Watchlist Manager

Watchlist

Price: 57.09 USD -2.16%

Market Cap: 3.9B 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		150	154	160	168	176	187	201	211	219	230	238	248	260	268	281	313	343	374	400	450	505	554	616	630	638	655	653	652	655	663	692	744	801	840	858	853	835	825	827	833	849
Interest Income		165	169	175	183	190	203	218	229	239	252	264	278	294	307	325	370	413	459	498	565	636	694	750	742	727	722	711	704	703	709	737	799	894	1 006	1 126	1 222	1 280	1 314	1 340	1 364	1 378
Interest Expense		15	15	15	15	15	15	17	18	20	22	26	30	34	39	44	57	70	85	98	116	131	141	134	112	89	67	58	52	48	46	45	55	93	166	267	369	445	489	512	531	529
Non Interest Income		63	68	73	80	86	92	100	104	106	107	107	105	105	105	108	112	118	123	127	174	198	222	308	390	447	510	478	396	366	335	329	318	284	254	237	235	243	253	274	281	293
Revenue		213 N/A	222 +4%	232 +5%	248 +7%	261 +5%	279 +7%	301 +8%	315 +5%	325 +3%	337 +4%	345 +2%	353 +2%	365 +3%	374 +2%	390 +4%	425 +9%	462 +9%	497 +8%	526 +6%	623 +18%	703 +13%	776 +10%	923 +19%	1 019 +10%	1 084 +6%	1 165 +7%	1 131 -3%	1 048 -7%	1 021 -3%	997 -2%	1 022 +2%	1 062 +4%	1 085 +2%	1 094 +1%	1 095 +0%	1 088 -1%	1 078 -1%	1 077 0%	1 101 +2%	1 114 +1%	1 142 +3%
Pre-Tax Income
Loan Loss Provision		(6)	(5)	(6)	(6)	(5)	(5)	(3)	(3)	(4)	(5)	(7)	(8)	(8)	(8)	(15)	(16)	(17)	(18)	(14)	(18)	(20)	(53)	(117)	(139)	(126)	(72)	(3)	29	36	22	8	(14)	(53)	(105)	(135)	(148)	(154)	(130)	(111)	(88)	(70)
Non Interest Expense		(151)	(158)	(178)	(188)	(199)	(214)	(209)	(214)	(216)	(213)	(217)	(227)	(232)	(238)	(269)	(277)	(294)	(310)	(305)	(425)	(472)	(539)	(633)	(584)	(618)	(613)	(574)	(562)	(561)	(576)	(583)	(591)	(580)	(567)	(573)	(569)	(567)	(572)	(570)	(586)	(597)
Pre-Tax Income		56 N/A	58 +4%	48 -18%	54 +13%	57 +5%	61 +7%	89 +46%	97 +10%	105 +8%	118 +12%	122 +3%	118 -3%	124 +5%	127 +2%	106 -17%	132 +25%	152 +15%	169 +11%	208 +23%	180 -13%	212 +18%	184 -13%	173 -6%	296 +71%	340 +15%	480 +41%	554 +16%	515 -7%	496 -4%	443 -11%	446 +1%	456 +2%	453 -1%	422 -7%	387 -8%	371 -4%	357 -4%	376 +5%	419 +12%	440 +5%	476 +8%
Net Income
Tax Provision		(18)	(18)	(15)	(17)	(16)	(17)	(27)	(30)	(33)	(37)	(38)	(36)	(37)	(35)	(27)	(32)	(31)	(34)	(44)	(36)	(50)	(43)	(39)	(68)	(78)	(112)	(130)	(125)	(119)	(109)	(110)	(110)	(107)	(97)	(89)	(86)	(88)	(93)	(108)	(110)	(117)
Income from Continuing Operations		39	40	33	37	41	43	62	68	72	81	84	83	87	93	79	100	121	134	164	144	161	141	134	229	262	368	424	389	377	334	335	346	347	325	298	285	269	283	311	330	359
Net Income (Common)		39 N/A	40 +4%	33 -17%	37 +12%	41 +9%	43 +6%	62 +43%	68 +10%	72 +6%	81 +12%	84 +4%	83 -2%	74 -11%	79 +8%	66 -17%	87 +32%	121 +40%	134 +11%	164 +22%	144 -12%	161 +12%	141 -13%	134 -5%	229 +71%	262 +15%	368 +40%	424 +15%	389 -8%	377 -3%	334 -11%	335 +1%	346 +3%	347 +0%	325 -6%	298 -8%	285 -4%	269 -6%	283 +5%	311 +10%	330 +6%	359 +9%
EPS (Diluted)		1.43 N/A	1.3 -9%	1.02 -22%	1.14 +12%	1.27 +11%	1.32 +4%	1.76 +33%	1.93 +10%	2.08 +8%	2.25 +8%	2.24 0%	2.19 -2%	1.98 -10%	2.06 +4%	1.64 -20%	1.81 +10%	2.8 +55%	2.82 +1%	3.45 +22%	2.06 -40%	2.75 +33%	2.02 -27%	1.94 -4%	3.3 +70%	3.77 +14%	5.28 +40%	6.08 +15%	5.58 -8%	5.4 -3%	4.79 -11%	4.82 +1%	4.99 +4%	4.99 N/A	4.69 -6%	4.3 -8%	4.12 -4%	3.89 -6%	4.1 +5%	4.51 +10%	4.78 +6%	5.19 +9%

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 242,600+ 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.