| Period Ending: | 2016 31/12 | 2018 01/01 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,996.66 | 3,072.74 | 3,536.04 | 3,821.76 | 3,708.76 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.32% | +2.54% | +15.08% | +8.08% | -2.96% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 658.54 | 780.34 | 1,107.66 | 1,172.75 | 951.35 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9.8% | +18.5% | +41.95% | +5.88% | -18.88% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,338.12 | 2,292.4 | 2,428.38 | 2,649.01 | 2,757.42 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +0.02% | -1.96% | +5.93% | +9.09% | +4.09% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 575.33 | 561.59 | 633.36 | 809.99 | 911.58 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -36.17% | -2.39% | +12.78% | +27.89% | +12.54% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,762.79 | 1,730.81 | 1,795.02 | 1,839.02 | 1,845.84 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +22.72% | -1.81% | +3.71% | +2.45% | +0.37% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 718 | 761.83 | 1,004.29 | 1,139.71 | 1,186.37 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,129.81 | 2,075.34 | 2,186.52 | 2,262.28 | 2,293.46 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 350.98 | 417.31 | 612.79 | 716.45 | 738.76 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.59% | +18.9% | +46.84% | +16.92% | +3.11% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.15 | 16.74 | 21.89 | 24.05 | 24.36 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0 | 0 | 0 | 0 | 0 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 350.98 | 417.31 | 612.79 | 716.45 | 738.76 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.59% | +18.9% | +46.84% | +16.92% | +3.11% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.15 | 16.74 | 21.89 | 24.05 | 24.36 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 184.18 | 232.42 | 441.76 | 390.38 | 318.58 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 166.8 | 184.89 | 171.03 | 326.07 | 420.18 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27.31 | 43.73 | 0.2 | -0.92 | 14.65 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 194.11 | 228.62 | 171.22 | 325.15 | 434.83 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +24.83% | +17.78% | -25.1% | +89.9% | +33.73% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.82% | 9.17% | 6.12% | 10.92% | 14.34% | |
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 194.11 | 228.62 | 171.22 | 325.15 | 434.83 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.62 | 17.22 | 12.89 | 24.49 | 32.74 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +24.83% | +17.78% | -25.1% | +89.9% | +33.73% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.62 | 17.22 | 12.89 | 24.49 | 32.74 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +24.83% | +17.78% | -25.1% | +89.9% | +33.73% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.28 | 13.28 | 13.28 | 13.28 | 13.28 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.28 | 13.28 | 13.28 | 13.28 | 13.28 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 18 | 18 | 18 | - | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | 0% | 0% | - | |