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

53,624

46,100.8

44,846.1

66,054.4

104,026.7

112,070.5

Interest Income, Total

53,624

46,100.8

44,846.1

66,054.4

104,026.7

112,070.5

Interest On Deposits

24,019.8

15,618

10,257.8

28,085.2

71,501.7

79,786.6

Interest Expense, Total

24,019.8

15,618

10,257.8

28,085.2

71,501.7

79,786.6

Net Interest Income

29,604.2

30,482.8

34,588.3

37,969.1

32,524.9

32,283.9

Income (Loss) on Real Estate Property -

12.7

5.1

Gain (Loss) on Sale of Assets

140.9

211.3

186.4

192

270.6

517.4

Gain (Loss) on Sale of Invest. & Securities

1,531.1

8,626.9

6,583

5,167.9

19,333.2

18,280

Income (Loss) on Equity Invest.

125.1

137.1

99.9

76.3

154.8

152.5

Total Other Non Interest Income

30,919.4

20,130.8

21,140.7

24,352.5

14,976

16,923.4

Non Interest Income, Total

32,716.4

29,106.2

28,022.8

29,793.7

34,734.5

35,873.2

Revenues Before Provison For Loan Losses

62,320.7

59,589

62,611.1

67,762.8

67,259.4

68,157.2

Provision For Loan Losses

3,852.2

4,511.3

3,621.5

6,576.6

5,817.6

5,007.6

Total Revenues

58,468.5

55,077.7

58,989.6

61,186.2

61,441.8

63,149.6

Total Revenues % Chg.

6.8%

-5.8%

7.1%

3.7%

0.4%

0.1%

Salaries And Other Employee Benefits

15,550.9

16,131.1

17,331.6

17,818.9

18,730.5

19,557.9

Occupancy Expense

1,790.5

1,972.8

2,079.4

2,243.9

2,316.5

2,362.7

Selling General & Admin Expenses, Total

6,559.8

6,626.3

6,863.7

7,724.4

9,334.9

9,784.9

Total Other Non Interest Expense

11,256

10,707

9,274.8

8,906

2,793.3

2,627.2

Non Interest Expense, Total

35,157.1

35,437.2

35,549.5

36,693.2

33,175.2

34,332.7

EBT, Excl. Unusual Items

23,311.3

19,640.5

23,440.1

24,493.1

28,266.6

28,816.9

Asset Writedown

-2.8

-2

-6.7

-6.5

-4.3

-4.8

Other Unusual Items

-18.8

EBT, Incl. Unusual Items

23,308.6

19,619.7

23,433.4

24,486.6

28,262.3

28,812.1

Income Tax Expense

3,939.8

2,812.2

3,694.4

3,890.9

5,801.3

5,780.8

Earnings From Continuing Operations

19,368.8

16,807.5

19,739

20,595.7

22,461

23,031.4

Minority Interest

Net Income

19,368.8

16,807.5

19,739

20,595.7

22,461

23,031.4

Net Income to Common Incl Extra Items

19,368.8

16,807.5

19,739

20,595.7

22,461

23,031.4

Net Income to Common Excl. Extra Items

19,368.8

16,807.5

19,739

20,595.7

22,461

23,031.4

Total Shares Outstanding

14,028.8

14,028.7

14,028.7

14,028.7

14,028.7

14,028.7

Weighted Avg. Shares Outstanding

14,028.7

14,028.7

14,028.7

14,028.7

14,028.7

14,028.7

Weighted Avg. Shares Outstanding Dil

14,028.7

14,028.7

14,028.7

14,028.7

14,028.7

14,028.7

EPS

1.4

1.2

1.4

1.5

1.6

1.6

EPS Diluted

1.4

1.2

1.4

1.5

1.6

1.6

Effective Tax Rate

16.9%

14.3%

15.8%

15.9%

20.5%

20.1%