Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Net Interest Income

14,202

13,499

13,916

13,014

10,647

9,946

9,965

9,721

9,108

8,391

8,278

Non-Interest Income

7,671

8,056

7,574

8,106

8,564

6,955

6,874

6,469

7,221

6,771

6,947

Total Revenues Before Provision for Credit Losses

22,595

21,555

21,490

21,120

19,211

16,901

16,839

16,190

16,329

15,162

15,225

Total Revenues Before Provision for Credit Losses %Chg

5.8%

0.3%

1.8%

9.9%

13.7%

0.4%

4%

-0.9%

7.7%

-0.4%

-1%

Provision for Credit Losses

796

789

742

477

-779

3,175

773

408

441

433

255

Total Revenues After Provision for Credit Losses

21,799

20,766

20,748

20,643

19,990

13,726

16,066

15,782

15,888

14,729

14,970

Compensation Expenses

7,606

7,302

7,428

7,244

7,141

5,673

5,647

5,471

5,268

4,873

4,831

Selling, General & Administrative Expenses

3,011

2,843

2,743

2,742

2,670

2,238

2,345

2,206

2,177

2,082

2,016

Other Non-Interest Expenses

3,120

3,379

3,841

3,184

3,191

2,386

2,582

2,619

2,953

2,521

2,616

Total Non-Interest Expense

13,737

13,524

14,012

13,170

13,002

10,297

10,574

10,296

10,398

9,476

9,463

Income Before Provision for Income Taxes

8,062

7,242

6,736

7,473

6,988

3,429

5,492

5,486

5,490

5,253

5,507

Provision for Income Taxes

1,471

1,289

1,089

1,360

1,263

426

901

928

102

1,268

1,364

Consolidated Net Income

6,591

5,953

5,647

6,113

5,725

3,003

4,591

4,558

5,388

3,985

4,143

Net Income Attributable to Minority Interests and Other

65

64

69

72

51

41

49

45

50

82

37

Net Income Attributable to Preferred Dividends

327

360

425

306

238

233

240

240

262

215

225

Net Income Attributable to Discontinued Operations

—

—

—

—

—

4,555

827

788

—

—

—

Net Income Attributable to Common Shareholders

6,199

5,529

5,153

5,735

5,436

7,284

5,129

5,061

5,076

3,688

3,881

Basic EPS

15.5

13.8

12.8

13.9

12.7

17

11.4

9.1

10.5

7.4

7.5

Diluted EPS

15.5

13.7

12.8

13.9

12.7

17

11.4

9.1

10.4

7.3

7.4

Basic Weighted Average Shares Outstanding

397.5

399

401

412

426

427

447

467

481

494

514

Diluted Weighted Average Shares Outstanding

397.8

400

401

412

426

427

448

470

486

500

521

Total Shares Outstanding

392.2

395.9

398

400.6

420

424

433

457

473

485

504

EBITDA

437

259

217

651

1,773

1,497

1,315

1,129

1,117

1,193

1,088

Effective Tax Rate

18.2%

17.8%

16.2%

18.2%

18.1%

12.4%

16.4%

16.9%

1.9%

24.1%

24.8%