Capital Market

Consolidated statements of income, system totals (millions of pesos)
Sel. Serie Jan.2008 Feb.2008 Mar.2008 Apr.2008 May.2008 Jun.2008 Jul.2008 Aug.2008 Sep.2008 Oct.2008 Nov.2008 Dec.2008 Jan.2009 Feb.2009 Mar.2009 Apr.2009 May.2009 Jun.2009 Jul.2009 Aug.2009 Sep.2009 Oct.2009 Nov.2009 Dec.2009 Jan.2010 Feb.2010 Mar.2010 Apr.2010 May.2010 Jun.2010 Jul.2010 Aug.2010 Sep.2010 Oct.2010 Nov.2010 Dec.2010 Jan.2011 Feb.2011 Mar.2011 Apr.2011 May.2011 Jun.2011 Jul.2011 Aug.2011 Sep.2011 Oct.2011 Nov.2011 Dec.2011 Jan.2012 Feb.2012 Mar.2012 Apr.2012 May.2012 Jun.2012 Jul.2012 Aug.2012 Sep.2012 Oct.2012 Nov.2012 Dec.2012 Jan.2013 Feb.2013 Mar.2013 Apr.2013 May.2013 Jun.2013 Jul.2013 Aug.2013 Sep.2013 Oct.2013 Nov.2013 Dec.2013 Jan.2014 Feb.2014 Mar.2014 Apr.2014 May.2014 Jun.2014 Jul.2014 Aug.2014 Sep.2014 Oct.2014 Nov.2014 Dec.2014 Jan.2015 Feb.2015 Mar.2015 Apr.2015 May.2015 Jun.2015 Jul.2015 Aug.2015 Sep.2015 Oct.2015 Nov.2015 Dec.2015 Jan.2016 Feb.2016 Mar.2016 Apr.2016 May.2016 Jun.2016 Jul.2016 Aug.2016 Sep.2016 Oct.2016 Nov.2016 Dec.2016 Jan.2017 Feb.2017 Mar.2017 Apr.2017 May.2017 Jun.2017 Jul.2017 Aug.2017 Sep.2017 Oct.2017 Nov.2017 Dec.2017 Jan.2018 Feb.2018 Mar.2018 Apr.2018 May.2018 Jun.2018 Jul.2018 Aug.2018 Sep.2018 Oct.2018 Nov.2018 Dec.2018 Jan.2019 Feb.2019 Mar.2019 Apr.2019 May.2019 Jun.2019 Jul.2019 Aug.2019 Sep.2019 Oct.2019 Nov.2019 Dec.2019 Jan.2020 Feb.2020 Mar.2020 Apr.2020 May.2020 Jun.2020 Jul.2020 Aug.2020 Sep.2020 Oct.2020 Nov.2020 Dec.2020 Jan.2021 Feb.2021 Mar.2021 Apr.2021 May.2021 Jun.2021 Jul.2021 Aug.2021 Sep.2021 Oct.2021 Nov.2021 Dec.2021 Jan.2022 Feb.2022 Mar.2022 Apr.2022 May.2022 Jun.2022 Jul.2022 Aug.2022 Sep.2022 Oct.2022 Nov.2022 Dec.2022 Jan.2023 Feb.2023 Mar.2023 Apr.2023 May.2023 Jun.2023 Jul.2023 Aug.2023 Sep.2023 Oct.2023 Nov.2023 Dec.2023 Jan.2024 Feb.2024 Mar.2024 Apr.2024 May.2024 Jun.2024 Jul.2024 Aug.2024 Sep.2024 Oct.2024 Nov.2024 Dec.2024 Jan.2025 Feb.2025 Mar.2025 Apr.2025 May.2025 Jun.2025 Jul.2025 Aug.2025 Sep.2025 Oct.2025 Nov.2025 Dec.2025 Jan.2026 Feb.2026 Mar.2026 Apr.2026
            Net interest income and net inflation-indexation income 256,289 473,071 711,893 975,059 1,233,779 1,537,693 1,877,588 2,210,050 2,542,812 2,936,441 3,239,274 3,529,010 206,252 400,131 648,173 942,470 1,226,360 1,482,951 1,789,413 2,066,004 2,305,516 2,629,877 2,917,823 3,181,019 259,187 547,155 875,975 1,172,796 1,496,662 1,815,831 2,117,503 2,448,828 2,732,780 3,042,195 3,342,173 3,648,931 309,178 594,348 925,023 1,279,451 1,624,172 1,955,894 2,270,999 2,567,593 2,887,094 3,219,865 3,578,409 3,927,740 370,559 701,117 1,067,301 1,414,835 1,757,868 2,082,134 2,374,365 2,695,573 3,038,262 3,464,419 3,901,608 4,237,900 336,442 693,754 1,077,499 1,493,743 1,826,842 2,158,298 2,606,070 3,040,750 3,449,148 3,906,519 4,333,643 4,792,229 517,926 960,060 1,440,737 1,974,532 2,501,976 2,989,177 3,467,353 3,928,405 4,390,840 4,923,580 5,508,311 5,996,965 429,422 826,755 1,315,604 1,843,141 2,401,692 2,892,068 3,418,592 3,932,904 4,464,714 4,998,122 5,536,490 6,045,358 476,406 987,190 1,520,054 1,922,578 2,459,508 2,959,851 3,505,416 4,030,305 4,524,925 5,045,764 5,588,587 6,118,780 486,208 1,013,597 1,579,983 2,136,663 2,694,334 3,244,131 3,722,403 4,238,936 4,820,833 5,333,708 5,937,912 6,534,151 550,590 1,117,132 1,709,484 2,274,299 2,900,768 3,523,563 4,129,798 4,771,508 5,164,149 5,782,969 6,429,414 7,104,660 630,551 1,223,441 1,886,055 2,567,807 3,276,962 4,009,856 4,684,683 5,358,122 6,028,870 6,687,831 7,438,961 8,167,004 667,439 1,373,279 2,123,939 2,853,385 3,541,721 4,181,734 4,848,096 5,527,518 6,206,290 6,974,352 7,779,946 8,482,988 689,892 1,464,218 2,230,705 2,965,856 3,714,363 4,442,997 5,157,263 5,887,454 6,692,038 7,636,442 8,609,949 9,514,444 950,543 1,929,743 2,821,685 3,972,082 5,165,257 6,326,753 7,418,038 8,420,492 9,540,795 10,641,014 11,574,606 12,614,767 955,070 1,921,672 2,887,440 3,919,934 4,917,019 5,799,563 6,656,180 7,648,524 8,582,948 9,649,103 10,655,589 11,834,853 945,882 2,013,495 3,201,599 4,246,537 5,308,247 6,386,932 7,340,775 8,389,147 9,392,220 10,434,865 11,565,121 12,702,705 951,634 2,067,430 3,233,998 4,341,696 5,413,542 6,462,226 7,406,841 8,550,617 9,598,072 10,701,669 11,481,023 12,588,772 986,378 2,012,088 3,129,561 4,339,450
            Net fee income 80,174 147,590 218,998 299,618 380,163 468,743 551,429 629,247 710,651 792,663 872,526 951,410 88,028 166,657 250,538 339,071 429,100 522,418 616,047 713,189 805,800 901,707 995,627 1,097,450 95,511 186,627 282,592 383,310 479,260 577,237 677,769 779,084 882,394 986,938 1,103,734 1,213,383 112,785 212,089 323,704 436,821 549,770 658,050 764,075 866,976 970,513 1,078,070 1,179,413 1,290,585 108,249 208,857 318,565 425,455 536,580 650,171 762,744 875,587 983,985 1,105,237 1,220,111 1,345,466 120,980 226,453 339,780 462,731 577,795 677,654 790,345 900,520 1,011,511 1,126,372 1,239,523 1,376,321 115,295 222,389 349,237 477,137 603,475 725,831 848,320 972,645 1,101,415 1,225,840 1,350,444 1,493,851 127,904 245,106 381,372 511,603 635,762 774,440 907,696 1,041,766 1,180,781 1,325,898 1,459,128 1,612,689 130,500 257,830 400,788 509,555 649,269 790,345 930,390 1,069,527 1,216,417 1,355,451 1,495,607 1,662,386 152,433 285,975 441,350 582,850 730,547 887,032 1,034,622 1,190,487 1,340,535 1,491,309 1,646,222 1,820,654 169,169 319,673 484,338 648,038 814,985 978,043 1,139,747 1,305,429 1,436,781 1,602,972 1,772,800 1,953,274 190,022 363,127 536,519 719,057 900,203 1,087,520 1,282,770 1,474,945 1,676,368 1,868,481 2,057,515 2,266,427 209,320 397,604 573,816 749,941 912,550 1,075,893 1,243,854 1,396,619 1,579,133 1,729,828 1,888,724 2,081,110 179,045 352,830 540,621 727,764 912,176 1,104,681 1,307,897 1,523,033 1,722,010 1,915,111 2,121,808 2,339,427 212,911 394,654 604,739 798,457 996,127 1,194,572 1,408,714 1,629,161 1,829,805 2,029,748 2,244,012 2,474,766 224,161 427,695 664,886 934,921 1,166,145 1,393,521 1,618,262 1,840,570 2,052,820 2,266,800 2,479,012 2,712,041 270,641 489,797 717,256 971,579 1,213,822 1,443,107 1,706,136 1,946,370 2,193,825 2,437,985 2,668,502 2,939,784 273,847 523,276 791,724 1,053,237 1,334,938 1,598,425 1,859,349 2,118,072 2,372,665 2,632,676 2,818,741 3,114,312 290,003 550,837 861,220 1,143,394
            Net finance income 40,975 78,125 94,207 149,710 179,176 201,506 244,614 285,089 255,617 235,537 324,676 358,178 96,905 207,526 295,556 367,618 384,334 423,555 467,086 508,438 594,036 646,781 690,445 748,777 83,854 141,440 198,951 259,994 294,223 334,447 361,003 402,845 460,793 515,708 582,294 618,025 47,454 87,152 166,742 198,419 256,168 298,654 329,912 428,844 513,814 565,287 629,026 588,659 65,552 107,380 150,607 200,119 278,226 328,470 391,090 443,953 521,577 597,851 648,523 716,796 70,049 129,233 179,510 235,056 341,848 445,633 521,355 595,421 654,765 734,907 834,919 910,707 85,645 159,753 262,386 326,426 386,090 458,503 563,609 672,719 785,202 814,164 903,648 968,520 77,786 183,418 283,966 323,259 396,655 502,057 604,854 685,776 764,095 844,014 903,164 976,290 72,119 124,256 190,604 268,750 399,600 471,308 540,986 654,429 712,565 781,915 849,248 941,418 75,542 142,544 263,231 357,118 448,505 505,843 576,837 633,840 692,182 770,600 819,065 836,655 93,548 155,848 230,328 318,359 398,075 477,040 543,217 639,925 648,874 776,137 815,830 920,722 28,250 111,470 207,540 310,817 430,727 507,935 669,471 749,582 848,047 935,586 1,154,238 1,188,562 179,069 262,780 354,911 498,441 559,874 750,098 715,299 880,670 977,260 1,013,856 1,084,411 1,034,885 157,952 168,989 208,203 231,060 349,038 418,548 513,459 706,771 833,160 899,767 1,030,386 1,141,383 11,583 60,300 193,811 305,825 335,840 484,198 507,952 633,362 713,975 809,829 958,534 995,923 115,091 226,807 269,474 355,679 492,710 705,085 945,254 998,644 1,150,396 1,260,009 1,398,742 1,539,481 195,350 379,362 480,322 569,918 686,208 779,465 853,489 975,820 1,072,889 1,169,287 1,290,521 1,381,423 130,411 235,417 381,274 481,660 594,682 724,994 913,281 1,069,224 1,237,878 1,351,696 1,439,311 1,561,466 145,302 284,891 445,271 572,837
            Other income 53,266 66,077 79,074 98,475 109,630 118,206 121,316 127,376 136,050 154,401 155,846 156,001 19,487 29,360 36,898 35,148 41,672 47,137 63,858 72,189 63,629 70,049 74,377 93,907 3,919 9,363 15,843 27,050 35,368 51,928 57,553 65,526 68,812 87,312 99,003 116,537 4,873 12,513 21,952 31,782 43,715 50,035 62,986 73,916 81,099 86,499 97,285 127,293 9,050 17,547 28,670 34,216 43,634 50,232 48,381 56,770 70,984 81,780 89,838 104,543 11,180 23,725 37,366 49,021 64,819 73,150 82,543 90,415 100,121 119,034 138,784 237,613 14,118 23,406 33,834 45,603 59,399 69,966 80,643 93,870 105,524 114,976 132,803 148,504 11,140 27,222 47,453 57,112 75,851 86,297 94,178 109,628 121,287 133,755 148,109 167,116 4,836 22,517 33,739 40,806 56,764 67,717 74,014 87,344 102,322 111,590 116,059 133,129 8,973 25,592 132,853 139,763 177,597 199,022 213,903 227,721 257,008 268,710 288,277 294,990 21,320 38,928 59,470 85,884 99,111 116,125 139,355 159,667 163,971 179,118 196,185 217,333 25,514 41,953 48,051 91,483 102,620 110,801 131,072 150,749 154,424 165,251 182,696 216,679 12,715 28,290 48,132 73,620 87,107 100,862 108,111 116,114 164,148 179,448 191,148 195,813 7,431 16,878 33,437 42,957 61,632 89,593 98,437 109,805 130,908 153,875 172,969 222,330 30,464 72,631 96,141 119,453 142,036 157,315 186,914 212,897 236,534 256,635 253,119 303,326 16,387 33,582 58,721 91,146 122,446 149,864 192,050 215,892 242,550 267,456 314,982 339,301 24,375 46,882 64,564 103,008 121,119 136,431 148,001 160,156 189,781 217,164 230,272 268,841 16,281 30,950 55,404 88,945 112,142 135,910 171,029 185,150 213,119 241,675 265,584 302,946 23,655 46,380 84,413 156,663
      Total operating income 430,704 764,863 1,104,172 1,522,862 1,902,748 2,326,148 2,794,947 3,251,762 3,645,130 4,119,042 4,592,322 4,994,599 410,672 803,674 1,231,165 1,684,307 2,081,466 2,476,061 2,936,404 3,359,820 3,768,981 4,248,414 4,678,272 5,121,153 442,471 884,585 1,373,361 1,843,150 2,305,513 2,779,443 3,213,828 3,696,283 4,144,779 4,632,153 5,127,204 5,596,876 474,290 906,102 1,437,421 1,946,473 2,473,825 2,962,633 3,427,972 3,937,329 4,452,520 4,949,721 5,484,133 5,934,277 553,410 1,034,901 1,565,143 2,074,625 2,616,308 3,111,007 3,576,580 4,071,883 4,614,808 5,249,287 5,860,080 6,404,705 538,651 1,073,165 1,634,155 2,240,551 2,811,304 3,354,735 4,000,313 4,627,106 5,215,545 5,886,832 6,546,869 7,316,870 732,984 1,365,608 2,086,194 2,823,698 3,550,940 4,243,477 4,959,925 5,667,639 6,382,981 7,078,560 7,895,206 8,607,840 646,252 1,282,501 2,028,395 2,735,115 3,509,960 4,254,862 5,025,320 5,770,074 6,530,877 7,301,789 8,046,891 8,801,453 683,861 1,391,793 2,145,185 2,741,689 3,565,141 4,289,221 5,050,806 5,841,605 6,556,229 7,294,720 8,049,501 8,855,713 723,156 1,467,708 2,417,417 3,216,394 4,050,983 4,836,028 5,547,765 6,290,984 7,110,558 7,864,327 8,691,476 9,486,450 834,627 1,631,581 2,483,620 3,326,580 4,212,939 5,094,771 5,952,117 6,876,529 7,413,775 8,341,196 9,214,229 10,195,989 874,337 1,739,991 2,678,165 3,689,164 4,710,512 5,716,112 6,767,996 7,733,398 8,707,709 9,657,149 10,833,410 11,838,672 1,068,543 2,061,953 3,100,798 4,175,387 5,101,252 6,108,587 6,915,360 7,920,921 8,926,831 9,897,484 10,944,229 11,794,796 1,034,320 2,002,915 3,012,966 3,967,637 5,037,209 6,055,819 7,077,056 8,227,063 9,378,116 10,605,195 11,935,112 13,217,584 1,205,501 2,457,328 3,716,375 5,195,817 6,639,259 8,162,838 9,521,618 10,895,912 12,321,109 13,737,225 15,030,272 16,388,782 1,310,709 2,609,756 3,880,521 5,301,681 6,698,321 8,048,033 9,411,746 10,703,631 12,028,714 13,443,368 14,848,324 16,425,675 1,436,247 2,929,536 4,463,740 5,891,042 7,329,396 8,745,935 10,048,403 11,471,494 12,848,715 14,259,301 15,754,416 17,292,753 1,372,172 2,857,074 4,462,400 5,965,539 7,455,304 8,921,556 10,350,500 11,923,064 13,421,733 14,927,717 16,004,658 17,567,496 1,445,338 2,894,197 4,520,465 6,212,344
      Total operating expenses -228,137 -398,598 -582,693 -779,072 -968,097 -1,178,111 -1,385,362 -1,598,767 -1,781,051 -1,986,349 -2,201,797 -2,441,323 -218,972 -413,010 -615,877 -800,785 -988,847 -1,172,518 -1,365,088 -1,565,735 -1,759,986 -1,967,100 -2,166,602 -2,391,153 -204,567 -401,757 -599,517 -816,280 -1,034,372 -1,250,967 -1,463,844 -1,697,839 -1,920,626 -2,142,087 -2,393,020 -2,654,721 -223,622 -449,193 -703,456 -933,409 -1,176,364 -1,424,193 -1,664,607 -1,905,152 -2,145,737 -2,391,481 -2,648,892 -2,938,964 -252,119 -493,701 -757,063 -1,022,385 -1,289,963 -1,569,841 -1,839,564 -2,111,004 -2,370,383 -2,659,703 -2,933,873 -3,240,514 -278,867 -542,916 -823,116 -1,113,087 -1,404,733 -1,669,934 -1,959,688 -2,276,154 -2,577,909 -2,905,676 -3,226,189 -3,575,494 -326,584 -632,928 -954,898 -1,290,713 -1,630,490 -1,965,612 -2,321,240 -2,663,841 -3,048,463 -3,412,673 -3,772,861 -4,228,429 -342,865 -669,405 -1,048,771 -1,413,512 -1,770,474 -2,136,182 -2,511,647 -2,877,119 -3,252,208 -3,623,531 -4,012,350 -4,446,393 -380,614 -749,897 -1,164,189 -1,465,527 -1,874,327 -2,271,734 -2,668,855 -3,072,753 -3,472,173 -3,886,743 -4,323,316 -4,772,951 -394,393 -778,385 -1,193,722 -1,594,324 -2,002,490 -2,413,005 -2,820,091 -3,223,997 -3,635,732 -4,036,839 -4,464,664 -4,918,623 -425,146 -829,241 -1,256,702 -1,684,202 -2,117,928 -2,532,609 -2,988,293 -3,431,530 -3,691,591 -4,151,866 -4,608,506 -5,144,645 -455,645 -897,328 -1,349,079 -1,819,747 -2,285,954 -2,768,561 -3,245,370 -3,722,693 -4,186,542 -4,685,938 -5,184,267 -5,719,710 -490,074 -947,640 -1,402,899 -1,879,704 -2,325,934 -3,587,891 -4,035,444 -4,527,210 -5,024,013 -5,570,336 -6,093,971 -6,673,863 -516,164 -972,728 -1,458,771 -1,929,093 -2,419,069 -2,894,837 -3,379,876 -3,889,393 -4,378,516 -4,899,446 -5,415,943 -5,987,914 -526,022 -1,015,454 -1,550,467 -2,066,606 -2,601,755 -3,149,636 -3,709,255 -4,280,753 -4,841,940 -5,417,190 -5,990,654 -6,649,694 -566,747 -1,098,592 -1,680,355 -2,238,541 -2,806,006 -3,382,401 -3,937,347 -4,509,900 -5,088,148 -5,728,379 -6,395,110 -7,165,644 -642,980 -1,296,751 -1,989,470 -2,613,753 -3,249,848 -3,855,342 -4,462,889 -5,077,861 -5,693,042 -6,317,668 -6,966,822 -7,684,444 -653,137 -1,316,111 -1,981,216 -2,641,541 -3,274,907 -3,931,321 -4,584,168 -5,249,885 -5,933,227 -6,664,854 -7,143,503 -7,915,158 -664,288 -1,296,873 -1,965,840 -2,656,732
Operating income before credit losses 202,564 366,265 521,479 743,790 934,651 1,148,037 1,409,585 1,652,995 1,864,079 2,132,693 2,390,525 2,553,276 191,700 390,664 615,288 883,522 1,092,619 1,303,543 1,571,316 1,794,085 2,008,995 2,281,314 2,511,670 2,730,000 237,904 482,829 773,844 1,026,870 1,271,141 1,528,476 1,749,984 1,998,444 2,224,153 2,490,066 2,734,184 2,942,155 250,668 456,909 733,965 1,013,064 1,297,461 1,538,440 1,763,365 2,032,177 2,306,783 2,558,240 2,835,241 2,995,313 301,291 541,200 808,080 1,052,240 1,326,345 1,541,166 1,737,016 1,960,879 2,244,425 2,589,584 2,926,207 3,164,191 259,784 530,249 811,039 1,127,464 1,406,571 1,684,801 2,040,625 2,350,952 2,637,636 2,981,156 3,320,680 3,741,376 406,400 732,680 1,131,296 1,532,985 1,920,450 2,277,865 2,638,685 3,003,798 3,334,518 3,665,885 4,122,345 4,379,411 303,387 613,096 979,624 1,321,603 1,739,486 2,118,680 2,513,673 2,892,955 3,278,669 3,678,258 4,034,541 4,355,060 303,247 641,896 980,996 1,276,162 1,690,814 2,017,487 2,381,951 2,768,852 3,084,056 3,407,977 3,726,185 4,082,762 328,763 689,323 1,223,695 1,622,070 2,048,493 2,423,023 2,727,674 3,066,987 3,474,826 3,827,488 4,226,812 4,567,827 409,481 802,340 1,226,918 1,642,378 2,095,011 2,562,162 2,963,824 3,444,999 3,722,184 4,189,330 4,605,723 5,051,344 418,692 842,663 1,329,087 1,869,417 2,424,558 2,947,551 3,522,626 4,010,705 4,521,167 4,971,211 5,649,143 6,118,962 578,469 1,114,313 1,697,899 2,295,683 2,775,318 2,520,696 2,879,916 3,393,711 3,902,818 4,327,148 4,850,258 5,120,933 518,156 1,030,187 1,554,195 2,038,544 2,618,140 3,160,982 3,697,180 4,337,670 4,999,600 5,705,749 6,519,169 7,229,670 679,479 1,441,874 2,165,908 3,129,211 4,037,504 5,013,202 5,812,364 6,615,159 7,479,169 8,320,035 9,039,618 9,739,088 743,963 1,511,164 2,200,165 3,063,140 3,892,315 4,665,632 5,474,398 6,193,731 6,940,565 7,714,989 8,453,214 9,260,031 793,268 1,632,785 2,474,270 3,277,289 4,079,549 4,890,593 5,585,513 6,393,632 7,155,673 7,941,633 8,787,594 9,608,310 719,035 1,540,963 2,481,184 3,323,998 4,180,397 4,990,235 5,766,332 6,673,178 7,488,506 8,262,862 8,861,156 9,652,338 781,050 1,597,324 2,554,624 3,555,612
      Credit losses expenses -55,673 -120,072 -172,128 -249,555 -320,276 -389,516 -458,651 -540,507 -617,418 -722,860 -804,536 -921,020 -92,289 -197,054 -306,389 -442,571 -559,017 -666,647 -794,497 -884,390 -961,289 -1,041,704 -1,114,750 -1,201,077 -70,914 -158,359 -287,272 -363,479 -450,456 -524,163 -594,833 -647,881 -729,670 -799,282 -849,199 -912,044 -79,536 -137,866 -188,364 -264,974 -347,547 -427,384 -513,019 -626,470 -740,574 -855,585 -985,031 -953,284 -117,742 -206,091 -296,224 -396,839 -490,946 -551,329 -659,433 -770,767 -897,408 -992,433 -1,124,073 -1,218,366 -112,267 -242,081 -343,871 -463,801 -580,003 -676,865 -823,051 -916,464 -1,045,151 -1,147,383 -1,277,246 -1,374,635 -149,236 -275,037 -410,589 -541,365 -661,983 -788,045 -907,864 -1,053,647 -1,171,866 -1,291,562 -1,467,791 -1,599,753 -144,336 -269,511 -362,136 -452,256 -582,692 -714,797 -870,078 -1,011,688 -1,173,721 -1,329,615 -1,499,477 -1,650,527 -157,438 -296,036 -429,092 -448,921 -584,549 -729,938 -846,614 -1,014,620 -1,132,946 -1,276,598 -1,510,812 -1,625,354 -152,301 -290,630 -429,793 -590,300 -725,696 -852,662 -984,726 -1,112,157 -1,241,209 -1,380,843 -1,547,905 -1,698,724 -141,022 -280,939 -419,331 -564,813 -720,585 -868,716 -971,940 -1,197,639 -1,326,610 -1,507,599 -1,646,838 -1,830,104 -154,389 -340,493 -514,007 -697,090 -886,664 -1,039,165 -1,290,486 -1,493,795 -1,687,552 -1,978,600 -2,346,342 -2,580,226 -232,834 -473,586 -830,508 -1,200,005 -1,542,813 -1,868,382 -2,110,579 -2,351,677 -2,591,554 -2,987,375 -3,232,224 -3,401,812 -90,185 -228,817 -366,707 -513,024 -653,309 -796,180 -958,287 -1,159,258 -1,359,819 -1,619,230 -1,919,564 -2,185,991 -188,875 -448,200 -590,754 -811,556 -1,050,498 -1,303,259 -1,603,242 -1,905,711 -2,215,586 -2,569,591 -2,883,423 -3,261,815 -299,153 -629,963 -877,588 -1,149,627 -1,414,827 -1,633,313 -1,877,635 -2,130,481 -2,376,536 -2,629,522 -2,910,475 -3,245,852 -239,873 -508,301 -804,871 -1,015,178 -1,252,969 -1,494,808 -1,669,268 -1,908,658 -2,103,886 -2,336,433 -2,587,677 -2,827,823 -291,165 -541,699 -759,710 -1,008,187 -1,235,444 -1,464,416 -1,692,862 -1,952,004 -2,177,609 -2,427,661 -2,638,430 -2,916,385 -247,025 -538,130 -783,880 -1,022,714
Operating profit (before taxes) 146,890 246,193 349,351 494,235 614,375 758,521 950,934 1,112,488 1,246,661 1,409,833 1,585,989 1,632,256 99,411 193,610 308,899 440,951 533,602 636,896 776,819 909,695 1,047,706 1,239,610 1,396,920 1,528,923 166,990 324,470 486,572 663,391 820,685 1,004,313 1,155,151 1,350,563 1,494,483 1,690,784 1,884,985 2,030,111 171,132 319,043 545,601 748,090 949,914 1,111,056 1,250,346 1,405,707 1,566,209 1,702,655 1,850,210 2,042,029 183,549 335,109 511,856 655,401 835,399 989,837 1,077,583 1,190,112 1,347,017 1,597,151 1,802,134 1,945,825 147,517 288,168 467,168 663,663 826,568 1,007,936 1,217,574 1,434,488 1,592,485 1,833,773 2,043,434 2,366,741 257,164 457,643 720,707 991,620 1,258,467 1,489,820 1,730,821 1,950,151 2,162,652 2,374,323 2,654,554 2,779,658 159,051 343,585 617,488 869,347 1,156,794 1,403,883 1,643,595 1,881,267 2,104,948 2,348,643 2,535,064 2,704,533 145,809 345,860 551,904 827,241 1,106,265 1,287,549 1,535,337 1,754,232 1,951,110 2,131,379 2,215,373 2,457,408 176,462 398,693 793,902 1,031,770 1,322,797 1,570,361 1,742,949 1,954,829 2,233,617 2,446,645 2,678,907 2,869,103 268,459 521,401 807,587 1,077,565 1,374,426 1,693,446 1,991,884 2,247,360 2,395,574 2,681,731 2,958,885 3,221,240 264,303 502,170 815,080 1,172,327 1,537,894 1,908,386 2,232,140 2,516,910 2,833,615 2,992,611 3,302,801 3,538,736 345,635 640,727 867,391 1,095,678 1,232,505 652,314 769,337 1,042,034 1,311,264 1,339,773 1,618,034 1,719,121 427,971 801,370 1,187,488 1,525,520 1,964,831 2,364,802 2,738,893 3,178,412 3,639,781 4,086,519 4,599,605 5,043,679 490,604 993,674 1,575,154 2,317,654 2,987,006 3,709,943 4,209,121 4,709,448 5,263,584 5,750,445 6,156,195 6,477,273 444,810 881,201 1,322,577 1,913,514 2,477,488 3,032,319 3,596,763 4,063,250 4,564,030 5,085,467 5,542,739 6,014,179 553,394 1,124,483 1,669,399 2,262,111 2,826,579 3,395,785 3,916,245 4,484,975 5,051,787 5,605,200 6,199,916 6,780,487 427,871 999,264 1,721,474 2,315,811 2,944,954 3,525,819 4,073,470 4,721,174 5,310,898 5,835,202 6,222,726 6,735,953 534,024 1,059,194 1,770,744 2,532,899
Consolidated profit for the year ended 91,266 173,027 242,819 327,072 409,738 483,846 583,263 678,498 757,116 857,067 952,373 984,997 76,400 144,897 248,841 363,852 447,361 530,133 643,409 749,455 860,555 1,008,713 1,113,414 1,224,895 135,374 265,141 407,185 554,489 690,117 843,968 971,990 1,139,475 1,277,006 1,424,013 1,561,041 1,587,441 142,839 259,829 444,297 619,643 796,297 932,652 1,046,371 1,169,932 1,306,653 1,420,985 1,545,209 1,717,342 156,307 278,232 430,046 551,208 706,677 831,412 891,637 983,501 1,135,588 1,352,674 1,528,651 1,648,436 117,238 234,040 380,422 550,669 659,949 802,139 981,583 1,162,714 1,288,641 1,500,342 1,655,478 1,914,387 208,784 371,319 595,321 826,443 1,063,939 1,248,428 1,425,991 1,607,694 1,927,568 2,126,969 2,345,359 2,481,524 110,661 266,387 465,850 697,143 934,404 1,130,745 1,297,374 1,480,661 1,677,055 1,894,142 2,057,603 2,185,995 99,893 275,825 475,286 664,043 889,541 1,044,628 1,251,843 1,418,131 1,585,415 1,736,259 1,811,672 1,965,034 147,437 320,300 622,788 815,718 1,047,535 1,240,764 1,364,191 1,542,016 1,755,196 1,904,548 2,113,387 2,236,888 210,114 429,266 639,161 835,633 1,062,856 1,298,000 1,524,942 1,685,330 1,807,430 2,019,667 2,229,266 2,395,359 215,638 387,846 600,780 880,534 1,131,714 1,443,630 1,653,715 1,869,746 2,095,503 2,206,084 2,420,509 2,639,542 241,920 473,300 635,552 839,112 941,741 324,514 428,954 614,028 803,046 871,027 1,112,990 1,241,721 309,680 631,122 928,870 1,201,353 1,511,069 1,814,128 2,067,418 2,394,527 2,691,419 3,047,708 3,505,900 3,826,709 422,099 864,758 1,320,314 1,903,498 2,470,625 3,008,910 3,443,531 3,903,649 4,348,922 4,784,876 5,166,632 5,497,133 357,849 731,699 1,050,388 1,552,975 1,973,743 2,375,518 2,692,463 3,021,352 3,324,626 3,702,279 4,122,809 4,567,144 328,230 710,548 1,172,336 1,609,205 2,101,269 2,518,232 2,874,994 3,374,937 3,826,644 4,164,357 4,648,943 5,047,072 311,304 869,270 1,440,180 1,942,232 2,419,265 2,870,534 3,184,719 3,745,537 4,191,674 4,629,930 4,934,708 5,353,265 444,183 853,334 1,340,306 2,022,823
      Net income attributable to equity holders 90,255 171,146 240,143 323,261 405,005 478,193 576,815 671,106 749,360 848,007 942,748 974,789 74,617 141,387 243,843 357,891 440,002 521,492 634,115 738,917 848,968 996,615 1,100,652 1,211,299 134,408 263,440 405,130 552,092 687,987 841,663 969,047 1,135,125 1,271,258 1,416,868 1,552,431 1,577,998 141,624 257,383 440,555 614,844 790,330 925,913 1,038,813 1,161,050 1,296,204 1,409,203 1,532,486 1,703,239 154,878 275,837 426,843 547,398 701,723 824,929 881,837 973,380 1,122,945 1,338,296 1,512,970 1,630,683 115,354 230,876 376,187 545,004 653,055 793,715 971,770 1,148,302 1,270,843 1,480,514 1,630,847 1,887,116 204,910 365,128 586,003 814,490 1,047,741 1,228,601 1,399,820 1,576,889 1,888,927 2,084,230 2,299,099 2,425,757 105,511 255,826 451,837 679,156 912,299 1,104,096 1,266,729 1,446,722 1,639,102 1,858,367 2,020,664 2,143,709 98,866 272,161 470,012 656,086 878,601 1,031,977 1,238,243 1,403,848 1,569,943 1,718,882 1,795,249 1,943,423 147,268 317,769 617,213 807,789 1,035,997 1,227,623 1,352,607 1,526,502 1,722,116 1,867,819 2,074,935 2,203,843 207,006 423,931 629,721 823,044 1,046,625 1,278,908 1,501,637 1,659,146 1,776,350 1,985,980 2,193,618 2,347,224 207,873 370,307 571,246 841,368 1,083,520 1,383,395 1,584,901 1,789,542 2,006,974 2,113,128 2,322,042 2,533,998 234,448 457,266 613,984 812,977 913,620 301,833 402,699 582,322 760,926 822,823 1,059,434 1,178,434 295,601 603,626 889,228 1,153,212 1,450,264 1,743,383 1,983,472 2,300,663 2,588,857 2,934,799 3,387,549 3,702,979 411,173 844,512 1,291,004 1,866,446 2,427,658 2,953,625 3,380,463 3,827,345 4,264,869 4,693,730 5,067,437 5,395,585 352,783 719,396 1,030,370 1,526,382 1,937,642 2,330,511 2,640,469 2,960,222 3,249,758 3,623,669 4,036,244 4,489,697 321,329 693,809 1,145,521 1,570,504 2,050,531 2,456,344 2,799,363 3,285,149 3,724,089 4,048,360 4,524,319 4,916,109 329,764 877,323 1,433,758 1,923,793 2,387,056 2,830,842 3,133,811 3,683,044 4,121,968 4,551,392 4,851,450 5,264,269 431,991 829,149 1,299,628 1,965,805