Watchlist Manager

Watchlist

Price: 143.57 USD 1.28%

Market Cap: 2.3B USD

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024
Revenue
Net Interest Income		225	226	226	227	228	232	233	234	238	237	240	243	244	250	255	261	267	270	281	290	298	306	312	318	328	332	335	333	330	327	327	336	347	362	369	373	373	377	383	390	398
Interest Income		265	266	265	266	265	269	271	272	276	276	279	284	286	291	296	303	311	319	337	351	361	368	363	358	358	354	355	350	346	342	342	357	378	408	434	455	472	487	502	515	523
Interest Expense		40	40	39	39	37	38	38	38	38	38	40	42	43	42	41	42	44	49	56	61	63	61	51	39	30	22	20	18	16	15	15	21	31	46	65	83	99	111	119	125	125
Non Interest Income		76	78	77	78	78	76	76	76	84	86	88	91	86	94	97	97	101	96	96	100	97	98	106	114	126	137	138	133	130	128	127	142	136	129	122	104	93	94	98	107	123
Revenue		301 N/A	304 +1%	303 0%	305 +1%	305 +0%	308 +1%	309 +0%	310 +0%	322 +4%	323 +0%	327 +1%	333 +2%	330 -1%	344 +4%	352 +2%	358 +2%	368 +3%	366 -1%	377 +3%	390 +4%	395 +1%	404 +2%	417 +3%	433 +4%	453 +5%	469 +4%	472 +1%	466 -1%	460 -1%	454 -1%	454 +0%	478 +5%	483 +1%	490 +1%	492 +0%	476 -3%	466 -2%	471 +1%	481 +2%	497 +3%	521 +5%
Pre-Tax Income
Loan Loss Provision		7	4	1	3	(5)	(4)	(5)	5	5	5	3	(8)	(9)	(8)	(5)	(4)	(8)	(10)	(11)	(10)	(6)	(9)	(19)	(31)	(12)	(2)	14	26	12	12	5	3	(5)	(9)	(9)	(4)	(3)	(5)	(6)	(12)	(15)
Non Interest Expense		(188)	(187)	(186)	(188)	(187)	(191)	(191)	(191)	(204)	(203)	(208)	(212)	(203)	(209)	(212)	(220)	(229)	(231)	(249)	(255)	(264)	(273)	(268)	(272)	(287)	(288)	(295)	(294)	(284)	(283)	(282)	(296)	(298)	(307)	(313)	(308)	(309)	(310)	(309)	(317)	(321)
Pre-Tax Income		121 N/A	120 0%	118 -2%	120 +1%	114 -5%	113 -1%	112 -1%	123 +10%	123 0%	125 +1%	123 -2%	113 -8%	119 +4%	128 +8%	135 +6%	134 -1%	131 -2%	125 -5%	117 -6%	125 +7%	125 0%	122 -3%	130 +7%	129 -1%	155 +20%	179 +16%	192 +7%	199 +4%	188 -5%	183 -3%	177 -3%	185 +4%	180 -3%	174 -4%	170 -2%	164 -3%	154 -6%	156 +2%	166 +6%	167 +1%	185 +11%
Net Income
Tax Provision		(37)	(37)	(36)	(35)	(33)	(32)	(32)	(36)	(37)	(37)	(36)	(32)	(33)	(31)	(30)	(26)	(21)	(20)	(18)	(20)	(22)	(22)	(23)	(23)	(27)	(31)	(34)	(36)	(34)	(33)	(32)	(33)	(32)	(31)	(29)	(29)	(27)	(28)	(30)	(30)	(33)
Income from Continuing Operations		84	83	83	84	81	81	80	87	86	88	87	81	85	96	105	108	110	105	99	105	103	100	107	107	128	148	158	163	154	150	145	152	148	143	140	135	127	128	136	137	151
Net Income (Common)		84 N/A	83 -1%	83 -1%	84 +2%	81 -4%	81 0%	80 -1%	87 +9%	86 -1%	88 +2%	87 -1%	81 -6%	84 +3%	95 +13%	104 +10%	107 +3%	110 +3%	105 -5%	99 -6%	105 +6%	103 -2%	100 -3%	107 +7%	107 0%	128 +20%	148 +16%	158 +6%	163 +3%	154 -5%	150 -3%	145 -3%	152 +5%	148 -2%	143 -3%	140 -2%	135 -4%	127 -6%	128 +1%	136 +6%	137 +1%	151 +10%
EPS (Diluted)		5.46 N/A	5.42 -1%	5.37 -1%	5.48 +2%	5.26 -4%	5.24 0%	5.17 -1%	5.65 +9%	5.59 -1%	5.69 +2%	5.63 -1%	5.29 -6%	5.46 +3%	6.16 +13%	6.76 +10%	6.76 N/A	7.07 +5%	6.68 -6%	5.95 -11%	6.36 +7%	6.29 -1%	6.07 -3%	6.5 +7%	6.49 0%	7.8 +20%	9.04 +16%	9.56 +6%	9.9 +4%	9.37 -5%	9.19 -2%	8.87 -3%	9.28 +5%	9.07 -2%	8.77 -3%	8.64 -1%	8.34 -3%	7.8 -6%	7.91 +1%	8.39 +6%	8.46 +1%	9.32 +10%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 246,300+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.