Income Statement Mebuki Financial Group,Inc.

Stocks

7167

JP3117700009

Banks

Market Closed - Japan Exchange Other stock markets 12:00:00 17/07/2026 pm IST			5-day change	1st Jan Change
1,427.00 ^JPY	-5.37%		-7.31%	+37.48%

06/03	ATOMica Co. Ltd. announced that it has received ¥570 million in funding from a group of investors	CI
24/02	Mebuki Financial Lifts Net Income, Final Dividend Forecast for Fiscal 2025	MT

beb72cd0bdf79d106bc4f0a1.Fx0hQu8vT8TFg_AbBaN651LzulBScBXU1KlExI9wwO0.YVNsM4NLfpuwzKlhVcgcoArL4AEzKkGZl98eks4SkptSbWMpjWofgYa7nw

Published financial data: MEBUKI FINANCIAL GROUP,INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Interest Income On Loans	11TCr	11TCr	12TCr	13TCr	17TCr
Interest Income On Investments	5.2TCr	6.07TCr	6.55TCr	9.23TCr	12TCr
Interest Income, Total	16TCr	17TCr	18TCr	22TCr	29TCr
Interest On Deposits	79Cr	254.1Cr	408.4Cr	1.4TCr	3.91TCr
Total Interest On Borrowings	262.4Cr	1.97TCr	3.85TCr	4.97TCr	4.55TCr
Interest Expense, Total	341.2Cr	2.22TCr	4.26TCr	6.37TCr	8.46TCr
Net Interest Income	16TCr	15TCr	14TCr	16TCr	21TCr
Trust Income	4.5Cr	2.7Cr	3.1Cr	3.4Cr	5Cr
Income From Trading Activities	453.2Cr	189Cr	58Cr	46Cr	69Cr
Gain (Loss) on Sale of Assets	-42Cr	-24Cr	-28Cr	-14Cr	285Cr
Gain (Loss) on Sale of Invest. & Securities - (Rev)	384.6Cr	4.4TCr	1.87TCr	2.26TCr	2.99TCr
Total Other Non Interest Income	9.77TCr	11TCr	11TCr	11TCr	12TCr
Non Interest Income, Total	11TCr	16TCr	13TCr	13TCr	15TCr
Revenues Before Provison For Loan Losses	26TCr	31TCr	27TCr	29TCr	36TCr
Provision For Loan Losses	2.4TCr	1.23TCr	624.7Cr	810.3Cr	1.65TCr
Total Revenues	24TCr	29TCr	26TCr	28TCr	34TCr
Salaries And Other Employee Benefits	-	-	-	-	-
Selling General & Admin Expenses, Total	11TCr	11TCr	11TCr	11TCr	12TCr
Total Other Non Interest Expense	5.76TCr	14TCr	9.02TCr	9.11TCr	11TCr
Non Interest Expense, Total	17TCr	25TCr	20TCr	20TCr	23TCr
EBT, Excl. Unusual Items	6.46TCr	4.64TCr	6.28TCr	8.27TCr	12TCr
Asset Writedown	-381.4Cr	-44Cr	-91Cr	-87Cr	-47Cr
Other Unusual Items	-10L	-	-	-10L	-
EBT, Incl. Unusual Items	6.08TCr	4.6TCr	6.19TCr	8.18TCr	12TCr
Income Tax Expense	1.78TCr	1.38TCr	1.85TCr	2.36TCr	3.39TCr
Earnings From Continuing Operations	4.3TCr	3.22TCr	4.34TCr	5.82TCr	8.42TCr
Net Income to Company	4.3TCr	3.22TCr	4.34TCr	5.82TCr	8.42TCr
Minority Interest	-	-	-	-	-40L
Net Income - (IS)	4.3TCr	3.22TCr	4.34TCr	5.82TCr	8.42TCr
Net Income to Common Incl Extra Items	4.3TCr	3.22TCr	4.34TCr	5.82TCr	8.42TCr
Net Income to Common Excl. Extra Items	4.3TCr	3.22TCr	4.34TCr	5.82TCr	8.42TCr
Per Share Items
Net EPS - Basic	38.97	29.91	41.67	58.38	89.03
Basic EPS - Continuing Operations	38.97	29.91	41.67	58.38	89.03
Basic Weighted Average Shares Outstanding	110.24Cr	107.59Cr	104.08Cr	100Cr	95Cr
Net EPS - Diluted	38.95	29.89	41.66	58.37	89.02
Diluted EPS - Continuing Operations	38.95	29.89	41.66	58.37	89.02
Diluted Weighted Average Shares Outstanding	110.28Cr	107.62Cr	104.09Cr	100Cr	95Cr
Normalized Basic EPS	36.61	26.95	37.69	51.8	78.36
Normalized Diluted EPS	36.59	26.94	37.69	51.79	78.35
Dividend Per Share	11	11	12	16	28
Payout Ratio	28.94	36.92	27.87	22.49	24.02
Supplemental Items
Effective Tax Rate - (Ratio)	29.29	29.98	29.9	28.81	28.7
Total Current Taxes	-	-	-	-	-
Total Deferred Taxes	-	-	-	-	-
Normalized Net Income	4.04TCr	2.9TCr	3.92TCr	5.17TCr	7.41TCr
Non-Cash Pension Expense	86Cr	-184.5Cr	-297.2Cr	-543.7Cr	-463.8Cr
Supplemental Operating Expense Items
Stock-Based Comp., G&A Exp. (Total)	-	-	-	-	-
Total Stock-Based Compensation	-	-	-	-	-

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	7,27100Cr	4,81900Cr	4,43900Cr	3,23100Cr	2,44500Cr
Investment Securities, Total	4,69300Cr	3,67300Cr	4,14100Cr	4,21900Cr	3,85400Cr
Trading Asset Securities, Total	458.9Cr	396.2Cr	531.6Cr	608Cr	1.17TCr
Total investments	4,69700Cr	3,67700Cr	4,14600Cr	4,22500Cr	3,86600Cr
Gross Loans	11,74400Cr	12,46000Cr	12,74700Cr	13,42900Cr	14,25900Cr
Allowance For Loan Losses	-9.38TCr	-9.19TCr	-8.49TCr	-7.36TCr	-7.32TCr
Net Loans	11,65000Cr	12,36800Cr	12,66200Cr	13,35500Cr	14,18600Cr
Gross Property Plant And Equipment	-	-	-	-	-
Accumulated Depreciation	-	-	-	-	-
Net Property Plant And Equipment	10TCr	10TCr	10TCr	10TCr	11TCr
Other Intangibles, Total	1.59TCr	1.35TCr	1.3TCr	1.22TCr	1.21TCr
Restricted Cash	202.7Cr	301Cr	282.4Cr	283Cr	283.2Cr
Other Current Assets, Total	4.33TCr	3.67TCr	2.46TCr	3.08TCr	3.32TCr
Deferred Tax Assets Long-Term (Collected)	223.7Cr	2TCr	287.8Cr	1.07TCr	287.1Cr
Other Long-Term Assets, Total	34TCr	35TCr	39TCr	44TCr	52TCr
Total Assets	24,12600Cr	21,38700Cr	21,78600Cr	21,40800Cr	21,17400Cr
Liabilities
Accrued Expenses, Total	28Cr	18Cr	26Cr	32Cr	34Cr
Interest Bearing Deposits	17,13600Cr	17,50900Cr	17,80100Cr	17,92500Cr	18,10800Cr
Total Deposits	17,13600Cr	17,50900Cr	17,80100Cr	17,92500Cr	18,10800Cr
Short-Term Borrowings	1,19300Cr	67TCr	69TCr	18TCr	23TCr
Current Portion of Long-Term Debt	-	-	-	-	-
Long-Term Debt	4,62600Cr	2,11600Cr	2,08600Cr	2,08800Cr	1,37300Cr
Other Current Liabilities - (Bank / Utility Template)	2.64TCr	2.06TCr	1.68TCr	2.37TCr	2.69TCr
Pension & Other Post Retirement Benefits	35Cr	2.9Cr	3.3Cr	4Cr	103.6Cr
Deferred Tax Liability Non-Current	1.93TCr	792.9Cr	1.85TCr	919.1Cr	3.52TCr
Other Non Current Liabilities	17TCr	16TCr	19TCr	22TCr	32TCr
Total Liabilities	23,16600Cr	20,48300Cr	20,79700Cr	20,44200Cr	20,09600Cr
Common Stock, Total	12TCr	12TCr	12TCr	12TCr	12TCr
Additional Paid In Capital	13TCr	13TCr	9.9TCr	8.04TCr	5.67TCr
Retained Earnings	60TCr	62TCr	65TCr	70TCr	76TCr
Treasury Stock	-235.7Cr	-718.1Cr	-32Cr	-159.8Cr	-758.7Cr
Comprehensive Income and Other	12TCr	4.59TCr	12TCr	7TCr	15TCr
Total Common Equity	96TCr	90TCr	99TCr	97TCr	1,07700Cr
Minority Interest	-	3.1Cr	3.2Cr	3.2Cr	3.6Cr
Total Equity	96TCr	90TCr	99TCr	97TCr	1,07700Cr
Total Liabilities And Equity	24,12600Cr	21,38700Cr	21,78600Cr	21,40800Cr	21,17400Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	107.98Cr	106.45Cr	100Cr	95Cr	94Cr
ECS Total Common Shares Outstanding	107.98Cr	106.44Cr	101.62Cr	98Cr	94Cr
Book Value / Share	888.22	849.98	973.59	981.21	1.15T
Tangible Book Value	94TCr	89TCr	98TCr	95TCr	1,06500Cr
Tangible Book Value Per Share	873.5	837.28	960.84	968.86	1.13T
Average Loans	11,61000Cr	12,00900Cr	12,57000Cr	12,87100Cr	13,55800Cr
Total Debt	5,81900Cr	2,78400Cr	2,77300Cr	2,26800Cr	1,60300Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-3.21TCr	-4.08TCr	-7.21TCr	-7.7TCr	-10TCr
Net Debt	-1,45700Cr	-2,03900Cr	-1,67100Cr	-97TCr	-85TCr
Full Time Employees	6.22T	5.97T	5.86T	5.83T	5.88T

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	6.08TCr	4.6TCr	6.19TCr	8.18TCr	12TCr
Depreciation, Depletion & Amortization	953.1Cr	911.3Cr	927.8Cr	935.5Cr	848.8Cr
Amortization of Goodwill and Intangible Assets - (CF)	-16Cr	-16Cr	-16Cr	-16Cr	-16Cr
Total Depreciation, Depletion & Amortization	937.3Cr	895.5Cr	912Cr	919.7Cr	833Cr
(Gain) Loss On Sale of Asset - (CF)	423.7Cr	68Cr	118.1Cr	100.9Cr	-237.7Cr
(Gain) Loss on Sale of Investments - (CF)	1.01TCr	4.54TCr	2TCr	1.7TCr	2.07TCr
Total Asset Writedown	-	-	-	-	-
Change in Trading Asset Securities	715.5Cr	140.6Cr	-92Cr	158.8Cr	-90Cr
Change in Other Net Operating Assets (Collected)	62TCr	-3,76400Cr	-31TCr	-1,20200Cr	-1,49900Cr
Other Operating Activities	-10TCr	-7.86TCr	-10TCr	-1.45TCr	5.24TCr
Cash from Operations	61TCr	-3,74000Cr	-32TCr	-1,10600Cr	-1,30200Cr
Capital Expenditure	-382.4Cr	-364Cr	-576.6Cr	-437Cr	-1.35TCr
Sale of Property, Plant, and Equipment	67Cr	43Cr	20Cr	32Cr	538.5Cr
Purchase / Sale of Intangible Assets	-290Cr	-236.3Cr	-418.8Cr	-358.9Cr	-338.7Cr
Investment in Marketable and Equity Securities, Total	-35TCr	93TCr	-32TCr	-19TCr	40TCr
Other Investing Activities, Total	-16Cr	-130.6Cr	-25Cr	-16Cr	-17Cr
Cash from Investing	-36TCr	92TCr	-33TCr	-20TCr	39TCr
Long-Term Debt Repaid, Total	-	-	-	-	-
Total Debt Repaid	-	-	-	-	-
Issuance of Common Stock	10Cr	18Cr	14Cr	12Cr	33Cr
Repurchase of Common Stock	-1.95TCr	-500Cr	-2TCr	-2TCr	-3TCr
Common Dividends Paid	-1.24TCr	-1.19TCr	-1.21TCr	-1.31TCr	-2.02TCr
Common & Preferred Stock Dividends Paid	-1.24TCr	-1.19TCr	-1.21TCr	-1.31TCr	-2.02TCr
Net Increase (Decrease) in Deposit Accounts - (CF)	62TCr	37TCr	29TCr	12TCr	18TCr
Other Financing Activities, Total	-	3.2Cr	-	10L	-
Cash from Financing	59TCr	36TCr	26TCr	9.15TCr	13TCr
Foreign Exchange Rate Adjustments	-22Cr	1.6Cr	-	-	-
Miscellaneous Cash Flow Adjustments	-20L	10L	-10L	-10L	-
Net Change in Cash	84TCr	-2,46200Cr	-38TCr	-1,21000Cr	-78TCr
Supplemental Items
Cash Income Tax Paid (Refund)	1.99TCr	1.67TCr	469.1Cr	2.6TCr	2.45TCr
Net Debt Issued / Repaid	-	-	-	-	-

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	0.18	0.14	0.2	0.27	0.4
Return On Equity %	4.39	3.45	4.58	5.96	8.24
Return on Common Equity	4.39	3.45	4.58	5.96	8.24
Shareholders Value Added	-7.47TCr	-7.98TCr	-7.04TCr	-5.93TCr	-3.86TCr
Margin Analysis
SG&A Margin	48.41	36.5	41.3	38.77	33.98
Net Interest Income / Total Revenues %	65.48	50.79	54.07	56.67	59.98
EBT Excl. Non-Recurring Items Margin %	27.27	15.82	24.09	29.14	34.49
Income From Continuing Operations Margin %	18.14	10.97	16.64	20.52	24.49
Net Income Margin %	18.14	10.97	16.64	20.52	24.49
Net Avail. For Common Margin %	18.14	10.97	16.64	20.52	24.49
Normalized Net Income Margin	17.04	9.89	15.06	18.21	21.55
Asset quality
Nonperforming Loans / Total Loans %	1.64	1.58	1.53	1.33	1.24
Nonperforming Loans / Total Assets %	0.8	0.92	0.9	0.84	0.83
Nonperforming Assets / Total Assets %	0.8	0.92	0.9	0.84	0.83
NPAs / Loans and OREO	1.64	1.58	1.53	1.33	1.24
NPAs / Equity	20.08	21.79	19.73	18.52	16.39
Allowance for Credit Losses / Net Charge-offs %	368.45	377.14	291.46	194.19	193.08
Allowance for Credit Losses / Nonperforming Loans %	48.7	46.6	43.47	41.11	41.47
Allowance for Credit Losses / Total Loans %	0.8	0.74	0.67	0.55	0.51
Net Charge-offs / Total Average Loans %	0.22	0.2	0.23	0.29	0.28
Provision for Loan Losses / Net Charge-offs %	94.22	50.67	21.45	21.39	43.63
Earning Assets / IBL	81.32	82.8	84.26	101.77	101.62
Capital And Funding
Total Average Common Equity / Total Average Assets %	4.17	4.1	4.39	4.53	4.8
Total Average Equity / Total Average Assets %	4.17	4.1	4.39	4.53	4.8
Total Equity + Allowance for Loan Losses / Total Loans %	8.97	8	8.43	7.74	8.07
Gross Loans / Total Deposits %	68.53	71.17	71.61	74.92	78.75
Net Loans / Total Deposits %	67.98	70.64	71.13	74.51	78.34
Total Capital Ratio %	10.92	13.32	12.71	12.2	12.3
Interbank Ratio	-	-	-	-	-
Fixed Charges Coverage
EBT + Interest on Borrowings / Interest on Borrowings	24.15	3.34	2.61	2.64	3.59
EBT + Interest Expense / Interest Expense	18.81	3.07	2.45	2.28	2.4
Growth Over Prior Year
Net Interest Income, 1 Yr. Growth %	3.25	-3.96	-5.39	14.11	28.22
Non Interest Income, 1 Yr. Growth %	5.86	48.16	-19.61	4.06	17.58
Provision For Loan Losses, 1 Yr. Growth %	-1.72	-48.55	-49.38	29.71	104.22
Total Revenues, 1 Yr. Growth %	4.95	23.83	-11.14	8.88	21.13
Earnings From Cont. Operations, 1 Yr. Growth %	17.76	-25.1	34.78	34.27	44.55
Net Income, 1 Yr. Growth %	17.76	-25.1	34.78	34.27	44.54
Normalized Net Income, 1 Yr. Growth %	20.1	-28.15	35.29	31.7	43.37
Diluted EPS Before Extra, 1 Yr. Growth %	23.93	-23.26	39.38	40.11	52.51
Dividend Per Share, 1 Yr. Growth %	0	0	9.09	33.33	75
Gross Loans, 1 Yr. Growth %	0.85	6.1	2.3	5.35	6.18
Allowance For Loan Losses, 1 Yr. Growth %	14.4	-2.07	-7.59	-13.35	-0.43
Net Loans, 1 Yr. Growth %	0.75	6.17	2.37	5.47	6.22
Non Performing Loans, 1 Yr. Growth %	7.15	2.33	-0.94	-8.37	-1.31
Non Performing Assets, 1 Yr. Growth %	7.15	2.33	-0.94	-8.37	-1.31
Total Assets, 1 Yr. Growth %	5.65	-11.35	1.86	-1.73	-1.1
Total Deposits, 1 Yr Growth %	3.76	2.17	1.67	0.7	1.02
Tangible Book Value, 1 Yr. Growth %	-3.84	-5.51	9.56	-2.31	11.66
Average Interest Earning Assets, 1 Yr. Growth %	8.24	-3.41	-5.03	21.69	-0.07
Average Interest Bearing Liabilities, 1 Yr. Growth %	14.36	-5.14	-6.67	0.76	0.07
Common Equity, 1 Yr. Growth %	-3.99	-5.66	9.35	-2.36	11.51
Total Equity, 1 Yr. Growth %	-3.99	-5.66	9.35	-2.36	11.51
Compound Annual Growth Rate Over Two Years
Net Interest Income, 2 Yr. CAGR %	1.72	-0.42	-4.68	3.9	20.96
Non Interest Income, 2 Yr. CAGR %	2.85	25.24	9.13	-8.54	10.61
Provision For Loan Losses, 2 Yr. CAGR %	6.45	-28.89	-48.97	-18.97	62.76
Total Revenues, 2 Yr. CAGR %	1.77	14	4.9	-1.64	14.84
Earnings From Cont. Operations, 2 Yr. CAGR %	8.68	-6.08	0.47	34.52	39.31
Net Income, 2 Yr. CAGR %	8.68	-6.08	0.47	34.52	39.31
Normalized Net Income, 2 Yr. CAGR %	10.7	-7.1	-1.41	33.48	37.41
Diluted EPS Before Extra, 2 Yr. CAGR %	11.88	-2.48	3.42	39.74	46.18
Dividend Per Share, 2 Yr. CAGR %	0	0	4.45	20.6	52.75
Gross Loans, 2 Yr. CAGR %	1.67	3.44	4.18	3.81	5.77
Allowance For Loan Losses, 2 Yr. CAGR %	16.04	5.85	-4.87	-10.52	-7.12
Net Loans, 2 Yr. CAGR %	1.57	3.42	4.25	3.91	5.85
Non Performing Loans, 2 Yr. CAGR %	6.95	4.72	0.68	-4.73	-4.9
Non Performing Assets, 2 Yr. CAGR %	6.95	4.72	0.68	-4.73	-4.9
Total Assets, 2 Yr. CAGR %	16.4	-3.22	-4.97	0.05	-1.42
Total Deposits, 2 Yr CAGR %	6.74	2.96	1.92	1.18	0.86
Tangible Book Value, 2 Yr. CAGR %	4.55	-4.67	1.75	3.45	4.44
Average Interest Earning Assets, 2 Yr. CAGR %	8.31	2.25	-4.22	7.5	10.28
Average Interest Bearing Liabilities, 2 Yr. CAGR %	14.22	4.15	-5.91	-3.03	0.41
Common Equity, 2 Yr. CAGR %	4.26	-4.83	1.57	3.33	4.34
Total Equity, 2 Yr. CAGR %	4.26	-4.83	1.57	3.33	4.34
Compound Annual Growth Rate Over Three Years
Net Interest Income, 3 Yr. CAGR %	-0.26	-0.21	-2.11	1.21	11.45
Non Interest Income, 3 Yr. CAGR %	1.9	16.16	8.03	7.41	-0.55
Provision For Loan Losses, 3 Yr. CAGR %	105.33	-16.46	-36.51	-30.36	10.27
Total Revenues, 3 Yr. CAGR %	-2.24	8.65	4.91	6.21	5.43
Earnings From Cont. Operations, 3 Yr. CAGR %	-2.49	-4	5.94	10.67	37.79
Net Income, 3 Yr. CAGR %	-2.49	-4	5.94	10.67	37.78
Normalized Net Income, 3 Yr. CAGR %	-2.27	-4.15	5.3	8.58	36.7
Diluted EPS Before Extra, 3 Yr. CAGR %	-0.42	-1.34	9.85	14.44	43.88
Dividend Per Share, 3 Yr. CAGR %	0	0	2.94	13.3	36.54
Gross Loans, 3 Yr. CAGR %	1.61	3.13	3.06	4.57	4.6
Allowance For Loan Losses, 3 Yr. CAGR %	8.63	9.66	1.16	-7.79	-7.28
Net Loans, 3 Yr. CAGR %	1.56	3.08	3.07	4.66	4.68
Non Performing Loans, 3 Yr. CAGR %	3.86	5.39	2.79	-2.43	-3.6
Non Performing Assets, 3 Yr. CAGR %	3.86	5.39	2.79	-2.43	-3.6
Total Assets, 3 Yr. CAGR %	11.57	6.3	-1.56	-3.9	-0.33
Total Deposits, 3 Yr CAGR %	5.35	5.2	2.53	1.51	1.13
Tangible Book Value, 3 Yr. CAGR %	1.53	1.08	-0.15	0.38	6.12
Average Interest Earning Assets, 3 Yr. CAGR %	-	4.25	-0.24	3.74	4.92
Average Interest Bearing Liabilities, 3 Yr. CAGR %	-	7.36	0.41	-3.74	-2
Common Equity, 3 Yr. CAGR %	1.41	0.84	-0.32	0.24	5.99
Total Equity, 3 Yr. CAGR %	1.41	0.84	-0.32	0.24	5.99
Compound Annual Growth Rate Over Five Years
Net Interest Income, 5 Yr. CAGR %	6.12	0.35	-2.05	1.42	6.54
Non Interest Income, 5 Yr. CAGR %	4.43	10.03	4.73	5.56	9.06
Provision For Loan Losses, 5 Yr. CAGR %	18.61	12.32	17.65	-17.47	-7.48
Total Revenues, 5 Yr. CAGR %	4.49	4.39	0.56	4.41	8.78
Earnings From Cont. Operations, 5 Yr. CAGR %	-22.98	-5.66	-1.32	9.87	18.2
Net Income, 5 Yr. CAGR %	-22.98	-5.66	-1.32	9.87	18.2
Normalized Net Income, 5 Yr. CAGR %	4.51	-6.28	-1.92	9.43	17.13
Diluted EPS Before Extra, 5 Yr. CAGR %	-24.3	-3.94	1.1	13.4	23.15
Dividend Per Share, 5 Yr. CAGR %	-	0	1.76	7.78	20.55
Gross Loans, 5 Yr. CAGR %	2.76	3.35	2.63	3.4	4.13
Allowance For Loan Losses, 5 Yr. CAGR %	3.54	2.98	3.01	1.09	-2.23
Net Loans, 5 Yr. CAGR %	2.75	3.35	2.63	3.41	4.17
Non Performing Loans, 5 Yr. CAGR %	0.18	1.33	2.57	1.22	-0.36
Non Performing Assets, 5 Yr. CAGR %	-	1.33	2.57	1.22	-0.36
Total Assets, 5 Yr. CAGR %	8.39	4.98	4.63	3.76	-1.5
Total Deposits, 5 Yr CAGR %	4.44	4.2	3.96	3.57	1.86
Tangible Book Value, 5 Yr. CAGR %	2.09	0.41	1.62	2.02	1.66
Average Interest Earning Assets, 5 Yr. CAGR %	-	-	-	5.54	3.84
Average Interest Bearing Liabilities, 5 Yr. CAGR %	-	-	-	3.08	0.41
Common Equity, 5 Yr. CAGR %	2.13	0.37	1.47	1.83	1.52
Total Equity, 5 Yr. CAGR %	2.13	0.37	1.48	1.83	1.52