Income Statement Deutsche Bank AG

Equities

DBK

DE0005140008

Banks

Market Closed - Xetra Other stock markets 09:05:06 05/06/2026 pm IST			5-day change	1st Jan Change
27.53 ^EUR	-0.74%		-1.18%	-16.85%

10:36am	One in four bank customers pays over 100 euros for current accounts	DP
05/06	Week Ahead for FX, Bonds : U.S. Inflation Data Due, ECB Likely to Raise Rates	DJ

5cec3842.Rx3uBO43So212m09FgJYOCbHy-4GkgQRUZB7px34F-8.Nkubbq1xfNf8tAtVYUEtVWqhuJRE4jNnIf5P0ELBVZw_JJ1ShXob58SrKA

Published financial data: DEUTSCHE BANK AG

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Interest Income On Loans	1.66TCr	2.43TCr	4.35TCr	4.9TCr	4.44TCr
Interest Income, Total	1.66TCr	2.43TCr	4.35TCr	4.9TCr	4.44TCr
Interest On Deposits	544.4Cr	1.06TCr	2.74TCr	3.38TCr	2.88TCr
Interest Expense, Total	544.4Cr	1.06TCr	2.74TCr	3.38TCr	2.88TCr
Net Interest Income	1.12TCr	1.36TCr	1.61TCr	1.52TCr	1.57TCr
Income From Trading Activities	304.5Cr	299.9Cr	557.5Cr	565.5Cr	457.7Cr
Gain (Loss) on Sale of Loans	-	-	-	-	-
Gain (Loss) on Sale of Assets	1Cr	40Cr	4.1Cr	3.2Cr	-10L
Gain (Loss) on Sale of Invest. & Securities - (Rev)	24Cr	-22Cr	-9.6Cr	3.7Cr	5.8Cr
Income (Loss) on Equity Invest. (Income Block)	9.8Cr	15Cr	-3.8Cr	1.2Cr	-60L
Total Other Non Interest Income	1.09TCr	1.02TCr	955.2Cr	1.06TCr	1.11TCr
Non Interest Income, Total	1.43TCr	1.36TCr	1.5TCr	1.63TCr	1.58TCr
Revenues Before Provison For Loan Losses	2.54TCr	2.72TCr	3.12TCr	3.15TCr	3.14TCr
Provision For Loan Losses	52Cr	122.6Cr	150.5Cr	183Cr	170.7Cr
Total Revenues	2.49TCr	2.6TCr	2.97TCr	2.97TCr	2.97TCr
Salaries And Other Employee Benefits	992Cr	1.03TCr	1.07TCr	1.12TCr	1.12TCr
Selling General & Admin Expenses, Total	970.7Cr	963Cr	1.02TCr	963.9Cr	924.1Cr
Total Other Non Interest Expense	20L	-	-	-	-
Non Interest Expense, Total	1.96TCr	1.99TCr	2.09TCr	2.09TCr	2.05TCr
EBT, Excl. Unusual Items	526.7Cr	607.7Cr	878.4Cr	879.5Cr	925.2Cr
Restructuring Charges	-126.4Cr	-1.4Cr	-22Cr	30L	1.5Cr
Impairment of Goodwill	-50L	-	-23Cr	-	-
Asset Writedown	-14Cr	-5.5Cr	-6.5Cr	-9.4Cr	-1.9Cr
Legal Settlements	-47Cr	-41Cr	-31Cr	-200Cr	-18Cr
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	338.9Cr	559.5Cr	795.5Cr	670.4Cr	906.9Cr
Income Tax Expense	88Cr	-6.4Cr	150.3Cr	222.3Cr	225.5Cr
Earnings From Continuing Operations	250.9Cr	565.9Cr	645.2Cr	448.1Cr	681.4Cr
Net Income to Company	250.9Cr	565.9Cr	645.2Cr	448.1Cr	681.4Cr
Minority Interest	-14Cr	-13Cr	-12Cr	-14Cr	-21Cr
Net Income - (IS)	236.5Cr	552.5Cr	633.2Cr	434.2Cr	660.6Cr
Preferred Dividend and Other Adjustments	36Cr	48Cr	50Cr	57Cr	76Cr
Net Income to Common Incl Extra Items	200.2Cr	504.6Cr	583.4Cr	376.8Cr	584.5Cr
Net Income to Common Excl. Extra Items	200.2Cr	504.6Cr	583.4Cr	376.8Cr	584.5Cr
Per Share Items
Net EPS - Basic	0.95	2.42	2.83	1.89	2.99
Basic EPS - Continuing Operations	0.95	2.42	2.83	1.89	2.99
Basic Weighted Average Shares Outstanding	209.65Cr	208.49Cr	206.41Cr	199.36Cr	195.45Cr
Net EPS - Diluted	0.93	2.37	2.77	1.85	2.93
Diluted EPS - Continuing Operations	0.93	2.37	2.77	1.85	2.93
Diluted Weighted Average Shares Outstanding	214.32Cr	212.56Cr	210.4Cr	203.93Cr	199.8Cr
Normalized Basic EPS	1.5	1.76	2.6	2.69	2.85
Normalized Diluted EPS	1.47	1.72	2.55	2.63	2.79
Dividend Per Share	0.2	0.3	0.45	0.68	1
Payout Ratio	15.35	16.02	17.5	33.56	31.43
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
Effective Tax Rate - (Ratio)	25.97	-1.14	18.89	33.16	24.86
Total Current Taxes	86Cr	79Cr	134Cr	131.4Cr	175.4Cr
Total Deferred Taxes	1.9Cr	-85Cr	16Cr	91Cr	50Cr
Normalized Net Income	314.79Cr	366.41Cr	537Cr	535.79Cr	557.45Cr
Non-Cash Pension Expense	1.2Cr	90L	-3.9Cr	-2.6Cr	-2.4Cr
Supplemental Operating Expense Items
Stock-Based Comp., SG&A Exp. (Total)	49Cr	43Cr	48Cr	49Cr	58Cr
Total Stock-Based Compensation	49Cr	43Cr	48Cr	49Cr	58Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	18TCr	17TCr	16TCr	13TCr	14TCr
Investment Securities, Total	14TCr	16TCr	16TCr	22TCr	26TCr
Trading Asset Securities, Total	41TCr	40TCr	38TCr	43TCr	40TCr
Mortgage Backed Securities	71Cr	49Cr	44Cr	41Cr	46Cr
Total investments	54TCr	55TCr	55TCr	66TCr	65TCr
Gross Loans	48TCr	49TCr	49TCr	49TCr	49TCr
Allowance For Loan Losses	-477.9Cr	-484.8Cr	-520.8Cr	-569.7Cr	-607.4Cr
Other Adjustments to Gross Loans	-23Cr	-13Cr	-167.5Cr	-135.2Cr	-119.1Cr
Net Loans	47TCr	48TCr	48TCr	49TCr	49TCr
Gross Property Plant And Equipment	1.17TCr	1.29TCr	1.29TCr	1.35TCr	1.35TCr
Accumulated Depreciation	-620Cr	-676Cr	-669.5Cr	-729.1Cr	-758.6Cr
Net Property Plant And Equipment	553.6Cr	610.3Cr	618.5Cr	619.3Cr	592.4Cr
Goodwill	280.5Cr	291.9Cr	284.9Cr	296.3Cr	273.5Cr
Other Intangibles, Total	401.9Cr	417.3Cr	447.8Cr	478.6Cr	482.6Cr
Loans Held For Sale	-	-	-	-	-
Accrued Interest Receivable	208.4Cr	358.8Cr	415.8Cr	457.5Cr	454.2Cr
Other Receivables	4.99TCr	5.2TCr	4.17TCr	4.4TCr	4.82TCr
Other Current Assets, Total	2.32TCr	2.09TCr	3.24TCr	1.85TCr	5.88TCr
Deferred Tax Assets Long-Term (Collected)	621.8Cr	727.2Cr	703.9Cr	670.2Cr	574.3Cr
Other Long-Term Assets, Total	3.34TCr	3.53TCr	2.92TCr	3.02TCr	3.34TCr
Total Assets	1,32400Cr	1,33700Cr	1,31700Cr	1,39100Cr	1,44000Cr
Liabilities
Interest Bearing Deposits	38TCr	37TCr	44TCr	49TCr	52TCr
Non-Interest Bearing Deposits	23TCr	25TCr	19TCr	18TCr	17TCr
Total Deposits	60TCr	62TCr	63TCr	67TCr	69TCr
Short-Term Borrowings	30TCr	30TCr	28TCr	32TCr	26TCr
Current Portion of Long-Term Debt	9.28TCr	8.8TCr	7.33TCr	6.37TCr	9.78TCr
Current Portion of Leases	68Cr	63Cr	84Cr	61Cr	70Cr
Long-Term Debt	9.8TCr	8.9TCr	9.87TCr	11TCr	12TCr
Long-Term Leases	328.3Cr	383.7Cr	365.7Cr	387.4Cr	349.4Cr
Trust Preferred Securities (BS)	-	-	-	-	-
Current Income Taxes Payable	41Cr	24Cr	37Cr	49Cr	50Cr
Accrued Interest Payable	162.5Cr	282.6Cr	478.5Cr	511.3Cr	491Cr
Other Current Liabilities - (Bank / Utility Template)	13TCr	13TCr	13TCr	11TCr	15TCr
Deferred Tax Liability Non-Current	50Cr	65Cr	52Cr	57Cr	59Cr
Other Non Current Liabilities	2.42TCr	2.68TCr	2.52TCr	2.38TCr	2.16TCr
Total Liabilities	1,25600Cr	1,26400Cr	1,24100Cr	1,30900Cr	1,35800Cr
Common Stock, Total	529.1Cr	529.1Cr	522.3Cr	510.6Cr	489.1Cr
Additional Paid In Capital	4.06TCr	4.05TCr	4.02TCr	3.97TCr	3.83TCr
Retained Earnings	1.26TCr	1.78TCr	2.28TCr	2.59TCr	3.03TCr
Treasury Stock	-60L	-33Cr	-48Cr	-71Cr	-18Cr
Comprehensive Income and Other	786.1Cr	726.4Cr	679.4Cr	1.02TCr	746.1Cr
Total Common Equity	6.63TCr	7.05TCr	7.46TCr	8.03TCr	8.07TCr
Minority Interest	169.8Cr	179.1Cr	176.3Cr	160.6Cr	156.2Cr
Total Equity	6.8TCr	7.23TCr	7.63TCr	8.19TCr	8.23TCr
Total Liabilities And Equity	1,32400Cr	1,33700Cr	1,31700Cr	1,39100Cr	1,44000Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	206.61Cr	203.78Cr	199.2Cr	194.51Cr	190.29Cr
ECS Total Common Shares Outstanding	206.61Cr	203.78Cr	199.2Cr	194.51Cr	190.29Cr
Book Value / Share	32.11	34.61	37.43	41.26	42.42
Tangible Book Value	5.95TCr	6.34TCr	6.72TCr	7.25TCr	7.32TCr
Tangible Book Value Per Share	28.8	31.13	33.75	37.28	38.45
Tangible Book Value Per Share (As Reported)	24.73	26.7	28.41	31.13	32.06
Average Assets	-	-	-	1,37000Cr	1,43200Cr
Average Loans	45TCr	49TCr	-	48TCr	48TCr
Total Debt	50TCr	48TCr	46TCr	50TCr	48TCr
Deposits at Interest - Cash	585.7Cr	574.9Cr	444.2Cr	431.3Cr	508.4Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-48Cr	-119.8Cr	-96Cr	-121.5Cr	-125Cr
Net Debt	-18TCr	-18TCr	-19TCr	-22TCr	-22TCr
Equity Method Investments, Total	109.1Cr	112.4Cr	101.3Cr	102.8Cr	92Cr
Full Time Employees	82.97T	84.93T	90.13T	89.75T	89.88T
Number Of Offices	1.71T	1.54T	1.43T	1.31T	1.18T

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	236.5Cr	552.5Cr	633.2Cr	434.2Cr	660.6Cr
Depreciation, Depletion & Amortization	223.6Cr	242.4Cr	224.5Cr	149.3Cr	145.2Cr
Amortization of Goodwill and Intangible Assets - (CF)	60L	30L	20L	50L	50L
Total Depreciation, Depletion & Amortization	224.2Cr	242.7Cr	224.7Cr	149.8Cr	145.7Cr
Amortization of Deferred Charges, Total	101.1Cr	101.7Cr	106.2Cr	116.6Cr	124.7Cr
(Gain) Loss on Sale of Investments - (CF)	-28Cr	13Cr	-8.4Cr	-7.6Cr	-2.2Cr
Total Asset Writedown	32Cr	8.5Cr	29Cr	9.4Cr	1.9Cr
Restructuring Activities	26Cr	-12Cr	22Cr	-30L	-1.5Cr
Provision for Credit Losses	52Cr	122.6Cr	150.5Cr	183Cr	170.7Cr
(Income) Loss On Equity Investments - (CF)	-20Cr	-13Cr	11Cr	40L	-3.5Cr
Change in Trading Asset Securities	1.99TCr	221.8Cr	-3.54TCr	-1.49TCr	-1.95TCr
Change in Other Net Operating Assets (Collected)	-6.25TCr	-2.55TCr	3.14TCr	-3.74TCr	1.47TCr
Other Operating Activities	16Cr	-72Cr	28Cr	-2.2TCr	71Cr
Cash from Operations	-3.62TCr	-1.38TCr	790.5Cr	-6.55TCr	682.2Cr
Capital Expenditure	-55Cr	-34Cr	-42Cr	-53Cr	-44Cr
Sale of Property, Plant, and Equipment	11Cr	2.2Cr	3.3Cr	2Cr	1.8Cr
Cash Acquisitions	-50L	-	-36Cr	-	-
Divestitures	-	44Cr	-	30L	-
Investment in Marketable and Equity Securities, Total	2.5TCr	-1.62TCr	-44Cr	-490.2Cr	-2.44TCr
Other Investing Activities, Total	-101Cr	-108.5Cr	-138.7Cr	-137.4Cr	-144Cr
Cash from Investing	2.36TCr	-1.72TCr	-257.6Cr	-678.1Cr	-2.63TCr
Long-Term Debt Issued, Total	114.6Cr	272.4Cr	143.6Cr	2Cr	5.4Cr
Total Debt Issued	114.6Cr	272.4Cr	143.6Cr	2Cr	5.4Cr
Long-Term Debt Repaid, Total	-122.5Cr	-70Cr	-223Cr	-71Cr	-323Cr
Total Debt Repaid	-122.5Cr	-70Cr	-223Cr	-71Cr	-323Cr
Issuance of Common Stock	517.7Cr	607.4Cr	42Cr	631.6Cr	557.1Cr
Repurchase of Common Stock	-300.8Cr	-650.3Cr	-125.7Cr	-446.7Cr	-704.2Cr
Common Dividends Paid	-36Cr	-88Cr	-110.8Cr	-145.7Cr	-207.6Cr
Common & Preferred Stock Dividends Paid	-36Cr	-88Cr	-110.8Cr	-145.7Cr	-207.6Cr
Net Increase (Decrease) in Deposit Accounts - (CF)	3.33TCr	1.17TCr	-229.9Cr	3.69TCr	4.02TCr
Other Financing Activities, Total	-9.7Cr	-9.9Cr	-11Cr	-35Cr	-11Cr
Cash from Financing	3.49TCr	1.23TCr	-515.1Cr	3.62TCr	3.34TCr
Foreign Exchange Rate Adjustments	134.5Cr	435.4Cr	-203.6Cr	291Cr	-630.9Cr
Miscellaneous Cash Flow Adjustments	-	-	10L	-10L	10L
Net Change in Cash	2.36TCr	-1.43TCr	-185.7Cr	-3.31TCr	761.1Cr
Supplemental Items
Cash Interest Paid	555.7Cr	946.8Cr	2.55TCr	3.36TCr	2.88TCr
Cash Income Tax Paid (Refund)	103.1Cr	128.8Cr	96Cr	139.2Cr	136.1Cr
Net Debt Issued / Repaid	-7.9Cr	202.7Cr	-79Cr	-69Cr	-317.6Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	0.19	0.43	0.48	0.33	0.48
Return On Equity %	3.85	8.06	8.69	5.67	8.3
Return on Common Equity	3.15	7.37	8.05	4.87	7.26
Shareholders Value Added	-445.56Cr	-267.54Cr	-222.36Cr	-494.45Cr	-305.73Cr
Margin Analysis
SG&A Margin	78.84	76.61	70.38	70.36	68.88
Net Interest Income / Total Revenues %	44.81	52.53	54.37	51.09	52.73
EBT Excl. Non-Recurring Items Margin %	21.16	23.39	29.62	29.64	31.12
Income From Continuing Operations Margin %	10.08	21.78	21.76	15.1	22.92
Net Income Margin %	9.5	21.26	21.36	14.63	22.22
Net Avail. For Common Margin %	8.04	19.42	19.68	12.7	19.66
Normalized Net Income Margin	12.64	14.1	18.11	18.06	18.75
Asset quality
Nonperforming Loans / Total Loans %	2.5	2.39	2.75	3.16	3.11
Nonperforming Loans / Total Assets %	0.9	0.88	1.02	1.12	1.06
Nonperforming Assets / Total Assets %	0.91	0.88	1.02	1.12	1.07
NPAs / Loans and OREO	2.51	2.4	2.75	3.16	3.11
NPAs / Equity	17.63	16.28	17.57	19.06	18.65
Allowance for Credit Losses / Net Charge-offs %	979.3	498.77	471.74	531.44	724.82
Allowance for Credit Losses / Nonperforming Loans %	40.08	41.39	38.92	36.56	39.62
Allowance for Credit Losses / Total Loans %	1	0.99	1.07	1.16	1.23
Net Charge-offs / Total Average Loans %	0.11	0.2	-	0.22	0.17
Provision for Loan Losses / Net Charge-offs %	105.53	126.13	136.32	170.71	203.7
Earning Assets / IBL	135.81	135.5	132.84	125.65	122.63
Interest Income / Average Assets	-	-	-	3.58	3.1
Interest Expense / Average Assets	-	-	-	2.47	2.01
Net Interest Income / Average Assets	-	-	-	1.11	1.09
Non Interest Income / Average Assets	-	-	-	1.19	1.1
Non Interest Expense / Average Asset	-	-	-	1.52	1.43
Capital And Funding
Total Average Common Equity / Total Average Assets %	4.79	5.14	5.44	5.72	5.69
Total Average Equity / Total Average Assets %	4.92	5.28	5.58	5.84	5.8
Total Equity + Allowance for Loan Losses / Total Loans %	14.9	15.39	16.38	17.44	17.6
Gross Loans / Total Deposits %	79.04	78.8	77.87	73.82	71.02
Net Loans / Total Deposits %	78.21	78	76.77	72.76	69.97
Tier 1 Capital Ratio %	15.7	15.7	16.1	17	17.5
Total Capital Ratio %	17.8	18.4	18.6	19.2	19.5
Core Tier 1 Capital Ratio	13.2	13.4	13.7	13.8	14.2
Tier 2 Capital Ratio	2.09	2.65	2.46	2.15	2.03
Equity Tier 1 Capital Ratio	14.79	15.56	16.99	17.28	17.91
Coverage Ratio	40.08	41.39	38.92	36.56	39.62
Interbank Ratio	14.64	22.37	21.15	14.47	27.33
Fixed Charges Coverage
EBT + Interest Expense / Interest Expense	1.62	1.53	1.29	1.2	1.32
Growth Over Prior Year
Net Interest Income, 1 Yr. Growth %	-3.22	22.37	15.3	-5.96	3.38
Non Interest Income, 1 Yr. Growth %	14.03	-4.88	14.94	8.71	-3.57
Provision For Loan Losses, 1 Yr. Growth %	-71.26	138.06	22.76	21.59	-6.72
Total Revenues, 1 Yr. Growth %	11.96	4.37	14.76	0.08	0.18
Earnings From Cont. Operations, 1 Yr. Growth %	302.08	125.55	16.17	-30.55	52.06
Net Income, 1 Yr. Growth %	377.78	133.62	16.83	-31.43	52.14
Normalized Net Income, 1 Yr. Growth %	148.28	16.4	49.51	-0.16	3.62
Diluted EPS Before Extra, 1 Yr. Growth %	1.24T	154.84	19.4	-33.21	58.38
Dividend Per Share, 1 Yr. Growth %	-	50	50	51.11	47.06
Gross Loans, 1 Yr. Growth %	9.86	2.62	-2.04	1.2	-0.94
Allowance For Loan Losses, 1 Yr. Growth %	-0.91	1.44	7.43	9.39	6.62
Net Loans, 1 Yr. Growth %	10.03	2.65	-2.45	1.18	-1
Non Performing Loans, 1 Yr. Growth %	0.65	-1.78	14.25	16.45	-1.62
Non Performing Assets, 1 Yr. Growth %	0.46	-1.81	13.9	16.31	-1.61
Total Assets, 1 Yr. Growth %	-0.1	0.97	-2	5.6	3.51
Total Deposits, 1 Yr Growth %	6.29	2.93	-0.59	6.75	4.03
Tangible Book Value, 1 Yr. Growth %	10.44	6.61	6.3	7.84	0.9
Average Interest Earning Assets, 1 Yr. Growth %	1.9	4.77	-0.96	2.46	3.92
Average Interest Bearing Liabilities, 1 Yr. Growth %	0.7	5.01	1.2	8.32	6.48
Common Equity, 1 Yr. Growth %	9.44	6.34	6	7.63	0.58
Total Equity, 1 Yr. Growth %	9.38	6.32	5.81	7.25	0.51
Compound Annual Growth Rate Over Two Years
Net Interest Income, 2 Yr. CAGR %	-9.93	8.82	20.42	4.13	-1.4
Non Interest Income, 2 Yr. CAGR %	23.06	4.15	2.1	11.78	2.39
Provision For Loan Losses, 2 Yr. CAGR %	-15.6	-17.29	70.95	22.17	6.5
Total Revenues, 2 Yr. CAGR %	5.33	8.1	8.85	7.17	0.13
Earnings From Cont. Operations, 2 Yr. CAGR %	-30.97	201.15	57.68	-10.18	2.78
Net Income, 2 Yr. CAGR %	-33.76	234.09	60.73	-10.5	2.14
Normalized Net Income, 2 Yr. CAGR %	229.47	73.5	30.9	23.78	2.27
Diluted EPS Before Extra, 2 Yr. CAGR %	-41.43	485	68.99	-10.7	2.85
Dividend Per Share, 2 Yr. CAGR %	-	-	50	50.55	49.07
Gross Loans, 2 Yr. CAGR %	4.5	6.21	1.02	0.32	1.23
Allowance For Loan Losses, 2 Yr. CAGR %	9.06	0.26	4.39	8.4	7.99
Net Loans, 2 Yr. CAGR %	4.43	6.31	0.84	0.11	1.2
Non Performing Loans, 2 Yr. CAGR %	11.65	-0.57	5.93	15.34	7.03
Non Performing Assets, 2 Yr. CAGR %	11.79	-0.68	5.76	15.1	6.98
Total Assets, 2 Yr. CAGR %	1.01	0.45	-0.25	2.01	4.75
Total Deposits, 2 Yr CAGR %	2.72	4.62	1.78	3.65	5.67
Tangible Book Value, 2 Yr. CAGR %	5.47	8.52	6.3	6.91	5.5
Average Interest Earning Assets, 2 Yr. CAGR %	-0.97	3.33	2.08	0.74	3.19
Average Interest Bearing Liabilities, 2 Yr. CAGR %	-1.7	2.84	3.22	4.7	7.4
Common Equity, 2 Yr. CAGR %	4.69	7.89	6.03	6.67	5.12
Total Equity, 2 Yr. CAGR %	4.62	7.85	5.92	6.39	4.87
Compound Annual Growth Rate Over Three Years
Net Interest Income, 3 Yr. CAGR %	-5.73	-0.24	11.84	10.77	4.72
Non Interest Income, 3 Yr. CAGR %	5.9	12.94	6.34	4.66	5.14
Provision For Loan Losses, 3 Yr. CAGR %	-0.64	19.25	-5.65	52.6	11.66
Total Revenues, 3 Yr. CAGR %	0.14	5.01	10.07	6.03	4.59
Earnings From Cont. Operations, 3 Yr. CAGR %	94.31	2.43	117.86	21.33	6.39
Net Income, 3 Yr. CAGR %	106.91	0.83	133.87	22.45	6.14
Normalized Net Income, 3 Yr. CAGR %	44.8	132.91	64.01	30.13	15.8
Diluted EPS Before Extra, 3 Yr. CAGR %	327.64	-4.38	241.99	25.77	7.33
Dividend Per Share, 3 Yr. CAGR %	22.05	-	-	50.37	49.38
Gross Loans, 3 Yr. CAGR %	4.58	3.87	3.91	1.08	0.24
Allowance For Loan Losses, 3 Yr. CAGR %	4.06	6.46	2.59	6.03	7.8
Net Loans, 3 Yr. CAGR %	4.56	3.83	3.84	0.95	0.09
Non Performing Loans, 3 Yr. CAGR %	8.2	6.98	4.14	9.33	9.39
Non Performing Assets, 3 Yr. CAGR %	8.4	7.06	3.96	9.16	9.24
Total Assets, 3 Yr. CAGR %	-0.6	0.99	-0.19	1.66	2.51
Total Deposits, 3 Yr CAGR %	2.27	2.79	3.28	3.41	3.78
Tangible Book Value, 3 Yr. CAGR %	0.84	5.85	7.67	6.81	4.86
Average Interest Earning Assets, 3 Yr. CAGR %	-1.81	0.91	2.03	2.22	1.94
Average Interest Bearing Liabilities, 3 Yr. CAGR %	-2.53	0.49	2.38	4.9	5.39
Common Equity, 3 Yr. CAGR %	-0.42	5.24	7.16	6.56	4.6
Total Equity, 3 Yr. CAGR %	-0.34	5.18	7.07	6.36	4.39
Compound Annual Growth Rate Over Five Years
Net Interest Income, 5 Yr. CAGR %	-5.38	1.98	3.9	1.97	6.34
Non Interest Income, 5 Yr. CAGR %	-1.41	-0.73	4.61	11.66	4.74
Provision For Loan Losses, 5 Yr. CAGR %	-17.93	18.49	23.45	20.41	-0.97
Total Revenues, 5 Yr. CAGR %	-2.76	0.05	3.64	5.75	5.98
Earnings From Cont. Operations, 5 Yr. CAGR %	13.08	50.37	79.94	-3.17	61.3
Net Income, 5 Yr. CAGR %	11.02	49.05	88.37	-4.23	67.91
Normalized Net Income, 5 Yr. CAGR %	7.85	23.91	38.95	79.19	35.57
Diluted EPS Before Extra, 5 Yr. CAGR %	-2.93	34.77	197.47	-7.36	111.49
Dividend Per Share, 5 Yr. CAGR %	12.7	22.22	32.55	-	-
Gross Loans, 5 Yr. CAGR %	2.91	3.83	3.14	2.44	2.59
Allowance For Loan Losses, 5 Yr. CAGR %	1	4.34	4.19	7.23	4.72
Net Loans, 5 Yr. CAGR %	2.92	3.83	3.06	2.33	2.53
Non Performing Loans, 5 Yr. CAGR %	9.87	13.44	7.29	10.25	5.29
Non Performing Assets, 5 Yr. CAGR %	10	13.56	7.33	10.21	5.16
Total Assets, 5 Yr. CAGR %	-3.6	-1.94	-0.46	1.4	1.68
Total Deposits, 5 Yr CAGR %	1.87	1.32	2.08	3.13	4.12
Tangible Book Value, 5 Yr. CAGR %	1.4	1.46	2.99	6.27	6.31
Average Interest Earning Assets, 5 Yr. CAGR %	-1.92	-0.78	-0.26	0.93	2.49
Average Interest Bearing Liabilities, 5 Yr. CAGR %	-3.2	-1.71	-0.27	2.21	4.36
Common Equity, 5 Yr. CAGR %	0.56	0.78	2.11	5.81	5.9
Total Equity, 5 Yr. CAGR %	0.97	1.21	2.12	5.66	5.76