | 0.72B | 0.72B | 0.70B | 0.73B | 0.72B | 0.71B | 0.71B | 0.72B | 0.74B | 0.71B | 0.76B | 0.79B | 0.79B | 0.76B | 0.77B | 0.78B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.78B | 0.01B | -0.00B | 0.00B | 0.07B | 0.01B | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
11.73B | 11.24B | 10.88B | 11.63B | 11.15B | 11.12B | 10.90B | 10.79B | 10.72B | 11.03B | 11.06B | 12.65B | 11.29B | 11.29B | 11.21B | 12.60B | 11.79B | 11.66B | 12.06B | 13.21B | 12.50B | 12.31B | 13.11B | 16.80B | 13.71B | 12.71B | 12.41B | 11.50B | 12.54B | 12.09B | 13.62B | 13.93B | 11.54B | 13.01B | 12.87B | 12.36B | 12.36B | 11.79B | 11.82B | 11.51B | 12.25B | 11.36B | 12.78B | 14.56B | 12.04B | 11.33B | 11.41B | 13.97B | 12.57B | 11.42B | 11.14B | 11.83B | 11.91B | 11.33B | 13.06B |
|
Operating Expenses
|
12.99B | 12.40B | 12.11B | 12.90B | 12.40B | 12.26B | 12.10B | 12.09B | 11.95B | 12.19B | 12.25B | 12.65B | 12.51B | 12.47B | 12.40B | 12.60B | 13.03B | 12.87B | 13.27B | 13.21B | 13.79B | 13.54B | 14.35B | 16.80B | 15.04B | 13.98B | 13.76B | 13.34B | 13.92B | 13.45B | 15.20B | 15.61B | 13.05B | 14.55B | 15.23B | 14.80B | 13.99B | 13.34B | 13.30B | 13.12B | 13.85B | 12.86B | 14.31B | 16.19B | 13.68B | 12.99B | 13.11B | 15.79B | 14.34B | 13.29B | 13.07B | 13.90B | 13.89B | 13.38B | 13.85B |
|
EBIT
|
8.02B | 8.41B | 8.77B | 8.44B | 8.79B | 9.55B | 9.33B | 9.25B | 9.35B | 9.66B | 9.62B | 9.31B | 9.14B | 9.51B | 9.76B | 9.21B | 9.39B | 9.63B | 9.79B | 9.22B | 9.75B | 10.36B | 9.38B | 7.24B | 9.81B | 10.59B | 11.39B | 11.40B | 11.54B | 12.52B | 10.99B | 9.77B | 4.08B | -3.88B | 4.75B | 5.06B | 6.83B | 9.08B | 7.85B | 9.72B | 5.62B | 4.96B | 6.87B | 7.25B | 11.87B | 13.50B | 15.54B | 13.48B | 16.20B | 17.12B | 17.54B | 15.60B | 14.80B | 16.05B | 17.38B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.10B | 0.09B | 0.09B | 0.42B | 1.02B | 1.78B | 1.99B | 2.39B | 2.92B | 3.51B | 3.60B | 3.52B | 3.46B | 3.09B | 2.65B | 2.58B | 3.05B |
|
EBT
|
6.65B | 7.09B | 7.51B | 7.22B | 7.64B | 8.47B | 8.30B | 8.22B | 8.35B | 8.65B | 8.60B | 8.31B | 8.16B | 8.55B | 8.77B | 8.16B | 8.08B | 8.22B | 8.26B | 7.56B | 7.86B | 8.14B | 6.78B | 4.60B | 6.70B | 7.12B | 7.60B | 7.12B | 6.85B | 7.63B | 6.12B | 5.37B | 0.66B | -5.80B | 3.32B | 3.87B | 5.59B | 8.19B | 6.93B | 8.86B | 4.66B | 3.60B | 4.48B | 2.89B | 5.85B | 5.83B | 6.55B | 3.41B | 5.59B | 6.16B | 6.23B | 5.38B | 5.33B | 6.44B | 6.91B |
|
Tax Provisions
|
2.33B | 2.37B | 2.48B | 1.92B | 2.42B | 2.86B | 2.62B | 2.50B | 2.28B | 2.87B | 2.64B | 2.52B | 2.28B | 2.76B | 2.79B | 2.53B | 2.57B | 2.65B | 2.60B | 2.26B | 2.13B | 2.25B | 2.18B | -1.64B | 1.37B | 1.81B | 1.51B | 0.97B | 0.88B | 1.29B | 1.30B | 2.28B | 0.16B | -2.00B | -0.08B | 0.57B | 0.90B | 1.45B | 1.52B | 1.90B | 0.75B | 0.62B | 0.91B | -0.03B | 0.97B | 0.93B | 0.81B | -0.10B | 0.96B | 1.25B | 1.06B | 0.12B | 0.52B | 0.92B | 1.30B |
|
Profit After Tax
|
4.32B | 4.72B | 5.03B | 4.83B | 5.22B | 5.61B | 5.68B | 5.37B | 6.08B | 5.79B | 5.96B | 5.24B | 5.88B | 5.79B | 5.98B | 5.24B | 5.51B | 5.57B | 5.65B | 5.20B | 5.72B | 5.89B | 4.60B | 5.96B | 5.33B | 5.31B | 6.09B | 6.15B | 5.97B | 6.34B | 4.81B | 3.09B | 0.65B | -3.85B | 3.40B | 3.29B | 4.69B | 6.74B | 5.41B | 6.96B | 3.92B | 3.14B | 3.59B | 3.15B | 4.99B | 4.94B | 5.77B | 3.45B | 4.62B | 4.91B | 5.17B | 5.26B | 4.89B | 5.52B | 5.61B |
|
Equity Income
|
0.36B | 0.24B | 0.16B | 0.71B | 0.11B | 0.20B | 0.50B | 0.65B | 0.85B | 0.45B | 0.71B | | 0.37B | 0.52B | 0.92B | | 0.24B | 0.19B | 0.14B | | 0.40B | 0.19B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.07B | 0.10B | 0.09B | 0.21B | 0.05B | 0.09B | 0.10B | 0.10B | 0.18B | 0.06B | 0.23B | | 0.08B | 0.07B | 0.19B | | 0.05B | 0.01B | 0.01B | | 0.09B | 0.04B | 0.06B | | 0.19B | 0.12B | 0.08B | 0.09B | 0.11B | 0.13B | 0.20B | 0.05B | -0.15B | 0.05B | 0.18B | 0.20B | 0.05B | 0.70B | 0.28B | 0.65B | 0.13B | -0.17B | -0.03B | -0.23B | -0.11B | -0.04B | -0.03B | 0.06B | 0.00B | -0.00B | 0.06B | 0.18B | -0.09B | 0.03B | 0.02B |
|
Income from Continuing Operations
|
4.32B | 4.72B | 5.03B | 5.30B | 5.22B | 5.61B | 5.68B | 5.71B | 6.08B | 5.79B | 5.96B | 5.79B | 5.88B | 5.79B | 5.98B | 5.62B | 5.51B | 5.57B | 5.65B | 5.30B | 5.72B | 5.89B | 4.60B | 6.24B | 5.33B | 5.31B | 6.09B | 6.15B | 5.97B | 6.34B | 4.81B | 3.09B | 0.51B | -3.80B | 3.40B | 3.29B | 4.69B | 6.74B | 5.41B | 6.96B | 3.92B | 2.98B | 3.56B | 2.92B | 4.88B | 4.90B | 5.74B | 3.51B | 4.62B | 4.91B | 5.17B | 5.26B | 4.80B | 5.52B | 5.61B |
|
Consolidated Net Income
|
4.32B | 4.72B | 5.03B | 5.30B | 5.22B | 5.61B | 5.68B | 5.71B | 6.08B | 5.79B | 5.96B | 5.79B | 5.88B | 5.79B | 5.98B | 5.62B | 5.51B | 5.57B | 5.65B | 5.30B | 5.72B | 5.89B | 4.60B | 6.24B | 5.33B | 5.31B | 6.09B | 6.15B | 5.97B | 6.34B | 4.81B | 3.09B | 0.51B | -3.80B | 3.40B | 3.29B | 4.69B | 6.74B | 5.41B | 6.96B | 3.92B | 2.98B | 3.56B | 2.92B | 4.88B | 4.90B | 5.74B | 3.51B | 4.62B | 4.91B | 5.17B | 5.26B | 4.80B | 5.52B | 5.61B |
|
Income towards Parent Company
|
4.32B | 4.72B | 5.03B | 5.30B | 5.22B | 5.61B | 5.68B | 5.71B | 6.08B | 5.79B | 5.96B | 5.79B | 5.88B | 5.79B | 5.98B | 5.62B | 5.51B | 5.57B | 5.65B | 5.30B | 5.72B | 5.89B | 4.60B | 6.24B | 5.33B | 5.31B | 6.09B | 6.15B | 5.97B | 6.34B | 4.81B | 3.09B | 0.51B | -3.80B | 3.40B | 3.29B | 4.69B | 6.74B | 5.41B | 6.96B | 3.92B | 2.98B | 3.56B | 2.92B | 4.88B | 4.90B | 5.74B | 3.51B | 4.62B | 4.91B | 5.17B | 5.26B | 4.80B | 5.52B | 5.61B |
|
Preferred Dividend Payments
|
0.23B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.26B | 0.24B | 0.29B | 0.30B | 0.32B | | 0.34B | 0.36B | 0.35B | | 0.38B | 0.39B | 0.40B | | 0.40B | 0.41B | 0.41B | | 0.40B | 0.39B | 0.55B | 0.35B | 0.35B | 0.36B | 0.57B | 0.33B | 0.61B | 0.31B | 0.32B | 0.35B | 0.38B | 0.30B | 0.34B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.32B | 0.29B | 0.31B | 0.27B | 0.26B | 0.28B | 0.28B | 0.28B | 0.25B |
|
Net Income towards Common Stockholders
|
4.02B | 4.40B | 4.72B | 4.86B | 4.93B | 5.27B | 5.32B | 5.37B | 5.61B | 5.42B | 5.41B | 5.79B | 5.46B | 5.36B | 5.44B | 5.62B | 5.08B | 5.17B | 5.24B | 5.30B | 5.23B | 5.45B | 4.13B | 6.24B | 4.73B | 4.79B | 5.45B | 5.71B | 5.51B | 5.85B | 4.04B | 2.71B | 0.04B | -4.16B | 2.90B | 2.74B | 4.26B | 5.74B | 4.79B | 6.03B | 3.51B | 2.86B | 3.31B | 2.88B | 4.71B | 4.66B | 5.45B | 3.16B | 4.31B | 4.64B | 4.85B | 4.80B | 4.62B | 5.21B | 5.34B |
|
EPS (Basic)
|
0.76 | 0.83 | 0.89 | 0.92 | 0.93 | 1.00 | 1.00 | 1.02 | 1.07 | 1.02 | 1.04 | 1.11 | 1.06 | 1.04 | 1.06 | 1.09 | 1.00 | 1.02 | 1.04 | 1.05 | 1.05 | 1.09 | 0.83 | 1.26 | 0.97 | 0.98 | 1.14 | 1.19 | 1.21 | 1.31 | 0.93 | 0.62 | 0.01 | -1.01 | 0.70 | 0.67 | 1.03 | 1.39 | 1.18 | 1.49 | 0.92 | 0.75 | 0.87 | 0.76 | 1.24 | 1.26 | 1.49 | 0.89 | 1.21 | 1.35 | 1.43 | 1.40 | 1.41 | 1.61 | 1.68 |
|
EPS (Weighted Average and Diluted)
|
0.75 | 0.82 | 0.88 | 0.91 | 0.92 | 0.98 | 0.99 | 1.00 | 1.05 | 1.01 | 1.02 | 1.09 | 1.04 | 1.03 | 1.05 | 1.08 | 0.99 | 1.01 | 1.03 | 1.04 | 1.03 | 1.08 | 0.83 | 1.24 | 0.96 | 0.98 | 1.13 | 1.18 | 1.20 | 1.30 | 0.92 | 0.61 | 0.01 | -1.01 | 0.70 | 0.66 | 1.02 | 1.38 | 1.17 | 1.47 | 0.91 | 0.75 | 0.86 | 0.75 | 1.23 | 1.25 | 1.48 | 0.87 | 1.20 | 1.33 | 1.42 | 1.38 | 1.39 | 1.60 | 1.66 |
|
Shares Outstanding (Weighted Average)
|
5.28B | 5.31B | 5.29B | 5.29B | 5.28B | 5.30B | 5.30B | 5.29B | 5.26B | 5.27B | 5.25B | 5.24B | 5.16B | 5.16B | 5.15B | 5.14B | 5.08B | 5.07B | 5.06B | 5.05B | 5.01B | 5.00B | 4.98B | 4.96B | 4.89B | 4.88B | 4.84B | 4.80B | 4.55B | 4.51B | 4.46B | 4.39B | 4.10B | 4.11B | 4.12B | 4.12B | 4.14B | 4.13B | 4.11B | 4.06B | 3.83B | 3.81B | 3.81B | 3.81B | 3.79B | 3.74B | 3.71B | 3.69B | 3.56B | 3.50B | 3.46B | 3.43B | 3.28B | 3.26B | 3.23B |
|
Shares Outstanding (Diluted Average)
|
5.34B | 5.37B | 5.36B | 5.35B | 5.35B | 5.38B | 5.38B | 5.37B | 5.35B | 5.35B | 5.34B | 5.32B | 5.24B | 5.23B | 5.22B | 5.21B | 5.14B | 5.13B | 5.12B | 5.11B | 5.07B | 5.05B | 5.04B | 5.02B | 4.93B | 4.92B | 4.88B | 4.84B | 4.58B | 4.54B | 4.49B | 4.43B | 4.14B | 4.11B | 4.13B | 4.13B | 4.17B | 4.16B | 4.14B | 4.10B | 3.87B | 3.85B | 3.84B | 3.84B | 3.82B | 3.77B | 3.74B | 3.72B | 3.60B | 3.54B | 3.50B | 3.47B | 3.32B | 3.29B | 3.27B |
|
EBITDA
|
8.57B | 8.87B | 9.28B | 8.98B | 9.32B | 9.97B | 9.80B | 9.82B | 9.84B | 10.10B | 10.08B | 9.31B | 9.63B | 9.97B | 10.22B | 9.21B | 9.91B | 10.13B | 10.28B | 9.22B | 10.32B | 10.89B | 9.90B | 7.24B | 10.43B | 11.14B | 12.02B | 12.50B | 12.20B | 13.16B | 11.81B | 10.70B | 4.88B | -3.21B | 5.54B | 5.90B | 7.67B | 9.90B | 8.59B | 10.54B | 6.50B | 5.75B | 7.67B | 8.15B | 12.79B | 14.45B | 16.51B | 14.55B | 17.25B | 18.23B | 18.68B | 16.88B | 16.03B | 17.34B | 17.38B |
|
Tax Rate
|
35.02% | 33.43% | 33.02% | 26.64% | 31.68% | 33.80% | 31.54% | 30.47% | 27.26% | 33.15% | 30.73% | 30.31% | 27.92% | 32.32% | 31.80% | 31.06% | 31.77% | 32.22% | 31.51% | 29.86% | 27.14% | 27.58% | 32.16% | -35.70% | 20.50% | 25.42% | 19.90% | 13.57% | 12.87% | 16.95% | 21.32% | 42.49% | 23.95% | 34.51% | -2.50% | 14.85% | 16.12% | 17.65% | 21.96% | 21.42% | 15.99% | 17.29% | 20.38% | -1.00% | 16.52% | 15.94% | 12.39% | -2.93% | 17.25% | 20.31% | 17.07% | 2.23% | 9.80% | 14.23% | 18.82% |