Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Net Interest Income

46,989

47,676

52,375

44,950

35,779

39,956

47,303

49,995

49,557

47,754

45,301

Non-Interest Income

35,796

34,620

30,222

29,418

43,387

34,308

39,528

36,413

38,832

40,513

40,756

Total Revenues Before Provision for Credit Losses

82,785

82,296

82,597

74,368

79,166

74,264

86,832

86,408

88,389

88,267

86,057

Total Revenues Before Provision for Credit Losses %Chg

0.5%

-0.4%

11.1%

-6.1%

6.6%

-14.5%

0.5%

-2.2%

0.1%

2.6%

2%

Provision for Credit Losses

3,713

4,334

5,399

1,534

-4,155

14,129

2,687

1,744

2,528

3,770

2,442

Total Revenues After Provision for Credit Losses

79,072

77,962

77,198

72,834

83,321

60,135

84,145

84,664

85,861

84,497

83,615

Compensation Expenses

36,275

35,729

35,829

34,340

35,541

34,811

35,128

33,085

33,371

31,893

30,681

Selling, General & Administrative Expenses

13,737

13,111

12,701

11,949

12,518

13,668

14,042

13,236

5,086

5,009

4,949

Other Non-Interest Expenses

5,004

5,758

7,032

10,916

5,699

9,151

9,008

9,805

20,027

15,475

14,344

Total Non-Interest Expense

55,016

54,598

55,562

57,205

53,758

57,630

58,178

56,126

58,484

52,377

49,974

Income Before Provision for Income Taxes

24,056

23,364

21,636

15,629

29,563

2,505

25,967

28,538

27,377

32,120

33,641

Provision for Income Taxes

2,858

3,399

2,607

2,251

5,764

-1,157

5,761

5,662

4,917

10,075

10,365

Consolidated Net Income

21,198

19,965

19,029

13,378

23,799

3,662

20,206

22,876

22,460

22,045

23,276

Net Income Attributable to Minority Interests and Other

142

243

-113

-299

1,690

285

491

483

277

107

382

Net Income Attributable to Preferred Dividends

1,084

1,116

1,160

1,115

1,291

1,591

1,612

1,704

1,629

1,565

1,424

Net Income Attributable to Common Shareholders

19,972

18,606

17,982

12,562

20,818

1,786

18,103

20,689

20,554

20,373

21,470

Basic EPS

6.2

5.4

4.9

3.3

5.1

0.4

4.1

4.3

4.1

4

4.2

Diluted EPS

6.1

5.4

4.8

3.3

5.1

0.4

4.1

4.3

4.1

4

4.1

Basic Weighted Average Shares Outstanding

3,252

3,426.1

3,688.3

3,805.2

4,061.9

4,118

4,393.1

4,799.7

4,964.6

5,052.8

5,136.5

Diluted Weighted Average Shares Outstanding

3,293.2

3,467.6

3,720.4

3,837

4,096.2

4,134.2

4,425.4

4,838.4

5,017.3

5,108.3

5,209.8

Total Shares Outstanding

3,139.1

3,288.9

3,598.9

3,833.8

3,885.8

4,144

4,134.4

4,581.3

4,891.6

5,016.1

5,092.1

EBITDA

7,574

7,558

6,271

6,832

7,890

8,219

6,573

5,593

5,406

4,970

3,288

Effective Tax Rate

11.9%

14.5%

12%

14.4%

19.5%

-46.2%

22.2%

19.8%

18%

31.4%

30.8%