Interest and Dividend Income | 413.33 | 315.97 | 240.34 | 181.97 | 167.32 | |
Total Interest Expense | 271.04 | 203.02 | 157.2 | 106 | 99.88 | |
Net Interest Income | 142.29 | 112.95 | 83.15 | 75.97 | 67.45 | |
Gain (Loss) on Sale of Loans & Receivables | 9.94 | 8.24 | 7.11 | 7.89 | 7.58 | |
Other Revenue | 26.59 | 3.45 | 5.23 | 1.61 | - | |
Revenue Before Loan Losses | 178.82 | 124.63 | 95.48 | 85.48 | 75.02 | |
Provision for Loan Losses | 1.17 | 1.92 | 1.15 | -0.29 | 5.07 | |
Revenue | 177.65 | 122.72 | 94.33 | 85.77 | 69.96 | |
Revenue Growth (YoY) | 44.76% | 30.09% | 9.98% | 22.60% | 12.32% | |
Salaries & Employee Benefits | 69.59 | 48.34 | 30.46 | 19.19 | 20.73 | |
Cost of Services Provided | 54.41 | 37.6 | 22.21 | 16.01 | 13.78 | |
Other Operating Expenses | -42.74 | -34.35 | -2.89 | 10.78 | 12.31 | |
Total Operating Expenses | 81.26 | 51.59 | 49.78 | 45.97 | 46.83 | |
Operating Income | 96.39 | 71.13 | 44.55 | 39.79 | 23.13 | |
Pretax Income | 96.39 | 71.13 | 44.55 | 39.79 | 23.13 | |
Income Tax Expense | 27.93 | 18.83 | 12.03 | 10.57 | 5.35 | |
Earnings From Continuing Ops. | 68.47 | 52.29 | 32.52 | 29.22 | 17.78 | |
Minority Interest in Earnings | -0.05 | -0.02 | -0.31 | - | - | |
Net Income | 68.42 | 52.27 | 32.21 | 29.22 | 17.78 | |
Preferred Dividends & Other Adjustments | 0.84 | 0.75 | 0.49 | 8.59 | 48.96 | |
Net Income to Common | 67.58 | 51.52 | 31.72 | 20.64 | -31.18 | |
Net Income Growth | 30.89% | 62.28% | 10.22% | 64.39% | 2.80% | |
Shares Outstanding (Basic) | 33 | 32 | 32 | 23 | 20 | |
Shares Outstanding (Diluted) | 36 | 34 | 34 | 34 | 20 | |
Shares Change (YoY) | 3.70% | 1.03% | 0.44% | 69.17% | -82.32% | |
EPS (Basic) | 2.07 | 1.60 | 0.99 | 0.90 | -1.55 | |
EPS (Diluted) | 1.91 | 1.52 | 0.94 | 0.86 | -1.55 | |
EPS Growth | 26.22% | 60.62% | 9.74% | - | - | |
Free Cash Flow | 37.47 | 48.66 | 48.35 | 57.49 | 54.17 | |
Free Cash Flow Per Share | 1.05 | 1.41 | 1.42 | 1.69 | 2.70 | |
Operating Margin | 54.26% | 57.96% | 47.23% | 46.40% | 33.06% | |
Profit Margin | 38.04% | 41.98% | 33.63% | 24.06% | -44.57% | |
Free Cash Flow Margin | 21.09% | 39.65% | 51.25% | 67.03% | 77.43% | |
Effective Tax Rate | 28.97% | 26.48% | 27.01% | 26.56% | 23.14% | |