Bank Analysis School Case Study
SUNNY STATE BANK Income Statement $--Page 2
FDIC Certificate # XXXX OCC Charter # 0 Public Report
Income Statement $
Percent Change
12/31/20X5
12/31/20X4
12/31/20X3
12/31/20X2
12/31/20X1
1 Year
2,402
2,481
2,433
2,289
2,337
-3.18
Interest and Fees on Loans Income From Lease Financing
0 0 0
0 0 0
0 0 0
0 1 1
0 2 1
N/A N/A N/A
Tax-Exempt
Estimated Tax Benefit
Income on Loans & Leases (TE)
2,402
2,481
2,433
2,290
2,338
-3.18
US Treas & Agency (Excl MBS) Mortgage Backed Securities
156 318 148 148 622 0
152 294 140 140 586 0
133 261 138 138 603 71
186 232 114 221 221 753
210 219 199 386 386
2.63 8.16 N/A 5.71 5.71 6.14
Estimated Tax Benefit
All Other Securities
Tax-Exempt Securities Income Investment Interest Income (TE) Interest on Due From Banks Int on Fed Funds Sold & Resales
1,014
4 3
2 6
1 5 0
0 2 0
0 1 0
100.00 -50.00
Trading Account Income Other Interest Income
N/A
N/A
N/A
26
22
31
18
19
18.18
Total Interest Income (TE)
3,057
3,097
3,073
3,062
3,372
-1.29
Int on Deposits in Foreign Off Interest on Domestic Deposits Int on Fed Funds Purch & Repos Int Trad Liab & Oth Borrowings Int on Sub Notes & Debentures
N/A 300
N/A 255
N/A 242
N/A 256
N/A 362
N/A
17.65 280.00 12.50
19 72
5
1
3
3
64
62
54
81
0
0
0
0
0
N/A N/A
Other Interest Expense
N/A
N/A
N/A
N/A
N/A
Total Interest Expense
391
324
305
313
446
20.68
Net Interest Income (TE)
2,666
2,773
2,768
2,749
2,926
-3.86 6.19 -2.63
Non-interest Income
412
388
492
422
386
Adjusted Operating Income (TE)
3,078
3,161
3,260
3,171
3,312
Non-Interest Expense
2,878
3,113
3,026
2,897
2,897
-7.55 316.67
Pre-Provision Net Revenue (TE) Provision: Loan & Lease Losses Provision: Credit Losses Other Assets Pretax Operating Income (TE) Realized G/L Hld-to-Maturity Sec Realized G/L Avail-for Sale Sec Unrealized G/L Equity Securities Pretax Net Operating Inc (TE)
200 208 N/A
48
234 119 N/A 115
274
415 122 N/A 293
200 N/A -152
52
4.00 N/A N/A
N/A 222
-8
0 0
0
0
0
0
N/A
37
46
218 N/A 440
284 N/A 577
-100.00
N/A
N/A -115
N/A 161 -28 71
N/A N/A
-8
Applicable Income Taxes Current Tax Equiv Adjustment Other Tax Equiv Adjustments Applicable Income Taxes (TE)
-39
156
29
-9
-125.00
0 0
0 0
114
200
N/A N/A
0
0
0
-39
156
43
143
191
-125.00
Net Operating Income
31
-271
118
297
386
N/A
Net Discontinued / Extraordinary Items Net Inc Noncontrolling Minority Interests
0 0
0 0
0 0
0 0
0 0
N/A N/A N/A
Net Income
31
-271
118
297
386
Cash Dividends Declared
0
55
166 -48 N/A
179 118 N/A
179 207 N/A 106
-100.00
Retained Earnings
31
-326 N/A
N/A N/A
Memo: Net International Income Memo: Interest on Time Dep Over Ins Limit
N/A
20
21
52
63
-4.76
Made with FlippingBook Digital Proposal Maker