Interest Income on Loans | 63.48 | 49.29 | 41.72 | 32.8 | 29.5 | |
Interest Income on Investments | 12.84 | 8.43 | 7.68 | 4.35 | 3.35 | |
Total Interest Income | 76.32 | 57.72 | 49.4 | 37.14 | 32.85 | |
Interest Paid on Deposits | 20.96 | 13.66 | 3.27 | 1.42 | 2.59 | |
Interest Paid on Borrowings | 2.9 | 0.65 | 0.55 | 0.89 | 0.79 | |
Total Interest Expense | 23.87 | 14.31 | 3.82 | 2.3 | 3.38 | |
Net Interest Income | 52.45 | 43.41 | 45.58 | 34.84 | 29.47 | |
Net Interest Income Growth (YoY) | 20.82% | -4.74% | 30.81% | 18.23% | 5.21% | |
Trust Income | 3.62 | 3.12 | 3.01 | 2.71 | 2.21 | |
Gain (Loss) on Sale of Assets | -0.05 | 0.05 | -0.03 | 0.02 | 0.03 | |
Gain (Loss) on Sale of Investments | -0.12 | 0.19 | 0.88 | 0.04 | 0.04 | |
Other Non-Interest Income | 6.84 | 5.65 | 6.08 | 5.34 | 3.88 | |
Total Non-Interest Income | 13.41 | 11.78 | 12.62 | 10.19 | 8.25 | |
Non-Interest Income Growth (YoY) | 13.82% | -6.63% | 23.89% | 23.42% | -3.33% | |
Revenues Before Loan Losses | 65.87 | 55.2 | 58.2 | 45.03 | 37.72 | |
Provision for Loan Losses | 7.85 | 6.15 | 1.85 | -0.65 | 3 | |
Revenue | 58.02 | 49.05 | 56.35 | 45.68 | 34.72 | |
Revenue Growth (YoY) | 18.29% | -12.95% | 23.36% | 31.55% | -3.81% | |
Salaries and Employee Benefits | 28.08 | 20.29 | 19.92 | 17.44 | 13.03 | |
Federal Deposit Insurance | 0.86 | 0.63 | 0.46 | 0.35 | 0.25 | |
Amortization of Goodwill & Intangibles | 0.46 | 0.02 | 0.02 | 0.03 | 0.15 | |
Selling, General & Administrative | 15.68 | 9.46 | 9.05 | 9.99 | 6.32 | |
Other Non-Interest Expense | 7.79 | 7.04 | 6.25 | 4.91 | 4.06 | |
Total Non-Interest Expense | 52.89 | 37.24 | 35.6 | 32.73 | 23.82 | |
EBT Excluding Unusual Items | 5.13 | 11.81 | 20.75 | 12.95 | 10.91 | |
Other Unusual Items | 2.92 | - | - | - | - | |
Pretax Income | 8.05 | 11.81 | 20.75 | 12.95 | 10.91 | |
Income Tax Expense | 1.08 | 2.18 | 3.95 | 2.59 | 2.05 | |
Net Income | 6.97 | 9.62 | 16.8 | 10.36 | 8.86 | |
Net Income to Common | 6.97 | 9.62 | 16.8 | 10.36 | 8.86 | |
Net Income Growth | -27.62% | -42.70% | 62.15% | 16.95% | -7.30% | |
Basic Shares Outstanding | 7 | 6 | 6 | 6 | 5 | |
Diluted Shares Outstanding | 7 | 6 | 6 | 6 | 5 | |
Shares Change (YoY) | 11.02% | 0.32% | 12.60% | 13.91% | -1.76% | |
EPS (Basic) | 1.00 | 1.54 | 2.69 | 1.87 | 1.82 | |
EPS (Diluted) | 1.00 | 1.53 | 2.68 | 1.86 | 1.82 | |
EPS Growth | -34.64% | -42.91% | 44.09% | 2.43% | -5.42% | |
Dividend Per Share | 0.605 | 0.600 | 0.560 | 0.480 | 0.440 | |
Dividend Growth | 0.83% | 7.14% | 16.67% | 9.09% | 22.22% | |
Effective Tax Rate | 13.44% | 18.48% | 19.05% | 19.98% | 18.79% | |