SHANGHAI PUDONG DEVELOPMENT BANK CO., LTD.

Cash flow Shanghai Pudong Development Bank Co., Ltd.

Stocks

600000

CNE0000011B7

Banks

End-of-day quote Shanghai S.E. Other stock markets 2026-06-16			5-day change	1st Jan Change
9.460 ^CNY	-0.73%		+0.96%	-23.95%

May. 25	Yunnan Copper Raises 500 Million Yuan Via Bond Issue	MT
Apr. 29	Shanghai Pudong Development Bank's Q1 Profit Rises 1.5%, Revenue Climbs 1%	MT

5.QKj7YKYOdmeciPqu-mUDAnVft7SU1hPehLLTxgCgHlE.CPKJUPxFQQvb3rfWiChXLx815c6tuT667cSUjy3ZLBMWn80S1kY6CPXJrw

Published financial data: SHANGHAI PUDONG DEVELOPMENT BANK CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Interest Income On Loans	301B	300B	298B	288B	265B
Interest Income, Total	301B	300B	298B	288B	265B
Interest On Deposits	165B	166B	179B	173B	145B
Interest Expense, Total	165B	166B	179B	173B	145B
Net Interest Income	136B	134B	118B	115B	120B
Gain (Loss) on Sale of Assets	26M	84M	72M	20M	81M
Gain (Loss) on Sale of Invest. & Securities - (Rev)	994M	3.58B	6.3B	6.3B	9.32B
Income (Loss) on Equity Invest. (Income Block)	223M	230M	223M	217M	158M
Total Other Non Interest Income	52.92B	50.41B	47.67B	49.31B	43.82B
Non Interest Income, Total	54.17B	54.3B	54.26B	55.85B	53.38B
Revenues Before Provison For Loan Losses	190B	188B	173B	171B	174B
Provision For Loan Losses	78.33B	75.95B	76.75B	69.44B	65.7B
Total Revenues	112B	112B	95.94B	101B	108B
Selling General & Admin Expenses, Total	49.98B	52.61B	51.42B	49.8B	49.58B
Total Other Non Interest Expense	3.47B	3.79B	4.52B	4.07B	5.07B
Non Interest Expense, Total	53.45B	56.4B	55.94B	53.87B	54.66B
EBT, Excl. Unusual Items	58.35B	55.62B	40B	47.26B	53.51B
Other Unusual Items	722M	527M	693M	1.1B	-132M
EBT, Incl. Unusual Items	59.07B	56.15B	40.69B	48.37B	53.37B
Income Tax Expense	5.3B	4.15B	3.26B	2.53B	2.97B
Earnings From Continuing Operations	53.77B	52B	37.43B	45.84B	50.4B
Net Income to Company	53.77B	52B	37.43B	45.84B	50.4B
Minority Interest	-763M	-826M	-727M	-578M	-388M
Net Income - (IS)	53B	51.17B	36.7B	45.26B	50.02B
Preferred Dividend and Other Adjustments	5.35B	5.35B	5.35B	5.35B	3.74B
Net Income to Common Incl Extra Items	47.65B	45.82B	31.35B	39.9B	46.28B
Net Income to Common Excl. Extra Items	47.65B	45.82B	31.35B	39.9B	46.28B
Per Share Items
Net EPS - Basic	1.62	1.56	1.07	1.36	1.52
Basic EPS - Continuing Operations	1.62	1.56	1.07	1.36	1.52
Basic Weighted Average Shares Outstanding	29.35B	29.35B	29.35B	29.35B	30.42B
Net EPS - Diluted	1.5	1.44	0.99	1.25	1.42
Diluted EPS - Continuing Operations	1.5	1.44	0.99	1.25	1.42
Diluted Weighted Average Shares Outstanding	32.81B	32.93B	33.04B	33.13B	33.32B
Normalized Basic EPS	1.22	1.16	0.83	0.99	1.09
Normalized Diluted EPS	1.09	1.03	0.73	0.87	0.99
Dividend Per Share	0.41	0.32	0.32	0.41	0.42
Payout Ratio	108.28	110.24	113.64	126.86	90.72
Supplemental Items
Effective Tax Rate - (Ratio)	8.98	7.39	8.02	5.23	5.56
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	11.69B	11.86B	7.46B	10.22B	10.52B
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	-6.39B	-7.71B	-4.2B	-7.69B	-7.56B
Normalized Net Income	35.71B	33.94B	24.27B	28.96B	33.05B

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	216B	261B	319B	211B	278B
Investment Securities, Total	1,831B	1,992B	1,976B	2,215B	2,241B
Trading Asset Securities, Total	560B	752B	837B	781B	914B
Total investments	2,391B	2,744B	2,812B	2,995B	3,155B
Gross Loans	5,043B	5,234B	5,429B	5,790B	6,110B
Allowance For Loan Losses	-110B	-118B	-128B	-137B	-144B
Other Adjustments to Gross Loans	-	-	-	-	-
Net Loans	4,933B	5,116B	5,301B	5,654B	5,965B
Gross Property Plant And Equipment	72.03B	77.99B	84.96B	95.57B	109B
Accumulated Depreciation	-24.77B	-27.56B	-30.52B	-31.71B	-34.16B
Net Property Plant And Equipment	47.27B	50.43B	54.44B	63.86B	75.25B
Goodwill	6.98B	6.98B	5.35B	5.35B	5.35B
Other Intangibles, Total	10.54B	10.35B	9.77B	9.58B	9.22B
Accrued Interest Receivable	25.72B	26.58B	26.59B	25.8B	24.68B
Other Receivables	4.98B	11.4B	14.36B	9.48B	8.14B
Restricted Cash	340B	345B	324B	296B	291B
Other Current Assets, Total	29.32B	30.91B	39.88B	66.67B	133B
Deferred Tax Assets Long-Term (Collected)	58.96B	68.69B	71.6B	75.26B	85.17B
Other Real Estate Owned And Foreclosed	612M	444M	448M	582M	539M
Deferred Charges Long-Term	1.18B	1.4B	-	1.33B	1.13B
Other Long-Term Assets, Total	71.48B	31.86B	28.68B	47.24B	50.21B
Total Assets	8,137B	8,705B	9,007B	9,462B	10,082B
Liabilities
Accrued Expenses, Total	13.69B	11.4B	18.17B	17.33B	14.82B
Interest Bearing Deposits	3,240B	3,524B	3,804B	3,979B	4,915B
Non-Interest Bearing Deposits	2,086B	2,070B	2,168B	2,035B	2,078B
Total Deposits	5,325B	5,595B	5,971B	6,014B	6,993B
Short-Term Borrowings	623B	809B	1,110B	1,053B	885B
Current Portion of Leases	2.89B	2.82B	2.7B	2.53B	2.31B
Long-Term Debt	1,317B	1,330B	1,012B	1,420B	1,140B
Long-Term Leases	5.56B	5.01B	4.18B	3.48B	2.84B
Current Income Taxes Payable	25.17B	27.29B	21.8B	17.06B	17.78B
Accrued Interest Payable	62.38B	69.63B	80.08B	87.49B	74.91B
Other Current Liabilities - (Bank / Utility Template)	32.83B	95.86B	11.11B	34.11B	67.5B
Unearned Revenue Non Current	3.14B	3.24B	2.65B	2.47B	2.45B
Pension & Other Post Retirement Benefits	7.65B	7.52B	174M	139M	123M
Deferred Tax Liability Non-Current	638M	641M	1.01B	630M	629M
Other Non Current Liabilities	39.41B	40.34B	39.55B	65.51B	55.16B
Total Liabilities	7,459B	7,998B	8,274B	8,717B	9,257B
Preferred Stock Non Redeemable	-	-	-	-	-
Preferred Stock Convertible	30B	30B	30B	30B	30B
Preferred Stock - Others	-	-	-	-	-
Total Preferred Equity	30B	30B	30B	30B	30B
Common Stock, Total	29.35B	29.35B	29.35B	29.35B	33.31B
Additional Paid In Capital	81.76B	81.76B	81.76B	81.92B	134B
Retained Earnings	443B	477B	499B	529B	563B
Comprehensive Income and Other	85.51B	79.64B	84.8B	65.74B	55.96B
Total Common Equity	640B	668B	695B	706B	787B
Minority Interest	8.21B	8.9B	8.14B	8.45B	7.52B
Total Equity	678B	707B	733B	745B	824B
Total Liabilities And Equity	8,137B	8,705B	9,007B	9,462B	10,082B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	29.35B	29.35B	29.35B	29.35B	33.31B
ECS Total Common Shares Outstanding	29.35B	29.35B	29.35B	29.35B	33.31B
Book Value / Share	19.08	20.03	20.94	22.36	22.13
Tangible Book Value	622B	651B	680B	691B	772B
Tangible Book Value Per Share	18.48	19.44	20.43	21.85	21.69
Average Loans	4,661B	4,766B	4,847B	5,244B	5,553B
Total Debt	1,948B	2,147B	2,129B	2,479B	2,031B
Deposits at Interest - Cash	211B	367B	356B	268B	329B
Net Debt	1,119B	894B	855B	1,353B	723B
Equity Method Investments, Total	2.82B	2.66B	2.82B	1.81B	8.27B
Full Time Employees	63.36K	64.73K	63.58K	62.99K	62.2K
Number Of Offices	1.68K	1.73K	1.74K	1.71K	1.72K
Assets on Operating Lease - Gross	23.42B	27.14B	33.26B	45.44B	58.57B
Assets on Operating Lease - Accumulated Depreciation	-4.1B	-5.13B	-6.63B	-7.65B	-9.52B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	53B	51.17B	36.7B	45.26B	50.02B
Depreciation, Depletion & Amortization	5.71B	6.18B	6.95B	6.84B	7.18B
Amortization of Goodwill and Intangible Assets - (CF)	173M	174M	174M	176M	176M
Total Depreciation, Depletion & Amortization	5.88B	6.36B	7.12B	7.01B	7.35B
Amortization of Deferred Charges, Total	1.38B	1.47B	1.45B	1.27B	1.3B
(Gain) Loss On Sale of Asset - (CF)	-26M	-84M	-72M	-20M	-81M
(Gain) Loss on Sale of Investments - (CF)	-13.3B	-5.31B	958M	1.58B	-5.39B
Total Asset Writedown	47M	10.86B	-3.44B	62M	159M
Provision for Credit Losses	78.24B	65.14B	76.78B	69.39B	65.69B
(Income) Loss On Equity Investments - (CF)	-	-230M	-	-	-
Change in Trading Asset Securities	-	-17.07B	-	-	-
Change In Deferred Taxes	-6.39B	-	-4.2B	-7.69B	-7.56B
Change in Other Net Operating Assets (Collected)	-351B	-55.69B	323B	-392B	309B
Other Operating Activities	-25.52B	-34.16B	-49.6B	-58.05B	-45.06B
Cash from Operations	-257B	22.44B	388B	-334B	376B
Capital Expenditure	-11.28B	-8B	-12.86B	-20.13B	-20.9B
Cash Acquisitions	-	-	-	-	-
Divestitures	-	-	6.41B	5.14B	-
Investment in Marketable and Equity Securities, Total	-19.42B	-229B	-97.11B	-157B	-89.3B
Other Investing Activities, Total	73.44B	66.75B	73.78B	88.87B	71.08B
Cash from Investing	42.74B	-170B	-29.78B	-83.55B	-39.12B
Long-Term Debt Issued, Total	1,346B	1,193B	887B	1,607B	1,432B
Total Debt Issued	1,346B	1,193B	887B	1,607B	1,432B
Long-Term Debt Repaid, Total	-1,171B	-1,180B	-1,213B	-1,219B	-1,657B
Total Debt Repaid	-1,171B	-1,180B	-1,213B	-1,219B	-1,657B
Issuance of Common Stock	-	-	-	-	-
Common Dividends Paid	-	-	-	-	-
Preferred Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-57.39B	-56.41B	-41.71B	-57.41B	-45.38B
Common & Preferred Stock Dividends Paid	-57.39B	-56.41B	-41.71B	-57.41B	-45.38B
Net Increase (Decrease) in Deposit Accounts - (CF)	-	343B	-	-	-
Other Financing Activities, Total	-3.32B	-3.09B	-3.15B	-2.93B	-4.11B
Cash from Financing	115B	296B	-371B	327B	-274B
Foreign Exchange Rate Adjustments	-2.9B	8.1B	1.9B	1.22B	-2.8B
Net Change in Cash	-102B	156B	-10.18B	-88.5B	59.83B
Supplemental Items
Cash Interest Paid	113B	120B	134B	133B	134B
Cash Income Tax Paid (Refund)	26.8B	28.61B	30.35B	30.22B	25.92B
Net Debt Issued / Repaid	176B	12.8B	-326B	388B	-225B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	0.67	0.62	0.42	0.5	0.52
Return On Equity %	8.12	7.51	5.2	6.2	6.42
Return on Common Equity	7.63	7.01	4.6	5.7	6.2
Shareholders Value Added	-21.72B	-27.13B	-44.88B	-38.63B	-39.4B
Margin Analysis
SG&A Margin	44.7	46.96	53.6	49.24	45.84
Net Interest Income / Total Revenues %	121.61	119.33	123.44	113.43	111.39
EBT Excl. Non-Recurring Items Margin %	52.19	49.65	41.69	46.73	49.47
Income From Continuing Operations Margin %	48.09	46.42	39.01	45.32	46.6
Net Income Margin %	47.41	45.68	38.25	44.75	46.24
Net Avail. For Common Margin %	42.62	40.9	32.67	39.46	42.79
Normalized Net Income Margin	31.94	30.3	25.3	28.64	30.56
Asset quality
Nonperforming Loans / Total Loans %	1.52	1.43	1.37	1.26	1.18
Nonperforming Loans / Total Assets %	0.94	0.86	0.82	0.77	0.71
Nonperforming Assets / Total Assets %	0.95	0.86	0.83	0.78	0.72
NPAs / Loans and OREO	1.54	1.43	1.37	1.27	1.19
NPAs / Equity	11.42	10.62	10.19	9.9	8.8
Allowance for Credit Losses / Net Charge-offs %	150.9	208.9	280.38	286.23	293.76
Allowance for Credit Losses / Nonperforming Loans %	143.29	158.25	173.08	186.73	200.69
Allowance for Credit Losses / Total Loans %	2.18	2.26	2.37	2.36	2.36
Net Charge-offs / Total Average Loans %	1.57	1.19	0.94	0.91	0.89
Provision for Loan Losses / Net Charge-offs %	107.37	134.36	167.57	145.49	133.58
Earning Assets / IBL	102.94	102.4	101.25	102.17	102.68
Capital And Funding
Total Average Common Equity / Total Average Assets %	7.76	7.77	7.69	7.59	7.64
Total Average Equity / Total Average Assets %	8.23	8.22	8.13	8	8.03
Total Equity + Allowance for Loan Losses / Total Loans %	15.47	15.59	15.72	15.08	15.74
Gross Loans / Total Deposits %	94.7	93.55	90.92	96.28	87.37
Net Loans / Total Deposits %	92.63	91.44	88.77	94.01	85.31
Tier 1 Capital Ratio %	11.29	10.98	10.63	10.04	9.99
Total Capital Ratio %	14.01	13.65	12.67	13.19	12.47
Core Tier 1 Capital Ratio	9.4	9.19	8.97	8.92	8.99
Tier 2 Capital Ratio	2.72	2.67	2.04	3.15	2.48
Coverage Ratio	143.29	158.25	173.08	186.73	200.69
Interbank Ratio	33.87	45.9	31.8	34.58	31.33
Fixed Charges Coverage
EBT + Interest Expense / Interest Expense	1.36	1.34	1.23	1.28	1.37
Growth Over Prior Year
Net Interest Income, 1 Yr. Growth %	-1.89	-1.68	-11.4	-3.14	5.03
Non Interest Income, 1 Yr. Growth %	-5.11	0.25	-0.07	2.93	-4.43
Provision For Loan Losses, 1 Yr. Growth %	-1.53	-3.04	1.06	-9.53	-5.38
Total Revenues, 1 Yr. Growth %	-3.72	0.2	-14.35	5.41	6.95
Earnings From Cont. Operations, 1 Yr. Growth %	-8.86	-3.29	-28.02	22.46	9.97
Net Income, 1 Yr. Growth %	-9.12	-3.46	-28.28	23.31	10.52
Normalized Net Income, 1 Yr. Growth %	-12.04	-4.95	-28.48	19.32	14.13
Diluted EPS Before Extra, 1 Yr. Growth %	-13.68	-4	-30.75	25.78	13.68
Dividend Per Share, 1 Yr. Growth %	-14.58	-21.95	0.31	27.73	2.44
Gross Loans, 1 Yr. Growth %	6.38	3.78	3.51	6.66	5.52
Allowance For Loan Losses, 1 Yr. Growth %	-7.58	7.26	8.76	6.37	5.66
Net Loans, 1 Yr. Growth %	6.74	3.7	3.39	6.66	5.51
Non Performing Loans, 1 Yr. Growth %	-2.08	-2.88	-0.56	-1.41	-1.59
Non Performing Assets, 1 Yr. Growth %	-2.2	-3.07	-0.56	-1.22	-1.64
Total Assets, 1 Yr. Growth %	2.35	6.98	3.48	5.05	6.55
Total Deposits, 1 Yr Growth %	1.31	5.06	6.73	0.71	16.28
Tangible Book Value, 1 Yr. Growth %	5.38	4.51	4.47	1.73	11.71
Average Interest Earning Assets, 1 Yr. Growth %	8.09	2.13	2.83	3.56	5.58
Average Interest Bearing Liabilities, 1 Yr. Growth %	7.47	2.68	4	2.63	5.06
Common Equity, 1 Yr. Growth %	5.23	4.35	4.02	1.67	11.41
Total Equity, 1 Yr. Growth %	5.02	4.21	3.69	1.62	10.69
Compound Annual Growth Rate Over Two Years
Net Interest Income, 2 Yr. CAGR %	-3.01	-1.79	-6.67	-7.36	0.86
Non Interest Income, 2 Yr. CAGR %	8.9	-2.47	0.09	1.42	-0.82
Provision For Loan Losses, 2 Yr. CAGR %	2.4	-2.29	-1.01	-4.38	-7.48
Total Revenues, 2 Yr. CAGR %	-1.61	-1.78	-7.36	-4.98	6.18
Earnings From Cont. Operations, 2 Yr. CAGR %	-4.95	-6.12	-16.56	-6.11	16.05
Net Income, 2 Yr. CAGR %	-5.15	-6.33	-16.79	-5.96	16.74
Normalized Net Income, 2 Yr. CAGR %	-8.63	-8.56	-17.55	-7.62	16.69
Diluted EPS Before Extra, 2 Yr. CAGR %	-11.74	-8.97	-18.47	-6.67	19.58
Dividend Per Share, 2 Yr. CAGR %	-17.34	-18.35	-11.52	13.19	14.39
Gross Loans, 2 Yr. CAGR %	11.92	5.07	3.75	5.07	6.09
Allowance For Loan Losses, 2 Yr. CAGR %	0.01	-0.43	8.01	7.56	6.07
Net Loans, 2 Yr. CAGR %	12.24	5.21	3.66	5.01	6.09
Non Performing Loans, 2 Yr. CAGR %	-3.13	-2.48	-1.73	-0.99	-1.5
Non Performing Assets, 2 Yr. CAGR %	-3.12	-2.64	-1.82	-0.89	-1.43
Total Assets, 2 Yr. CAGR %	7.77	4.64	5.21	4.26	5.8
Total Deposits, 2 Yr CAGR %	7.29	3.17	5.89	3.68	8.22
Tangible Book Value, 2 Yr. CAGR %	10.86	4.94	4.49	3.09	6.6
Average Interest Earning Assets, 2 Yr. CAGR %	9.47	5.07	2.48	3.2	4.56
Average Interest Bearing Liabilities, 2 Yr. CAGR %	9.33	5.05	3.34	3.31	3.84
Common Equity, 2 Yr. CAGR %	10.53	4.79	4.19	2.84	6.43
Total Equity, 2 Yr. CAGR %	9.95	4.61	3.95	2.65	6.06
Compound Annual Growth Rate Over Three Years
Net Interest Income, 3 Yr. CAGR %	6.72	-2.57	-5.1	-5.51	-3.4
Non Interest Income, 3 Yr. CAGR %	-2.54	5.93	-1.68	1.03	-0.57
Provision For Loan Losses, 3 Yr. CAGR %	9.04	0.55	-1.18	-3.94	-4.72
Total Revenues, 3 Yr. CAGR %	0.56	-1.01	-6.16	-3.29	-1.16
Earnings From Cont. Operations, 3 Yr. CAGR %	-1.65	-4.4	-14.07	-5.18	-1.03
Net Income, 3 Yr. CAGR %	-1.77	-4.59	-14.31	-5.13	-0.76
Normalized Net Income, 3 Yr. CAGR %	-3.65	-7.42	-15.75	-6.74	-0.88
Diluted EPS Before Extra, 3 Yr. CAGR %	-6.78	-9.23	-16.9	-5.79	-0.33
Dividend Per Share, 3 Yr. CAGR %	5.42	-18.9	-12.55	0	9.49
Gross Loans, 3 Yr. CAGR %	11.85	9.14	4.62	4.71	5.22
Allowance For Loan Losses, 3 Yr. CAGR %	1.19	2.37	2.54	7.46	6.96
Net Loans, 3 Yr. CAGR %	12.21	9.32	4.68	4.65	5.18
Non Performing Loans, 3 Yr. CAGR %	4.08	-3.05	-1.84	-1.62	-1.19
Non Performing Assets, 3 Yr. CAGR %	4.05	-3.1	-1.95	-1.62	-1.14
Total Assets, 3 Yr. CAGR %	8.96	7.5	4.25	5.16	5.02
Total Deposits, 3 Yr CAGR %	7.47	6.54	4.34	4.14	7.72
Tangible Book Value, 3 Yr. CAGR %	13.59	8.7	4.79	3.56	5.89
Average Interest Earning Assets, 3 Yr. CAGR %	8.72	6.97	4.32	2.84	3.98
Average Interest Bearing Liabilities, 3 Yr. CAGR %	8.67	7.07	4.7	3.1	3.89
Common Equity, 3 Yr. CAGR %	13.16	8.43	4.53	3.34	5.62
Total Equity, 3 Yr. CAGR %	12.34	8	4.31	3.17	5.27
Compound Annual Growth Rate Over Five Years
Net Interest Income, 5 Yr. CAGR %	4.69	4.57	1.15	-4.51	-2.76
Non Interest Income, 5 Yr. CAGR %	0.57	-2.37	-1.49	4.1	-1.33
Provision For Loan Losses, 5 Yr. CAGR %	9.79	6.56	4.9	-1.45	-3.75
Total Revenues, 5 Yr. CAGR %	0.02	-0.15	-2.69	-2.62	-1.41
Earnings From Cont. Operations, 5 Yr. CAGR %	0.03	-1.12	-7.91	-5.09	-3.1
Net Income, 5 Yr. CAGR %	-0.04	-1.16	-8.08	-5.14	-3.03
Normalized Net Income, 5 Yr. CAGR %	-3.63	-4.57	-9.47	-7.5	-4.03
Diluted EPS Before Extra, 5 Yr. CAGR %	-4.16	-4.84	-11.64	-8.22	-3.88
Dividend Per Share, 5 Yr. CAGR %	21.66	26.19	-1.72	-7.33	-2.64
Gross Loans, 5 Yr. CAGR %	12.4	10.05	8.54	7.54	5.21
Allowance For Loan Losses, 5 Yr. CAGR %	4.21	5.14	3.86	4.42	3.94
Net Loans, 5 Yr. CAGR %	12.68	10.22	8.71	7.62	5.24
Non Performing Loans, 5 Yr. CAGR %	8.05	1.72	1.72	-2.23	-1.71
Non Performing Assets, 5 Yr. CAGR %	7.84	1.61	1.66	-2.22	-1.74
Total Assets, 5 Yr. CAGR %	6.8	7.24	7.45	6.19	4.87
Total Deposits, 5 Yr CAGR %	4.16	5.15	6.83	5.39	5.88
Tangible Book Value, 5 Yr. CAGR %	13.7	11.05	9.86	6.42	5.51
Average Interest Earning Assets, 5 Yr. CAGR %	6.78	5.67	6.18	5.44	4.42
Average Interest Bearing Liabilities, 5 Yr. CAGR %	7.61	6.13	6.5	5.55	4.35
Common Equity, 5 Yr. CAGR %	13.62	11.05	9.48	6.16	5.29
Total Equity, 5 Yr. CAGR %	12.71	10.4	8.91	5.83	5