Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Interest Income On Loans

45,056.2

36,863.1

36,596.6

54,851.6

87,744.2

96,206.8

Interest Income, Total

45,056.2

36,863.1

36,596.6

54,851.6

87,744.2

96,206.8

Interest On Deposits

19,642.6

12,220.6

8,596.3

21,673.9

59,876.2

69,838

Interest Expense, Total

19,642.6

12,220.6

8,596.3

21,673.9

59,876.2

69,838

Net Interest Income

25,413.6

24,642.5

28,000.4

33,177.7

27,867.9

26,368.9

Income (Loss) on Real Estate Property -

Gain (Loss) on Sale of Assets

698.8

506.7

536.8

460.7

639.3

740.6

Gain (Loss) on Sale of Invest. & Securities

4,884.3

-8,325

1,537.5

19,519.6

14,990.1

29,293.1

Income (Loss) on Equity Invest.

6

8.7

12.4

8.8

-2.4

-2.4

Total Other Non Interest Income

15,701.7

23,131.8

21,036

522

16,034.8

6,950.1

Non Interest Income, Total

21,290.8

15,322.1

23,122.8

20,511.1

31,661.7

36,981.4

Revenues Before Provison For Loan Losses

46,704.4

39,964.6

51,123.1

53,688.8

59,529.6

63,350.3

Provision For Loan Losses

1,409.1

2,061.7

2,749.7

3,311.8

2,294.1

3,105.2

Total Revenues

45,295.3

37,902.9

48,373.4

50,377

57,235.5

60,245.1

Total Revenues % Chg.

6.6%

-16.3%

27.6%

4.1%

13.6%

11.2%

Salaries And Other Employee Benefits

16,737.6

16,493.8

18,443.3

18,012.4

19,275.8

19,928.7

Occupancy Expense

2,144.4

2,185.7

2,127.7

2,079.9

2,091.9

2,113.9

Selling General & Admin Expenses, Total

7,320.8

7,121.8

7,522.7

8,174

9,422.5

10,145

Total Other Non Interest Expense

396.2

911.7

692.4

1,095.7

187.8

133.9

Non Interest Expense, Total

26,598.9

26,713

28,786.1

29,362

30,978

32,321.5

EBT, Excl. Unusual Items

18,696.4

11,189.9

19,587.3

21,015

26,257.5

27,923.6

Asset Writedown

-0.1

-0.1

-50.6

-22

-62.2

-62.2

EBT, Incl. Unusual Items

18,696.3

11,189.8

19,536.7

20,993

26,195.3

27,861.4

Income Tax Expense

2,740.9

2,536.3

2,330.4

3,684.5

4,576.9

5,534.2

Earnings From Continuing Operations

15,955.4

8,653.5

17,206.3

17,308.5

21,618.4

22,327.2

Minority Interest

-0.1

-0.1

-0.1

-0.1

-0.1

-0.1

Net Income

15,955.3

8,653.4

17,206.2

17,308.3

21,618.3

22,327.1

Net Income to Common Incl Extra Items

15,955.3

8,653.4

17,206.2

17,308.3

21,618.3

22,327.1

Net Income to Common Excl. Extra Items

15,955.3

8,653.4

17,206.2

17,308.3

21,618.3

22,327.1

Total Shares Outstanding

13,779.2

13,779.2

13,779.2

13,779.2

13,779.2

13,779.2

Weighted Avg. Shares Outstanding

13,779.2

13,779.2

13,779.2

13,779.2

13,779.2

13,779.2

Weighted Avg. Shares Outstanding Dil

13,779.2

13,779.2

13,779.2

13,779.2

13,779.2

13,779.2

EPS

1.2

0.6

1.2

1.3

1.6

1.6

EPS Diluted

1.2

0.6

1.2

1.3

1.6

1.6

Effective Tax Rate

14.7%

22.7%

11.9%

17.6%

17.5%

19.9%