|
Income Statement for
West Milton Bancorp Inc.
(WMBC)
|
|
|
|
|
|
|
| Income |
in Thousands of Dollars |
|
|
| Operating Revenue |
15,699 |
14,333 |
12,726 |
12,394 |
12,351 |
| Adjustments to Revenue |
4,735 |
4,651 |
4,409 |
4,182 |
4,033 |
| Cost of Revenue |
N/A |
N/A |
N/A |
N/A |
N/A |
| Gross Operating Profit |
10,964 |
9,682 |
8,317 |
8,212 |
8,318 |
|
| Selling/General/Admin Expense |
N/A |
N/A |
N/A |
N/A |
N/A |
| Research & Development |
N/A |
N/A |
N/A |
N/A |
N/A |
| EBITDA |
10,964 |
9,682 |
8,317 |
8,212 |
8,318 |
| Depreciation & Amortization |
N/A |
N/A |
N/A |
N/A |
N/A |
| Operating Income |
10,964 |
9,682 |
8,317 |
8,212 |
8,318 |
| Interest Income |
N/A |
N/A |
N/A |
N/A |
N/A |
| Other Income, Net |
N/A |
N/A |
N/A |
N/A |
N/A |
| Total Income Avail For Interest Expense (EBIT) |
10,964 |
9,682 |
8,317 |
8,212 |
8,318 |
| Interest Expense |
(7,870) |
(6,654) |
(5,115) |
(4,713) |
(5,226) |
| Pre-Tax Income |
3,094 |
3,028 |
3,202 |
3,499 |
3,092 |
| Income Taxes |
(716) |
(643) |
(716) |
(900) |
(750) |
| Minority Interest |
- |
- |
- |
- |
- |
| Net Income from Continuing Operations |
2,378 |
2,385 |
2,486 |
2,599 |
2,342 |
| Net Income from Discontinued Operations |
- |
- |
- |
- |
- |
| Net Income from Total Operations |
2,378 |
2,385 |
2,486 |
2,599 |
2,342 |
|
| Normalized Income |
2,378 |
2,385 |
2,486 |
2,599 |
2,342 |
| Extraordinary Income |
- |
- |
- |
- |
- |
| Special Income/Charges |
- |
- |
- |
- |
- |
| Income from Cum. Effect of Acct Change |
- |
- |
- |
- |
- |
| Income from Tax Loss Carryforward |
- |
- |
- |
- |
- |
| Other Gains |
- |
- |
- |
- |
- |
| Total Net Income |
2,378 |
2,385 |
2,486 |
2,599 |
2,342 |
|
| Results |
in Dollars (Preferred Dividends in Thousands) |
|
|
| Dividends Paid Per Share |
1.61 |
1.58 |
1.50 |
1.38 |
1.33 |
| Preferred Dividends |
- |
- |
- |
- |
- |
| Basic EPS from Continuing Operations |
2.97 |
2.98 |
0.00 |
3.24 |
2.92 |
| Basic EPS from Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Total Operations |
2.97 |
2.98 |
0.00 |
3.24 |
2.92 |
|
| Diluted EPS from Continuing Operations |
2.97 |
2.98 |
0.00 |
3.24 |
2.92 |
| Diluted EPS from Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Total Operations |
2.97 |
2.98 |
0.00 |
3.24 |
2.92 |
|
|
|
