| 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 | 17,654.72 | 19,983.31 | 20,676.97 | 22,018.61 | 23,001.89 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +2.78% | +13.19% | +3.47% | +6.49% | +4.47% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,538.12 | 5,752.1 | 5,714.95 | 6,338.75 | 6,016.01 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7.39% | +26.75% | -0.65% | +10.92% | -5.09% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,116.6 | 14,231.21 | 14,962.03 | 15,679.86 | 16,985.88 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +6.84% | +8.5% | +5.14% | +4.8% | +8.33% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,537.45 | 4,293.5 | 5,358.23 | 6,196.44 | 5,362.62 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9.65% | -22.46% | +24.8% | +15.64% | -13.46% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,579.15 | 9,937.71 | 9,603.8 | 9,483.42 | 11,623.26 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +23.29% | +31.12% | -3.36% | -1.25% | +22.56% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,970.7 | 6,376.83 | 7,832.75 | 9,921.35 | 9,999.28 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,436.7 | 10,691.41 | 11,024.01 | 11,616.03 | 11,900.73 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,113.15 | 5,623.13 | 6,412.53 | 7,788.74 | 9,721.81 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +144.78% | +9.97% | +14.04% | +21.46% | +24.82% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.14 | 34.47 | 36.78 | 40.14 | 44.96 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 661.53 | -2.76 | 149.9 | -106.94 | 163.08 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,451.62 | 5,625.88 | 6,262.63 | 7,895.68 | 9,558.73 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +109.86% | +26.38% | +11.32% | +26.08% | +21.06% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30.6 | 34.48 | 35.92 | 40.69 | 44.21 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,726.25 | 2,114.7 | 2,129.3 | 2,929.12 | 3,937.64 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,725.36 | 3,511.18 | 4,133.34 | 4,966.56 | 5,621.09 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -960.75 | -762.1 | -658.05 | -821.22 | -1,117.72 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,764.62 | 2,749.08 | 3,475.29 | 4,145.35 | 4,503.36 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +43.56% | +55.79% | +26.42% | +19.28% | +8.64% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12.13% | 16.85% | 19.93% | 21.36% | 20.83% | |
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 | 1,764.62 | 2,749.08 | 3,475.29 | 4,145.35 | 4,503.36 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8.68 | 13.52 | 17.09 | 20.39 | 22.15 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +42.76% | +55.76% | +26.41% | +19.31% | +8.63% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8.68 | 13.52 | 17.09 | 20.39 | 22.15 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +42.76% | +55.76% | +26.41% | +19.31% | +8.63% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 203.3 | 203.33 | 203.35 | 203.3 | 203.31 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 203.3 | 203.33 | 203.35 | 203.3 | 203.31 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8.5 | 9 | 10 | 10.5 | - | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +6.25% | +5.88% | +11.11% | +5% | - | |