|
Provisions
|
2,082.44M | 852.69M | 74.53M | 18.61M | -104.24M | -106.71M | 40.00M | 93.00M | 24.00M | -40.00M | 39.00M | 414.00M | -276.00M | 122.00M | 148.00M | 72.00M |
|
Revenue
|
2,701.63M | 2,167.85M | 2,254.37M | 2,151.81M | 2,033.73M | 2,172.71M | 2,072.00M | 2,383.00M | 2,609.00M | 2,782.00M | 2,834.00M | 2,790.00M | 2,911.00M | 3,152.00M | 3,115.00M | 3,130.00M |
|
Interest income - Loans
|
2,350.05M | 2,172.09M | 2,049.93M | 1,889.88M | 1,814.63M | 1,729.65M | 1,686.00M | 1,729.00M | 1,847.00M | 2,102.00M | 2,289.00M | 2,050.00M | 1,935.00M | 2,112.00M | 3,196.00M | 3,514.00M |
|
Interest income - Investments
|
7.91M | 10.95M | 13.83M | 21.08M | 23.36M | 21.41M | 23.00M | 21.00M | 19.00M | 29.00M | 32.00M | 14.00M | 21.00M | 81.00M | 188.00M | 230.00M |
|
Interest Income - Debt Securities
|
226.93M | 275.21M | 285.97M | 275.15M | 300.29M | 265.06M | 225.00M | 226.00M | 231.00M | 197.00M | 225.00M | 304.00M | 311.00M | 512.00M | 563.00M | 549.00M |
|
Interest Income - Trading Account Assets
|
2.73M | 2.22M | 2.00M | 0.75M | 1.05M | | | | | | | 7.00M | 11.00M | 15.00M | 2.00M | |
|
Interest Income - Total
|
2,515.33M | 2,306.70M | 2,188.58M | 2,038.72M | 1,941.44M | 1,853.00M | 1,833.00M | 1,954.00M | 2,192.00M | 2,481.00M | 2,683.00M | 2,368.00M | 2,267.00M | 2,705.00M | 3,947.00M | 4,293.00M |
|
Interest Expense - Deposits
|
424.68M | 196.11M | 128.48M | 80.15M | 58.91M | 49.74M | 49.00M | 49.00M | 59.00M | 135.00M | 254.00M | 105.00M | 30.00M | 70.00M | 1,063.00M | 1,540.00M |
|
Interest Expense - Debt
|
178.39M | 383.78M | 297.23M | 226.64M | 186.16M | 123.26M | 68.87M | 37.72M | | | | | | 115.00M | 446.00M | 323.00M |
|
Interest Expenses
|
617.79M | 592.46M | 432.40M | 306.78M | 245.08M | 173.00M | 118.00M | 87.00M | 127.00M | 251.00M | 411.00M | 152.00M | 59.00M | 185.00M | 1,509.00M | 1,863.00M |
|
Interest Income - Net
|
1,897.53M | 1,714.24M | 1,756.18M | 1,731.94M | 1,696.36M | 1,680.00M | 1,715.00M | 1,867.00M | 2,065.00M | 2,230.00M | 2,272.00M | 2,216.00M | 2,208.00M | 2,520.00M | 2,438.00M | 2,430.00M |
|
Interest Income - Total
|
-119.39M | 861.55M | 1,681.65M | 1,717.71M | 1,783.49M | 1,778.09M | 1,675.00M | 1,774.00M | 2,041.00M | 2,270.00M | 2,233.00M | 1,802.00M | 2,484.00M | 2,398.00M | 2,306.00M | 2,358.00M |
|
Financial Services Fees
|
156.54M | 178.49M | 185.84M | 174.42M | 183.96M | 178.05M | 187.00M | 22.00M | 30.00M | 31.00M | | | | | | |
|
Service Charges
|
212.56M | 199.75M | 174.44M | 176.40M | 171.04M | 168.29M | 168.00M | 171.00M | 171.00M | 96.00M | 111.00M | 147.00M | 126.00M | 119.00M | 117.00M | 126.00M |
|
Investment Gain (Loss)
|
-3.85M | 11.05M | 11.87M | 19.54M | -2.90M | 10.42M | -127.00M | 7.00M | 14.00M | 1.00M | 3.00M | 7.00M | 71.00M | -15.00M | 4.00M | 19.00M |
|
Investment Banking Income
|
22.26M | 29.38M | 28.07M | 39.93M | 38.11M | 29.15M | 31.00M | 35.00M | 72.00M | 74.00M | 75.00M | 109.00M | 95.00M | 80.00M | 79.00M | 70.00M |
|
Income - Trust
|
29.95M | 27.45M | 26.68M | 28.40M | 29.91M | 30.57M | 31.00M | 37.00M | 42.00M | | 40.00M | 44.00M | 50.00M | 55.00M | 58.00M | 58.00M |
|
Card Income
|
| | | | | | | | 96.00M | 94.00M | 92.00M | 82.00M | 95.00M | 104.00M | 101.00M | 96.00M |
|
Other Non-Interest Income
|
1,255.65M | 1,073.81M | 63.92M | 43.40M | 38.02M | 32.17M | 34.00M | 40.00M | 53.00M | 50.00M | 37.00M | 33.00M | 128.00M | 50.00M | 169.00M | 91.00M |
|
Non-Interest Income
|
804.10M | 453.61M | 498.18M | 419.87M | 337.38M | 492.70M | 357.00M | 516.00M | 544.00M | 552.00M | 562.00M | 574.00M | 703.00M | 632.00M | 677.00M | 700.00M |
|
Amortization - Intangibles
|
31.67M | 25.52M | 20.07M | 17.01M | 14.38M | 10.92M | 9.00M | 8.00M | 6.00M | | | | | | | |
|
Depreciation & Amortization - Total
|
99.88M | 101.06M | 105.70M | 108.99M | 106.63M | 115.31M | 123.00M | 125.00M | 130.00M | 126.00M | 135.00M | 127.00M | 128.00M | | | |
|
Research & Development
|
| | | | | | | | | | | 192.00M | 199.00M | 209.00M | 240.00M | 260.00M |
|
Wages, Salaries and Other
|
818.84M | 825.34M | 874.29M | 885.66M | 912.90M | 956.41M | 973.00M | 978.00M | 1,006.00M | 1,070.00M | 1,141.00M | 1,087.00M | 1,127.00M | 1,235.00M | 1,275.00M | 1,287.00M |
|
Rent Expense
|
112.20M | 113.56M | 112.54M | 112.95M | 112.30M | 115.70M | 120.00M | 125.00M | 129.00M | 132.00M | 133.00M | 151.00M | 153.00M | 152.00M | 160.00M | 161.00M |
|
Other Operating Expenses
|
1,459.43M | 1,503.71M | 1,440.32M | 1,374.08M | 1,495.51M | 1,418.35M | 1,338.00M | 1,335.00M | 1,397.00M | 1,421.00M | 1,474.00M | 1,234.00M | 1,261.00M | 1,517.00M | 1,697.00M | 1,625.00M |
|
Operating Expenses
|
1,671.51M | 1,718.33M | 1,658.56M | 1,596.02M | 1,714.44M | 1,649.37M | 1,581.00M | 1,585.00M | 1,656.00M | 1,679.00M | 1,742.00M | 1,704.00M | 1,741.00M | 1,878.00M | 2,097.00M | 2,046.00M |
|
Operating Income
|
-568.06M | -141.11M | 182.45M | | | 217.50M | 158.15M | 246.72M | | | | | | | | |
|
EBIT
|
-568.06M | -141.11M | 182.45M | 848.35M | 651.51M | 217.50M | 158.15M | 246.72M | 1,063.00M | 1,394.00M | 1,464.00M | 824.00M | 1,505.00M | 1,337.00M | 2,395.00M | 2,875.00M |
|
Interest & Investment Income
|
26.63M | 33.07M | 42.43M | 127.76M | 103.44M | 101.94M | 124.00M | 204.00M | 326.00M | 350.00M | 362.00M | 24.00M | 43.00M | 17.00M | 57.00M | 42.00M |
|
Other Non Operating Income
|
113.78M | -15.83M | -4.98M | -21.78M | -120.19M | -44.42M | -2.53M | 2.21M | | -1.00M | -9.00M | -6.00M | 14.00M | 16.00M | -4.00M | |
|
EBT
|
-1623.02M | -403.17M | 521.27M | 541.57M | 406.43M | 621.42M | 451.00M | 705.00M | 936.00M | 1,143.00M | 1,053.00M | 672.00M | 1,446.00M | 1,152.00M | 886.00M | 1,012.00M |
|
Tax Provisions
|
-401.34M | -106.82M | 198.58M | 193.42M | 142.98M | 222.96M | 142.00M | 236.00M | 344.00M | 259.00M | 237.00M | 133.00M | 317.00M | 245.00M | 206.00M | 228.00M |
|
Profit After Tax
|
-1221.68M | -296.35M | 323.80M | 348.15M | 263.45M | 398.46M | 309.00M | 469.00M | 592.00M | 884.00M | 816.00M | 539.00M | 1,129.00M | 907.00M | 680.00M | 784.00M |
|
Income from Non-Controlling Interests
|
-5.57M | -3.62M | -1.11M | -1.37M | -0.34M | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1221.68M | -296.35M | 322.69M | 348.15M | 263.45M | 398.46M | 309.00M | 469.00M | 592.00M | 884.00M | 816.00M | 539.00M | 1,129.00M | 907.00M | 680.00M | 784.00M |
|
Consolidated Net Income
|
-1221.68M | -296.35M | 322.69M | 348.15M | 263.45M | 398.46M | 309.00M | 469.00M | 592.00M | 884.00M | 816.00M | 539.00M | 1,129.00M | 907.00M | 680.00M | 784.00M |
|
Income towards Parent Company
|
-1221.68M | -296.35M | 322.69M | 348.15M | 263.45M | 398.46M | 309.00M | 469.00M | 592.00M | 884.00M | 816.00M | 539.00M | 1,129.00M | 907.00M | 680.00M | 784.00M |
|
Preferred Dividend Payments
|
102.97M | 122.88M | 170.41M | 170.88M | 95.51M | 71.89M | 62.00M | 48.00M | 40.00M | 34.00M | 34.00M | 34.00M | 29.00M | 29.00M | 32.00M | 41.00M |
|
Net Income towards Common Stockholders
|
-1234.54M | -412.50M | 153.39M | 178.63M | 293.98M | 326.57M | 247.00M | 411.00M | 550.00M | 850.00M | 782.00M | 505.00M | 1,100.00M | 878.00M | 648.00M | 737.00M |
|
EPS (Basic)
|
-9.92 | -2.48 | 0.83 | 0.97 | 1.58 | 1.68 | 1.20 | 2.00 | 2.71 | 4.36 | 4.41 | 3.06 | 6.80 | 5.80 | 4.35 | 4.95 |
|
EPS (Weighted Average and Diluted)
|
-9.92 | -2.48 | 0.83 | 0.97 | 1.58 | 1.68 | 1.20 | 1.99 | 2.60 | 4.08 | 4.16 | 3.02 | 6.79 | 5.79 | 4.35 | 4.95 |
|
Shares Outstanding (Weighted Average)
|
138.21M | 177.96M | 184.29M | | | 202.93M | 204.29M | 203.72M | | | | | | | | |
|
Tax Rate
|
24.73% | 26.49% | 38.10% | 35.71% | 35.18% | 35.88% | 31.49% | 33.48% | 36.75% | 22.66% | 22.51% | 19.79% | 21.92% | 21.27% | 23.25% | 22.53% |