Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Interest Income On Loans

82,577.1

87,190.1

86,959.8

236,549.1

265,438.6

279,408.9

Interest Income On Investments

44,021

30,666.3

44,547.4

1,816

Interest Income, Total

126,598.1

117,856.4

131,507.2

236,549.1

265,438.6

281,224.9

Interest On Deposits

25,513.3

15,103.2

21,116.1

162,202.5

176,689.9

172,156.4

Total Interest On Borrowings

48,113.2

51,375.5

47,036.3

12,031.7

Interest Expense, Total

73,626.5

66,478.7

68,152.4

162,202.5

176,689.9

184,188.1

Net Interest Income

52,971.6

51,377.7

63,354.8

74,346.6

88,748.7

97,036.8

Gain (Loss) on Sale of Assets

408.1

222.4

222.4

Gain (Loss) on Sale of Invest. & Securities

1,608.3

556.8

-505.5

-482.6

53.6

53.6

Income (Loss) on Equity Invest.

5,263

7,094.2

7,094.2

Total Other Non Interest Income

29,848.3

32,109.4

30,746.1

37,960.9

35,282.5

36,875.8

Non Interest Income, Total

31,456.6

32,666.3

30,240.7

43,149.3

42,652.8

44,246.1

Revenues Before Provison For Loan Losses

84,428.2

84,044

93,595.4

117,495.9

131,401.5

141,282.9

Provision For Loan Losses

22,682.3

25,560.8

17,883.9

17,882.3

23,148.9

30,322.2

Total Revenues

61,745.9

58,483.2

75,711.5

99,613.6

108,252.7

110,960.7

Total Revenues % Chg.

2.3%

-5.3%

29.5%

31.6%

8.7%

9%

Salaries And Other Employee Benefits

22,773.2

21,720.3

23,535.1

25,391.9

26,838.3

27,529.8

Amort. of Goodwill & Intang. Assets

1,346.5

2,356.2

2,356.2

Occupancy Expense

2,627.7

2,836.1

2,836.1

Selling General & Admin Expenses, Total

12,808.3

13,064

12,847.8

7,952.1

8,752.9

9,076.6

(Income) Loss on Equity Invest.

-4,048.9

-3,110.4

-3,245.5

-299.6

Total Other Non Interest Expense

9,127.8

9,893.5

15,710.4

23,770.3

26,237.2

27,377.5

Non Operating (Income) Expenses

-3,642.2

-154.9

-246.1

54.5

Non Interest Expense, Total

37,018.2

41,412.5

48,601.8

61,088.4

67,020.7

68,931

EBT, Excl. Unusual Items

24,727.7

17,070.7

27,109.7

38,525.2

41,231.9

42,029.7

Asset Writedown

-959.2

-33

-39.6

-39.6

Legal Settlements

-10,944.3

-4,066

48.9

-38.6

-45.2

-1,411.2

Other Unusual Items

-183.6

-442.1

24.2

EBT, Incl. Unusual Items

13,783.4

12,821

25,757.2

38,453.6

41,147.2

40,603.1

Income Tax Expense

-6,860.5

-1,452.9

4,441.3

8,452.4

7,981.6

6,035.6

Earnings From Continuing Operations

20,643.9

14,273.9

21,315.9

30,001.2

33,165.6

34,567.4

Minority Interest

-2,481.9

-1,576.5

-1,605.5

-2,270

-3,304.6

-3,520

Net Income

18,162.1

12,697.4

19,710.4

27,731.2

29,861

31,047.4

Preferred Dividend and Other Adjustments

262.7

185.2

Net Income to Common Incl Extra Items

17,899.3

12,512.2

19,710.4

27,731.2

29,861

31,047.4

Net Income to Common Excl. Extra Items

17,899.3

12,512.2

19,710.4

27,731.2

29,861

31,047.4

Total Shares Outstanding

5,701.9

5,706.5

5,706.8

5,707.2

5,707.6

5,707.9

Weighted Avg. Shares Outstanding

5,598.7

5,705

5,707.2

5,707.5

5,708

5,708.2

Weighted Avg. Shares Outstanding Dil

5,598.7

5,705

5,707.2

5,707.5

5,708

5,708.2

EPS

3.2

2.2

3.5

4.9

5.2

5.4

EPS Diluted

3.2

2.2

3.5

4.9

5.2

5.4

Effective Tax Rate

-49.8%

-11.3%

17.2%

22%

19.4%

14.9%