Beruflich Dokumente
Kultur Dokumente
in EUR million
Income statement
in EUR million
Net interest income
Net fee and commission income
Net trading and fair value result
Operating income
Operating expenses
Operating result
Net impairment loss on non-fair value financial assets
Post-provision operating result
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Earnings per share
Cash earnings per share
Return on equity
Cash return on equity
Net interest margin (on average interest-bearing assets)
Cost/income ratio
Provisioning ratio (on average gross customer loans)
Tax rate
Balance sheet
in EUR million
Cash and cash balances
Trading, financial assets
Loans and receivables to credit institutions
Loans and receivables to customers
Intangible assets
Miscellaneous assets
Total assets
Financial liabilities - held for trading
Deposits from banks
Deposits from customers
Debt securities issued
Miscellaneous liabilities
Total equity
Total liabilities and equity
Loan/deposit ratio
NPL ratio
NPL coverage (exc collateral)
CET 1 ratio (phased-in)
Ratings
Fitch
Long-term
Short-term
Outlook
Moodys
Long-term
Short-term
Outlook
Standard & Poors
Q1 13
Q2 13
1,196.7
447.4
30.7
1,748.0
-989.9
758.1
-371.8
386.3
-98.2
-71.6
310.1
-66.4
243.7
67.0
176.6
1,143.3
446.8
72.8
1,734.9
-970.3
764.6
-412.6
352.1
-279.4
-113.1
68.4
91.4
159.8
34.2
125.5
0.36
0.39
5.5%
5.9%
2.71%
56.6%
1.13%
21.4%
0.23
0.32
3.9%
5.0%
2.61%
55.9%
1.27%
-133.7%
Mar 13
8,453
56,389
10,896
122,703
2,858
11,911
213,211
Jun 13
10,578
54,964
9,150
121,999
2,807
10,932
210,431
8,845
21,359
123,057
34,471
9,041
16,438
213,211
7,533
22,004
122,470
33,653
8,533
16,238
210,431
99.7%
9.4%
62.4%
11.2%
99.6%
9.7%
61.7%
11.8%
A
F1
Stable
A
F1
Stable
A3
P-2
Negative
A3
P-2
Negative
Long-term
Short-term
Outlook
A
A-1
Negative
A
A-1
Negative
Q3 13
Q4 13
Q1 14
1,175.9
449.5
80.7
1,780.4
-964.2
816.2
-460.7
355.5
-142.6
-62.4
219.6
-56.0
163.5
35.2
128.4
1,169.2
462.8
34.6
1,731.8
-971.7
760.1
-529.4
230.8
-488.4
-63.9
-219.6
-147.5
-367.1
3.2
-370.3
1,123.9
452.1
50.4
1,690.6
-963.3
727.3
-364.2
363.0
-119.8
-99.8
239.5
-99.7
139.8
36.5
103.3
0.26
0.35
4.2%
2.6%
2.71%
54.2%
1.42%
25.5%
-0.91
-0.17
-12.8%
-0.1%
2.73%
56.1%
1.65%
-67.2%
0.24
0.27
3.6%
4.1%
2.62%
57.0%
1.14%
41.6%
Sep 13
11,852
53,554
7,757
121,656
2,766
10,500
208,084
Dec 13
9,301
51,269
8,377
119,945
2,441
8,786
200,118
Mar 14
10,373
52,270
9,962
119,805
2,408
9,085
203,903
7,154
23,163
122,010
32,303
8,159
15,294
208,084
6,475
17,299
122,415
33,124
6,020
14,785
200,118
7,042
24,421
119,445
31,043
6,883
15,069
203,903
99.7%
9.6%
63.0%
10.9%
98.0%
9.6%
63.1%
11.4%
100.3%
9.6%
62.6%
11.1%
A
F1
Stable
A
F1
Stable
A
F1
Negative
A3
P-2
Negative
A3
P-2
Negative
A3
P-2
Negative
A
A-1
Negative
A
A-1
Negative
A
A-1
Negative
Net impairment loss on financial assets not measured at fair value through profit or loss
Financial assets - available for sale
Loans and receivables
Allocation to risk provisions for loans and receivables
Release of risk provisions for loans and receivables
Direct write-offs of loans and receivables
Recoveries on written-off loans and receivables
Financial assets - held to maturity
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Result from real estate/movables/properties/software
Allocation to/release of other risk provisions
Allocation to/release of provisions for commitments and guarantees given
Levies on banking activities
Banking tax
Financial transaction tax
Other taxes
Impairment of goodwill
Result from other operating expenses/income
Other operating result
Q1 13
Q2 13
Q3 13
Q4 13
Q1 14
1,196.7
447.4
26.8
30.7
2.8
43.7
-564.6
-296.7
-128.7
22.0
-371.8
-98.2
-71.6
310.1
-66.4
243.7
0.0
243.7
67.0
176.6
1,143.3
446.8
21.2
72.8
9.4
41.5
-561.9
-280.3
-128.1
-4.3
-412.6
-279.4
-113.1
68.4
91.4
159.8
0.0
159.8
34.2
125.5
1,175.9
449.5
20.2
80.7
7.5
46.6
-552.5
-283.9
-127.8
6.7
-460.7
-142.6
-62.4
219.6
-56.0
163.5
0.0
163.5
35.2
128.4
1,169.2
462.8
21.6
34.6
2.1
41.6
-553.4
-285.1
-133.1
38.1
-529.4
-488.4
-63.9
-219.6
-147.5
-367.1
0.0
-367.1
3.2
-370.3
1,123.9
452.1
14.6
50.4
3.1
46.5
-545.9
-292.4
-125.0
-3.7
-364.2
-119.8
-99.8
239.5
-99.7
139.8
0.0
139.8
36.5
103.3
243.7
159.8
163.5
-367.1
139.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-6.7
2.3
-4.5
0.0
0.0
0.0
0.0
6.7
12.6
-6.0
-7.3
-8.1
0.8
-131.9
-131.9
0.0
8.7
9.0
-0.4
-123.8
-123.8
119.8
47.4
72.4
-109.3
-116.1
6.8
-61.0
-64.4
3.4
68.4
-11.4
79.8
45.1
46.2
-1.0
-56.8
-56.8
103.0
-40.4
143.4
28.8
34.1
-5.3
-1.7
1.7
-3.4
-0.2
-0.2
0.0
-2.3
-4.8
2.5
24.6
24.6
188.1
44.1
144.1
-39.4
-23.3
-16.1
-1.9
-1.6
-0.4
-177.7
-177.7
0.0
-6.6
-9.4
2.9
-225.6
-230.0
-597.1
-33.7
-563.4
131.3
140.5
-9.3
22.7
27.9
-5.2
-14.0
-14.0
0.0
-51.3
-53.7
2.4
88.8
88.8
228.6
42.1
186.5
103.3
0.0
103.3
427,568,187
0.24
427,568,187
0.24
415,076,934
-5,713,057
7,627,638
0
0
416,991,515
12,808,485
429,800,000
427,568,187
0
0
427,568,187
0
0
0
0
0
0
0
9,740.0
-1,214.6
-114.0
61.0
-19.0
8,453.4
0.0
2,383.1
292.0
-537.0
-13.0
2,125.1
0.0
2,024.8
205.0
-947.0
-9.0
1,273.8
0.0
-2,992.9
512.5
-17.0
-54.2
-2,551.6
9,300.7
2,741.9
415.5
-2,081.0
-4.4
10,372.7
168.8
6.8
153.0
1,380.9
174.1
-1.0
8.3
1,890.9
73.1
4.5
125.7
1,314.8
185.7
-10.8
8.6
1,701.7
95.9
-3.2
112.3
1,313.8
162.0
-11.0
18.3
1,688.1
184.1
0.6
118.6
1,259.9
164.5
-23.0
-1.0
1,703.7
115.5
1.0
112.8
1,232.3
153.7
19.3
31.5
1,666.2
-53.9
-14.7
-712.6
89.3
-2.2
-694.2
1,196.7
25.4
-15.8
-657.5
90.9
-1.5
-558.4
1,143.3
-3.1
-14.4
-601.8
109.6
-2.6
-512.2
1,175.9
-128.1
-14.8
-574.6
179.5
3.5
-534.5
1,169.2
-33.2
-13.1
-553.8
82.7
-25.0
-542.3
1,123.9
59.1
2.2
34.3
22.6
-1.6
29.0
10.5
0.1
210.5
47.4
163.1
51.3
3.1
25.0
52.2
6.7
5.5
40.0
-1.6
23.2
21.2
0.0
227.9
65.6
162.3
37.9
3.2
22.5
86.4
8.0
43.5
34.9
-1.2
3.0
15.5
0.8
232.3
47.4
184.9
30.2
0.7
19.4
45.5
-1.4
31.2
15.7
7.9
24.3
49.5
0.3
232.8
50.3
182.6
38.5
0.5
32.8
76.2
2.6
42.4
31.2
15.0
28.6
11.9
0.6
200.3
39.0
161.4
44.0
3.4
27.6
11.0
5.7
6.5
0.0
0.0
66.4
7.3
12.3
46.8
22.0
447.3
5.8
5.4
1.0
0.0
0.2
63.7
9.1
12.7
41.9
22.1
446.8
7.3
6.2
-3.4
0.0
0.1
58.9
5.0
16.3
37.6
23.5
449.5
-1.2
5.8
0.6
0.0
1.2
70.0
4.5
24.2
41.3
-7.1
462.8
6.3
4.8
1.9
0.0
0.0
61.0
9.5
21.8
29.7
14.6
452.2
0.1
3.0
21.5
2.2
26.8
1.4
0.6
18.3
0.8
21.1
1.3
0.9
13.7
4.3
20.2
2.3
0.4
13.2
5.8
21.6
0.3
1.3
10.0
3.0
14.6
63.3
15.7
47.6
-32.5
3.9
-36.4
30.8
55.2
44.2
11.0
17.6
-8.5
26.1
72.8
66.9
-11.9
78.8
13.8
7.5
6.3
80.6
46.5
-50.6
97.1
-12.0
7.7
-19.6
34.6
76.0
60.1
15.9
-25.6
20.2
-45.8
50.4
20.0
23.7
43.7
19.4
22.1
41.5
19.7
26.9
46.6
20.2
21.3
41.5
20.9
25.6
46.5
-564.6
-415.1
-123.2
-12.8
-13.5
-296.7
-19.0
-74.4
-70.9
-43.2
-34.2
-27.5
-27.5
-128.7
-38.0
-20.3
-23.4
-16.4
-30.6
-990.0
-561.9
-408.1
-122.7
-16.5
-14.6
-280.3
-19.7
-64.1
-61.9
-38.8
-37.0
-29.7
-29.1
-128.0
-35.8
-23.4
-22.5
-16.3
-30.0
-970.2
-552.5
-412.4
-115.3
-14.1
-10.7
-283.9
-19.3
-63.2
-66.8
-31.3
-41.7
-36.2
-25.4
-127.9
-34.4
-19.0
-28.5
-16.3
-29.6
-964.2
-553.4
-408.0
-117.0
-4.6
-23.8
-285.1
-19.2
-57.2
-56.8
-25.4
-51.1
-44.8
-30.6
-133.1
-38.6
-21.4
-25.8
-16.2
-31.1
-971.7
-545.9
-402.5
-114.7
-20.2
-8.4
-292.4
-22.9
-76.7
-64.6
-34.5
-36.2
-26.8
-30.7
-125.0
-38.2
-19.3
-26.5
-15.9
-25.1
-963.3
11.4
6.7
0.0
3.8
22.0
-6.5
1.4
0.0
0.9
-4.4
4.8
0.3
0.0
1.6
6.8
39.3
-1.2
0.8
-0.8
38.0
-4.7
3.0
-0.6
-1.5
-3.7
3.0
-374.7
-755.6
386.7
-17.3
11.5
-0.1
-371.8
0.3
-407.4
-775.5
404.2
-54.2
18.1
-5.4
-412.5
-23.9
-435.3
-725.9
336.2
-72.6
27.0
-1.5
-460.7
-21.6
-509.1
-1,064.0
606.5
-113.2
61.6
1.3
-529.4
1.5
-366.3
-838.6
502.9
-44.1
13.4
0.6
-364.2
-10.5
17.1
-27.5
-71.6
-64.3
-7.3
-4.3
0.0
-1.4
-98.2
-7.2
5.5
-22.2
-113.1
-89.0
-24.1
-8.1
-21.9
-112.4
-279.4
-44.4
-24.4
7.2
-62.4
-51.8
-10.6
-4.4
-30.3
16.2
-142.5
2.9
-38.5
5.6
-63.9
-51.5
-12.4
-1.9
-330.8
-61.7
-488.5
-3.1
-2.0
-28.2
-99.8
-88.6
-11.1
-4.4
0.0
17.6
-119.8
Total equity
Changes in treasury shares
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Dividends paid
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Capital increases
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Participation capital
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Changes in scope of consolidation
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Other changes
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Acquisition of non-controlling interest
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Total comprehensive income
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Net result for the period
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Available for sale reserve
Currency translation
Remeasurement of net liability of defined pension plans
Deferred tax
Equity attributable to owners of the parent
Equity attributable to non-controlling interests
Total equity
Other comprehensive income
Subscribed capital
Additional paid-in-capital
Retained earnings
Cash flow hedge reserve
Releases
Specific allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Collective allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Total
Interest income from impaired loans
Specific allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Collective allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Total
Exchange-rate and other changes (+/-)
Specific allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Collective allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Total
Amounts written off
Specific allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Collective allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Total
Recoveries of amounts previously written off
Specific allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Collective allowances
Debt securities
Central banks
Credit institutions
Loans and receivables
Central banks
Credit institutions
Total
Loans and receivables to customers
Gross carrying amount
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Net carrying amount
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Impairments on loans and receivables to customers
Closing balance
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Allocations
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Use
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Releases
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Interest income from impaired loans
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Exchange-rate and other changes (+/-)
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Amounts written off
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Total
Recoveries of amounts previously written off
Specific allowances
Debt securities with customers
General governments
Other financial corporations
Non-financial corporations
Loans and advances to customers
General governments
Other financial corporations
Non-financial corporations
Households
Collective allowances
Debt securities with customers
General governments
Non-financial corporations
Households
Non-savings deposits
General governments
Other financial corporations
Non-financial corporations
Households
Term deposits
Deposits with agreed maturity
Savings deposits
General governments
Other financial corporations
Non-financial corporations
Households
Non-savings deposits
General governments
Other financial corporations
Non-financial corporations
Households
Deposits redeemable at notice
General governments
Other financial corporations
Non-financial corporations
Households
Repurchase agreements
General governments
Other financial corporations
Non-financial corporations
Households
Deposits from customers
General governments
Other financial corporations
Non-financial corporations
Households
Debt securities issued - at amortised cost
Subordinated liabilities
Subordinated issues and deposits
Supplementary capital
Hybrid issues
Other debt securities issued
Bonds
Certificates of deposit
Other certificates of deposits/name certificates
Mortgage covered bonds
Public sector covered bonds
Other
Debt securities issued - at amortised cost
Provisions
Long-term employee provisions
Pending legal issues and tax litigation
Commitments and guarantees given
Provisions for guarantees - off balance sheet (defaulted customers)
Provisions for guarantees - off balance sheet (non-defaulted customers)
Other provisions
Provisions for onerous contracts
Other
Provisions
Other liabilities
Liabilities from non-banking activities
Derivatives
Other trading liabilities
Financial liabilities - at fair value through profit or loss
Deposits from customers
Debt securities issued
Other financial liabilities
Derivatives - hedge accounting
Total liabilities
Additions to group
Assets
Financial assets - held for trading
Derivatives
Other trading assets
Financial assets - at fair value through profit or loss
Financial assets - available for sale
Derivatives - hedge accounting
Total assets
Liabilities
Financial liabilities - held for trading
Derivatives
Other trading liabilities
Financial liabilities - at fair value through profit or loss
Deposits from customers
Debt securities issued
Other financial liabilities
Derivatives - hedge accounting
Total liabilities
Disposals
Assets
Financial assets - held for trading
Derivatives
Other trading assets
Financial assets - at fair value through profit or loss
Financial assets - available for sale
Derivatives - hedge accounting
Total assets
Liabilities
Financial liabilities - held for trading
Derivatives
Other trading liabilities
Financial liabilities - at fair value through profit or loss
Deposits from customers
Debt securities issued
Other financial liabilities
Derivatives - hedge accounting
Total liabilities
Transfer into Level 3
Assets
Financial assets - held for trading
Derivatives
Other trading assets
Financial assets - at fair value through profit or loss
Financial assets - available for sale
Derivatives - hedge accounting
Total assets
Liabilities
Q1 13
Q2 13
Q3 13
Q4 13
Q1 14
8,453.4
15,437.8
8,926.2
6,511.6
656.8
21,269.5
19,025.3
10,896.5
122,702.9
2,503.2
0.0
2,409.7
1,011.1
2,858.2
211.1
133.1
679.5
618.0
4,345.0
213,211.1
10,578.5
15,258.3
7,506.9
7,751.4
641.7
20,491.8
18,572.2
9,150.2
121,998.6
1,849.7
0.0
2,364.4
941.6
2,806.9
219.8
92.7
811.6
94.9
4,557.9
210,430.7
11,852.3
14,218.6
6,929.6
7,289.0
575.1
20,569.4
18,190.5
7,756.6
121,655.6
1,788.1
0.0
2,401.7
940.6
2,766.0
217.4
97.9
852.3
105.8
4,096.0
208,083.9
9,300.7
12,283.0
6,342.2
5,940.8
529.0
20,677.6
17,779.0
8,376.7
119,944.5
1,943.6
0.0
2,319.5
950.6
2,440.8
207.6
100.4
719.0
74.8
2,470.9
200,117.8
10,372.7
13,610.4
6,482.4
7,128.0
511.8
20,956.4
17,191.4
9,962.1
119,805.4
2,212.2
0.0
2,329.9
1,034.7
2,407.9
226.5
119.0
672.0
82.0
2,408.6
203,902.8
8,844.6
8,476.2
368.4
2,553.1
0.0
591.8
1,961.3
0.0
176,637.5
21,359.4
122,465.2
32,509.5
303.4
839.4
1,428.6
1,494.1
72.9
292.4
342.7
4,267.7
16,438.2
3,535.7
12,902.6
213,211.1
7,532.7
7,043.5
489.2
2,418.3
0.0
527.0
1,891.3
0.0
176,007.5
22,003.6
121,942.7
31,761.9
299.3
618.7
905.5
1,466.1
84.4
208.2
0.0
4,951.1
16,238.3
3,465.3
12,772.9
210,430.7
7,154.1
6,705.8
448.3
2,376.6
0.0
498.2
1,878.4
0.0
175,397.4
23,163.3
121,511.6
30,425.0
297.5
614.7
870.4
1,474.5
89.3
200.2
0.0
4,612.9
15,293.9
3,500.5
11,793.3
208,083.9
6,474.7
6,086.9
387.8
2,339.2
0.0
460.0
1,879.2
0.0
170,785.6
17,299.5
121,955.1
31,244.7
286.3
644.3
733.7
1,447.6
84.5
169.4
0.0
2,653.7
14,785.0
3,466.0
11,319.0
200,117.8
7,042.3
6,340.6
701.7
2,275.3
0.0
448.9
1,826.4
0.0
172,918.4
24,420.7
118,996.1
29,216.5
285.1
681.2
909.6
1,491.5
82.7
181.8
0.0
3,250.9
15,069.1
3,542.5
11,526.6
203,902.8
2,547
6,472
4,556
34
229
-673
-268
6
12,901
3,535
2,546
6,472
4,408
-24
239
-619
-268
27
12,781
3,453
860
7,039
4,532
-31
267
-625
-268
24
11,800
3,491
860
7,037
4,256
-33
259
-785
-277
2
11,319
3,466
860
7,037
4,380
-10
369
-802
-277
-30
11,526
3,543
16,437
16,234
15,290
14,785
15,069
0
0
0
-16
0
0
0
0
0
-16
0
-16
0
0
0
15
0
0
0
0
0
15
0
15
0
0
0
16
0
0
0
0
0
16
0
16
0
0
0
100
0
0
0
0
0
100
0
100
0
0
0
35
0
0
0
0
0
35
0
35
0
0
0
0
0
0
0
0
0
0
-3
-3
0
0
0
-299
0
0
0
0
0
-299
-33
-332
0
0
0
-299
0
0
0
0
0
-299
-41
-340
0
0
0
-299
0
0
0
0
0
-299
-44
-343
0
0
0
0
0
0
0
0
0
0
-5
-5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70
567
0
0
0
0
0
0
638
0
638
0
70
571
0
0
0
0
0
0
642
0
642
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,757
0
0
0
0
0
0
0
-1,757
0
-1,757
0
-1,757
-7
0
0
0
0
0
0
-1,764
0
-1,764
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-4
0
0
0
0
0
0
0
-11
0
0
0
0
0
0
0
-2
0
0
0
0
0
0
0
-16
0
0
0
0
0
0
0
0
0
-4
0
-4
0
-11
0
-11
0
-2
1
0
0
-16
40
24
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
1
0
0
0
0
0
0
0
0
0
-1
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
176
-7
13
-119
0
9
72
47
119
0
0
0
301
-65
11
-64
0
31
214
3
217
0
0
0
430
-72
40
-70
0
28
357
49
406
0
0
0
61
-73
38
-231
-9
5
-208
17
-191
0
0
0
103
23
110
-17
0
-32
187
42
229
0
0
0
176
0
0
0
0
0
176
67
244
0
0
0
301
0
0
0
0
0
301
93
394
0
0
0
430
0
0
0
0
0
430
132
562
0
0
0
61
0
0
0
0
0
61
135
196
0
0
0
103
0
0
0
0
0
103
37
140
0
0
0
0
-7
0
0
0
0
-65
0
0
0
0
-72
0
0
0
0
-73
0
0
0
0
23
13
-119
0
9
-104
-20
-124
11
-64
0
31
-87
-90
-177
40
-70
0
28
-74
-83
-157
38
-231
-9
5
-269
-118
-387
110
-17
0
-32
83
6
89
2,033
5,413
1,008
8,453
2,106
7,520
953
10,578
2,067
8,488
1,297
11,852
2,327
6,343
630
9,301
2,007
7,612
754
10,373
182,478
151,475
734
29,601
331
252
84
38,241
21,175
1,860
14,354
496
44
313
220,719
192,930
157,835
1,213
33,104
344
347
86
39,596
21,455
2,901
14,355
505
36
343
232,526
8,149
7,063
23
1,046
5
9
3
778
605
42
110
8
11
1
8,926
6,711
5,687
23
987
4
10
2
796
552
38
129
6
5
66
7,507
6,159
5,235
23
893
1
4
2
771
546
42
117
9
6
51
6,930
5,269
4,463
50
746
0
2
8
1,073
720
41
254
9
4
45
6,342
5,342
4,644
65
603
0
30
0
1,141
705
69
302
9
3
53
6,482
7,701
7,028
24
629
8
12
0
775
506
48
176
6,104
5,545
9
534
7
9
1
939
533
37
207
5,793
5,136
3
643
6
5
1
913
589
41
127
5,223
4,546
13
653
6
4
1
864
608
40
141
5,408
4,751
32
592
8
24
0
932
677
51
126
4
11
30
8,476
4
5
152
7,043
7
6
143
6,706
8
5
63
6,087
9
2
67
6,341
307
6,204
4,974
641
18
572
284
7,467
4,546
2,551
21
349
278
7,011
4,240
2,381
14
375
6,512
7,751
7,289
273
5,668
3,397
1,960
21
289
0
5,941
249
6,879
3,814
2,679
159
227
0
7,128
241
417
17
177
15
208
242
400
63
234
40
63
254
321
63
118
0
140
657
642
575
207
322
63
125
7
127
0
529
207
305
58
166
79
2
0
512
1,304
19,966
10,200
3,438
333
5,995
0
21,270
1,312
19,181
10,561
3,663
359
4,599
0
20,492
1,257
19,312
10,939
2,413
297
5,663
0
20,569
1,236
19,442
10,439
3,434
1,285
4,284
0
20,678
1,252
19,704
11,484
2,856
1,703
3,661
0
20,956
494
10
484
10,463
65
10,397
10,957
472
10
462
8,738
74
8,663
9,210
469
10
459
7,347
109
7,238
7,816
526
76
450
7,906
1,278
6,627
8,431
491
75
415
9,526
1,952
7,574
10,017
0
0
0
-55
0
-55
-55
0
0
0
-54
0
-54
-54
0
0
0
-54
0
-54
-54
0
0
0
-54
0
-54
-54
0
0
0
-45
0
-45
-45
0
0
0
-5
0
-5
-6
0
0
0
-6
0
-6
-6
0
0
0
-6
0
-6
-6
0
0
0
-1
0
-1
-1
0
0
0
-10
0
-9
-10
494
10
484
10,402
65
10,337
10,896
472
10
462
8,678
74
8,604
9,150
469
10
459
7,288
109
7,179
7,757
526
76
450
7,851
1,278
6,573
8,377
491
75
415
9,471
1,952
7,519
9,962
-55
0
0
0
-55
0
-55
-6
0
0
0
-6
0
-6
-61
-54
0
0
0
-54
0
-54
-5
0
0
0
-5
0
-6
-60
-53
0
0
0
-53
0
-53
-6
0
0
0
-6
0
-6
-59
-54
0
0
0
-54
0
-54
-1
0
0
0
-1
0
-1
-55
-45
0
0
0
-45
0
-45
-10
0
0
0
-10
0
-10
-54
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
0
0
-1
0
-1
0
0
0
0
0
0
0
-1
-2
0
0
0
-2
0
-2
-16
0
0
0
-16
0
-16
-18
-1
0
0
0
-1
0
-1
-11
0
0
0
-11
0
-11
-12
6
0
0
0
6
0
6
0
0
0
0
0
0
0
6
7
0
0
0
7
0
7
0
0
0
0
0
0
0
7
6
0
0
0
6
0
6
0
0
0
0
0
0
0
6
7
0
0
0
7
0
7
0
0
0
0
0
0
0
7
7
0
0
0
7
0
7
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
1
0
0
0
0
0
0
0
1
2
0
0
0
2
0
2
20
0
0
0
20
0
20
22
2
0
0
0
2
0
2
3
0
0
0
3
0
3
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
2
0
2
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2
0
0
0
-2
0
-2
0
0
0
-3
0
0
0
-3
0
-3
0
0
0
-13
-3
0
-3
-10
0
-10
0
0
0
-2
0
0
0
-2
0
-2
0
0
0
0
0
0
0
0
0
0
0
0
-2
0
0
0
0
-3
0
0
0
0
-13
0
0
0
0
-2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
1
0
0
0
0
0
0
0
1
1
0
0
0
1
0
1
0
0
0
0
0
0
0
1
6
2
0
2
4
0
4
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
740
53
261
425
129,595
6,156
3,668
65,293
54,478
130,335
573
21
266
286
129,183
6,655
4,146
63,028
55,356
129,756
316
37
0
279
129,176
6,737
3,784
62,613
56,042
129,492
306
36
0
270
127,392
6,864
4,164
59,571
56,793
127,698
251
76
27
148
127,215
7,089
6,605
54,743
58,778
127,465
0
0
0
0
-6,916
-14
-108
-4,289
-2,505
-6,916
-2
0
0
-2
-7,015
-10
-126
-4,366
-2,513
-7,017
-10
0
0
-10
-7,090
-6
-149
-4,379
-2,556
-7,100
-9
0
0
-9
-7,093
-6
-187
-4,551
-2,348
-7,102
-12
0
0
-12
-6,953
-5
-183
-4,464
-2,301
-6,966
0
0
0
0
-716
-15
-11
-408
-282
-716
-8
0
0
-8
-733
-12
-10
-425
-286
-741
-6
0
0
-6
-730
-14
-19
-417
-280
-737
-2
0
0
-2
-649
-11
-17
-365
-257
-651
-2
-1
0
-1
-692
-11
-27
-382
-273
-694
739
563
300
294
236
53
261
425
121,964
6,127
3,549
56,977
55,311
122,703
21
266
277
121,435
6,633
4,010
56,915
53,878
121,999
37
0
263
121,356
6,717
3,616
56,496
54,527
121,656
36
0
258
119,650
6,848
3,960
54,655
54,188
119,945
74
27
135
119,569
7,073
6,395
49,896
56,205
119,805
-6,916
0
0
0
0
-6,916
-15
-108
-4,289
-2,504
-715
0
0
0
0
-715
-14
-11
-408
-282
-7,631
-7,016
-2
0
0
-2
-7,014
-10
-126
-4,366
-2,512
-741
-6
0
0
-6
-735
-12
-10
-426
-287
-7,757
-7,100
-10
0
0
-10
-7,090
-6
-150
-4,379
-2,556
-737
-2
0
0
-2
-735
-14
-19
-422
-280
-7,837
-7,102
-9
0
0
-9
-7,092
-6
-183
-4,594
-2,310
-651
-2
0
0
-2
-649
-11
-16
-363
-258
-7,753
-6,966
-12
0
0
-12
-6,953
-5
-183
-4,464
-2,301
-694
-2
-1
0
-1
-692
-11
-27
-382
-273
-7,660
-644
0
0
0
0
-644
-11
-40
-383
-210
-112
0
0
0
0
-112
-4
-7
-48
-53
-756
-1,317
0
0
0
0
-1,317
-8
-108
-768
-434
-214
-4
0
0
-4
-210
-2
-6
-144
-58
-1,532
-1,954
-7
0
0
-7
-1,947
-5
-131
-1,181
-630
-302
0
0
0
0
-301
-4
-19
-227
-51
-2,256
-2,975
-7
0
0
-7
-2,968
-7
-88
-2,390
-483
-326
0
0
0
0
-326
-2
-5
-266
-52
-3,301
-583
-3
0
0
-3
-580
-3
-22
-322
-232
-243
-2
-1
-1
0
-241
-2
-8
-107
-124
-827
254
0
0
0
398
1
0
0
647
0
0
0
1,153
0
0
0
378
0
0
0
0
254
0
0
202
52
0
0
0
0
0
0
0
0
0
0
254
1
397
0
1
320
76
0
0
0
0
0
0
0
0
0
0
398
0
647
0
9
508
130
0
0
0
0
0
0
0
0
0
0
647
0
1,153
1
13
879
261
0
0
0
0
0
0
0
0
0
0
1,153
0
378
1
34
215
128
2
2
0
1
1
0
0
0
0
0
380
301
3
0
0
3
298
0
5
227
67
86
2
0
0
2
84
0
0
84
0
387
633
0
0
0
0
633
2
6
493
133
158
0
0
0
0
158
0
0
158
0
791
876
0
0
0
0
876
3
-3
664
212
250
0
0
0
0
250
0
0
250
0
1,126
1,355
0
0
0
0
1,355
4
3
1,076
271
356
0
0
0
0
356
3
9
278
66
1,711
285
0
0
0
0
285
3
15
119
148
213
0
0
0
0
213
1
2
93
118
498
49
0
0
0
0
49
0
0
32
17
0
0
0
0
0
0
0
0
0
0
123
0
0
0
0
123
0
0
91
32
0
0
0
0
0
0
0
0
0
0
192
0
0
0
0
192
0
0
140
51
0
0
0
0
0
0
0
0
0
0
270
0
0
0
0
270
0
1
215
54
0
0
0
0
0
0
0
0
0
0
55
0
0
0
0
55
0
1
38
16
0
0
0
0
0
0
0
0
0
0
49
123
192
270
55
6
0
0
0
0
6
0
-46
162
-109
6
0
0
0
0
6
0
0
6
0
12
26
0
0
0
0
26
0
0
26
0
10
0
0
0
0
10
0
0
10
0
35
18
0
0
0
0
18
0
0
18
0
10
0
0
0
0
10
0
4
6
0
28
-26
0
0
0
0
-26
0
-85
154
-94
14
0
0
0
0
14
-3
-16
75
-43
-12
2
0
0
0
0
2
0
-28
81
-51
-16
0
0
0
0
-17
2
-4
-5
-9
-14
-17
0
0
0
0
-17
0
0
-15
-3
0
0
0
0
0
0
0
0
0
0
-17
-28
0
0
0
0
-28
0
0
-23
-5
0
0
0
0
0
0
0
0
0
0
-28
-53
0
0
0
0
-53
0
-4
-31
-18
0
0
0
0
0
0
0
0
0
0
-53
-105
0
0
0
0
-105
0
-19
-65
-21
0
0
0
0
0
0
0
0
0
0
-105
-42
0
0
0
0
42
0
-2
-25
-15
0
0
0
0
0
0
0
0
0
0
-42
12
1
0
0
1
11
0
0
8
3
0
0
0
71
1
0
1
0
71
0
0
65
5
0
0
0
143
0
0
0
0
143
0
1
121
21
0
0
0
252
0
0
0
0
252
0
2
205
44
0
0
0
13
0
0
0
0
13
0
0
9
4
0
0
0
0
0
0
0
0
0
0
12
0
0
0
0
0
0
0
71
0
0
0
0
0
0
0
143
0
0
0
0
0
0
0
252
0
0
0
0
0
0
0
13
16,361
1,128
353
1,180
19,028
0
0
-3
0
0
0
-3
0
0
16,364
1,128
353
1,180
19,025
15,794
1,287
301
1,194
18,575
0
0
-3
0
0
0
-3
0
0
15,794
1,287
300
1,191
18,572
15,568
1,682
140
803
18,193
0
0
-3
0
0
0
-3
0
0
15,566
1,682
140
803
18,191
15,195
1,529
229
828
17,781
0
0
-2
0
0
0
-2
0
0
15,194
1,529
229
828
17,779
14,903
1,263
411
616
17,193
0
0
0
-1
0
-1
-2
0
0
14,902
1,262
411
616
17,191
33,814
30,693
0
3,051
0
0
70
5,328
4,866
0
443
0
0
20
39,142
32,985
29,622
336
2,799
0
13
215
5,423
4,521
1
877
0
25
0
38,408
1,870
1,866
0
2
0
0
2
74
73
0
1
0
2,094
2,025
57
0
0
0
12
118
115
0
4
0
2,401
2,388
0
9
0
0
4
102
99
0
2
0
1,782
1,777
0
2
1
0
2
67
66
0
2
0
1,716
1,714
0
0
0
0
2
72
69
0
3
0
0
0
0
0
0
0
0
1
0
0
1
1,944
0
0
2,212
740
726
0
12
0
0
2
98
29
0
69
0
0
0
0
577
561
0
14
1
0
1
42
42
0
0
0
0
0
0
568
551
0
16
0
0
1
47
37
0
9
0
0
1
0
605
594
0
10
0
0
1
40
32
0
7
0
0
1
644
664
652
4
7
0
1
0
18
7
0
10
0
0
0
681
406
479
3,460
4,345
362
485
3,711
4,558
393
466
3,236
4,096
296
462
1,713
2,471
328
450
1,630
2,409
332
150
182
36
368
440
178
262
49
489
400
177
223
49
448
335
201
134
52
388
645
267
378
57
702
280
280
0
0
1,681
1,278
0
0
330
0
73
1,961
272
272
0
0
1,619
1,225
0
71
323
0
0
1,891
268
268
0
0
1,611
1,219
0
71
320
0
0
1,878
275
275
0
0
1,604
1,206
0
71
327
0
0
1,879
285
285
0
0
1,541
1,160
0
73
308
0
0
1,826
6,237
12,490
2,632
21,359
6,568
12,555
2,881
22,004
8,895
11,706
2,563
23,163
4,264
10,311
2,724
17,299
3,409
16,920
4,092
24,421
68,180
26,142
0
12
67,169
25,159
0
259
66,423
25,159
0
227
65,090
21,192
0
194
61,267
18,099
0
240
2,606
23,524
42,037
3,234
1,595
15,380
21,828
52,904
51,456
29,427
0
432
820
28,175
22,029
1,289
853
7,966
11,921
1,448
50
58
134
1,206
1,382
1,311
0
71
0
122,465
5,884
2,951
26,976
86,654
1,423
23,477
42,010
3,428
2,252
13,024
23,306
53,410
49,637
27,712
0
177
486
27,049
21,925
1,598
1,872
7,730
10,726
3,773
58
41
130
3,543
1,363
1,233
0
130
0
121,943
6,317
4,601
22,925
88,100
1,558
22,993
41,646
2,935
2,305
11,943
24,463
53,560
49,304
27,958
0
184
483
27,291
21,346
2,056
1,971
8,585
8,733
4,257
109
88
474
3,586
1,528
1,366
0
162
0
121,512
6,466
4,776
23,204
87,065
1,420
19,578
43,897
3,158
2,464
14,427
23,849
55,990
51,856
33,283
0
861
1,266
31,155
18,574
1,860
1,247
5,725
9,741
4,134
56
105
493
3,480
876
706
0
169
0
121,955
5,780
4,871
23,501
87,803
1,513
16,347
43,168
3,008
4,635
12,856
22,668
57,121
53,353
33,558
0
897
1,054
31,606
19,795
1,401
2,019
6,986
9,389
3,768
0
4
348
3,415
608
598
0
11
0
118,996
5,007
7,796
22,767
83,426
4,405
3,198
1,191
17
28,104
15,110
128
2,432
8,148
2,091
196
32,509
4,585
3,009
1,197
380
27,176
14,914
543
1,909
7,724
2,086
0
31,762
4,826
3,253
1,201
372
25,600
13,700
814
2,015
6,976
2,095
0
30,425
4,884
3,304
1,218
363
26,361
14,283
811
1,829
7,055
2,116
267
31,245
5,038
3,514
1,161
364
24,178
12,533
435
1,521
7,296
2,119
274
29,217
1,094
140
212
104
108
49
0
49
1,494
1,083
148
221
120
101
15
0
15
1,466
1,076
158
205
104
101
36
0
36
1,474
1,032
172
218
119
99
25
0
25
1,448
1,031
183
236
129
107
41
0
41
1,491
446
3,822
4,268
371
4,580
4,951
343
4,270
4,613
304
2,350
2,654
307
2,944
3,251
1,981
15
1,966
233
14,601
68
16,883
4,124
13
4,111
213
14,374
85
18,797
348
12
336
0
0
0
0
15
362
659
18
641
0
0
0
0
17
676
10,205
6,231
3,975
240
5,632
1,875
17,952
9,403
6,386
3,017
246
6,105
2,123
17,878
6,127
6,075
52
2,339
460
1,879
0
629
9,096
6,383
6,323
60
2,275
449
1,826
0
664
9,322
0
96
96
0
56
248
0
401
0
83
83
0
52
274
4
413
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,283
6,342
5,941
529
20,481
1,944
35,237
13,610
6,482
7,128
512
20,753
2,212
37,087
6,475
6,087
388
2,339
460
1,879
0
644
9,458
7,042
6,341
702
2,275
449
1,826
0
681
9,999
170
170
0
33
221
0
424
134
134
0
34
183
0
352
115
115
0
36
188
0
340
96
96
0
56
248
0
400
83
83
0
52
274
4
412
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33
31
2
0
1
0
34
-4
-5
1
-1
4
0
-1
-23
-24
1
-1
1
0
-23
-59
-61
2
-2
-2
0
-63
-14
-14
0
-3
1
0
-16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
2
0
0
0
0
1
0
1
0
0
0
0
1
0
1
0
0
0
0
0
0
0
0
0
0
0
3
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
78
0
91
11
0
11
3
1
0
14
11
0
11
5
2
0
18
0
0
0
0
4
0
4
0
0
0
0
4
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-11
0
-11
-7
-41
0
-59
-21
0
-21
0
-42
0
-63
-21
0
-21
0
-25
0
-46
-12
-3
-9
-2
-39
0
-52
0
0
0
-1
12
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
0
18
0
0
0
0
19
0
19
0
0
0
0
19
0
19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
7
0
11
0
0
0
10
28
0
38
0
0
0
10
7
0
17
21
21
0
37
68
0
126
0
0
0
0
5
4
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-15
0
-15
0
0
0
0
-15
0
-15
0
0
0
0
-6
0
-6
-1
0
-1
0
0
0
-1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,300
17,779
8,377
119,945
10,373
17,191
9,962
119,805
171,246
172,918
0
0
0
0
0
0
0
0
0
0
0
0
17,299
121,955
31,245
286
24,421
118,996
29,217
285
0
0
0
0
0
0
0
0
0
0
n/a
n/a
0
n/a
n/a
0
0
0
0
0
0
0
0
0
0
0
0
9,300
18,919
8,209
118,177
10,373
18,568
9,989
120,124
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
170,563
16,987
120,181
33,109
286
171,983
24,229
118,063
29,406
285
0
0
0
0
0
0
0
0
0
0
-223
466
0
-105
138
0
0
0
0
0
0
0
0
18
7
5
30
42
13
2
57
33
12
2
47
0
0
0
0
0
0
0
0
0
0
0
-16
-9
-10
-36
0
-31
-17
-5
-53
0
-28
-16
-5
-49
16,024
8,609
7,415
32,777
11,048
7,732
4,196
2,743
2,553
931
1,496
1,118
960
48,801
15,842
8,492
7,350
30,537
10,621
7,313
4,207
2,750
2,600
931
0
1,124
991
46,379
15,680
8,401
7,279
30,155
10,409
7,083
4,215
2,822
2,550
930
0
1,161
985
45,835
15,659
8,388
7,271
30,011
10,432
7,020
4,206
2,778
2,584
922
0
1,100
969
45,670
15,791
8,393
7,398
30,195
10,425
7,082
4,216
2,799
2,634
964
0
1,144
931
45,986
0
0
0
0
0
0
0
0
0
0
0
0
7,247
-85
4,802
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,809
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,927
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,750
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,199
0
0
0
0
0
0
0
0
375
12,184
0
0
0
0
0
0
0
0
375
12,302
0
0
0
0
0
0
0
0
375
11,125
0
0
0
0
0
0
0
0
361
11,560
0
0
0
0
0
0
0
0
0
4,218
299
16,701
8,405
11.2%
11.6%
15.9%
0
0
0
0
0
0
0
0
0
4,186
278
16,766
8,072
11.8%
12.2%
16.6%
0
0
0
0
0
0
0
0
0
4,286
243
15,654
7,920
10.9%
11.2%
15.8%
0
0
0
0
0
0
0
0
0
4,206
228
15,994
7,832
11.4%
11.8%
16.3%
-650
2,555
571
-9
-54
-15
-145
-576
-1,156
-1,240
-202
-316
2,371
-1,756
11,342
0
0
0
0
287
0
0
-2,043
1,756
0
11,342
0
3,401
-7
740
0
390
134
-126
0
0
4,531
0
15,874
8,175
11.1%
11.1%
15.5%
7,247
-85
4,802
-650
2,555
0
-9
-54
-15
-145
-144
-1,156
-1,240
-202
-316
0
0
10,588
0
0
0
0
0
0
0
0
0
0
10,588
0
3,329
-7
454
0
390
134
0
0
0
4,300
0
14,888
8,175
10.4%
10.4%
14.6%
105,066
90,072
21,675
68,397
0
3,745
11,249
0
0
100,899
87,318
20,245
67,073
0
3,473
10,108
0
0
98,996
86,634
20,159
66,475
0
3,036
9,326
0
0
97,901
84,857
19,590
65,267
0
2,852
10,192
0
0
102,191
86,334
17,982
68,351
0
3,339
10,978
1,541
0
8,405
7,206
1,734
5,472
0
300
900
0
0
8,072
6,985
1,620
5,366
0
278
809
0
0
7,920
6,931
1,613
5,318
0
243
746
0
0
7,832
6,789
1,567
5,221
0
228
815
0
0
8,175
6,907
1,439
5,468
0
267
878
123
0
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
SME
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
ALM & LCC
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
Commercial Real Estate
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
Other Corporate
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Q1 13
Q2 13
Q3 13
Q4 13
Q1 14
1,196.7
447.4
26.8
30.7
2.8
43.7
-989.9
22.0
-371.8
-98.2
-71.6
310.1
-66.4
243.7
0.0
243.7
67.0
176.6
1,143.3
446.8
21.2
72.8
9.4
41.5
-970.3
-4.3
-412.6
-279.4
-113.1
68.4
91.4
159.8
0.0
159.8
34.2
125.5
1,175.9
449.5
20.2
80.7
7.5
46.6
-964.2
6.7
-460.7
-142.5
-62.4
219.6
-56.0
163.6
0.0
163.6
35.2
128.4
1,169.2
462.8
21.6
34.6
2.1
41.6
-971.7
38.1
-529.4
-488.5
-64.0
-219.6
-147.5
-367.1
0.0
-367.1
3.2
-370.3
1,123.9
452.1
14.6
50.4
3.1
46.5
-963.3
-3.7
-364.2
-119.8
-99.8
239.5
-99.7
139.8
0.0
139.8
36.5
103.3
1,748.0
-989.9
758.1
1,734.9
-970.3
764.6
1,780.4
-964.2
816.2
1,731.8
-971.7
760.1
1,690.6
-963.3
727.3
90,072.7
16,512.0
87,317.2
16,526.5
86,632.6
15,814.5
84,858.0
15,164.2
87,874.3
14,977.2
56.6%
6.0%
55.9%
3.9%
54.2%
4.1%
56.1%
-9.6%
57.0%
3.8%
213,211.1
196,772.8
210,430.7
194,192.5
208,083.9
192,790.1
200,117.8
185,332.8
203,902.8
188,833.7
555.5
259.1
1.2
13.1
1.9
4.0
-464.8
0.0
-131.5
-12.0
-12.7
226.4
-50.5
175.9
0.0
175.9
6.6
169.3
554.7
264.3
-0.8
15.7
5.1
3.5
-468.8
-0.2
-111.2
-40.8
-24.0
221.4
-48.6
172.9
0.0
172.9
5.3
167.5
559.2
262.0
0.5
17.2
3.3
3.9
-460.3
0.2
-105.3
-17.9
-14.9
262.7
-55.8
206.9
0.0
206.9
7.2
199.8
547.4
268.1
1.2
16.2
1.0
3.8
-445.3
0.1
-118.0
-22.4
-16.1
252.1
-45.6
206.5
0.0
206.5
4.0
202.4
537.7
264.8
0.5
13.2
2.2
6.0
-433.6
0.0
-118.7
-19.4
-16.2
252.7
-52.7
199.9
0.0
199.9
7.2
192.7
834.7
-464.8
369.9
842.4
-468.8
373.6
846.1
-460.3
385.8
837.8
-445.3
392.5
824.3
-433.6
390.7
18,633.3
2,092.8
18,549.3
2,116.8
18,452.2
1,917.7
17,764.7
2,045.1
17,738.3
2,072.9
55.7%
34.1%
55.6%
32.8%
54.4%
42.8%
53.2%
40.1%
52.6%
39.1%
53,174.9
70,706.4
53,192.7
70,564.1
53,609.7
70,488.6
52,882.0
69,244.6
50,735.5
67,664.7
164.4
52.6
2.3
8.3
0.0
0.5
-73.7
4.5
-96.1
-6.3
-2.2
56.5
-9.9
46.6
0.0
46.6
-1.5
48.1
170.7
59.1
-0.3
6.5
0.0
1.1
-72.1
1.3
-138.6
-13.8
-7.3
13.8
-12.1
1.8
0.0
1.8
3.2
-1.4
170.7
58.3
0.0
7.4
0.0
1.0
-73.0
0.0
-99.7
-5.1
-3.1
59.6
-10.1
49.4
0.0
49.4
0.6
48.9
165.2
61.2
0.8
6.9
0.0
1.3
-69.2
0.0
-120.6
-14.7
-4.1
30.8
-16.0
14.8
0.0
14.8
0.5
14.3
144.4
47.3
1.8
5.7
0.0
7.6
-68.5
3.2
-59.3
-2.0
-2.6
80.1
-17.6
62.5
0.0
62.5
0.8
61.8
228.1
-73.7
154.4
237.1
-72.1
165.0
237.3
-73.0
164.4
235.4
-69.2
166.2
206.7
-68.5
138.2
18,558.6
1,733.0
18,153.3
1,694.6
17,863.4
1,586.4
17,722.6
1,562.6
14,657.3
1,343.7
32.3%
10.9%
30.4%
0.4%
30.7%
12.4%
29.4%
3.7%
33.1%
18.9%
24,914.2
14,080.6
25,119.9
13,862.6
24,891.1
13,766.4
24,192.4
14,266.9
22,683.5
12,458.9
63.8
-24.7
4.2
-53.6
0.0
10.3
-27.4
6.5
2.3
-22.9
-16.2
-41.6
7.5
-34.1
0.0
-34.1
-1.5
-32.6
38.8
-24.0
7.6
-16.8
2.4
10.0
-24.5
-1.0
4.0
-38.2
-40.7
-41.6
129.7
88.2
0.0
88.2
0.2
88.0
70.2
-25.2
3.2
13.4
0.5
9.1
-20.5
1.4
-12.3
-31.3
-3.9
8.6
-7.4
1.2
0.0
1.2
-1.6
2.9
47.7
-28.6
2.6
-35.3
1.6
9.4
-48.2
30.4
1.0
-30.0
-3.6
-49.4
6.9
-42.4
0.0
-42.4
-5.0
-37.5
40.5
-19.0
2.1
-3.8
0.5
9.3
-31.3
0.7
2.1
-60.9
-51.0
-59.9
-2.3
-62.1
0.0
-62.1
0.7
-62.8
0.0
-27.4
-27.5
18.0
-24.5
-6.4
71.3
-20.5
50.9
-2.6
-48.2
-50.8
29.5
-31.3
-1.8
3,615.3
2,325.9
3,546.8
1,888.6
2,925.2
2,183.4
1,934.3
1,636.7
4,864.3
1,747.4
>100%
-5.9%
>100%
18.7%
28.7%
0.2%
>100%
-10.3%
>100%
-14.4%
58,872.2
65,122.1
56,351.3
62,665.7
53,793.8
58,936.2
52,750.8
58,546.7
52,341.4
56,537.7
197.7
101.7
12.5
5.3
0.1
6.3
-227.5
8.4
-13.2
-13.6
-2.2
77.8
-15.7
62.1
0.0
62.1
46.2
15.9
196.8
93.6
9.1
6.2
0.0
6.2
-232.3
-4.8
-49.9
-0.5
-2.3
24.5
-7.4
17.1
0.0
17.1
16.7
0.4
213.2
94.0
10.0
2.9
0.0
7.7
-228.7
7.2
-57.6
-8.4
-2.4
40.5
-14.7
25.8
0.0
25.8
22.7
3.1
207.0
107.2
11.9
7.5
-0.1
7.6
-238.1
13.4
-108.6
-5.5
-2.0
2.3
-16.2
-13.9
0.0
-13.9
-16.9
3.0
214.3
102.9
8.8
-0.6
0.0
10.7
-231.1
-5.0
-48.1
-14.0
-3.4
38.0
-16.8
21.2
0.0
21.2
19.6
1.6
323.6
-227.5
96.1
311.9
-232.3
79.7
327.9
-228.7
99.2
341.1
-238.1
103.0
336.1
-231.1
105.0
22,544.4
2,198.2
22,501.0
2,071.8
22,324.1
2,030.8
22,464.0
2,014.1
22,440.9
2,007.2
70.3%
11.5%
74.5%
3.3%
69.7%
5.0%
69.8%
-2.7%
68.8%
4.3%
56,115.4
52,285.3
56,163.4
52,421.1
55,930.5
52,155.6
56,204.6
52,457.8
56,074.4
52,105.8
42.8
22.1
0.0
2.0
0.0
0.0
-15.5
0.0
-32.5
-7.2
-0.4
11.7
1.8
13.5
0.0
13.5
-1.1
14.6
48.6
17.3
0.0
3.5
0.0
0.0
-16.4
0.0
-71.1
-4.4
-1.1
-22.5
0.2
-22.3
0.0
-22.3
2.2
-24.5
46.9
15.1
0.0
1.3
0.0
0.0
-17.3
-3.1
-55.1
-5.7
-0.5
-18.0
5.9
-12.1
0.0
-12.1
0.8
-12.9
47.0
31.5
0.0
1.6
0.0
0.0
-18.5
-3.1
-70.6
-10.9
-0.7
-23.1
1.3
-21.8
0.0
-21.8
0.6
-22.3
53.9
22.4
0.0
2.3
0.0
0.0
-19.4
0.0
-88.1
-2.2
-0.9
-31.2
4.0
-27.2
0.0
-27.2
-1.9
-25.2
66.9
-15.5
51.4
69.4
-16.4
53.0
63.3
-17.3
46.0
80.0
-18.5
61.5
78.5
-19.4
59.1
8,193.4
763.8
7,917.8
763.7
8,109.4
767.0
7,187.5
769.2
8,929.6
819.8
23.2%
7.2%
23.6%
-11.7%
27.3%
-6.3%
23.1%
-11.2%
24.7%
-13.5%
8,002.8
4,983.7
7,935.5
4,961.6
7,714.7
5,114.7
7,493.7
3,807.3
8,974.2
5,399.5
47.0
1.5
0.1
2.9
0.5
22.2
-34.4
0.1
-102.9
-9.8
-0.1
-72.8
13.1
-59.7
0.0
-59.7
3.0
-62.7
40.6
1.7
0.1
3.3
0.1
21.0
-32.5
-0.1
-61.1
-22.0
-0.2
-48.9
7.5
-41.4
0.0
-41.4
-4.6
-36.8
39.7
5.9
2.0
-1.2
-0.6
20.6
-31.2
0.0
-105.3
-13.2
-0.1
-83.3
9.0
-74.3
0.0
-74.3
-2.6
-71.6
42.7
5.2
0.1
0.9
-0.2
20.5
-35.9
0.4
-111.2
-5.6
-0.1
-83.1
-5.5
-88.6
0.0
-88.6
-2.7
-85.9
36.5
5.1
0.0
-3.5
0.0
7.9
-23.6
0.3
-60.3
-12.6
-0.1
-50.2
-2.6
-52.9
0.0
-52.9
0.4
-53.3
74.2
-34.4
39.9
66.8
-32.5
34.3
66.5
-31.2
35.3
69.2
-35.9
33.3
46.0
-23.6
22.3
11,053.6
933.4
10,629.3
976.6
10,974.1
918.1
9,495.2
877.7
9,640.5
833.8
46.3%
-25.9%
48.6%
-17.0%
47.0%
-32.1%
51.9%
-40.1%
51.4%
-25.7%
12,124.9
5,968.8
11,665.2
5,659.4
11,495.3
5,685.7
10,908.4
5,206.9
10,309.6
4,819.6
15.5
6.9
0.0
3.0
0.0
0.0
-11.9
1.4
4.4
0.1
0.0
19.4
-4.2
15.2
17.8
6.5
0.0
5.1
0.0
0.0
-11.9
0.0
-7.8
0.1
0.0
9.7
-2.4
7.3
16.7
5.7
0.0
2.4
0.0
0.0
-12.5
0.0
-6.4
0.1
0.0
6.0
-1.4
4.6
18.9
8.5
0.0
2.6
0.0
0.0
-14.6
6.9
3.7
0.1
0.0
26.1
-5.3
20.8
18.7
5.1
0.0
-0.2
0.0
0.0
-12.2
2.2
4.3
0.2
0.0
18.2
-4.0
14.2
0.0
15.2
0.0
15.2
0.0
7.3
0.0
7.3
0.0
4.6
0.0
4.6
0.0
20.8
0.1
20.8
0.0
14.2
0.0
14.2
25.4
-11.9
13.6
29.4
-11.9
17.4
24.9
-12.5
12.3
30.1
-14.6
15.4
23.6
-12.2
11.4
3,382.5
323.1
3,242.9
356.4
3,210.1
307.8
3,335.1
342.3
2,470.9
223.7
46.7%
19.1%
40.6%
8.2%
50.4%
5.9%
48.7%
24.1%
51.6%
25.8%
4,122.4
58.6
3,919.6
98.8
3,770.7
45.0
3,697.8
58.4
3,455.1
90.3
45.6
25.7
0.1
46.3
0.0
0.0
-45.5
0.0
0.0
-0.7
-0.9
71.5
-17.4
54.1
0.0
54.1
2.8
51.3
52.4
23.8
0.3
33.2
0.0
0.0
-47.4
0.1
12.0
4.8
-0.7
79.0
-13.0
66.0
0.0
66.0
-0.1
66.1
59.2
25.3
0.1
27.1
0.0
0.0
-42.9
-0.1
-0.5
-5.4
-0.5
62.9
-14.8
48.1
0.0
48.1
-0.1
48.2
60.0
30.1
0.0
10.1
0.0
0.0
-52.2
0.0
0.8
-1.8
-0.5
47.0
-6.6
40.3
0.0
40.3
-0.1
40.4
54.0
25.3
0.1
30.5
0.0
0.0
-44.6
0.0
0.0
-0.2
-0.6
65.2
-13.3
51.9
0.0
51.9
0.5
51.4
117.7
-45.5
72.2
109.6
-47.4
62.2
111.8
-42.9
68.9
100.3
-52.2
48.0
109.9
-44.6
65.4
2,073.7
494.2
1,953.0
481.4
1,709.6
423.0
1,781.7
442.7
3,061.1
409.5
38.7%
44.4%
43.3%
55.0%
38.4%
45.1%
52.1%
36.2%
40.5%
51.4%
28,301.8
19,118.1
28,812.1
20,197.6
28,343.6
20,875.3
24,589.5
16,117.3
30,881.6
24,251.6
57.2
34.2
6.1
1.9
0.4
9.2
-174.6
1.2
-4.0
29.4
32.7
37.8
5.4
7.6
1.8
10.1
-154.5
0.3
12.8
-121.2
16.0
38.0
4.3
-0.6
4.3
12.6
-171.9
1.1
-17.2
-6.0
30.2
27.5
4.9
12.0
-0.2
8.4
-168.1
-10.1
-7.0
-319.8
25.3
16.7
2.2
-0.7
0.5
9.8
-189.6
-5.2
3.5
64.1
-37.0
-38.9
8.9
-30.0
0.0
-30.0
12.5
-42.5
-36.8
-167.2
37.4
-129.8
0.0
-129.8
11.4
-141.1
-37.0
-119.3
33.2
-86.1
0.0
-86.1
8.4
-94.5
-36.8
-422.3
-60.4
-482.7
0.0
-482.7
22.8
-505.5
-25.0
-73.3
5.6
-67.7
0.0
-67.7
9.3
-77.0
109.2
-174.6
-65.5
95.4
-154.5
-59.0
74.6
-171.9
-97.2
82.6
-168.1
-85.5
53.8
-189.6
-135.8
2,018.1
5,647.6
823.8
6,176.6
1,064.4
5,680.3
3,172.9
5,473.8
4,071.4
5,519.0
>100%
>100%
>100%
>100%
>100%
-2.2%
-8.4%
-6.0%
-35.0%
-5.0%
16,627.0
13,494.0
16,511.3
13,001.9
15,168.0
12,356.2
13,047.5
11,265.0
9,185.0
6,243.1
7.1
-31.7
0.2
1.4
0.0
-8.8
85.4
-0.1
1.7
-55.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-9.8
-33.2
-0.2
8.5
0.0
-10.4
90.1
0.1
-1.8
-43.2
0.0
0.1
0.0
0.0
0.0
0.0
0.0
0.0
-16.0
-29.7
-0.1
10.8
0.0
-8.3
94.0
0.0
-1.1
-49.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3.2
-47.8
0.1
12.0
0.0
-9.5
118.5
0.1
1.2
-77.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-1.4
-18.4
-0.9
7.6
0.0
-4.8
90.6
0.0
0.2
-72.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-31.8
85.4
53.6
-45.1
90.1
45.0
-43.3
94.0
50.7
-41.9
118.5
76.5
-17.9
90.6
72.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
>100%
>100%
>100%
>100%
>100%
0.0%
-49,044.4
-49,044.8
-49,240.3
-49,240.3
-46,633.5
-46,633.5
-45,649.0
-45,638.0
-40,737.4
-40,737.4
Geographic segmentation
in EUR million
Total group
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
Austria
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
EBOe & Subsidiaries
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
Savings Banks
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
Czech Republic
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Post-tax result from discontinued operations
Net result for the period
Net result attributable to non-controlling interests
Net result attributable to owners of the parent
Operating income
Operating expenses
Operating result
Risk-weighted assets (credit risk, eop)
Average allocated capital
Cost/income ratio
Return on allocated capital
Total assets (eop)
Total liabilities excluding equity (eop)
Romania
Net interest income
Net fee and commission income
Dividend income
Net trading and fair value result
Net result from equity method investments
Rental income from investment properties & other operating leases
General administrative expenses
Gains/losses from financial assets and liabilities not measured at fair value through profit or loss, net
Net impairment loss on financial assets not measured at fair value through profit or loss
Other operating result
Levies on banking activities
Pre-tax result from continuing operations
Taxes on income
Post-tax result from continuing operations
Q1 13
Q2 13
Q3 13
Q4 13
Q1 14
1,196.7
447.4
26.8
30.7
2.8
43.7
-989.9
22.0
-371.8
-98.2
-71.6
310.1
-66.4
243.7
0.0
243.7
67.0
176.6
1,143.3
446.8
21.2
72.8
9.4
41.5
-970.3
-4.3
-412.6
-279.4
-113.1
68.4
91.4
159.8
0.0
159.8
34.2
125.5
1,175.9
449.5
20.2
80.7
7.5
46.6
-964.2
6.7
-460.7
-142.5
-62.4
219.6
-56.0
163.6
0.0
163.6
35.2
128.4
1,169.2
462.8
21.6
34.6
2.1
41.6
-971.7
38.1
-529.4
-488.5
-64.0
-219.6
-147.5
-367.1
0.0
-367.1
3.2
-370.3
1,123.9
452.1
14.6
50.4
3.1
46.5
-963.3
-3.7
-364.2
-119.8
-99.8
239.5
-99.7
139.8
0.0
139.8
36.5
103.3
1,748.0
-989.9
758.1
1,734.9
-970.3
764.6
1,780.4
-964.2
816.2
1,731.8
-971.7
760.1
1,690.6
-963.3
727.3
90,072.7
16,512.0
87,317.2
16,526.5
86,632.6
15,814.5
84,858.0
15,164.2
87,874.3
14,977.2
56.6%
6.0%
55.9%
3.9%
54.2%
4.1%
56.1%
-9.6%
57.0%
3.8%
213,211.1
196,772.8
210,430.7
194,192.5
208,083.9
192,790.1
200,117.8
185,332.8
203,902.8
188,833.7
435.0
231.5
20.3
33.2
0.6
33.2
-469.5
10.4
-113.3
-25.8
-4.6
155.6
-36.6
119.0
0.0
119.0
51.1
67.9
432.1
219.9
11.7
26.5
4.1
31.7
-476.3
-4.7
-160.7
-22.0
-4.9
62.2
-17.0
45.2
0.0
45.2
15.2
30.1
459.4
212.3
15.3
7.4
1.0
32.7
-457.0
7.4
-195.0
-23.4
-4.9
60.1
-29.9
30.2
0.0
30.2
22.7
7.5
460.2
245.2
16.5
1.2
-1.2
32.9
-495.7
21.1
-277.9
-28.5
-4.6
-26.2
-36.4
-62.6
0.0
-62.6
-18.9
-43.7
458.2
236.8
12.6
0.8
0.0
23.2
-454.8
-3.3
-120.2
-33.0
-5.4
120.5
-45.9
74.6
0.0
74.6
23.5
51.1
753.8
-469.5
284.3
725.9
-476.3
249.6
728.1
-457.0
271.1
754.8
-495.7
259.1
731.7
-454.8
276.9
51,720.1
5,114.3
50,716.6
5,048.7
50,957.8
4,756.1
48,716.9
4,663.0
49,769.6
4,486.3
62.3%
9.4%
65.6%
3.6%
62.8%
2.5%
65.7%
-5.3%
62.2%
6.7%
138,847.0
115,105.1
139,467.6
116,345.9
137,866.1
116,612.4
133,169.6
110,895.2
139,294.5
117,929.8
134.7
85.8
7.6
7.1
0.0
4.8
-153.3
0.5
4.0
-4.0
-2.4
87.3
-20.8
66.5
0.0
66.5
1.5
64.9
135.2
83.5
2.4
0.5
4.0
4.5
-154.5
0.2
-43.1
-2.4
-2.4
30.3
-6.8
23.5
0.0
23.5
1.8
21.7
144.3
79.1
3.2
2.6
1.6
4.4
-145.6
0.0
-6.4
-6.2
-2.4
77.0
-18.6
58.3
0.0
58.3
1.5
56.8
145.4
83.8
3.8
1.0
-0.9
4.7
-153.6
0.4
-32.0
-22.9
-2.4
29.8
-12.8
17.0
0.0
17.0
0.0
17.0
145.4
90.6
3.6
1.2
0.0
4.7
-145.5
-0.9
-21.3
-8.1
-2.0
69.6
-15.6
54.0
0.0
54.0
1.5
52.5
240.1
-153.3
86.8
230.0
-154.5
75.6
235.2
-145.6
89.6
237.9
-153.6
84.3
245.4
-145.5
100.0
11,566.9
1,143.6
11,576.5
1,150.8
11,573.5
1,093.6
11,342.4
1,068.4
11,679.4
1,077.9
63.9%
23.6%
67.1%
8.2%
61.9%
21.2%
64.6%
6.3%
59.3%
20.3%
42,723.4
40,733.4
42,680.6
40,726.9
42,343.7
40,306.5
42,161.8
40,034.4
42,215.4
39,985.5
197.7
101.7
12.5
5.3
0.1
6.3
-227.5
8.4
-13.2
-13.6
-2.2
77.8
-15.7
62.1
0.0
62.1
46.2
15.9
196.8
93.6
9.1
6.2
0.0
6.2
-232.3
-4.8
-49.9
-0.5
-2.3
24.5
-7.4
17.1
0.0
17.1
16.7
0.4
213.2
94.0
10.0
2.9
0.0
7.7
-228.7
7.2
-57.6
-8.4
-2.4
40.5
-14.7
25.8
0.0
25.8
22.7
3.1
207.0
107.2
11.9
7.5
-0.1
7.6
-238.1
13.4
-108.6
-5.5
-2.0
2.3
-16.2
-13.9
0.0
-13.9
-16.9
3.0
214.3
102.9
8.8
-0.6
0.0
10.7
-231.1
-5.0
-48.1
-14.0
-3.4
38.0
-16.8
21.2
0.0
21.2
19.6
1.6
323.6
-227.5
96.1
311.9
-232.3
79.7
327.9
-228.7
99.2
341.1
-238.1
103.0
336.1
-231.1
105.0
22,544.4
2,198.2
22,501.0
2,071.8
22,324.1
2,030.8
22,464.0
2,014.1
22,440.9
2,007.2
70.3%
11.5%
74.5%
3.3%
69.7%
5.0%
69.8%
-2.7%
68.8%
4.3%
56,115.4
52,285.3
56,163.4
52,421.1
55,930.5
52,155.6
56,204.6
52,457.8
56,074.4
52,105.8
102.5
44.0
0.3
20.7
0.5
22.2
-88.7
1.5
-104.1
-8.2
0.0
-9.4
-0.1
-9.6
0.0
-9.6
3.3
-12.9
100.1
42.9
0.2
19.7
0.1
21.0
-89.6
-0.1
-67.7
-19.1
-0.2
7.5
-2.8
4.7
0.0
4.7
-3.3
8.0
101.9
39.1
2.1
1.8
-0.6
20.6
-82.7
0.1
-131.0
-8.8
-0.1
-57.4
3.4
-54.0
0.0
-54.0
-1.5
-52.5
107.8
54.3
0.7
-7.3
-0.2
20.5
-104.1
7.3
-137.3
-0.1
-0.1
-58.3
-7.3
-65.7
0.0
-65.7
-2.0
-63.7
98.5
43.3
0.2
0.3
0.0
7.9
-78.1
2.5
-50.8
-10.9
-0.1
12.9
-13.4
-0.5
0.0
-0.5
2.4
-3.0
190.1
-88.7
101.5
183.9
-89.6
94.4
165.0
-82.7
82.2
175.8
-104.1
71.8
150.1
-78.1
72.0
17,608.8
1,772.5
16,639.1
1,826.1
17,060.3
1,631.6
14,910.6
1,580.5
15,649.4
1,401.1
46.6%
-2.2%
48.7%
1.0%
50.2%
-13.1%
59.2%
-16.5%
52.1%
-0.2%
40,008.3
22,086.4
40,623.7
23,198.0
39,591.8
24,150.3
34,803.1
18,403.0
41,004.7
25,838.5
666.7
221.4
0.1
52.3
1.8
10.1
-427.6
6.6
-256.2
-46.6
-30.0
228.6
-46.8
181.8
0.0
181.8
3.4
178.4
655.3
230.6
4.3
49.8
3.5
10.1
-425.6
0.0
-262.8
-93.0
-71.4
172.0
70.8
242.8
0.0
242.8
7.7
235.1
661.2
236.1
0.6
60.9
2.2
9.6
-425.4
-1.8
-247.4
-63.7
-20.5
232.4
-49.8
182.6
0.0
182.6
4.1
178.5
629.1
250.9
0.1
55.3
3.5
9.8
-421.7
8.9
-245.2
-62.5
-22.6
228.2
-51.3
176.9
0.0
176.9
-0.7
177.6
617.2
225.5
0.7
42.5
2.7
18.2
-405.2
4.3
-245.7
-78.1
-69.3
182.0
-56.7
125.4
0.0
125.4
3.8
121.6
952.4
-427.6
524.8
953.5
-425.6
527.9
970.7
-425.4
545.2
948.8
-421.7
527.0
906.8
-405.2
501.6
35,838.6
4,756.0
35,212.3
4,410.3
34,296.1
4,387.9
32,652.6
4,225.4
33,614.8
4,297.2
44.9%
15.5%
44.6%
22.1%
43.8%
16.5%
44.5%
16.6%
44.7%
11.8%
84,685.8
76,131.8
82,498.7
74,240.4
81,765.6
73,211.6
79,324.3
70,884.4
77,132.7
68,563.4
256.6
114.7
0.0
17.9
0.0
8.6
-185.4
6.5
-36.8
9.0
0.0
191.2
-38.0
153.3
0.0
153.3
0.8
152.4
247.4
108.1
1.7
20.2
0.0
8.1
-182.8
-0.6
-41.3
11.0
0.0
171.7
-34.6
137.1
0.0
137.1
0.6
136.5
254.2
105.7
0.2
21.7
0.0
7.7
-182.8
-2.6
-34.8
-19.0
0.0
150.2
-29.8
120.4
0.0
120.4
0.4
120.0
241.2
106.5
0.1
20.0
0.0
7.5
-170.8
4.9
-27.3
0.6
0.0
182.7
-37.6
145.0
0.0
145.0
2.1
143.0
233.4
101.6
0.4
21.5
0.0
8.0
-164.7
4.2
-35.6
2.3
0.0
171.1
-34.1
137.0
0.0
137.0
0.8
136.2
397.8
-185.4
212.4
385.5
-182.8
202.6
389.4
-182.8
206.6
375.3
-170.8
204.4
364.8
-164.7
200.1
14,620.7
1,781.1
14,598.7
1,531.5
14,622.1
1,567.9
13,934.1
1,490.4
13,949.4
1,474.6
46.6%
34.9%
47.4%
35.9%
46.9%
30.5%
45.5%
38.6%
45.1%
37.7%
38,059.8
34,335.3
36,928.1
33,421.1
36,667.3
32,991.1
35,322.6
31,719.1
33,306.9
29,583.9
162.5
32.6
0.0
26.0
0.0
0.9
-94.3
0.0
-114.9
-19.3
0.0
-6.6
5.9
-0.8
155.9
41.7
2.3
24.5
0.0
1.5
-91.1
0.0
-114.7
-19.3
0.0
0.7
122.5
123.2
150.2
42.6
0.0
26.1
0.0
1.3
-91.8
0.5
-116.8
-12.9
0.0
-0.8
-1.9
-2.7
141.5
52.3
0.0
23.2
0.8
1.3
-92.0
2.7
-107.9
-18.7
0.0
3.1
-3.0
0.2
135.7
39.1
0.0
19.6
0.2
1.2
-80.5
0.1
-110.3
-7.2
0.0
-2.0
-5.9
-7.9
0.0
-0.8
-0.7
-0.1
0.0
123.2
6.4
116.8
0.0
-2.7
0.3
-3.0
0.0
0.2
-1.0
1.2
0.0
-7.9
0.0
-7.9
221.9
-94.3
127.6
225.9
-91.1
134.8
220.2
-91.8
128.4
219.1
-92.0
127.1
195.8
-80.5
115.3
8,494.5
1,486.6
7,989.0
1,389.8
7,579.6
1,366.1
6,850.1
1,305.9
6,892.8
1,302.7
42.5%
-0.2%
40.3%
35.6%
41.7%
-0.8%
42.0%
0.0%
41.1%
-2.4%
15,971.5
14,433.4
15,630.0
13,980.5
15,266.8
13,613.2
14,924.3
13,265.3
14,756.5
13,097.7
104.4
29.1
0.0
1.4
1.6
0.4
-58.9
0.0
-14.3
-14.6
-10.5
49.3
-9.2
40.1
0.0
40.1
0.0
40.1
107.6
29.3
0.2
2.7
3.1
0.5
-62.1
0.5
-9.3
-11.7
-10.5
60.8
-12.4
48.5
0.0
48.5
0.0
48.5
112.0
28.6
0.1
3.9
2.3
0.5
-61.9
0.2
-6.0
-12.7
-10.1
67.1
-15.7
51.4
0.0
51.4
0.0
51.4
107.1
30.5
0.0
3.7
2.8
0.5
-66.1
1.3
-17.7
-8.2
-10.1
53.9
-13.2
40.8
0.0
40.8
0.0
40.8
107.9
29.9
0.3
2.7
1.9
0.4
-65.1
0.0
-12.7
-11.0
-10.3
54.3
-12.7
41.6
0.0
41.6
0.0
41.6
137.0
-58.9
78.1
143.3
-62.1
81.2
147.3
-61.9
85.5
144.7
-66.1
78.5
143.1
-65.1
78.0
4,357.9
524.0
4,321.0
512.0
4,261.1
506.7
3,877.7
480.6
3,962.0
501.6
43.0%
31.0%
43.3%
38.0%
42.0%
40.3%
45.7%
33.7%
45.5%
33.6%
11,968.0
10,460.0
11,523.8
10,160.8
11,573.6
10,061.3
11,695.9
10,234.8
11,802.3
10,291.8
75.3
27.9
0.0
2.0
0.0
0.1
-45.8
0.0
-57.7
-21.7
75.5
31.3
0.0
-3.9
0.0
0.0
-44.1
0.0
-52.7
-72.3
78.1
32.9
0.0
2.0
0.0
0.1
-44.9
0.0
-45.3
-16.6
69.8
39.6
0.0
3.9
0.0
0.4
-45.4
0.0
-45.6
-26.1
69.6
33.6
0.0
-5.7
0.0
0.3
-42.1
0.0
-44.8
-61.6
-19.5
-19.9
-2.7
-22.6
0.0
-22.6
0.0
-22.6
-60.9
-66.1
-3.3
-69.4
0.0
-69.4
0.0
-69.4
-10.4
6.3
-2.1
4.2
0.0
4.2
0.0
4.2
-12.4
-3.3
1.6
-1.7
0.0
-1.7
0.0
-1.7
-59.1
-50.7
-3.1
-53.8
0.0
-53.8
0.0
-53.8
105.3
-45.8
59.6
102.9
-44.1
58.8
113.1
-44.9
68.2
113.8
-45.4
68.3
97.9
-42.1
55.8
3,938.4
516.7
4,111.4
516.5
4,013.5
487.2
3,926.0
489.3
3,741.1
507.2
43.5%
-17.7%
42.8%
-53.9%
39.7%
3.4%
39.9%
-1.4%
43.0%
-43.0%
9,248.3
8,576.7
8,794.8
8,174.1
8,468.9
7,852.5
7,631.6
7,012.8
7,366.4
6,814.6
59.8
14.3
0.1
4.5
0.2
0.0
-34.4
0.2
-30.7
0.3
0.0
14.1
-2.6
11.5
0.0
11.5
3.2
8.3
61.1
17.0
0.0
5.6
0.4
0.1
-36.1
0.0
-42.1
-1.1
0.0
4.9
-1.5
3.4
0.0
3.4
0.8
2.6
58.6
22.9
0.3
6.5
-0.1
0.1
-35.2
0.0
-42.3
-2.5
0.0
8.4
-0.4
8.0
0.0
8.0
3.1
4.9
61.0
18.4
0.0
3.8
-0.1
0.1
-38.0
0.0
-44.1
-9.9
0.0
-8.8
1.2
-7.6
0.0
-7.6
-1.8
-5.7
63.0
18.3
0.0
3.8
0.5
8.2
-43.5
0.0
-39.7
-0.5
0.0
10.1
-1.5
8.6
0.0
8.6
3.1
5.5
78.8
-34.4
44.4
84.1
-36.1
48.0
88.3
-35.2
53.1
83.2
-38.0
45.3
93.7
-43.5
50.2
3,903.3
392.4
3,714.3
404.2
3,266.4
391.7
3,504.8
391.9
4,504.9
438.6
43.7%
11.9%
42.9%
3.4%
39.9%
8.1%
45.6%
-7.6%
46.4%
8.0%
8,621.5
7,631.3
8,855.4
7,859.0
8,956.4
7,984.0
8,900.9
7,927.8
9,040.0
8,041.8
8.1
2.9
0.0
0.5
0.0
0.0
7.8
3.3
0.0
0.7
0.0
0.0
8.2
3.5
0.0
0.6
0.0
0.0
8.4
3.7
0.0
0.7
0.0
0.0
7.7
3.1
0.0
0.6
0.1
0.0
-8.8
0.0
-1.9
-0.3
0.0
0.5
-0.2
0.3
0.0
0.3
0.1
0.2
-9.4
0.0
-2.8
0.4
0.0
0.0
0.1
0.1
0.0
0.1
0.0
0.1
-8.9
0.0
-2.2
0.0
0.0
1.1
0.0
1.1
0.0
1.1
0.2
0.9
-9.4
0.0
-2.7
-0.1
0.0
0.6
-0.4
0.2
0.0
0.2
0.0
0.2
-9.4
0.0
-2.7
-0.2
0.0
-0.8
0.6
-0.2
0.0
-0.2
-0.1
0.0
11.5
-8.8
2.8
11.8
-9.4
2.4
12.3
-8.9
3.4
12.8
-9.4
3.4
11.5
-9.4
2.2
523.6
55.2
478.0
56.2
553.3
68.2
559.9
67.2
564.6
72.5
76.1%
2.2%
79.4%
0.7%
72.5%
6.7%
73.4%
1.2%
81.2%
-1.0%
816.7
695.0
766.5
644.9
832.6
709.5
849.0
724.6
860.7
733.5
95.0
-5.6
6.4
-54.7
0.4
0.4
-92.9
4.9
-2.2
-25.8
-37.0
-74.2
17.0
-57.2
0.0
-57.2
12.5
-69.7
55.9
-3.8
5.2
-3.4
1.8
-0.2
-68.3
0.4
11.0
-164.4
-36.8
-165.9
37.6
-128.3
0.0
-128.3
11.4
-139.6
55.3
1.1
4.2
12.4
4.3
4.3
-81.7
1.1
-18.4
-55.5
-37.0
-72.8
23.7
-49.2
0.0
-49.2
8.4
-57.6
79.9
-33.3
5.0
-21.9
-0.2
-1.1
-54.2
8.1
-6.3
-397.5
-36.8
-421.6
-59.8
-481.4
0.0
-481.4
22.8
-504.2
48.5
-10.3
1.3
7.1
0.5
5.1
-103.3
-4.8
1.7
-8.7
-25.0
-63.0
2.8
-60.1
0.0
-60.1
9.2
-69.3
41.8
-92.9
-51.1
55.5
-68.3
-12.9
81.6
-81.7
-0.1
28.2
-54.2
-26.0
52.1
-103.3
-51.2
2,514.0
6,641.7
1,388.3
7,067.5
1,378.6
6,670.5
3,488.5
6,275.8
4,489.9
6,193.8
>100%
-3.5%
>100%
-7.3%
>100%
-2.9%
>100%
-30.4%
>100%
-3.9%
-10,321.8
5,535.9
-11,535.6
3,606.2
-11,547.7
2,966.1
-12,376.0
3,553.2
-12,524.4
2,340.5
Q1 13
Q2 13
Q3 13
95,178
18,867
4,057
12,232
130,335
95,081
18,313
3,790
12,573
129,756
95,655
17,492
3,897
12,448
129,492
7,632
62.4%
9.4%
7,757
61.7%
9.7%
7,837
63.0%
9.6%
24,929
12,089
89,632
1,595
2,089
24,987
11,475
89,632
1,721
1,941
25,222
11,248
89,486
1,616
1,921
1,365
488
57
247
2,157
1,339
494
67
276
2,175
1,408
490
57
269
2,224
161
65.1%
11.5%
170
61.5%
12.7%
170
63.1%
12.1%
215
87
4
68
374
279
65
6
80
431
290
82
5
84
461
59
87.2%
18.2%
68
85.2%
18.6%
64
77.1%
18.1%
6,232
1,939
499
1,699
10,369
5,946
1,812
496
1,740
9,994
5,896
1,590
450
1,686
9,622
1,075
63.3%
16.4%
1,120
64.3%
17.4%
1,088
64.6%
17.5%
1,875
298
53
248
2,475
1,845
362
62
259
2,528
2,016
284
120
226
2,646
123
127
146
Mining
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Manufacturing
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
49.7%
10.0%
49.2%
10.2%
64.7%
8.5%
Construction
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
3,555
1,351
170
1,699
6,775
3,718
1,325
178
1,678
6,899
4,051
1,151
194
1,704
7,099
971
57.1%
25.1%
971
57.9%
24.3%
1,011
59.3%
24.0%
2,006
308
42
631
2,987
1,887
367
65
580
2,899
2,262
282
78
639
3,261
292
46.3%
21.1%
162
27.9%
20.0%
339
53.0%
19.6%
Trade
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
5,624
1,519
456
1,346
8,944
5,476
1,497
439
1,354
8,766
5,336
1,470
326
1,431
8,563
852
63.3%
15.1%
860
63.5%
15.5%
925
64.6%
16.7%
2,392
730
56
394
3,572
2,492
701
88
371
3,652
2,545
710
80
357
3,691
277
70.4%
11.0%
265
71.6%
10.1%
249
69.7%
9.7%
2,092
833
266
763
3,954
2,056
823
261
789
3,929
1,983
840
264
750
3,837
365
47.9%
19.3%
384
48.6%
20.1%
362
48.3%
19.5%
4,889
644
54
5,074
589
79
4,759
450
168
Non-performing
Gross customer loans
258
5,846
291
6,034
308
5,685
199
76.9%
4.4%
202
69.3%
4.8%
217
70.4%
5.4%
Holding companies
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
2,841
469
36
159
3,504
2,869
383
64
199
3,515
2,890
275
152
221
3,537
102
64.2%
4.5%
112
55.9%
5.7%
121
54.8%
6.2%
15,683
2,732
643
1,291
20,348
15,552
2,765
604
1,365
20,287
15,684
2,630
556
1,307
20,177
721
55.9%
6.3%
754
55.2%
6.7%
744
57.0%
6.5%
Services
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
3,273
844
161
497
4,775
3,302
786
165
487
4,739
3,325
788
161
492
4,766
321
64.6%
10.4%
310
63.7%
10.3%
326
66.2%
10.3%
Public administration
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
5,997
314
82
40
6,433
5,756
233
28
29
6,046
5,638
292
27
31
5,988
32
79.8%
0.6%
28
95.8%
0.5%
30
97.3%
0.5%
1,692
605
45
198
2,541
1,723
488
44
263
2,518
1,694
598
50
255
2,597
85
43.0%
7.8%
84
31.9%
10.5%
82
32.2%
9.8%
Households
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Other
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Country of origination split
Core markets
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Austria
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Czech Republic
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Romania
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
40,240
6,452
1,440
3,444
51,576
40,437
6,351
1,239
3,562
51,590
40,999
6,104
1,319
3,521
51,944
2,297
66.7%
6.7%
2,323
65.2%
6.9%
2,301
65.3%
6.8%
54
32
72
39
197
86
20
33
29
168
31
13
119
28
192
93
239.0%
19.8%
92
321.8%
17.0%
121
426.1%
14.8%
88,552
17,067
3,636
11,202
120,457
88,429
16,614
3,391
11,574
120,007
89,049
16,048
3,417
11,376
119,891
7,013
62.6%
9.3%
7,114
61.5%
9.6%
7,163
63.0%
9.5%
52,858
7,419
1,052
3,077
64,406
52,950
7,277
1,059
3,159
64,445
53,235
7,107
1,043
3,104
64,489
1,985
64.5%
4.8%
1,945
61.6%
4.9%
1,939
62.5%
4.8%
16,083
2,929
602
1,032
20,646
16,115
2,663
614
1,069
20,460
16,503
2,591
595
1,004
20,693
741
71.8%
5.0%
756
70.8%
5.2%
757
75.4%
4.9%
5,572
2,509
769
3,504
12,354
5,248
2,653
578
3,594
12,074
5,201
2,353
710
3,450
11,713
2,100
59.9%
28.4%
2,185
60.8%
29.8%
2,182
63.2%
29.5%
Slovakia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
5,978
989
235
434
7,637
6,016
1,014
245
420
7,695
6,112
1,015
215
440
7,782
394
90.7%
5.7%
391
93.0%
5.5%
391
88.8%
5.6%
Hungary
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
3,203
1,571
462
1,694
6,930
3,200
1,397
385
1,756
6,739
3,161
1,325
355
1,775
6,616
1,042
61.5%
24.4%
1,035
58.9%
26.1%
1,048
59.1%
26.8%
Croatia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
4,131
1,462
469
1,347
7,409
4,252
1,410
473
1,456
7,591
4,191
1,464
457
1,483
7,595
665
49.4%
18.2%
719
49.4%
19.2%
756
51.0%
19.5%
Serbia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
727
187
48
114
1,075
648
198
37
119
1,003
647
194
43
121
1,004
86
75.5%
10.6%
84
70.2%
11.9%
89
73.8%
12.0%
Other EU
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
4,749
1,139
298
744
6,930
4,652
1,073
279
708
6,712
4,507
877
366
743
6,494
315
42.4%
10.7%
315
44.5%
10.5%
308
41.5%
11.4%
595
681
707
Management attention
Substandard
Non-performing
Gross customer loans
122
15
75
807
124
14
73
893
77
31
87
902
48
63.2%
9.3%
46
64.0%
8.1%
52
59.7%
9.7%
Emerging markets
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
1,282
540
108
211
2,141
1,319
502
106
219
2,145
1,392
490
82
242
2,205
149
70.5%
9.9%
151
68.9%
10.2%
163
67.4%
11.0%
Southeastern Europe/CIS
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
923
517
107
183
1,730
977
478
105
194
1,754
1,028
466
82
216
1,792
142
77.4%
10.6%
148
76.2%
11.0%
160
73.9%
12.1%
166
11
0
17
193
170
11
0
19
200
180
10
0
19
210
1
3.4%
8.7%
1
3.1%
9.4%
1
2.9%
9.2%
79
1
0
5
85
47
2
0
0
50
46
2
0
0
48
5
91.7%
6.1%
1
243.6%
0.7%
1
230.9%
0.7%
114
12
0
6
132
124
10
0
6
141
137
11
0
6
155
2
30.5%
2
28.9%
2
30.1%
Asia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Latin America
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Middle East/Africa
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
4.7%
4.1%
3.9%
37,194
5,337
1,345
3,610
47,485
37,487
5,255
1,136
3,648
47,526
37,896
4,982
1,226
3,650
47,754
2,493
69.1%
7.6%
2,477
67.9%
7.7%
2,480
67.9%
7.6%
15,963
4,016
756
3,394
24,129
15,854
3,811
692
3,554
23,911
16,451
3,552
636
3,496
24,134
2,066
60.9%
14.1%
2,166
60.9%
14.9%
2,168
62.0%
14.5%
397
29
0
21
446
327
29
1
19
376
66
26
2
17
112
8
38.7%
4.6%
8
45.1%
4.9%
29
169.6%
15.4%
Total corporate
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
6,134
1,177
296
694
8,301
6,237
1,088
302
678
8,306
5,941
1,062
297
668
7,968
489
70.4%
8.4%
462
68.1%
8.2%
469
70.2%
8.4%
6,677
2,031
685
1,912
11,304
6,334
1,876
685
2,022
10,918
6,047
1,934
782
1,983
10,746
1,024
53.6%
16.9%
1,076
53.2%
18.5%
1,155
58.3%
18.5%
733
105
10
657
109
10
688
68
25
Non-performing
Gross customer loans
40
889
35
811
35
816
19
46.1%
4.5%
17
47.1%
4.4%
16
47.0%
4.3%
81
14
0
1
96
111
15
0
3
130
91
24
2
0
117
0
28.0%
1.1%
1
18.9%
2.7%
1
818.0%
0.1%
258
86
25
0
369
237
104
25
2
368
221
97
25
2
346
0
4331.6%
0.0%
0
15.4%
0.7%
0
17.6%
0.7%
61,688
10,398
1,803
4,759
78,649
61,622
10,034
1,760
4,995
78,411
61,710
9,767
1,899
4,984
78,361
2,953
62.1%
6.1%
2,967
59.4%
6.4%
2,969
59.6%
6.4%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
8,522
66,937
1,145
2,045
0
8,028
67,233
1,256
1,893
0
7,853
67,382
1,255
1,872
24,404
2,138
209
1,011
27,762
24,503
2,077
243
1,050
27,872
24,770
1,999
303
1,025
28,096
677
67.0%
3.6%
699
66.5%
3.8%
681
66.5%
3.6%
Currency split
CEE-LCY
CHF
0
3,146
0
2,902
0
2,845
EUR
USD
Other
24,213
52
351
24,615
54
300
24,919
60
273
Savings Banks
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
27,741
6,073
941
2,561
37,315
27,836
6,024
939
2,611
37,410
28,254
5,747
901
2,597
37,499
1,533
59.9%
6.9%
1,551
59.4%
7.0%
1,518
58.4%
6.9%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
5,153
31,299
102
761
0
4,903
31,680
102
726
0
4,786
31,866
93
755
Other Austria
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
9,544
2,187
654
1,188
13,573
9,283
1,933
578
1,334
13,128
8,686
2,022
695
1,363
12,766
744
62.6%
8.8%
718
53.8%
10.2%
770
56.5%
10.7%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
224
11,425
990
934
0
223
10,938
1,100
867
0
223
10,597
1,102
845
33,218
8,357
2,229
7,472
51,276
33,221
8,147
2,005
7,575
50,948
33,722
7,606
1,973
7,461
50,761
4,678
62.6%
14.6%
4,789
63.2%
14.9%
4,867
65.2%
14.7%
Currency split
CEE-LCY
CHF
EUR
USD
Other
24,929
3,567
22,289
451
41
24,987
3,446
22,064
405
45
25,222
3,395
21,735
361
48
Czech Republic
Low risk
Management attention
Substandard
15,342
2,345
505
15,419
2,161
540
15,841
2,122
470
Non-performing
Gross customer loans
1,004
19,196
992
19,112
910
19,343
725
72.2%
5.2%
725
73.1%
5.2%
721
79.2%
4.7%
Currency split
CEE-LCY
CHF
EUR
USD
Other
17,690
5
1,397
88
15
17,612
5
1,410
70
15
17,794
5
1,456
73
16
Romania
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
5,187
2,481
714
3,302
11,685
4,868
2,627
566
3,337
11,399
4,828
2,222
664
3,244
10,958
1,975
59.8%
28.3%
2,053
61.5%
29.3%
2,089
64.4%
29.6%
Currency split
CEE-LCY
CHF
EUR
USD
Other
4,116
0
7,277
279
12
4,054
0
7,088
247
10
4,026
0
6,717
207
9
Slovakia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
5,738
842
213
405
7,198
5,774
856
221
373
7,223
5,853
857
201
384
7,296
361
89.3%
5.6%
357
95.8%
5.2%
356
92.7%
5.3%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
0
7,181
6
11
0
0
7,199
7
17
0
0
7,274
6
16
Hungary
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
2,728
1,326
399
1,528
5,982
2,805
1,193
314
1,515
5,828
2,815
1,080
279
1,544
5,717
971
63.6%
25.5%
965
63.7%
26.0%
977
63.3%
27.0%
Currency split
CEE-LCY
CHF
EUR
USD
Other
1,753
2,866
1,360
3
0
1,701
2,770
1,352
5
0
1,764
2,727
1,222
4
0
Croatia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
3,822
1,272
386
1,160
6,641
3,970
1,218
352
1,283
6,823
3,989
1,232
351
1,300
6,871
586
50.5%
17.5%
627
48.9%
18.8%
662
50.9%
18.9%
Currency split
CEE-LCY
CHF
EUR
USD
Other
1,250
677
4,640
71
3
1,497
654
4,595
73
3
1,514
645
4,637
68
7
401
90
12
73
575
384
92
12
75
563
395
93
8
79
575
59
80.8%
12.7%
61
81.9%
13.3%
63
80.5%
13.7%
120
17
433
4
0
122
17
419
4
0
125
17
430
4
0
63,121
50,743
12,378
67,214
59,737
7,477
130,335
63,027
50,729
12,299
66,729
59,400
7,329
129,756
63,442
51,079
12,363
66,050
58,657
7,393
129,492
34,340
24,582
9,757
44,309
40,366
3,943
78,649
34,339
24,621
9,718
44,072
40,405
3,667
78,411
34,654
24,892
9,763
43,707
40,036
3,671
78,361
Serbia
Low risk
Management attention
Substandard
Non-performing
Gross customer loans
Allowances for customer loans
NPL coverage (exc collateral)
NPL ratio
Currency split
CEE-LCY
CHF
EUR
USD
Other
14,414
11,624
2,789
13,348
11,595
1,753
27,762
14,426
11,598
2,828
13,447
11,912
1,534
27,872
14,576
11,674
2,902
13,520
11,988
1,533
28,096
Savings Banks
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
19,499
12,901
6,598
17,815
16,196
1,619
37,315
19,526
12,960
6,566
17,884
16,278
1,606
37,410
19,712
13,154
6,558
17,787
16,162
1,625
37,499
Other Austria
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
427
57
370
13,145
12,574
571
13,573
387
63
324
12,741
12,214
527
13,128
367
63
303
12,399
11,885
514
12,766
28,765
26,144
2,621
22,511
19,020
3,491
51,276
28,674
26,093
2,581
22,274
18,649
3,625
50,948
28,775
26,174
2,601
21,987
18,299
3,687
50,761
Czech Republic
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
11,404
9,902
1,502
7,792
7,123
669
19,196
11,393
9,924
1,469
7,719
7,052
667
19,112
11,588
10,141
1,447
7,756
7,073
683
19,343
Slovakia
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
5,190
4,901
289
2,007
1,775
232
7,198
5,233
4,931
302
1,990
1,755
235
7,223
5,284
4,969
315
2,012
1,770
242
7,296
Romania
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
5,244
4,645
599
6,440
5,226
1,214
11,685
5,203
4,620
583
6,196
4,970
1,226
11,399
5,127
4,516
612
5,831
4,615
1,215
10,958
Hungary
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
3,932
3,894
38
2,050
1,685
365
5,982
3,822
3,789
33
2,006
1,669
337
5,828
3,778
3,741
37
1,939
1,607
333
5,717
Croatia
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
2,782
2,604
178
3,859
2,851
1,007
6,641
2,809
2,629
180
4,014
2,857
1,156
6,823
2,782
2,603
179
4,089
2,877
1,212
6,871
Serbia
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
212
199
14
363
360
3
575
214
201
13
349
346
3
563
215
203
12
360
357
3
575
Other
Total retail
Private individuals
Micros
Total corporate
Corporate
Public sector
Gross customer loans
16
16
0
394
351
43
410
14
14
0
383
346
37
397
13
13
0
356
322
35
370
Q4 13
Q1 14
95,263
16,582
3,557
12,296
127,698
95,070
16,724
3,434
12,238
127,465
7,753
63.1%
9.6%
7,660
62.6%
9.6%
24,084
10,673
89,610
1,647
1,685
24,073
10,245
89,898
1,577
1,672
1,419
449
82
267
2,218
1,378
439
64
277
2,159
171
64.2%
12.0%
173
62.4%
12.8%
279
97
5
58
439
261
94
5
40
400
42
72.3%
13.2%
25
63.0%
9.9%
5,814
1,454
414
1,635
9,316
6,091
1,342
270
1,765
9,468
1,111
67.9%
17.5%
1,058
60.0%
18.6%
2,172
332
88
205
2,797
2,153
290
76
202
2,721
126
120
61.7%
7.3%
59.6%
7.4%
3,846
1,091
159
1,647
6,743
3,852
1,164
145
1,569
6,731
1,034
62.8%
24.4%
1,000
63.7%
23.3%
2,270
332
48
577
3,228
2,213
381
48
571
3,213
329
57.1%
17.9%
360
63.0%
17.8%
5,276
1,366
273
1,462
8,376
5,267
1,332
271
1,473
8,342
924
63.2%
17.5%
897
60.9%
17.7%
2,590
535
70
321
3,516
2,571
525
49
315
3,460
234
73.1%
9.1%
217
68.9%
9.1%
1,976
838
200
807
3,822
1,943
825
218
779
3,765
390
48.4%
21.1%
401
51.5%
20.7%
4,662
463
34
4,814
491
104
418
5,576
348
5,757
254
60.7%
7.5%
238
68.4%
6.0%
2,806
254
21
302
3,382
2,709
305
90
255
3,359
163
53.9%
8.9%
181
71.1%
7.6%
15,759
2,458
523
1,236
19,975
15,656
2,332
544
1,270
19,802
746
60.3%
6.2%
745
58.7%
6.4%
3,368
765
159
451
4,743
3,259
947
174
441
4,821
304
67.5%
9.5%
291
66.1%
9.1%
5,749
268
22
22
6,062
5,576
236
3
16
5,831
17
76.8%
0.4%
15
95.8%
0.3%
1,817
419
58
351
2,646
1,698
454
63
353
2,568
81
23.0%
13.3%
119
33.7%
13.8%
40,509
6,033
1,336
3,389
51,266
40,502
6,103
1,361
3,364
51,329
2,244
66.2%
6.6%
2,275
67.6%
6.6%
27
15
132
27
202
50
149
85
28
311
75
278.2%
13.3%
85
307.2%
8.8%
88,949
15,079
3,222
11,174
118,424
88,978
15,203
3,110
11,073
118,364
7,046
63.1%
9.4%
6,945
62.7%
9.4%
53,355
7,182
1,034
3,088
64,659
53,345
7,670
1,168
3,021
65,204
1,917
62.1%
4.8%
1,922
63.6%
4.6%
15,958
2,269
473
1,074
19,774
16,073
2,107
506
1,070
19,755
753
70.1%
5.4%
775
72.4%
5.4%
5,133
2,144
690
3,241
11,208
5,085
2,152
428
3,240
10,905
2,125
65.6%
28.9%
1,987
61.3%
29.7%
6,446
793
255
458
7,952
6,579
728
292
452
8,051
388
84.8%
5.8%
388
85.8%
5.6%
3,104
1,201
291
1,663
6,260
2,919
1,135
244
1,590
5,888
968
58.2%
26.6%
935
58.8%
27.0%
4,334
1,318
435
1,511
7,597
4,397
1,292
395
1,554
7,638
797
52.8%
19.9%
837
53.8%
20.4%
619
172
45
139
974
580
120
77
146
922
98
70.2%
14.3%
101
69.2%
15.8%
4,190
909
253
823
6,176
3,969
914
243
858
5,984
328
39.8%
13.3%
331
38.6%
14.3%
762
796
127
28
80
997
43
24
77
940
51
63.7%
8.0%
46
59.6%
8.2%
1,361
467
53
220
2,100
1,327
564
57
229
2,177
156
71.2%
10.5%
162
70.6%
10.5%
991
443
52
197
1,683
937
541
57
208
1,742
153
77.8%
11.7%
159
76.5%
11.9%
178
11
0
17
206
191
10
0
15
217
1
3.4%
8.2%
1
4.0%
7.0%
51
2
0
0
53
62
1
0
0
63
1
307.4%
0.5%
0
123.3%
0.4%
141
11
0
6
159
137
13
0
6
155
2
31.9%
2
31.2%
3.7%
3.8%
37,190
4,704
1,215
3,466
46,576
37,266
4,728
1,229
3,410
46,633
2,361
68.1%
7.4%
2,363
69.3%
7.3%
16,523
3,134
568
3,413
23,638
15,673
2,695
440
2,657
21,465
2,124
62.2%
14.4%
1,590
59.8%
12.4%
127
9
6
17
159
149
8
9
20
186
14
83.2%
10.6%
14
70.6%
10.8%
5,362
698
239
535
6,834
6,434
1,100
121
1,303
8,959
415
77.7%
7.8%
864
66.3%
14.5%
5,747
1,699
565
2,146
10,157
5,623
1,446
569
2,128
9,766
1,210
56.4%
21.1%
1,177
55.3%
21.8%
1,331
322
59
1,245
290
36
126
1,838
143
1,714
73
58.1%
6.8%
73
50.8%
8.3%
207
30
0
0
238
215
39
0
0
254
0
432.0%
0.0%
1
63166.3%
0.0%
208
87
25
22
343
186
457
69
20
732
4
20.0%
6.5%
8
39.8%
2.7%
61,666
9,596
1,666
5,280
78,207
61,250
9,591
1,748
5,231
77,819
3,102
58.7%
6.8%
3,092
59.1%
6.7%
0
7,515
67,764
1,287
1,642
0
7,181
67,768
1,237
1,633
24,586
2,145
247
1,070
28,049
24,607
2,280
272
986
28,145
682
63.7%
3.8%
673
68.2%
3.5%
0
2,718
0
2,664
25,065
42
225
25,226
39
216
28,566
5,898
880
2,571
37,915
28,279
5,960
960
2,557
37,755
1,551
60.3%
6.8%
1,572
61.5%
6.8%
0
4,594
32,536
96
690
0
4,413
32,533
94
715
8,514
1,552
539
1,638
12,243
8,364
1,350
517
1,688
11,920
868
53.0%
13.4%
847
50.2%
14.2%
0
203
10,163
1,150
727
0
104
10,009
1,104
702
33,388
6,881
1,866
6,994
49,130
33,553
6,639
1,596
6,966
48,755
4,647
66.4%
14.2%
4,523
64.9%
14.3%
24,084
3,154
21,537
312
43
24,059
3,059
21,304
294
39
15,360
1,875
410
15,496
1,844
395
850
18,495
849
18,584
667
78.4%
4.6%
685
80.7%
4.6%
16,920
5
1,498
56
17
17,043
5
1,464
55
16
4,652
2,103
645
3,052
10,453
4,609
2,026
391
3,047
10,073
2,043
66.9%
29.2%
1,895
62.2%
30.3%
3,862
0
6,398
184
8
3,827
0
6,085
153
8
6,204
624
234
407
7,469
6,332
592
266
405
7,595
352
86.4%
5.4%
354
87.4%
5.3%
0
0
7,450
6
13
0
0
7,577
5
13
2,741
984
234
1,421
5,380
2,630
895
219
1,354
5,098
884
62.2%
26.4%
841
62.1%
26.6%
1,648
2,538
1,192
2
0
1,521
2,452
1,109
16
0
4,048
1,210
333
1,179
6,771
4,111
1,199
315
1,212
6,837
635
53.9%
17.4%
675
55.6%
17.7%
1,526
594
4,584
61
5
1,539
585
4,651
60
1
383
84
10
86
562
375
83
11
99
567
66
76.6%
15.3%
74
74.8%
17.4%
127
16
415
4
0
128
17
419
4
0
62,695
50,390
12,305
65,003
57,344
7,659
127,698
62,588
50,442
12,146
64,878
57,356
7,521
127,465
34,477
24,752
9,725
43,729
39,908
3,822
78,207
34,288
24,810
9,478
43,531
39,786
3,746
77,819
14,372
11,498
2,874
13,677
12,093
1,584
28,049
14,337
11,490
2,847
13,808
12,230
1,577
28,145
19,879
13,242
6,638
18,035
16,300
1,735
37,915
19,875
13,319
6,556
17,880
16,247
1,633
37,755
225
12
214
12,017
11,515
502
12,243
76
1
75
11,844
11,308
536
11,920
28,203
25,624
2,579
20,927
17,118
3,808
49,130
28,251
25,600
2,651
20,503
16,755
3,749
48,755
11,045
9,641
1,404
7,450
6,793
656
18,495
11,066
9,626
1,440
7,518
6,854
664
18,584
5,412
5,092
320
2,057
1,700
357
7,469
5,544
5,217
327
2,051
1,687
364
7,595
5,018
4,440
578
5,435
4,212
1,223
10,453
4,928
4,400
528
5,145
3,958
1,186
10,073
3,648
3,620
28
1,732
1,410
321
5,380
3,552
3,526
26
1,546
1,260
286
5,098
2,778
2,624
154
3,993
2,745
1,248
6,771
2,835
2,620
215
4,002
2,756
1,246
6,837
302
207
95
261
258
2
562
326
211
115
242
239
2
567
15
15
0
346
318
29
361
49
32
17
843
816
27
891
Q1 13
Q2 13
Q3 13
179,662
21,808
4,960
12,647
219,077
176,315
21,059
4,657
12,969
215,000
174,654
20,145
4,716
12,917
212,431
7,907
62.5%
5.8%
8,040
62.0%
6.0%
8,104
62.7%
6.1%
47,469
12,416
147,846
4,612
6,734
46,216
11,730
145,233
5,341
6,480
45,333
11,609
144,618
4,529
6,343
1,529
548
65
248
2,390
1,485
544
73
278
2,380
1,553
530
63
271
2,417
164
65.9%
10.4%
172
62.0%
11.7%
172
63.3%
11.2%
376
111
12
68
567
362
98
11
80
551
396
113
5
89
603
62
90.0%
12.1%
69
86.2%
14.6%
66
74.5%
14.7%
9,626
2,410
565
1,754
14,356
9,153
2,251
561
1,805
13,769
9,237
1,973
494
1,770
13,474
1,114
63.5%
12.2%
1,159
64.2%
13.1%
1,134
64.1%
13.1%
2,892
334
56
262
3,544
2,871
432
64
268
3,635
3,102
347
127
238
3,814
127
131
149
Mining
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Manufacturing
Low risk
Management attention
Substandard
Non-performing
Gross exposure
48.4%
7.4%
48.8%
7.4%
62.8%
6.2%
Construction
Low risk
Management attention
Substandard
Non-performing
Gross exposure
5,688
1,896
267
1,812
9,663
6,282
1,778
265
1,800
10,125
6,685
1,561
261
1,848
10,356
1,005
55.5%
18.7%
1,039
57.7%
17.8%
1,079
58.4%
17.8%
2,520
413
43
634
3,610
2,382
430
66
582
3,461
2,749
343
79
642
3,813
293
46.3%
17.6%
163
28.1%
16.8%
340
53.0%
16.8%
7,525
1,762
504
1,382
11,174
7,247
1,728
491
1,388
10,854
7,161
1,691
376
1,471
10,700
880
63.7%
12.4%
894
64.4%
12.8%
943
64.1%
13.8%
3,848
793
59
412
5,112
4,089
772
100
383
5,344
4,197
777
83
369
5,426
293
71.0%
8.1%
276
71.9%
7.2%
259
70.3%
6.8%
2,457
935
302
796
4,491
2,396
904
302
828
4,429
2,312
930
300
806
4,347
375
47.1%
17.7%
391
47.3%
18.7%
369
45.9%
18.5%
38,899
1,262
95
36,074
1,131
112
32,580
909
200
Trade
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Non-performing
Gross exposure
339
40,594
359
37,677
373
34,062
294
86.8%
0.8%
277
77.2%
1.0%
291
78.0%
1.1%
Holding companies
Low risk
Management attention
Substandard
Non-performing
Gross exposure
4,402
585
37
173
5,196
4,709
418
65
205
5,397
4,919
305
156
225
5,606
107
61.9%
3.3%
113
55.1%
3.8%
122
54.3%
4.0%
17,568
2,904
685
1,307
22,464
17,544
2,958
623
1,376
22,501
17,531
2,858
573
1,320
22,282
730
55.9%
5.8%
763
55.4%
6.1%
752
57.0%
5.9%
Services
Low risk
Management attention
Substandard
Non-performing
Gross exposure
4,656
992
177
515
6,339
4,424
920
177
497
6,019
4,368
959
172
502
6,002
331
64.3%
8.1%
320
64.5%
8.3%
337
67.0%
8.4%
38,957
500
85
41
39,582
38,353
439
28
29
38,849
39,055
487
31
31
39,605
34
83.1%
0.1%
29
102.4%
0.1%
32
101.0%
0.1%
1,991
637
46
200
2,874
2,010
518
46
265
2,839
2,011
629
53
257
2,950
88
43.8%
7.0%
86
32.4%
9.3%
84
32.6%
8.7%
Public administration
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Households
Low risk
Management attention
Substandard
Non-performing
Gross exposure
43,179
6,667
1,471
3,470
54,787
43,511
6,546
1,265
3,582
54,904
43,997
6,335
1,349
3,541
55,220
2,319
66.8%
6.3%
2,342
65.4%
6.5%
2,324
65.6%
6.4%
Other
Low risk
Management attention
Substandard
Non-performing
Gross exposure
471
56
570
41
1,139
514
40
539
31
1,124
468
48
627
31
1,173
94
225.8%
3.6%
93
304.1%
2.7%
112
366.2%
2.6%
143,972
19,694
4,460
11,526
179,652
143,560
18,992
4,187
11,885
178,624
143,768
18,378
4,164
11,745
178,055
7,188
62.4%
6.4%
7,315
61.5%
6.7%
7,354
62.6%
6.6%
74,953
8,305
1,657
3,311
88,226
74,808
8,153
1,663
3,376
88,000
75,370
7,973
1,625
3,331
88,299
2,077
62.7%
3.8%
2,066
61.2%
3.8%
2,050
61.5%
3.8%
30,832
3,666
708
1,058
36,263
29,779
3,307
673
1,085
34,843
29,590
3,194
652
1,016
34,453
761
71.9%
2.9%
766
70.7%
3.1%
768
75.6%
3.0%
10,632
3,026
838
3,516
18,011
10,802
3,122
636
3,610
18,170
10,998
2,784
730
3,513
18,025
2,131
60.6%
19.5%
2,218
61.4%
19.9%
2,215
63.1%
19.5%
13,293
1,129
250
454
15,126
13,110
1,103
287
449
14,949
13,338
1,107
260
471
15,176
412
90.6%
3.0%
411
91.4%
3.0%
411
87.2%
3.1%
7,107
1,626
466
1,703
10,902
7,762
1,440
396
1,765
11,363
7,417
1,358
359
1,784
10,919
1,045
61.3%
15.6%
1,041
59.0%
15.5%
1,054
59.1%
16.3%
Croatia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
6,338
1,618
491
1,369
9,816
6,557
1,549
493
1,481
10,080
6,299
1,593
494
1,509
9,895
675
49.3%
13.9%
728
49.1%
14.7%
766
50.8%
15.3%
Serbia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
817
325
50
115
1,307
742
318
39
120
1,219
756
368
44
121
1,289
88
76.5%
8.8%
85
71.3%
9.8%
91
74.9%
9.4%
31,074
1,319
363
771
33,526
28,185
1,250
336
730
30,502
26,156
1,083
423
781
28,444
337
43.7%
2.3%
324
44.4%
2.4%
315
40.4%
2.7%
2,275
2,171
2,234
Slovakia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Hungary
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Other EU
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Management attention
Substandard
Non-performing
Gross exposure
129
17
130
2,551
131
18
125
2,445
84
33
140
2,491
112
85.6%
5.1%
99
79.7%
5.1%
103
73.6%
5.6%
Emerging markets
Low risk
Management attention
Substandard
Non-performing
Gross exposure
2,341
666
121
220
3,348
2,399
685
117
229
3,429
2,495
599
96
251
3,441
163
73.9%
6.6%
171
74.6%
6.7%
180
71.5%
7.3%
Southeastern Europe/CIS
Low risk
Management attention
Substandard
Non-performing
Gross exposure
1,512
593
113
189
2,407
1,468
611
110
201
2,390
1,516
538
88
223
2,364
148
77.9%
7.9%
159
79.4%
8.4%
166
74.7%
9.4%
505
12
0
17
533
574
12
0
19
605
566
10
0
19
596
8
50.2%
3.1%
8
43.7%
3.1%
10
53.0%
3.2%
83
17
0
8
109
50
18
0
3
71
49
17
0
3
69
5
59.5%
7.5%
1
28.9%
4.8%
1
29.2%
5.0%
241
44
7
6
299
307
44
6
6
363
364
34
8
6
412
2
34.7%
2
34.7%
2
35.8%
Asia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Latin America
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Middle East/Africa
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
2.1%
1.6%
1.4%
41,432
5,712
1,384
3,634
52,162
41,839
5,604
1,168
3,663
52,273
42,346
5,413
1,258
3,666
52,684
2,519
69.3%
7.0%
2,499
68.2%
7.0%
2,505
68.3%
7.0%
20,403
4,850
905
3,518
29,677
20,172
4,659
797
3,665
29,293
20,795
4,382
708
3,648
29,534
2,142
60.9%
11.9%
2,238
61.1%
12.5%
2,227
61.0%
12.4%
30,571
193
430
22
31,216
29,263
234
428
20
29,944
29,437
188
446
18
30,088
13
59.8%
0.1%
18
90.1%
0.1%
31
172.5%
0.1%
10,480
1,702
354
790
13,326
10,985
1,492
385
784
13,645
10,928
1,377
353
799
13,457
528
66.8%
5.9%
524
66.8%
5.7%
530
66.3%
5.9%
7,054
2,107
698
1,934
11,793
6,876
1,926
698
2,039
11,539
6,616
1,984
795
2,001
11,396
1,026
53.1%
16.4%
1,079
52.9%
17.7%
1,157
57.8%
17.6%
Other Corporate
Low risk
Management attention
Substandard
2,916
126
29
2,693
153
23
2,612
106
49
Non-performing
Gross exposure
97
3,168
88
2,958
89
2,856
92
95.0%
3.1%
77
86.8%
3.0%
79
89.0%
3.1%
25,323
287
16
3
25,629
23,034
156
20
6
23,217
19,948
154
10
6
20,118
0
10.4%
0.0%
1
11.7%
0.0%
1
24.9%
0.0%
507
141
25
0
673
461
167
25
2
656
434
152
25
2
614
1
6579.4%
0.0%
1
23.5%
0.4%
1
25.4%
0.4%
Geographic segmentation
Austria
Low risk
Management attention
Substandard
Non-performing
Gross exposure
106,358
11,515
2,148
5,097
125,118
105,058
11,162
2,104
5,311
123,635
103,206
10,821
2,264
5,301
121,592
3,145
61.7%
4.1%
3,168
59.7%
4.3%
3,159
59.6%
4.4%
0
0
8,754
106,374
3,719
6,271
0
0
8,222
104,998
4,418
5,997
0
0
8,156
104,163
3,741
5,533
31,194
2,416
334
1,096
35,040
31,370
2,363
372
1,125
35,230
31,641
2,248
460
1,097
35,446
718
65.6%
3.1%
735
65.3%
3.2%
712
64.9%
3.1%
Currency split
CEE-LCY
CHF
0
0
3,162
0
0
2,916
0
0
2,858
Group Markets
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Group Corporate Center
Low risk
Management attention
Substandard
Non-performing
Gross exposure
EUR
USD
Other
31,432
88
358
31,914
89
310
32,225
83
280
Savings Banks
Low risk
Management attention
Substandard
Non-performing
Gross exposure
40,975
6,690
1,119
2,649
51,432
40,992
6,668
1,114
2,701
51,475
41,539
6,389
1,071
2,688
51,686
1,585
59.9%
5.2%
1,605
59.4%
5.2%
1,573
58.5%
5.2%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
0
5,207
45,113
149
962
0
0
4,955
45,492
143
886
0
0
4,855
45,774
134
922
Other Austria
Low risk
Management attention
Substandard
Non-performing
Gross exposure
34,189
2,409
695
1,353
38,645
32,697
2,131
618
1,485
36,931
30,027
2,184
734
1,516
34,460
841
62.2%
3.5%
828
55.7%
4.0%
875
57.7%
4.4%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
0
385
29,828
3,482
4,950
0
0
350
27,592
4,186
4,802
0
0
443
26,164
3,523
4,330
64,539
10,061
2,464
7,548
84,612
62,970
9,591
2,215
7,655
82,431
62,518
9,087
2,121
7,614
81,339
4,756
63.0%
8.9%
4,863
63.5%
9.3%
4,943
64.9%
9.4%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
47,469
3,581
32,706
741
114
0
46,215
3,458
31,936
709
112
0
45,332
3,407
31,800
668
133
Czech Republic
Low risk
Management attention
Substandard
31,617
3,111
599
30,467
2,842
600
30,030
2,796
531
Non-performing
Gross exposure
1,034
36,361
1,013
34,923
928
34,286
741
71.7%
2.8%
735
72.6%
2.9%
732
78.9%
2.7%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
32,102
6
4,089
133
31
0
31,004
6
3,760
122
31
0
30,361
5
3,751
122
47
Romania
Low risk
Management attention
Substandard
Non-performing
Gross exposure
9,521
3,002
814
3,310
16,647
9,284
3,067
651
3,350
16,351
9,376
2,657
684
3,332
16,048
2,010
60.7%
19.9%
2,086
62.3%
20.5%
2,121
63.7%
20.8%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
7,324
0
8,890
386
46
0
7,202
0
8,750
357
42
0
7,206
0
8,488
312
41
10,656
931
228
420
12,235
10,410
896
261
396
11,963
10,616
898
243
410
12,167
375
89.2%
3.4%
372
93.9%
3.3%
371
90.5%
3.4%
0
0
0
12,184
25
26
0
0
0
11,896
40
27
0
0
0
12,095
44
27
Hungary
Low risk
Management attention
Substandard
Non-performing
Gross exposure
6,118
1,379
402
1,533
9,432
5,951
1,233
317
1,520
9,021
5,601
1,110
281
1,549
8,541
973
63.5%
16.2%
970
63.8%
16.9%
982
63.4%
18.1%
Slovakia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Currency split
CEE-LCY
CHF
EUR
USD
Other
Currency split
CEE-LCY
CHF
EUR
USD
Other
5,089
2,879
1,447
17
1
4,777
2,779
1,447
16
2
4,503
2,738
1,278
20
2
Croatia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
6,138
1,410
408
1,177
9,133
6,365
1,342
372
1,300
9,379
6,373
1,359
374
1,316
9,422
596
50.7%
12.9%
636
48.9%
13.9%
672
51.0%
14.0%
Currency split
CEE-LCY
CHF
EUR
USD
Other
0
2,672
678
5,607
165
10
0
2,969
655
5,584
160
10
0
2,936
646
5,670
156
13
488
228
14
74
804
494
212
14
76
795
521
267
8
79
875
61
82.1%
9.3%
64
83.6%
9.6%
65
82.3%
9.0%
0
282
17
489
15
1
0
264
17
500
14
0
0
326
17
518
13
1
Serbia
Low risk
Management attention
Substandard
Non-performing
Gross exposure
Allowances for gross exposure
NPE coverage ratio
NPE ratio
Currency split
CEE-LCY
CHF
EUR
USD
Other
Q4 13
Q1 14
173,192
19,969
4,302
12,828
210,291
175,242
19,641
4,641
12,650
212,174
8,029
62.6%
6.1%
7,953
62.9%
6.0%
44,172
11,551
143,531
4,790
6,246
42,396
11,876
146,841
4,716
6,345
1,580
471
84
270
2,405
1,548
460
66
280
2,355
173
64.1%
11.2%
175
62.3%
11.9%
390
131
5
63
589
378
128
5
45
555
44
69.4%
10.7%
27
60.1%
8.1%
9,373
1,763
451
1,702
13,290
9,703
1,636
314
1,828
13,482
1,147
67.4%
12.8%
1,098
60.1%
13.6%
3,225
410
96
217
3,948
3,190
370
83
212
3,854
130
126
60.0%
5.5%
59.4%
5.5%
6,878
1,471
198
1,811
10,358
6,599
1,510
181
1,712
10,003
1,110
61.3%
17.5%
1,082
63.2%
17.1%
2,858
385
48
600
3,892
2,747
473
49
573
3,842
331
55.1%
15.4%
362
63.2%
14.9%
7,139
1,597
310
1,536
10,583
7,381
1,565
290
1,538
10,775
943
61.4%
14.5%
921
59.9%
14.3%
4,438
588
73
335
5,434
4,301
576
51
328
5,256
245
73.1%
6.2%
228
69.5%
6.2%
2,318
908
230
864
4,320
2,293
903
253
826
4,275
397
46.0%
20.0%
410
49.6%
19.3%
32,569
1,694
49
34,246
1,282
131
497
34,808
365
36,025
327
65.9%
1.4%
302
82.8%
1.0%
4,722
329
23
311
5,386
4,500
335
95
264
5,194
165
52.9%
5.8%
189
71.6%
5.1%
17,454
2,720
556
1,244
21,974
17,563
2,551
569
1,277
21,961
760
61.1%
5.7%
764
59.8%
5.8%
4,684
895
170
464
6,213
4,625
1,080
188
453
6,346
318
68.6%
7.5%
307
67.7%
7.1%
37,224
548
32
22
37,827
37,381
567
3
16
37,967
20
89.8%
0.1%
16
104.4%
0.0%
2,065
449
62
365
2,941
1,936
499
64
355
2,854
82
22.6%
12.4%
121
34.1%
12.4%
43,383
6,281
1,362
3,408
54,434
43,596
6,322
1,388
3,385
54,692
2,256
66.2%
6.3%
2,290
67.6%
6.2%
472
42
623
29
1,166
504
191
1,053
28
1,776
75
258.4%
2.5%
86
307.2%
1.6%
144,071
17,981
3,918
11,591
177,560
143,604
17,656
4,260
11,437
176,958
7,246
62.5%
6.5%
7,174
62.7%
6.5%
75,710
8,225
1,599
3,289
88,824
75,973
8,865
2,200
3,214
90,252
2,044
62.2%
3.7%
2,078
64.6%
3.6%
29,635
2,695
532
1,098
33,959
28,122
2,500
557
1,094
32,273
765
69.7%
3.2%
786
71.9%
3.4%
10,729
3,080
704
3,346
17,860
11,262
2,514
440
3,293
17,508
2,149
64.2%
18.7%
2,013
61.1%
18.8%
13,640
879
269
509
15,299
13,903
823
307
505
15,538
406
79.7%
3.3%
402
79.7%
3.2%
7,177
1,334
292
1,671
10,474
7,039
1,211
245
1,597
10,091
975
58.4%
16.0%
942
59.0%
15.8%
6,448
1,440
476
1,538
9,902
6,627
1,441
434
1,589
10,092
806
52.4%
15.5%
849
53.4%
15.7%
731
327
45
139
1,242
678
302
77
146
1,203
101
72.2%
11.2%
104
71.4%
12.1%
23,681
1,195
296
865
26,037
25,952
1,234
281
894
28,361
338
39.1%
3.3%
340
38.0%
3.2%
2,867
3,493
153
30
132
3,182
54
25
80
3,653
101
76.8%
4.1%
90
112.6%
2.2%
2,574
641
57
240
3,511
2,192
697
74
239
3,202
168
69.9%
6.8%
170
71.1%
7.5%
1,442
596
57
205
2,300
1,383
645
60
214
2,301
162
79.0%
8.9%
164
76.6%
9.3%
675
12
0
17
704
473
11
0
15
500
2
10.4%
2.4%
2
13.1%
3.0%
67
2
0
3
72
63
15
0
3
82
1
26.9%
4.6%
0
13.8%
4.0%
389
30
0
15
435
273
26
14
6
319
3
21.1%
3
52.2%
3.4%
1.8%
41,264
4,994
1,244
3,487
50,989
41,528
5,025
1,259
3,428
51,240
2,376
68.2%
6.8%
2,379
69.4%
6.7%
22,620
3,845
639
3,553
30,657
19,549
3,162
485
2,726
25,923
2,190
61.6%
11.6%
1,641
60.2%
10.5%
27,428
429
126
30
28,013
27,759
260
171
21
28,211
18
61.4%
0.1%
17
79.6%
0.1%
10,826
896
266
653
12,642
12,528
1,468
162
1,467
15,625
476
72.9%
5.2%
948
64.6%
9.4%
6,309
1,780
580
2,210
10,879
6,171
1,522
580
2,163
10,436
1,217
55.1%
20.3%
1,188
54.9%
20.7%
3,232
455
78
3,113
429
58
189
3,955
152
3,751
129
68.4%
4.8%
118
77.6%
4.0%
17,864
279
30
3
18,176
21,724
301
50
3
22,079
1
18.2%
0.0%
1
21.2%
0.0%
1,197
620
317
22
2,156
725
589
779
20
2,114
8
33.8%
1.0%
18
89.0%
1.0%
102,356
10,902
2,015
5,603
120,876
105,738
11,078
2,140
5,492
124,448
3,294
58.8%
4.6%
3,290
59.9%
4.4%
0
0
8,347
103,091
3,788
5,650
0
0
8,761
105,758
4,015
5,914
31,423
2,447
400
1,143
35,413
31,602
2,592
453
1,058
35,706
719
62.9%
3.2%
714
67.4%
3.0%
0
0
2,729
0
0
2,679
32,378
69
237
32,739
62
226
42,451
6,670
1,022
2,681
52,824
42,145
6,885
1,095
2,671
52,796
1,614
60.2%
5.1%
1,643
61.5%
5.1%
0
0
4,638
47,160
135
892
0
0
4,458
47,298
132
908
28,482
1,785
593
1,778
32,638
31,991
1,601
591
1,763
35,946
961
54.0%
5.4%
933
52.9%
4.9%
0
0
980
23,553
3,584
4,521
0
0
1,624
25,720
3,820
4,781
62,162
8,355
1,969
7,202
79,688
61,282
7,855
1,700
7,117
77,954
4,727
65.6%
9.0%
4,607
64.7%
9.1%
0
44,171
3,157
31,559
688
113
0
42,381
3,063
31,752
611
147
30,174
2,353
464
28,587
2,297
451
874
33,865
860
32,194
681
77.9%
2.6%
697
81.1%
2.7%
0
29,925
5
3,757
131
47
0
28,144
6
3,865
124
56
8,979
2,624
659
3,168
15,431
9,465
2,379
402
3,114
15,359
2,079
65.6%
20.5%
1,934
62.1%
20.3%
0
7,045
0
8,072
283
31
0
7,238
0
7,831
229
61
11,015
661
245
453
12,374
11,278
636
279
458
12,651
365
80.4%
3.7%
368
80.3%
3.6%
0
0
0
12,297
56
20
0
0
0
12,576
56
19
5,064
1,111
235
1,425
7,834
4,940
963
220
1,358
7,481
890
62.5%
18.2%
846
62.3%
18.2%
3,996
2,540
1,244
53
2
3,808
2,453
1,181
39
1
6,402
1,365
357
1,195
9,319
6,503
1,350
336
1,228
9,417
644
53.9%
12.8%
686
55.9%
13.0%
0
2,894
595
5,671
147
12
0
2,901
586
5,769
152
9
528
241
10
86
865
509
232
11
99
851
67
77.9%
10.0%
75
76.2%
11.6%
0
312
17
516
18
2
0
290
18
531
11
1
Provisions
Current tax liabilities
Deferred tax liabilities
Liabilities associated with assets held for sale
Other liabilities
Total equity
Equity attributable to non-controlling interests
Equity attributable to owners of the parent
Total liabilities and equity
Q1 13
Q2 13
Q3 13
Q4 13
Q1 14
270.3
114.7
0.0
17.9
0.0
8.6
-92.8
-69.9
-22.7
6.5
-36.8
9.0
0.0
205.0
-40.6
164.4
0.0
164.4
0.0
164.4
262.1
108.1
1.7
24.6
0.0
8.1
-89.5
-71.0
-22.3
-0.6
-41.3
11.0
0.0
190.8
-38.3
152.6
0.0
152.6
-0.4
152.9
263.9
105.7
0.2
21.7
0.0
7.7
-84.0
-76.5
-22.3
-2.6
-34.8
-19.0
0.0
159.8
-31.6
128.2
0.0
128.2
-0.1
128.3
253.1
106.5
0.1
20.0
0.0
7.5
-80.8
-69.3
-20.7
4.9
-27.3
0.6
0.0
194.6
-39.9
154.7
0.0
154.7
0.1
154.7
244.5
101.6
0.4
21.5
0.0
8.0
-77.6
-66.3
-20.8
4.2
-35.6
2.3
0.0
182.2
-36.2
146.0
0.0
146.0
0.3
145.8
1,067.2
2,874.8
964.2
1,910.5
274.5
1,737.8
7,130.5
2,925.3
18,483.1
40.7
0.0
558.9
368.3
118.7
8.1
6.8
4.7
0.0
2,458.0
38,057.4
1,881.4
2,622.3
793.3
1,829.0
256.9
1,718.4
6,300.9
2,417.5
18,398.5
36.5
0.0
550.3
329.3
115.6
8.8
10.3
4.6
0.0
2,274.0
36,925.4
2,082.5
2,298.9
790.3
1,508.6
200.1
2,110.4
5,665.8
2,348.0
18,634.0
42.6
0.0
547.3
312.1
119.2
6.9
6.6
4.6
0.0
2,285.5
36,664.6
2,828.6
1,739.8
771.8
968.0
154.0
3,000.5
5,641.2
2,747.2
17,836.2
34.5
0.0
516.5
303.7
121.5
1.2
3.7
4.6
0.0
386.9
35,320.1
2,694.5
1,514.4
790.1
724.3
153.2
2,388.3
5,185.5
2,078.7
17,907.5
32.6
0.0
506.9
303.1
116.5
1.2
4.8
5.5
0.0
411.6
33,304.3
1,015.2
1,015.0
0.3
663.3
0.0
591.8
71.5
0.0
30,131.5
2,117.4
26,629.5
1,384.6
0.0
854.5
854.3
0.2
597.0
0.0
527.0
70.0
0.0
29,414.5
2,062.1
26,123.4
1,229.0
0.0
827.6
827.3
0.3
569.1
0.0
498.2
70.9
0.0
29,027.3
1,577.6
26,195.4
1,254.3
0.0
875.9
875.9
0.0
526.3
0.0
460.0
66.3
0.0
29,739.3
2,662.9
26,031.9
1,044.4
0.0
900.4
900.4
0.0
509.1
0.0
448.8
60.3
0.0
27,495.5
2,263.2
24,277.4
954.8
0.0
8.9
0.0
103.1
11.4
10.5
0.0
2,331.4
3,781.8
3.6
3,778.1
38,057.0
9.6
0.0
94.3
3.1
13.2
0.0
2,346.3
3,592.9
1.0
3,591.9
36,925.5
9.1
0.0
94.4
5.4
10.4
0.0
2,359.6
3,761.8
1.0
3,760.8
36,664.6
15.4
0.0
94.6
15.1
3.7
0.0
368.2
3,681.7
11.5
3,670.2
35,320.1
18.5
0.0
90.1
18.0
8.8
0.0
440.5
3,823.5
11.8
3,811.7
33,304.3
109.2
29.1
0.0
1.4
0.3
0.4
-28.1
-18.9
-12.3
0.0
-14.3
-14.6
-10.5
52.3
-10.2
42.1
0.0
42.1
0.2
41.9
112.0
29.3
0.2
2.7
1.0
0.5
-29.8
-20.7
-12.0
0.5
-9.3
-11.7
-10.5
62.8
-13.3
49.5
0.0
49.5
0.1
49.4
115.3
28.6
0.1
3.9
0.7
0.5
-29.2
-21.1
-12.0
0.2
-6.0
-12.7
-10.1
68.4
-16.4
52.0
0.0
52.0
0.3
51.7
111.5
30.5
0.0
3.7
0.8
0.5
-31.8
-22.4
-12.3
1.3
-17.7
-8.2
-10.1
55.9
-14.1
41.8
0.0
41.8
-0.2
42.0
111.9
29.9
0.3
2.7
0.7
0.4
-29.6
-24.0
-11.9
0.0
-12.7
-11.0
-10.3
56.8
-13.6
43.2
0.0
43.2
0.2
43.1
358.3
63.4
63.4
0.0
29.5
1,356.7
2,583.4
188.2
6,889.2
6.6
22.1
226.3
2.9
99.3
25.5
18.3
59.0
0.0
43.4
11,972.0
311.0
63.0
63.0
0.0
30.9
921.6
2,745.3
69.4
6,919.6
6.0
0.0
221.7
2.8
96.2
23.4
0.0
56.9
0.0
59.8
11,527.6
303.4
58.8
58.8
0.0
31.2
922.4
2,775.9
39.5
6,977.7
5.1
0.0
215.2
2.8
95.3
24.0
0.0
56.5
0.0
69.4
11,577.0
330.0
50.7
50.7
0.0
31.2
859.4
2,764.9
80.1
7,161.2
5.1
0.0
210.2
2.8
97.2
24.8
0.0
36.6
0.0
44.8
11,699.0
279.0
53.5
53.5
0.0
27.2
888.3
2,832.7
38.2
7,294.5
6.1
0.0
204.1
3.4
94.9
25.4
0.0
35.1
0.0
22.8
11,805.1
67.0
67.0
0.0
66.4
66.4
0.0
61.6
61.6
0.0
52.0
52.0
0.0
54.8
54.8
0.0
0.0
0.0
0.0
0.0
0.0
10,476.7
878.0
8,938.9
659.7
0.0
21.7
6.5
27.7
0.0
0.0
0.0
127.3
1,245.1
3.0
1,242.1
11,972.0
0.0
0.0
0.0
0.0
0.0
10,094.0
812.4
8,600.8
680.8
0.0
17.6
0.0
25.1
8.3
0.0
0.0
129.4
1,186.8
3.1
1,183.7
11,527.6
0.0
0.0
0.0
0.0
0.0
10,070.9
726.0
8,673.2
671.7
0.0
17.8
0.0
26.1
16.5
0.0
0.0
144.1
1,240.1
3.4
1,236.7
11,577.0
0.0
0.0
0.0
0.0
0.0
10,212.2
424.4
9,090.6
697.2
0.0
18.2
0.0
23.9
2.6
0.3
0.0
98.7
1,291.2
3.2
1,288.0
11,699.0
0.0
0.0
0.0
0.0
0.0
10,216.2
349.3
9,125.9
741.0
0.0
19.7
0.0
24.1
6.8
0.3
0.0
143.7
1,339.5
3.4
1,336.1
11,805.1
164.3
36.0
0.0
26.0
0.0
0.9
-44.8
-36.8
-12.7
0.0
-114.9
-22.7
0.0
-4.8
2.4
-2.3
0.0
-2.3
0.5
-2.8
160.4
38.2
2.3
24.5
0.0
1.5
-41.9
-36.3
-13.0
0.0
-114.7
-15.9
0.0
5.1
124.9
130.0
0.0
130.0
0.5
129.5
156.4
42.6
0.0
26.1
0.0
1.3
-43.9
-35.4
-12.5
0.5
-116.8
-13.4
0.0
5.0
-4.3
0.7
0.0
0.7
0.4
0.3
147.7
52.3
0.0
23.2
0.8
1.3
-42.6
-38.2
-11.3
2.7
-107.9
-19.0
0.0
9.1
-1.8
7.3
0.0
7.3
0.4
6.9
143.1
39.1
0.0
19.6
0.2
1.2
-39.1
-31.1
-10.3
0.1
-110.3
-5.3
0.0
7.3
-7.1
0.2
0.0
0.2
0.4
-0.2
2,117.5
93.6
20.7
72.9
10.3
906.6
2,351.7
110.8
9,726.8
7.1
0.0
364.2
10.2
93.5
0.0
2,083.4
113.3
13.3
100.0
9.2
960.7
2,345.3
81.9
9,368.6
6.3
0.0
352.0
10.0
89.1
16.1
1,958.4
51.8
11.0
40.8
7.6
1,015.8
2,562.9
80.8
8,898.9
8.5
0.0
345.1
10.0
86.6
15.7
2,151.8
83.6
9.6
74.0
7.7
1,167.5
2,289.3
96.7
8,445.2
8.8
0.0
335.8
9.9
86.6
17.0
1,712.9
92.2
11.1
81.1
7.2
1,845.3
2,172.3
48.2
8,223.0
14.5
0.0
332.7
9.8
83.9
3.4
40.2
7.7
13.8
117.8
15,971.6
0.2
78.7
13.1
102.8
15,630.7
18.3
73.6
12.8
120.2
15,266.9
20.0
70.5
24.0
110.5
14,924.8
20.0
65.5
20.1
106.1
14,757.0
17.7
17.7
0.0
0.0
0.0
0.0
0.0
0.0
13,842.3
5,023.0
8,468.3
351.0
0.0
321.4
0.0
97.4
0.6
55.8
0.0
98.3
1,538.2
4.8
1,533.4
15,971.6
18.1
18.1
0.0
0.0
0.0
0.0
0.0
0.0
13,558.9
5,005.9
8,217.8
335.1
0.0
233.1
0.0
82.9
0.6
2.6
0.0
84.3
1,650.2
5.2
1,645.0
15,630.7
14.7
14.7
0.0
0.0
0.0
0.0
0.0
0.0
13,121.5
4,433.0
8,350.7
337.8
0.0
233.1
0.0
85.9
0.8
1.7
0.0
155.5
1,653.7
5.8
1,647.9
15,266.9
14.8
14.8
0.0
0.0
0.0
0.0
0.0
0.0
12,816.9
4,087.4
8,387.4
342.2
0.0
243.2
0.0
89.3
0.5
0.9
0.0
99.8
1,659.5
6.3
1,653.3
14,924.8
10.3
10.3
0.0
0.0
0.0
0.0
0.0
0.0
12,655.2
3,966.7
8,379.8
306.4
2.3
238.3
0.0
89.1
0.4
1.0
0.0
103.5
1,659.3
6.5
1,652.8
14,757.0
78.3
27.9
0.0
2.0
0.0
0.1
-22.4
-19.1
-4.3
0.0
-57.7
-21.7
-26.8
-16.8
-3.6
-20.5
0.0
-20.5
0.0
-20.5
78.0
31.3
0.0
-3.9
0.0
0.0
-22.2
-17.3
-4.5
0.0
-52.7
-72.3
-53.5
-63.6
-4.5
-68.1
0.0
-68.1
0.0
-68.1
80.2
32.9
0.0
2.0
0.0
0.1
-22.4
-18.0
-4.5
0.0
-45.3
-16.6
-10.6
8.4
-3.2
5.2
0.0
5.2
0.0
5.2
72.0
39.6
0.0
3.9
0.0
0.4
-21.5
-17.8
-6.1
0.0
-45.6
-26.1
-12.4
-1.1
0.5
-0.6
0.0
-0.6
0.0
-0.6
70.5
33.6
0.0
-5.7
0.0
0.3
-20.8
-16.8
-4.6
0.0
-44.8
-61.6
-59.1
-49.8
-3.9
-53.7
0.0
-53.7
0.0
-53.7
219.0
1,431.0
45.2
1,385.8
0.0
179.6
1,474.4
36.2
1,438.3
0.0
216.5
1,353.0
19.0
1,334.0
0.0
183.8
1,106.4
24.4
1,082.0
0.0
268.3
1,055.3
25.8
1,029.5
0.0
610.0
1,212.7
401.6
5,097.4
0.1
0.0
36.6
0.0
46.3
0.0
2.5
0.2
2.5
188.6
9,248.3
84.9
1,419.8
395.2
4,950.3
0.9
0.0
37.4
0.0
47.7
3.0
9.8
0.1
1.8
189.8
8,794.8
0.2
1,297.8
519.0
4,826.2
0.1
0.0
35.9
0.0
47.6
2.9
1.6
0.1
1.1
167.0
8,468.9
235.6
834.8
445.0
4,581.1
0.7
0.0
36.3
10.2
47.0
2.9
0.9
0.2
0.5
146.1
7,631.6
292.9
736.3
415.0
4,341.4
0.7
0.0
34.5
9.6
45.6
2.8
2.3
0.3
0.2
161.2
7,366.4
53.1
45.4
7.7
0.0
0.0
0.0
0.0
0.0
8,393.9
3,631.5
4,753.3
9.1
0.0
8.7
0.0
13.1
3.3
4.1
0.0
100.5
671.6
0.0
671.6
9,248.3
40.1
29.3
10.8
0.0
0.0
0.0
0.0
0.0
7,972.2
3,325.9
4,634.2
12.1
0.0
0.9
0.0
15.7
14.6
3.2
0.0
127.4
620.8
0.0
620.8
8,794.8
37.1
30.6
6.4
0.0
0.0
0.0
0.0
0.0
7,682.9
2,878.3
4,557.6
247.0
0.0
8.9
0.0
20.6
10.6
2.5
0.0
89.9
616.4
0.0
616.4
8,468.9
37.8
33.1
4.7
0.0
0.0
0.0
0.0
0.0
6,885.2
2,751.4
4,093.1
40.7
0.0
7.0
0.0
17.5
0.5
0.0
0.0
64.8
618.7
0.0
618.7
7,631.6
55.8
45.5
10.3
0.0
0.0
0.0
0.0
0.0
6,627.6
2,875.7
3,702.3
49.6
0.0
10.8
0.0
17.1
0.0
0.0
0.0
103.2
551.8
0.0
551.8
7,366.4
66.5
14.3
0.1
4.5
0.2
0.0
-16.0
-16.1
-3.5
0.2
-30.7
0.3
0.0
19.6
-3.9
15.7
0.0
15.7
67.2
16.9
0.0
5.6
0.4
0.1
-16.6
-17.1
-3.6
0.0
-42.1
-1.1
0.0
9.8
-2.4
7.4
0.0
7.4
64.6
22.9
0.3
6.5
-0.1
0.1
-16.7
-16.0
-3.7
0.0
-42.3
-3.8
0.0
11.9
-1.9
10.0
0.0
10.0
67.0
18.4
0.0
3.8
-0.1
0.1
-16.2
-19.1
-3.9
0.0
-44.1
-12.3
0.0
-6.5
0.0
-6.5
0.0
-6.5
67.4
18.3
0.0
3.8
0.5
8.2
-17.2
-17.7
-9.8
0.0
-39.7
-0.5
0.0
13.3
-2.3
11.0
0.0
11.0
0.6
15.0
0.6
6.8
0.5
9.5
0.7
-7.1
1.8
9.2
480.6
47.4
11.8
35.6
0.0
876.0
106.4
916.5
5,934.8
0.0
0.0
92.2
2.0
94.3
9.2
4.4
22.6
0.0
32.3
8,618.5
420.6
78.7
47.4
31.3
0.0
899.5
112.3
1,000.0
6,074.0
0.0
0.0
92.3
2.8
99.9
9.2
4.4
26.1
0.0
35.6
8,855.3
468.0
63.6
11.5
52.1
0.0
813.1
123.7
1,132.1
6,090.0
0.0
0.0
87.9
2.7
97.5
8.6
3.4
28.9
0.0
35.7
8,955.3
505.0
51.1
11.3
39.8
0.0
834.4
100.6
989.5
6,140.8
0.0
0.0
87.2
2.7
97.7
5.1
11.5
25.0
0.0
45.9
8,896.6
448.6
48.9
10.2
38.8
0.0
868.3
106.5
1,003.3
6,170.5
0.0
0.0
178.6
2.8
96.2
5.8
15.6
27.7
0.0
62.8
9,035.7
9.5
9.5
0.0
0.0
0.0
0.0
0.0
0.0
7,556.3
3,120.6
4,311.7
124.0
0.0
0.0
0.0
17.3
2.1
2.3
0.0
54.0
977.0
5.7
971.2
8,618.5
14.2
14.2
0.0
0.0
0.0
0.0
0.0
0.0
7,771.1
3,141.7
4,504.0
125.5
0.0
0.0
0.0
17.8
1.6
2.0
0.0
55.2
993.4
5.6
987.8
8,855.3
31.8
31.8
0.0
0.0
0.0
0.0
0.0
0.0
7,874.3
3,186.3
4,566.8
121.2
0.0
0.0
0.0
18.8
1.6
1.8
0.0
58.8
968.1
6.0
962.2
8,955.3
11.6
11.6
0.0
0.0
0.0
0.0
0.0
0.0
7,828.5
3,102.6
4,603.9
122.1
0.0
0.0
0.0
27.6
2.2
1.5
0.0
58.9
966.3
6.6
959.7
8,896.6
16.4
16.4
0.0
0.0
0.0
0.0
0.0
0.0
7,919.9
3,239.7
4,556.3
123.8
0.0
0.0
0.0
31.4
2.0
1.2
0.0
72.3
992.4
21.3
971.1
9,035.7
10.3
2.9
0.0
0.5
0.0
0.0
-4.2
-4.1
9.8
3.3
0.0
0.7
0.0
0.0
-4.3
-4.5
9.9
3.5
0.0
0.6
0.0
0.0
-4.1
-4.2
10.2
3.7
0.0
0.7
0.0
0.0
-4.4
-4.5
9.2
3.1
0.0
0.6
0.1
0.0
-4.3
-4.5
-0.5
0.0
-1.9
-0.3
0.0
2.7
-0.2
2.4
0.0
2.4
0.0
2.4
-0.5
0.0
-2.8
0.4
0.0
2.1
0.0
2.1
0.0
2.1
0.0
2.1
-0.5
0.0
-2.2
0.0
0.0
2.8
0.0
2.8
0.0
2.8
0.0
2.8
-0.6
0.0
-2.7
-0.1
0.0
2.4
-1.2
1.2
0.0
1.2
0.0
1.2
-0.6
0.0
-2.7
-0.2
0.0
0.7
0.6
1.3
0.0
1.3
-0.1
1.5
149.7
2.0
0.0
2.0
0.0
11.2
51.9
72.1
516.3
0.0
0.0
6.2
0.0
2.9
0.0
0.0
1.5
0.0
2.8
816.7
115.4
1.2
0.0
1.2
0.0
18.8
58.4
58.0
501.4
0.0
0.0
6.2
0.0
2.7
0.0
0.0
1.5
0.0
2.9
766.5
113.1
5.5
0.0
5.5
0.0
14.4
56.8
117.3
511.9
0.0
0.0
6.1
0.0
2.4
0.0
0.0
1.5
0.0
3.6
832.6
140.2
15.4
0.0
15.4
0.0
15.3
53.3
115.4
496.5
0.0
0.0
6.2
0.0
3.6
0.0
0.0
0.3
0.0
2.8
849.0
171.4
35.7
0.1
35.6
0.0
20.7
64.8
59.6
493.7
0.0
0.0
6.1
0.0
3.3
0.8
0.2
0.9
0.0
3.4
860.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
683.5
51.5
597.9
34.1
0.0
0.0
0.0
4.0
0.0
0.0
0.0
7.5
121.6
0.0
121.6
816.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
632.1
57.7
541.0
33.4
0.0
0.0
0.0
3.5
0.0
0.0
0.0
9.3
121.7
0.0
121.7
766.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
697.7
36.5
628.6
32.6
0.0
0.0
0.0
3.4
0.0
0.0
0.0
8.4
123.1
0.0
123.1
832.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
715.2
81.8
601.3
32.2
0.0
0.0
0.0
3.6
0.0
0.0
0.0
5.7
124.4
0.0
124.4
849.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
722.0
99.1
609.9
13.0
0.0
0.0
0.0
3.8
0.0
0.0
0.0
7.7
127.2
0.5
126.7
860.7
74.0
64.2
3.3
5.2
0.0
0.0
-54.4
-38.6
-2.2
0.4
4.0
-3.9
-1.8
51.9
-12.2
39.7
0.0
39.7
0.0
39.7
76.6
61.0
11.4
0.0
0.0
0.0
-55.8
-35.0
-2.2
-0.1
-36.6
-0.7
-1.8
18.6
-1.9
16.7
0.0
16.7
0.0
16.7
80.2
62.0
1.6
0.3
0.0
0.0
-47.5
-38.3
-2.0
0.3
-4.5
-1.8
-1.8
50.1
-12.2
37.9
0.0
37.9
0.0
37.9
81.9
65.9
46.8
1.6
0.0
0.0
-54.3
-35.3
-3.3
0.0
-24.0
-5.9
-1.8
73.5
-6.5
67.0
0.0
67.0
0.0
67.0
85.5
67.1
1.2
0.6
0.0
0.0
-47.6
-39.9
-2.3
0.0
-19.4
-5.5
-1.5
39.5
-9.6
29.9
0.0
29.9
0.0
29.9
206.3
202.4
202.4
0.0
14.6
1,413.1
524.0
6,436.7
13,217.3
32.2
0.0
16.5
0.4
30.7
1,150.8
0.0
36.3
0.0
132.4
23,413.6
253.7
183.0
183.0
0.0
14.5
1,407.1
517.9
6,251.2
13,309.9
22.4
0.0
15.8
0.0
31.0
1,144.0
0.4
42.0
0.0
187.3
23,380.2
207.3
167.6
167.6
0.0
14.6
1,255.4
532.6
5,795.2
13,531.4
21.1
0.0
15.1
0.0
33.3
1,141.9
0.4
29.5
0.0
125.9
22,871.3
551.3
165.5
165.5
0.0
14.5
1,247.8
559.0
5,666.4
13,187.1
23.2
0.0
13.9
0.0
36.9
1,136.5
0.0
54.2
0.0
132.2
22,788.7
2,660.0
166.9
166.9
0.0
14.5
1,266.0
557.0
3,252.3
13,332.8
38.6
0.0
13.3
0.0
35.7
1,136.5
15.3
36.6
0.0
116.7
22,642.1
176.5
176.5
0.0
0.0
0.0
0.0
0.0
0.0
21,533.6
3,001.1
18,031.0
501.5
0.0
86.7
0.0
156.0
156.0
0.0
0.0
0.0
0.0
0.0
0.0
21,615.0
2,713.5
18,400.3
501.2
0.0
86.7
0.0
147.4
147.4
0.0
0.0
0.0
0.0
0.0
0.0
21,036.1
2,677.7
17,857.1
501.3
0.0
79.1
0.0
141.8
141.8
0.0
0.0
0.0
0.0
0.0
0.0
20,819.6
2,559.9
17,760.4
499.3
0.0
69.5
0.0
149.3
149.3
0.0
0.0
0.0
0.0
0.0
0.0
20,263.0
3,200.6
16,568.1
494.3
0.0
78.6
0.0
58.7
0.0
0.0
0.0
468.9
1,089.2
0.0
1,089.2
23,413.6
56.5
0.0
0.0
0.0
382.7
1,083.3
0.0
1,083.3
23,380.2
55.9
0.0
0.0
0.0
430.8
1,121.9
0.0
1,121.9
22,871.3
68.4
0.0
0.0
0.0
490.6
1,198.7
0.0
1,198.7
22,788.7
67.9
2.7
0.0
0.0
828.1
1,252.5
0.0
1,252.5
22,642.1