First Horizon National Corporation FHN Income Statement

First horizon national corporation (FHN)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Dec'09	Sep'09	Jun'09	Mar'09
Interest income:
Interest and Fee Income, Loans and Leases Held-in-portfolio
1,389,103	1,394,442	1,372,424	1,347,053	1,318,915	1,286,470	1,193,009	1,067,229	935,835	816,806	762,665	731,484	701,958	679,917	648,094	624,610	614,839	600,313	593,491	587,611	577,038	571,798	571,455	576,478	585,082	599,710	616,345	630,460	640,263	648,555	654,166	652,693	652,504	654,430	661,499	675,551	688,095	697,934	704,617	713,135	737,351	769,748	0	0	0
Interest on investment securities available-for-sale
116,471	120,558	124,364	127,985	129,372	130,376	126,024	119,208	112,231	105,019	101,456	99,536	97,832	96,671	96,353	95,931	95,266	93,626	92,550	92,571	92,933	93,233	91,383	89,045	86,059	83,787	84,479	87,699	93,006	98,450	104,070	109,941	115,220	118,106	117,689	114,520	112,362	114,325	118,881	125,538	132,906	141,853	0	0	0
Interest on investment securities held-to-maturity
525	525	525	525	525	525	525	525	525	591	657	723	789	789	677	546	414	283	287	287	287	287	198	132	66	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest on loans held-for-sale
28,149	31,127	35,833	39,741	42,841	45,108	39,950	36,096	28,378	17,517	12,518	7,840	5,528	5,506	5,209	5,075	5,227	5,457	5,635	7,587	9,446	11,170	12,940	12,735	12,695	12,982	13,461	14,211	14,670	14,906	15,034	16,352	15,991	15,910	15,537	15,158	17,456	18,767	20,962	22,035	23,047	25,811	0	0	0
Interest on trading securities
46,145	46,576	52,618	56,236	57,824	58,684	54,238	48,370	43,046	34,991	32,248	30,779	29,381	30,779	31,530	32,793	33,724	35,074	34,570	34,251	32,987	31,991	32,279	33,289	34,372	34,548	33,711	33,356	34,208	35,363	37,808	40,181	41,783	43,191	43,704	47,288	47,514	46,384	47,173	44,604	47,221	53,162	0	0	0
Interest on other earning assets
21,700	31,112	35,620	36,019	33,804	24,858	18,722	15,516	14,459	15,006	12,650	10,659	7,568	4,247	3,769	3,392	2,531	1,652	1,700	1,097	1,042	770	599	927	964	1,026	1,203	1,379	1,702	1,679	1,391	1,146	837	800	1,553	2,270	2,968	2,876	2,384	1,900	1,817	2,365	0	0	0
Total interest income
1,602,093	1,624,340	1,621,384	1,607,559	1,583,281	1,546,021	1,432,468	1,286,944	1,134,474	989,930	922,194	881,021	843,056	817,909	785,632	762,347	752,001	736,405	728,233	723,404	713,733	709,249	708,854	712,606	719,238	732,053	749,199	767,105	783,849	798,953	812,469	820,313	826,335	832,437	839,982	854,787	868,395	880,286	894,017	907,212	942,342	992,939	0	0	0
Interest expense:
Interest on deposits:
Savings
130,769	144,350	151,189	143,968	132,762	107,748	81,717	62,615	48,209	42,519	37,657	31,676	24,628	19,608	16,205	14,051	12,875	11,992	12,149	11,964	11,786	11,562	11,680	12,551	13,448	14,762	16,174	17,467	18,522	19,744	21,048	23,057	25,332	26,963	28,862	30,064	31,140	31,308	30,552	30,130	30,900	38,886	0	0	0
Time deposits
77,716	84,027	82,508	75,028	63,825	53,096	40,197	28,121	19,803	13,111	11,070	10,975	10,531	10,021	11,974	10,708	9,558	8,667	5,728	6,284	7,446	9,076	10,919	13,146	14,724	15,879	16,933	18,089	19,566	21,265	22,989	24,916	27,158	29,274	31,670	33,928	36,039	38,600	42,206	46,832	53,206	60,857	0	0	0
Other interest-bearing deposits
71,010	78,839	79,785	74,985	67,141	55,707	45,427	37,785	30,946	24,481	18,911	14,744	12,196	10,357	8,734	7,260	5,838	4,491	3,939	3,575	3,217	3,078	3,090	3,153	3,420	3,747	4,243	4,881	5,523	5,896	6,035	6,230	6,213	6,247	6,555	6,864	7,880	8,846	8,863	8,220	6,462	5,012	0	0	0
Certificates of deposit $100,000 and more
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,981	2,910	2,949	3,090	3,450	4,423	5,104	5,642	6,494	6,811	7,566	8,311	8,752	9,105	9,413	9,817	10,544	11,540	12,341	13,006	14,586	17,071	21,625	27,709	0	0	0
Interest on trading liabilities
12,978	12,502	13,835	16,017	17,051	19,359	19,225	17,398	16,811	15,468	15,130	15,163	14,742	15,000	15,186	16,113	16,101	15,976	15,892	15,416	15,733	15,390	14,882	14,732	13,999	13,624	12,718	11,642	11,131	10,450	11,276	12,423	13,682	14,958	15,101	15,525	16,466	18,090	20,030	20,594	20,816	20,869	0	0	0
Interest on short-term borrowings
44,292	41,172	36,147	34,377	33,449	36,747	36,621	31,857	24,650	16,000	10,444	6,700	5,000	4,736	4,321	3,731	3,254	3,172	3,636	4,237	4,706	4,765	4,704	4,542	4,503	4,704	4,893	5,233	5,227	5,286	5,398	5,344	5,662	5,838	6,337	6,775	7,054	7,435	8,004	8,826	10,614	12,955	0	0	0
Interest on term borrowings
46,847	53,263	56,614	56,854	55,401	53,047	49,388	45,158	40,276	36,037	33,205	30,608	29,241	29,103	31,495	33,644	36,329	38,387	37,790	36,921	35,671	34,570	34,326	34,959	35,689	36,321	36,907	37,518	38,194	39,334	40,025	39,417	38,869	38,508	36,722	36,097	34,277	32,163	31,280	32,285	38,443	50,183	0	0	0
Total interest expense
383,612	414,153	420,078	401,229	369,629	325,704	272,575	222,934	180,695	147,616	126,417	109,866	96,338	88,825	85,447	83,795	83,073	82,685	82,115	81,307	81,508	81,531	83,051	87,506	90,887	94,679	98,362	101,641	105,729	110,286	115,523	120,492	126,329	131,605	135,791	140,793	145,197	149,448	155,521	163,958	182,066	216,471	0	0	0
Interest Income (Expense), Net
1,218,481	1,210,187	1,201,306	1,206,330	1,213,652	1,220,317	1,159,893	1,064,010	953,779	842,314	795,777	771,155	746,718	729,084	700,185	678,552	668,928	653,720	646,118	642,097	632,225	627,718	625,803	625,100	628,351	637,374	650,837	665,464	678,120	688,667	696,946	699,821	700,006	700,832	704,191	713,994	723,198	730,838	738,496	743,254	760,276	776,468	0	0	0
Provision/(provision credit) for loan losses
183,000	47,000	43,000	30,000	17,000	7,000	4,000	2,000	0	0	-3,000	1,000	7,000	11,000	12,000	9,000	7,000	9,000	14,000	19,000	22,000	27,000	36,000	40,000	50,000	55,000	55,000	85,000	85,000	78,000	73,000	65,000	51,000	44,000	79,000	97,000	166,000	270,000	360,000	495,000	685,000	880,000	0	0	0
Net interest income after provision/(provision credit) for loan losses
1,035,481	1,163,187	1,158,306	1,176,330	1,196,652	1,213,317	1,155,893	1,062,010	953,779	842,314	798,777	770,155	739,718	718,084	688,185	669,552	661,928	644,720	632,118	623,097	610,225	600,718	589,803	585,100	578,351	582,374	595,837	580,464	593,120	610,667	623,946	634,821	649,006	656,832	625,191	616,994	557,198	460,838	378,496	248,254	75,276	-103,532	0	0	0
Noninterest income:
Fixed income
320,675	278,789	237,674	204,842	176,125	167,882	183,095	194,040	211,453	216,625	213,469	229,459	252,262	268,561	278,311	258,367	236,695	231,337	218,150	213,935	205,374	200,595	211,762	228,456	250,041	272,364	285,194	301,684	307,332	334,912	350,185	368,969	371,977	355,291	362,108	376,565	399,520	424,034	447,427	462,456	540,964	632,093	0	0	0
Deposit Transactions And Cash Management
130,332	131,663	123,796	125,209	128,918	133,281	138,017	130,236	122,011	110,592	107,938	107,148	106,281	108,553	110,000	111,690	113,129	112,843	112,930	112,565	112,046	111,951	112,107	112,840	113,183	114,383	116,141	117,214	119,083	120,168	120,565	125,914	130,517	134,055	136,574	135,396	139,688	143,176	149,285	156,500	159,297	162,562	0	0	0
Brokerage management fees and commissions
58,239	55,467	54,290	54,333	53,953	54,803	54,065	51,802	50,091	48,514	46,875	45,766	44,402	42,911	42,929	43,721	45,512	46,496	47,122	47,835	48,222	49,099	48,957	47,492	45,189	42,261	39,736	37,567	35,786	34,934	33,525	34,402	33,305	32,964	34,485	31,334	29,678	27,862	25,216	26,106	26,569	26,862	0	0	0
Bankcard income
28,609	28,308	28,244	28,971	29,811	29,304	30,589	29,015	27,425	26,435	23,583	23,673	24,626	24,430	23,684	22,985	22,311	22,238	22,368	22,328	24,363	23,697	22,958	22,740	20,120	20,482	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Trust services and investment management
29,680	29,511	29,036	29,311	29,555	29,806	29,963	29,478	29,044	28,420	28,357	28,289	27,815	27,727	27,547	27,252	27,444	27,577	27,649	27,838	27,731	27,777	27,428	27,298	26,939	26,523	25,906	25,312	24,839	24,319	24,162	24,193	24,400	24,952	25,460	25,545	25,711	25,674	23,697	24,873	25,674	26,171	0	0	0
Bank-owned life insurance (BOLI)
19,397	19,210	18,807	18,717	19,364	18,955	18,090	17,292	15,870	15,124	14,695	15,153	14,545	14,687	14,867	15,005	14,653	14,726	14,491	13,903	13,824	16,394	16,527	16,540	17,174	16,614	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Securities Gain (Loss) Net
-	-	-267	-267	-	52	85	86	491	483	281	280	-125	1,485	3,490	3,490	3,490	1,836	0	0	0	-	-	-	-	-	0	0	-	328	328	328	329	772	0	0	0	-	-	-	-	-	-	-	-
Equity Securities, FV-NI, Gain (Loss)
435	441	416	213,178	212,893	212,896	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other service charges
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	12,196	12,839	13,199	13,440	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Mortgage banking
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	73,302	46,203	42,931	33,275	37,709	33,622	37,922	51,890	61,611	63,989	86,201	90,586	88,635	129,006	160,206	167,364	196,314	202,403	154,585	235,450	0	0	0
Insurance commissions
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	2,601	2,741	2,860	3,023	2,867	3,080	3,180	3,148	3,743	3,536	3,470	3,591	2,616	2,582	3,176	3,640	-11,285	-6,083	-886	4,879	0	0	0
Equity securities gains/(losses), net (Note 3)
-	-	-	-	-	-	-	-	-	-	42	-163	-64	-	-578	-723	-814	-458	-61	-578	-2,509	2,872	5,055	5,917	7,844	2,211	-4,672	-4,672	389	365	5,268	40,430	35,365	35,392	50,496	12,406	12,481	10,548	-5,670	-2,677	-3,082	-1,178	0	0	0
Gain on divestiture
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	200	200	200	0	-	0	0	-	-	-	-	-	-	-	-	-
Noninterest Income, Other Operating Income
100,691	110,958	89,051	83,990	77,197	75,809	78,772	57,026	52,769	43,917	45,866	67,629	65,333	64,231	71,063	62,508	62,965	60,730	131,467	127,362	123,819	117,659	32,600	35,068	34,740	40,341	550	15,276	29,220	46,941	52,310	47,285	52,168	54,223	106,129	115,487	114,206	130,053	155,339	176,180	176,883	149,262	0	0	0
Noninterest Income
687,791	654,080	581,047	758,284	727,816	722,788	745,704	509,149	509,297	490,219	481,106	517,234	535,075	552,441	560,596	537,154	521,941	517,325	504,691	537,403	534,003	550,044	565,489	558,149	573,880	584,577	595,977	609,040	625,315	671,329	706,082	763,431	792,117	786,011	807,649	829,467	885,811	932,725	978,619	1,038,054	1,078,300	1,234,397	0	0	0
Adjusted gross income after provision/(provision credit) for loan losses
1,723,272	1,817,267	1,739,353	1,934,614	1,924,468	1,936,105	1,901,597	1,571,159	1,463,076	1,332,533	1,279,883	1,287,389	1,274,793	1,270,525	1,248,781	1,206,706	1,183,869	1,162,045	1,136,809	1,160,500	1,144,228	1,150,762	1,155,292	1,143,249	1,152,231	1,166,951	1,191,814	1,189,504	1,218,435	1,281,996	1,330,028	1,398,252	1,441,123	1,442,843	1,432,840	1,446,461	1,443,009	1,393,563	1,357,115	1,286,308	1,153,576	1,130,865	0	0	0
Noninterest expense:
Employee compensation, incentives, and benefits
700,896	695,351	672,830	670,647	664,894	658,223	679,295	651,839	624,225	587,465	548,320	556,040	561,134	563,791	561,624	532,740	517,340	511,633	494,162	498,685	490,374	478,159	486,774	498,245	509,086	529,041	563,710	585,467	604,583	640,857	628,057	627,627	629,171	610,225	624,059	641,305	651,526	672,007	650,026	657,974	689,985	755,167	0	0	0
Contract employment
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0
Occupancy
79,141	80,271	82,352	83,467	85,251	85,009	78,843	72,460	62,757	54,646	51,577	50,680	50,616	50,880	51,915	52,475	51,503	51,117	49,341	48,464	48,644	54,018	54,752	55,494	55,335	50,565	50,117	50,029	49,730	49,027	48,832	49,296	50,871	53,613	55,128	55,818	58,124	57,725	58,766	60,760	60,929	62,189	0	0	0
Computer software
61,609	60,721	59,987	60,489	60,611	60,604	59,105	55,405	52,567	48,234	46,986	45,393	44,334	45,122	44,645	45,255	45,369	44,724	43,866	43,470	43,217	42,931	42,554	42,386	40,907	40,327	40,463	40,277	40,629	40,018	39,192	37,621	36,036	34,656	33,517	32,397	31,359	30,356	28,449	27,751	26,888	26,689	0	0	0
Operations services
46,210	46,006	47,780	49,267	52,207	56,280	53,954	51,638	48,509	43,823	44,117	43,830	42,827	41,852	40,700	40,312	39,824	39,261	37,917	36,831	35,602	35,247	35,934	36,089	36,127	35,215	34,234	33,737	34,372	35,429	37,907	41,183	45,613	50,347	54,238	57,009	58,412	59,148	59,181	59,824	61,222	61,964	0	0	0
Equipment rentals, depreciation, and maintenance
33,721	33,998	34,384	35,610	37,943	39,132	39,679	36,882	33,210	29,543	27,972	27,431	27,577	27,385	27,994	29,002	29,803	30,864	29,819	29,876	29,335	29,964	30,872	31,612	31,767	31,738	31,217	31,258	31,450	31,246	31,084	31,948	32,640	32,914	32,892	31,224	30,315	28,387	28,897	30,466	31,132	33,798	0	0	0
Advertising and public relations
34,573	34,359	27,180	28,899	28,395	24,752	22,347	19,187	18,212	19,214	19,994	20,854	21,240	21,612	20,792	19,559	19,427	19,187	17,991	17,545	17,508	18,683	19,291	20,391	20,200	18,239	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Mortgage banking repurchase and foreclosure provision
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0
Professional fees
49,915	55,218	47,342	41,702	45,826	45,799	63,915	61,211	55,455	47,929	25,798	24,091	18,716	19,169	19,201	19,481	20,415	18,922	11,517	12,565	11,965	23,298	11,358	17,875	27,322	23,454	49,911	49,502	43,854	38,750	39,487	45,324	57,358	69,643	72,712	68,649	66,281	61,856	66,007	69,015	65,674	65,616	0	0	0
FDIC premium expense
22,359	19,890	19,284	21,570	27,301	31,642	35,532	33,744	29,693	26,818	23,823	23,482	22,403	21,585	20,588	19,396	19,500	18,027	15,810	14,737	10,921	11,464	13,060	14,235	18,136	20,156	22,978	25,879	27,643	27,968	26,173	24,545	26,583	28,302	32,124	36,343	36,700	37,138	36,307	34,980	47,137	46,272	0	0	0
Communications and courier
24,155	25,080	26,739	28,103	28,253	30,032	28,155	25,469	22,056	17,624	15,838	15,393	14,315	14,265	14,761	14,932	15,694	15,820	16,005	15,579	15,726	16,074	16,273	17,162	17,745	17,958	18,098	18,303	18,256	18,318	18,089	17,795	18,380	19,100	19,795	20,396	21,162	22,132	22,861	24,669	25,765	26,496	0	0	0
Miscellaneous loan costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	5,102	6,056	9,743	12,363	16,561	19,151	22,019	23,046	0	0	0
Amortization of Intangible Assets
23,926	24,834	25,089	25,343	25,597	25,855	22,962	18,466	13,970	8,728	6,460	5,795	5,130	5,198	5,257	5,256	5,255	5,253	5,119	4,803	4,486	4,170	4,073	4,019	3,966	3,912	3,763	3,814	3,865	3,910	3,931	3,956	3,983	4,016	3,972	4,005	4,077	4,149	2,955	3,363	3,794	4,352	0	0	0
Other insurance and taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Contract employment and outsourcing
14,430	12,865	13,953	15,011	17,840	18,522	20,253	18,701	16,049	14,954	11,671	11,352	10,594	10,061	10,524	11,495	12,335	14,494	15,913	17,698	19,679	19,420	23,901	27,943	31,206	35,920	35,913	36,859	39,122	41,198	44,660	48,825	46,123	41,896	0	0	0	-	-	-	-	-	-	-	-
Legal fees
15,872	16,880	17,650	15,337	11,635	11,149	8,915	8,426	9,138	12,076	16,869	19,567	21,962	21,558	20,121	18,997	17,615	16,287	15,962	13,869	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Foreclosed real estate
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	3,061	2,796	3,644	4,299	5,244	7,689	8,310	11,041	13,839	15,562	19,457	22,076	21,461	21,929	21,263	24,944	33,911	49,973	66,634	66,197	0	0	0
Repurchase and foreclosure provision/(provision credit)
-	-	-1,160	-1,700	-	-	-833	-880	-22,361	-	-23,684	-23,293	-32,960	-32,722	-31,618	-31,400	0	-	0	0	-	-	0	-	-	-	0	-	-	299,256	344,289	397,080	171,643	159,590	158,780	154,701	186,326	189,830	169,679	0	0	-	0	-	-
All other expense (Note 7)
140,025	126,130	111,184	97,208	118,996	134,997	152,085	154,497	128,714	112,607	99,147	90,962	112,594	115,448	136,239	143,407	113,615	268,202	243,431	275,794	240,679	82,496	116,322	79,494	118,079	125,192	75,249	82,605	116,197	115,067	132,060	125,995	146,616	149,733	155,126	164,878	113,146	113,295	133,499	130,241	157,560	181,231	0	0	0
Noninterest Expense
1,246,832	1,231,603	1,186,088	1,172,447	1,204,821	1,221,996	1,286,734	1,229,572	1,114,721	1,023,661	914,888	911,577	920,482	925,204	931,047	912,925	904,497	1,053,791	1,017,360	1,045,940	990,708	832,531	872,237	1,061,777	1,126,023	1,148,519	1,158,688	988,301	1,288,070	1,369,524	1,424,376	1,483,915	1,301,193	1,292,995	1,305,990	1,324,772	1,317,628	1,341,810	1,395,080	1,401,813	1,466,988	1,536,813	0	0	0
Income/(loss) before income taxes
476,440	585,664	553,265	762,167	719,647	714,109	614,863	341,587	348,355	308,872	364,995	375,812	354,311	345,321	317,734	293,781	279,372	108,254	119,449	114,560	153,520	318,231	283,055	81,472	26,208	18,432	33,126	201,203	-69,635	-87,528	-94,348	-85,663	139,930	149,848	126,850	121,689	125,381	51,753	-37,965	-115,505	-313,412	-405,948	0	0	0
Income Tax Expense (Benefit)
111,000	133,291	121,370	169,499	154,729	157,602	207,542	137,213	134,769	131,892	81,911	96,862	109,625	106,810	85,517	65,867	57,441	10,941	21,925	29,870	41,858	84,185	49,453	1,517	-17,053	-19,389	1,964	38,318	-64,868	-72,028	-72,874	-69,767	14,244	15,836	10,067	4,990	7,498	-21,182	-48,769	-67,427	-139,811	-170,716	0	0	0
Income/(loss) from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	37,821	31,162	162,885	-4,767	-15,500	-21,474	-15,896	125,686	134,012	116,783	116,699	117,883	72,935	10,804	-48,078	-173,601	-235,232	0	0	0
Income/(loss) from discontinued operations, net of tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	548	542	527	1,013	148	-592	4,128	7,312	8,618	5,344	158	-3,384	-11,332	-19,353	-29,195	-29,632	-23,203	0	0	0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
365,440	452,373	431,895	592,668	564,918	556,507	407,321	204,374	213,586	176,980	283,084	278,950	244,686	238,511	232,217	227,914	221,931	97,313	97,524	84,690	111,662	234,046	233,596	80,072	43,379	38,369	31,704	163,412	-3,754	-15,352	-22,066	-11,768	132,998	142,630	122,127	116,857	114,499	61,603	-8,549	-77,273	-203,233	-258,435	0	0	0
Net Income (Loss) Attributable to Noncontrolling Interest
11,497	11,465	11,465	11,465	11,465	11,465	11,465	11,465	11,465	11,465	11,434	11,434	11,434	11,465	11,434	11,528	11,527	11,434	11,566	11,464	11,472	11,527	11,481	11,481	11,465	11,465	11,432	11,432	11,433	11,464	11,434	11,434	11,434	11,434	11,402	11,402	11,402	11,402	11,402	11,496	11,496	11,402	0	0	0
Net income/(loss) attributable to controlling interest
353,943	440,908	420,430	581,203	553,453	545,042	395,856	192,909	202,121	165,515	271,650	267,516	233,252	227,046	220,783	216,386	210,404	85,879	85,958	73,226	100,190	222,519	222,115	68,591	31,914	26,904	20,272	151,980	-15,187	-26,816	0	0	0	-	-	-	-	50,201	-19,951	-88,769	-214,729	-269,837	0	0	0
Preferred stock dividends
6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	5,838	4,288	2,738	1,188	0	0	0	0	-	-	-	-	107,970	59,713	59,629	59,547	59,585	0	0	0
Net income/(loss) available to common shareholders
347,743	434,708	414,230	575,003	547,253	538,842	389,656	186,709	195,921	159,315	265,450	261,316	227,052	220,846	214,583	210,186	204,204	79,679	79,758	67,026	93,990	216,319	215,915	62,391	25,714	21,066	15,984	149,242	-16,375	-26,816	-33,500	-23,202	121,564	131,196	47,571	27,341	10,045	-57,769	-79,664	-148,398	-274,276	-329,422	0	0	0
Basic earnings/(loss) per share from continuing operations (Note 16)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.20	-0.45	0.17	0.17	0.17	0.10	-0.50	0.12	0.14	0.12	0.06	0.15	-0.19	0.07	0.01	-0.09	-0.21	-0.19	-0.54	-0.37
Diluted earnings/(loss) per share from continuing operations (Note 16)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.20	-0.45	0.17	0.17	0.17	0.10	-0.50	0.12	0.14	0.12	0.06	0.15	-0.19	0.07	0.01	-0.09	-0.21	-0.19	-0.54	-0.37
Earnings Per Share, Basic
0.04	0.38	0.35	0.35	0.31	0.30	0.83	0.25	0.28	-0.25	0.29	0.39	0.23	0.24	0.27	0.24	0.20	0.20	0.25	0.22	-0.33	0.20	0.20	0.33	0.19	0.20	-0.45	0.17	0.17	0.17	0.10	-0.50	0.12	0.13	0.14	0.08	0.15	-0.21	0.07	0.01	-0.12	-0.27	-0.23	-0.54	-0.37
Earnings Per Share, Diluted
0.04	0.37	0.35	0.35	0.31	0.30	0.83	0.25	0.27	-0.24	0.28	0.38	0.23	0.23	0.27	0.24	0.20	0.20	0.25	0.22	-0.33	0.20	0.19	0.33	0.19	0.20	-0.45	0.17	0.17	0.17	0.10	-0.50	0.12	0.13	0.14	0.08	0.15	-0.21	0.07	0.01	-0.12	-0.27	-0.23	-0.54	-0.37
Weighted Average Number of Shares Outstanding, Basic
311,597	311,162	311,888	314,063	317,435	321,452	324,406	325,153	326,489	265,437	233,749	233,482	233,076	232,720	231,856	231,573	234,651	238,029	233,111	232,800	232,816	233,679	235,329	235,797	235,183	234,875	236,895	239,248	240,870	244,137	246,628	249,104	253,527	258,549	261,284	261,289	261,174	239,133	234,638	234,556	234,469	257,369	230,285	226,476	223,594
Weighted Average Number of Shares Outstanding, Diluted
313,170	313,456	313,805	315,786	319,581	323,758	327,252	328,426	330,344	268,354	236,340	236,263	236,855	236,834	234,092	233,576	236,666	242,521	235,058	234,669	232,816	235,427	236,862	237,250	237,401	238,591	236,895	240,891	242,799	240,617	248,306	249,104	255,369	260,329	262,803	262,756	265,556	228,492	238,867	240,968	234,469	257,369	230,285	226,476	223,594
Cash dividends declared per common share (in dollars per share)
-	-	0.14	0.14	-	0.12	0.12	0.12	0.12	0.09	0.09	0.09	0.09	0.07	0.07	0.07	0.07	0.06	0.06	0.06	0.06	-	0.05	0.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-