{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Roll"],"not_rendered":{"charts":5,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Roll","index":0,"n_rows":32,"n_cols":24,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Net Charge Offs / Average Total Loans"]
[null,"Stockholder's Equity"]
[null,"FY 12"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Breakdown \"&B4","v":"Breakdown FY 12"}]
[]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6]
[null,null,"FY 10","FY 11","FY 12","FY 13","FY 14","FY 15",null,null,"FY 10","FY 11","FY 12","FY 13","FY 14","FY 15"]
[null,"Financial Measures",{"$f":"IF(ISERROR(HYPERLINK(RollDates(C10),C10)),C10,HYPERLINK(RollDates(C10),C10))","v":"FY 10"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(D10),D10)),D10,HYPERLINK(RollDates(D10),D10))","v":"FY 11"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(E10),E10)),E10,HYPERLINK(RollDates(E10),E10))","v":"FY 12"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(F10),F10)),F10,HYPERLINK(RollDates(F10),F10))","v":"FY 13"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(G10),G10)),G10,HYPERLINK(RollDates(G10),G10))","v":"FY 14"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(H10),H10)),H10,HYPERLINK(RollDates(H10),H10))","v":"FY 15"},null,"Key Measures",{"$f":"IF(ISERROR(HYPERLINK(RollDates(K10),K10)),K10,HYPERLINK(RollDates(K10),K10))","v":"FY 10"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(L10),L10)),L10,HYPERLINK(RollDates(L10),L10))","v":"FY 11"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(M10),M10)),M10,HYPERLINK(RollDates(M10),M10))","v":"FY 12"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(N10),N10)),N10,HYPERLINK(RollDates(N10),N10))","v":"FY 13"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(O10),O10)),O10,HYPERLINK(RollDates(O10),O10))","v":"FY 14"},{"$f":"IF(ISERROR(HYPERLINK(RollDates(P10),P10)),P10,HYPERLINK(RollDates(P10),P10))","v":"FY 15"},null,null,null,null,null,null," Financial Measure","Key Measures"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W12),W12)),W12,HYPERLINK(RollOver(W12),W12))","v":"Diluted Earnings Per Share"},4.3499999999999996,4.4000000000000004,4.45,4.5999999999999996,5.5,6.625,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X12),X12)),X12,HYPERLINK(NewRoll(X12),X12))","v":"Net Income"},9130,16560,11220,12100.000000000002,12320.000000000002,12760.000000000002,null,null,null,null,null,null,"Diluted Earnings Per Share","Net Income"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W13),W13)),W13,HYPERLINK(RollOver(W13),W13))","v":"Dividends Per Share"},2.1800000000000002,2.5,2.23,2.2800000000000002,2.6,3,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X13),X13)),X13,HYPERLINK(NewRoll(X13),X13))","v":"Revenue"},37962.100000000006,39245.800000000003,42873.600000000006,55015.4,55019.250000000007,61774.0625,null,null,null,null,null,null,"Dividends Per Share","Revenue"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W14),W14)),W14,HYPERLINK(RollOver(W14),W14))","v":"Return on Assets"},3.6,3.5,3.5,3.6,4.25,5.0625,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X14),X14)),X14,HYPERLINK(NewRoll(X14),X14))","v":"Expenses"},{"$f":"K13-5789","v":32173.100000000006},{"$f":"L13-5089","v":34156.800000000003},{"$f":"M13-4789","v":38084.600000000006},{"$f":"N13-11789","v":43226.400000000001},{"$f":"O13-15789","v":39230.250000000007},{"$f":"P13-9789","v":51985.0625},null,null,null,null,null,null,"Return on Assets","Expenses"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W15),W15)),W15,HYPERLINK(RollOver(W15),W15))","v":"Return on Equity"},27.8,26.7,28.6,29.6,31.75,26.6875,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X15),X15)),X15,HYPERLINK(NewRoll(X15),X15))","v":"EBIT"},{"$f":"K13-K14","v":5789},5089,4789,11789,15789,9789,null,null,null,null,null,null,"Return on Equity","EBIT"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W16),W16)),W16,HYPERLINK(RollOver(W16),W16))","v":"Net Interest Margin"},9.3000000000000007,9.3000000000000007,9.4,9.6999999999999993,9.875,10,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X16),X16)),X16,HYPERLINK(NewRoll(X16),X16))","v":"Assets"},432000,468000,495000,558000,697500,871875,null,null,null,null,null,null,"Net Interest Margin","Assets"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W17),W17)),W17,HYPERLINK(RollOver(W17),W17))","v":"Efficiency Ratio"},1.85,1.87,1.8399999999999999,1.88,2.1,2.375,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X17),X17)),X17,HYPERLINK(NewRoll(X17),X17))","v":"Loans"},251010,251010,251010,288885.60000000003,361107,451383.75,null,null,null,null,null,null,"Efficiency Ratio","Loans"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W18),W18)),W18,HYPERLINK(RollOver(W18),W18))","v":"Non-Performing Loans / Total Loans"},0.5,0.39999999999999991,0.19999999999999996,0.30000000000000004,0.7,0.5,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X18),X18)),X18,HYPERLINK(NewRoll(X18),X18))","v":"Core Deposits"},242037.9,247410,247410,247410,284326.2,276410.7,null,null,null,null,null,null,"Non-Performing Loans / Total Loans","Core Deposits"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W19),W19)),W19,HYPERLINK(RollOver(W19),W19))","v":"Allowance / Total Loans"},2.5,3,2.1,2.2000000000000002,1.9,1.9,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X19),X19)),X19,HYPERLINK(NewRoll(X19),X19))","v":"Stockholder's Equity"},28386,29430,20483,21410,32310,33210,null,null,null,null,null,null,"Allowance / Total Loans","Stockholder's Equity"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W20),W20)),W20,HYPERLINK(RollOver(W20),W20))","v":"Allowance / Non-Performing Loans"},3,3,3,2.9,2.9,2.6,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X20),X20)),X20,HYPERLINK(NewRoll(X20),X20))","v":"Bad Debts"},{"$f":"K15-1000","v":4789},4089,3789,10789,14789,8789,null,null,null,null,null,null,"Allowance / Non-Performing Loans","Bad Debts"]
[null,{"$f":"IF(ISERROR(HYPERLINK(RollOver(W21),W21)),W21,HYPERLINK(RollOver(W21),W21))","v":"Net Charge Offs / Average Total Loans"},1,1.1000000000000001,2,0.39999999999999991,0.30000000000000004,0.60000000000000009,null,{"$f":"IF(ISERROR(HYPERLINK(NewRoll(X21),X21)),X21,HYPERLINK(NewRoll(X21),X21))","v":"Credit Card WriteDown"},1009,2007,3000,9000,6578,2989,null,null,null,null,null,null,"Net Charge Offs / Average Total Loans","Credit Card WriteDown"]
[]
[null,{"$f":"INDEX($B$12:$H$21,MATCH($B$2,$B$12:$B$21,0),COLUMN()-1)","v":"Net Charge Offs / Average Total Loans"},1,1.1000000000000001,2,0.39999999999999991,0.30000000000000004,0.60000000000000009,null,{"$f":"INDEX($J$12:$P$21,MATCH($B$3,$J$12:$J$21,0),COLUMN()-9)","v":"Stockholder's Equity"},28386,29430,20483,21410,32310,33210]
[]
[]
[null,null,null,null,null,null,null,null,null,"Revenue",{"$f":"VLOOKUP(J26,$J$11:$P$21,K$9+1,0)","v":37962.100000000006}]
[null,null,null,null,null,null,null,null,null,"Expenses",{"$f":"VLOOKUP(J27,$J$11:$P$21,K$9+1,0)","v":32173.100000000006}]
[null,null,null,null,null,null,null,null,null,"EBIT",5789]
[null,null,null,null,null,null,null,null,null,"Loans",251010]
[null,null,null,null,null,null,null,null,null,"Core Deposits",242037.9]
[null,null,null,null,null,null,null,null,null,"Bad Debts",4789]
[null,null,null,null,null,null,null,null,null,"Credit Card WriteDown",1009]