| 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 | 2,243.24 | 2,336.34 | 2,821.11 | 3,147.05 | 3,299.35 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.75% | +4.15% | +20.75% | +11.55% | +4.84% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 288.13 | 339.95 | 595.23 | 718.94 | 618.43 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -31.97% | +17.98% | +75.09% | +20.78% | -13.98% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,955.1 | 1,996.39 | 2,225.88 | 2,428.1 | 2,680.92 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5.14% | +2.11% | +11.5% | +9.09% | +10.41% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 63.51 | 309.94 | 445.29 | 398.41 | 383.11 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -91.2% | +388.04% | +43.67% | -10.53% | -3.84% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,891.59 | 1,686.45 | 1,780.58 | 2,029.7 | 2,297.8 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +66.23% | -10.85% | +5.58% | +13.99% | +13.21% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 500.98 | 556.87 | 696.61 | 868.94 | 898.49 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,334.95 | 1,500.11 | 1,598.89 | 1,605.09 | 1,652.48 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,057.62 | 743.21 | 878.31 | 1,293.54 | 1,543.82 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +211.46% | -29.73% | +18.18% | +47.28% | +19.35% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 44.2 | 33.13 | 35.46 | 44.63 | 48.3 | |
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 | 1,057.62 | 743.21 | 878.31 | 1,293.54 | 1,543.82 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +211.46% | -29.73% | +18.18% | +47.28% | +19.35% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 44.2 | 33.13 | 35.46 | 44.63 | 48.3 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 426.26 | 345.11 | 380.08 | 552.59 | 680.27 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 631.36 | 398.1 | 498.23 | 740.95 | 863.55 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3.97 | 6.19 | 4.86 | - | - | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 627.39 | 404.29 | 503.09 | 740.95 | 863.55 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +229.66% | -35.56% | +24.44% | +47.28% | +16.55% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 26.22% | 18.02% | 20.31% | 25.56% | 27.02% | |
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 | 627.39 | 404.29 | 503.09 | 740.95 | 863.55 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 57.66 | 37.15 | 46.23 | 68.09 | 79.36 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +229.67% | -35.57% | +24.44% | +47.29% | +16.55% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 57.66 | 37.15 | 46.23 | 68.09 | 79.36 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +229.67% | -35.57% | +24.44% | +47.29% | +16.55% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.88 | 10.88 | 10.88 | 10.88 | 10.88 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.88 | 10.88 | 10.88 | 10.88 | 10.88 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.9 | 27 | 34.2 | 41.7 | 48 | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +469.23% | +4.25% | +26.67% | +21.93% | +15.11% | |