TISCO Financial Group PCL
SET:TISCO
Balance Sheet
Balance Sheet Decomposition
TISCO Financial Group PCL
TISCO Financial Group PCL
Balance Sheet
TISCO Financial Group PCL
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
36 124
|
44 393
|
52 696
|
61 739
|
72 515
|
85 020
|
101 923
|
111 824
|
146 863
|
180 593
|
243 194
|
280 083
|
255 833
|
232 092
|
216 950
|
239 928
|
228 981
|
232 109
|
212 986
|
191 209
|
207 159
|
224 899
|
223 714
|
226 536
|
|
| Investments |
7 141
|
9 062
|
8 837
|
8 772
|
7 214
|
9 381
|
19 349
|
22 427
|
19 345
|
34 784
|
38 609
|
65 135
|
53 307
|
39 913
|
45 692
|
52 699
|
63 568
|
55 133
|
50 878
|
41 051
|
46 996
|
54 277
|
47 278
|
51 208
|
|
| PP&E Net |
1 344
|
1 291
|
1 441
|
1 559
|
1 603
|
1 563
|
1 659
|
1 559
|
1 395
|
1 451
|
1 384
|
2 457
|
2 484
|
2 633
|
2 653
|
2 653
|
2 992
|
2 984
|
3 807
|
3 533
|
3 540
|
4 248
|
4 212
|
3 975
|
|
| PP&E Gross |
1 344
|
1 291
|
1 441
|
1 559
|
1 603
|
1 563
|
1 659
|
1 559
|
1 395
|
0
|
0
|
2 457
|
2 484
|
2 633
|
2 653
|
2 653
|
2 992
|
2 984
|
3 807
|
3 533
|
3 540
|
4 248
|
4 212
|
0
|
|
| Accumulated Depreciation |
770
|
758
|
830
|
913
|
1 048
|
1 222
|
1 451
|
1 602
|
1 724
|
0
|
0
|
1 620
|
1 667
|
1 763
|
1 820
|
1 958
|
1 597
|
1 712
|
1 993
|
1 789
|
1 945
|
1 875
|
2 021
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
89
|
96
|
144
|
249
|
244
|
182
|
127
|
112
|
325
|
380
|
567
|
538
|
448
|
329
|
214
|
131
|
100
|
79
|
62
|
44
|
|
| Goodwill |
833
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
25
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
207
|
284
|
443
|
574
|
800
|
814
|
805
|
810
|
873
|
891
|
914
|
876
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
261
|
623
|
831
|
683
|
656
|
427
|
417
|
697
|
1 243
|
355
|
306
|
245
|
296
|
318
|
514
|
743
|
992
|
1 325
|
766
|
760
|
831
|
869
|
852
|
734
|
|
| Other Assets |
3 734
|
4 029
|
2 488
|
2 387
|
2 558
|
2 158
|
2 265
|
1 471
|
1 686
|
2 719
|
6 144
|
4 425
|
4 395
|
3 903
|
3 650
|
5 327
|
3 930
|
4 677
|
5 132
|
5 355
|
5 213
|
4 910
|
4 208
|
6 750
|
|
| Total Assets |
49 212
N/A
|
60 263
+22%
|
66 296
+10%
|
75 283
+14%
|
84 781
+13%
|
98 953
+17%
|
126 173
+28%
|
138 804
+10%
|
171 408
+23%
|
220 718
+29%
|
290 497
+32%
|
353 406
+22%
|
317 674
-10%
|
280 294
-12%
|
271 272
-3%
|
303 388
+12%
|
302 545
0%
|
298 143
-1%
|
275 443
-8%
|
243 622
-12%
|
265 414
+9%
|
290 724
+10%
|
281 877
-3%
|
290 702
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
618
|
3 485
|
1 572
|
1 842
|
1 650
|
2 124
|
1 667
|
1 567
|
2 605
|
2 314
|
3 950
|
3 544
|
2 779
|
2 528
|
2 444
|
3 377
|
2 115
|
2 133
|
3 054
|
2 277
|
2 063
|
2 556
|
2 217
|
2 088
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
732
|
793
|
801
|
914
|
1 687
|
2 196
|
3 329
|
3 572
|
3 742
|
3 543
|
3 930
|
4 460
|
4 992
|
5 263
|
4 532
|
4 372
|
4 443
|
4 739
|
4 409
|
0
|
|
| Short-Term Debt |
357
|
211
|
1 000
|
12 323
|
25 865
|
32 745
|
41 768
|
53 699
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
199
|
222
|
0
|
|
| Total Deposits |
34 261
|
38 114
|
43 595
|
40 866
|
42 725
|
41 566
|
64 551
|
63 189
|
59 376
|
52 458
|
233 794
|
276 825
|
216 281
|
168 374
|
160 264
|
184 821
|
197 483
|
220 741
|
209 280
|
174 623
|
194 461
|
217 151
|
217 202
|
223 434
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
146
|
220
|
42
|
704
|
942
|
138
|
428
|
457
|
567
|
313
|
566
|
849
|
754
|
911
|
496
|
662
|
830
|
764
|
585
|
0
|
|
| Total Current Liabilities |
975
|
3 696
|
2 572
|
14 165
|
28 393
|
35 882
|
44 278
|
56 884
|
5 234
|
4 648
|
7 707
|
7 573
|
7 088
|
6 384
|
6 940
|
8 686
|
7 861
|
8 307
|
8 082
|
7 311
|
7 336
|
8 258
|
7 432
|
2 088
|
|
| Long-Term Debt |
5 131
|
5 941
|
5 986
|
5 168
|
362
|
8 005
|
4 899
|
5 430
|
90 776
|
145 397
|
27 877
|
43 084
|
65 406
|
74 519
|
70 329
|
71 079
|
55 557
|
25 017
|
13 655
|
15 669
|
16 457
|
18 097
|
8 867
|
11 442
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
156
|
61
|
159
|
145
|
30
|
2
|
3
|
16
|
8
|
0
|
1
|
0
|
0
|
0
|
0
|
24
|
|
| Minority Interest |
433
|
444
|
431
|
431
|
427
|
0
|
118
|
89
|
81
|
101
|
184
|
67
|
93
|
99
|
101
|
127
|
133
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Liabilities |
1 032
|
1 792
|
1 562
|
2 003
|
618
|
1 126
|
908
|
782
|
1 007
|
1 842
|
2 580
|
2 725
|
3 044
|
2 820
|
2 412
|
4 055
|
3 806
|
4 882
|
4 964
|
4 819
|
4 369
|
4 771
|
5 332
|
10 337
|
|
| Total Liabilities |
41 833
N/A
|
49 986
+19%
|
54 146
+8%
|
62 632
+16%
|
72 525
+16%
|
86 579
+19%
|
114 755
+33%
|
126 374
+10%
|
156 631
+24%
|
204 507
+31%
|
272 301
+33%
|
330 419
+21%
|
291 943
-12%
|
252 198
-14%
|
240 047
-5%
|
268 784
+12%
|
264 848
-1%
|
258 950
-2%
|
235 984
-9%
|
202 425
-14%
|
222 627
+10%
|
248 279
+12%
|
238 835
-4%
|
247 328
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 065
|
7 117
|
7 180
|
7 219
|
7 264
|
7 274
|
7 246
|
7 269
|
7 279
|
7 279
|
7 279
|
8 006
|
8 006
|
8 006
|
8 006
|
8 006
|
8 006
|
8 006
|
8 006
|
8 006
|
8 007
|
8 007
|
8 007
|
8 007
|
|
| Retained Earnings |
90
|
1 981
|
3 556
|
4 227
|
4 137
|
4 153
|
3 836
|
4 462
|
6 448
|
7 932
|
9 877
|
13 071
|
15 705
|
18 368
|
21 432
|
24 606
|
27 597
|
29 036
|
29 275
|
31 023
|
32 611
|
32 078
|
32 671
|
32 293
|
|
| Additional Paid In Capital |
38
|
44
|
60
|
80
|
110
|
121
|
0
|
0
|
0
|
0
|
0
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
|
| Unrealized Security Profit/Loss |
59
|
1 033
|
1 255
|
1 012
|
663
|
751
|
399
|
60
|
0
|
0
|
0
|
891
|
1 001
|
703
|
768
|
976
|
1 073
|
1 129
|
1 163
|
1 156
|
1 151
|
1 342
|
1 348
|
0
|
|
| Other Equity |
127
|
102
|
98
|
113
|
82
|
74
|
735
|
759
|
1 050
|
999
|
1 040
|
0
|
0
|
0
|
0
|
2
|
1
|
3
|
4
|
7
|
1
|
0
|
2
|
2 056
|
|
| Total Equity |
7 379
N/A
|
10 277
+39%
|
12 150
+18%
|
12 651
+4%
|
12 256
-3%
|
12 374
+1%
|
11 418
-8%
|
12 430
+9%
|
14 777
+19%
|
16 210
+10%
|
18 196
+12%
|
22 987
+26%
|
25 731
+12%
|
28 095
+9%
|
31 225
+11%
|
34 605
+11%
|
37 697
+9%
|
39 193
+4%
|
39 459
+1%
|
41 197
+4%
|
42 787
+4%
|
42 445
-1%
|
43 042
+1%
|
43 374
+1%
|
|
| Total Liabilities & Equity |
49 212
N/A
|
60 263
+22%
|
66 296
+10%
|
75 283
+14%
|
84 781
+13%
|
98 953
+17%
|
126 173
+28%
|
138 804
+10%
|
171 408
+23%
|
220 718
+29%
|
290 497
+32%
|
353 406
+22%
|
317 674
-10%
|
280 294
-12%
|
271 272
-3%
|
303 388
+12%
|
302 545
0%
|
298 143
-1%
|
275 443
-8%
|
243 622
-12%
|
265 414
+9%
|
290 724
+10%
|
281 877
-3%
|
290 702
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
519
|
561
|
565
|
572
|
573
|
576
|
572
|
768
|
770
|
770
|
770
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
801
|
|
| Preferred Shares Outstanding |
216
|
181
|
184
|
181
|
185
|
183
|
183
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|