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

Net Interest Income

5,867.2

5,956.2

5,998.6

6,502

8,579.7

9,190.5

Gain (Loss) on Sale of Assets

Gain (Loss) on Sale of Invest. & Securities

-26.6

152.8

32.6

37.3

107.1

108.7

Income (Loss) on Equity Invest.

-1.2

3.4

41.6

73.3

60

68.3

Total Other Non Interest Income

1,804.5

1,823.8

2,053.3

2,355.2

2,367.3

2,409.4

Non Interest Income, Total

1,776.7

1,980

2,127.4

2,465.8

2,534.5

2,586.3

Revenues Before Provison For Loan Losses

7,643.9

7,936.2

8,126.1

8,967.9

11,114.2

11,776.8

Provision For Loan Losses

624.1

1,262.7

1,326.1

1,194.3

1,058

1,023.2

Total Revenues

7,019.8

6,673.5

6,800

7,773.6

10,056.2

10,753.6

Total Revenues % Chg.

14.3%

-4.9%

1.9%

14.3%

29.4%

19.5%

Salaries And Other Employee Benefits

640.2

657.4

650.2

636.7

656

662.6

Occupancy Expense

83.4

95.3

90.1

89

75.1

66.3

Selling General & Admin Expenses, Total

86.3

78.1

71.6

95.3

68.3

68.3

Total Other Non Interest Expense

3,199.3

2,779.5

2,413.5

2,877.3

4,912.4

5,473.9

Non Interest Expense, Total

4,009.1

3,610.3

3,225.4

3,698.3

5,711.8

6,271.1

EBT, Excl. Unusual Items

3,010.7

3,063.2

3,574.6

4,075.3

4,344.4

4,482.5

Impairment of Goodwill

-22.1

Asset Writedown

-14.9

-9.5

-11.9

-40.9

-43.5

-68.9

EBT, Incl. Unusual Items

2,995.7

3,031.6

3,562.6

4,034.4

4,300.9

4,413.6

Income Tax Expense

11.2

7.4

9.7

11.2

12.9

19

Earnings From Continuing Operations

2,984.6

3,024.2

3,552.9

4,023.2

4,287.9

4,394.6

Earnings Of Discontinued Operations

Minority Interest

70.8

40.9

2.4

-18

17.3

20.4

Net Income

3,055.4

3,065.1

3,555.3

4,005.2

4,305.2

4,415

Preferred Dividend and Other Adjustments

205

205

196.3

187.7

218.6

218.6

Net Income to Common Incl Extra Items

2,850.4

2,860.1

3,359

3,817.5

4,086.6

4,196.3

Net Income to Common Excl. Extra Items

2,850.4

2,860.1

3,359

3,817.5

4,086.6

4,196.3

Total Shares Outstanding

2,363

2,363

2,362.9

2,362.9

2,362.9

2,362.9

Weighted Avg. Shares Outstanding

2,362.9

2,362.9

2,362.9

2,362.9

2,362.9

2,362.9

Weighted Avg. Shares Outstanding Dil

2,362.9

2,362.9

2,362.9

2,362.9

2,362.9

2,362.9

EPS

1.2

1.2

1.4

1.6

1.7

1.8

EPS Diluted

1.2

1.2

1.4

1.6

1.7

1.8

Effective Tax Rate

0.4%

0.2%

0.3%

0.3%

0.3%

0.4%