Interest and Dividend Income | 25.02 | 56.76 | 20.34 | 101 | 36.43 | |
Total Interest Expense | 5.68 | 10.15 | 9.48 | 10.73 | 14.45 | |
Net Interest Income | 19.34 | 46.62 | 10.86 | 90.27 | 21.98 | |
Brokerage Commission | 401.44 | 377.54 | 405.27 | 387.58 | 357.75 | |
Underwriting & Investment Banking Fee | 1,105 | 923.81 | 1,010 | 1,553 | 858.48 | |
Revenue | 1,526 | 1,348 | 1,426 | 2,031 | 1,238 | |
Revenue Growth (YoY) | 13.20% | -5.45% | -29.81% | 64.03% | 48.37% | |
Salaries & Employee Benefits | 955.45 | 845.98 | 983.52 | 1,305 | 877.46 | |
Cost of Services Provided | 268.81 | 253.18 | 262.91 | 227.25 | 207.22 | |
Other Operating Expenses | 24.69 | 26.44 | 18.02 | 22.33 | 29.5 | |
Total Operating Expenses | 1,259 | 1,145 | 1,280 | 1,585 | 1,159 | |
Operating Income | 266.68 | 202.94 | 145.81 | 446.24 | 79.3 | |
EBT Excluding Unusual Items | 266.68 | 202.94 | 145.81 | 446.24 | 79.3 | |
Merger & Restructuring Charges | -51.31 | -58.81 | -11.44 | -4.72 | -10.76 | |
Other Unusual Items | 3.05 | -21.55 | - | - | - | |
Pretax Income | 218.41 | 122.59 | 134.37 | 441.51 | 68.55 | |
Income Tax Expense | 60.97 | 23.61 | 33.19 | 111.14 | 19.19 | |
Earnings From Continuing Ops. | 157.44 | 98.97 | 101.18 | 330.37 | 49.36 | |
Net Income to Company | 157.44 | 98.97 | 101.18 | 330.37 | 49.36 | |
Minority Interest in Earnings | 23.67 | -13.48 | 9.49 | -51.85 | -8.85 | |
Net Income | 181.11 | 85.49 | 110.67 | 278.51 | 40.5 | |
Net Income to Common | 181.11 | 85.49 | 110.67 | 278.51 | 40.5 | |
Net Income Growth | 111.85% | -22.75% | -60.26% | 587.62% | -63.74% | |
Shares Outstanding (Basic) | 16 | 15 | 14 | 14 | 14 | |
Shares Outstanding (Diluted) | 18 | 17 | 17 | 17 | 15 | |
Shares Change (YoY) | 2.73% | 1.53% | 0.06% | 13.78% | 6.92% | |
EPS (Basic) | 11.44 | 5.72 | 7.92 | 19.52 | 2.94 | |
EPS (Diluted) | 10.24 | 4.96 | 6.52 | 16.43 | 2.72 | |
EPS Growth | 106.45% | -23.93% | -60.32% | 504.04% | -64.93% | |
Free Cash Flow | 297.76 | 265.58 | -255.51 | 686.51 | 762.18 | |
Free Cash Flow Per Share | 16.83 | 15.42 | -15.06 | 40.49 | 51.15 | |
Dividend Per Share | 2.500 | 2.400 | 2.400 | 1.950 | 1.250 | |
Dividend Growth | 4.17% | - | 23.08% | 56.00% | -16.67% | |
Operating Margin | 17.48% | 15.05% | 10.23% | 21.97% | 6.40% | |
Profit Margin | 11.87% | 6.34% | 7.76% | 13.71% | 3.27% | |
Free Cash Flow Margin | 19.51% | 19.70% | -17.92% | 33.80% | 61.56% | |
Effective Tax Rate | 27.92% | 19.26% | 24.70% | 25.17% | 28.00% | |
Revenue as Reported | 1,532 | 1,358 | 1,435 | 2,042 | 1,253 | |