Watchlist Manager

Watchlist

Price: 56 USD -4.31%

Market Cap: 1.9B 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		180	184	192	197	242	287	328	370	375	379	386	392	393	398	403	412	431	448	459	467	469	472	475	479	481	480	488	497	497	498	499	516	553	588	601	597	576	556	546	540	542
Interest Income		191	195	202	207	254	301	344	387	392	395	402	410	412	418	426	438	464	489	507	521	526	527	525	523	519	512	517	523	521	519	518	534	573	617	656	684	702	719	737	753	766
Interest Expense		11	11	10	10	12	14	16	17	16	16	17	18	19	20	23	27	33	41	48	54	57	55	50	44	38	32	29	26	24	21	19	18	19	29	54	87	126	164	191	214	224
Non Interest Income		55	60	55	56	62	69	73	82	76	83	82	77	85	88	88	91	84	81	82	83	82	83	88	95	99	104	98	95	96	92	96	87	75	65	46	44	44	47	56	61	67
Revenue		235 N/A	244 +4%	247 +1%	253 +2%	305 +20%	355 +17%	401 +13%	452 +13%	451 0%	461 +2%	468 +1%	469 +0%	478 +2%	485 +1%	491 +1%	503 +2%	515 +2%	529 +3%	542 +2%	550 +1%	551 +0%	555 +1%	563 +1%	575 +2%	580 +1%	583 +1%	586 +0%	592 +1%	593 +0%	589 -1%	596 +1%	602 +1%	629 +4%	653 +4%	648 -1%	640 -1%	620 -3%	602 -3%	601 0%	600 0%	609 +1%
Pre-Tax Income
Loan Loss Provision		0	0	0	0	0	0	(2)	(4)	(6)	(8)	(8)	(8)	(8)	(8)	(8)	(8)	(9)	(9)	(9)	(9)	(10)	0	0	0	0	9	20	28	33	31	16	2	(10)	(17)	(19)	(15)	(11)	(12)	(7)	(7)	(8)
Non Interest Expense		(154)	(160)	(169)	(178)	(237)	(279)	(311)	(343)	(316)	(315)	(315)	(316)	(319)	(324)	(327)	(328)	(341)	(350)	(354)	(359)	(358)	(385)	(417)	(435)	(438)	(414)	(388)	(384)	(380)	(378)	(377)	(370)	(377)	(381)	(384)	(385)	(383)	(386)	(388)	(389)	(392)
Pre-Tax Income		81 N/A	84 +3%	78 -7%	75 -3%	68 -10%	77 +13%	89 +16%	105 +19%	130 +23%	138 +7%	145 +5%	145 0%	151 +5%	153 +1%	156 +2%	166 +6%	165 0%	170 +3%	179 +5%	182 +1%	183 +1%	163 -11%	140 -14%	136 -3%	143 +5%	179 +25%	218 +22%	236 +8%	247 +4%	243 -2%	235 -3%	234 0%	241 +3%	255 +6%	245 -4%	240 -2%	227 -5%	205 -10%	205 +0%	205 0%	209 +2%
Net Income
Tax Provision		(27)	(28)	(26)	(25)	(23)	(26)	(30)	(36)	(44)	(47)	(49)	(47)	(48)	(44)	(41)	(38)	(33)	(34)	(35)	(36)	(37)	(33)	(26)	(25)	(27)	(33)	(41)	(46)	(46)	(45)	(43)	(43)	(45)	(48)	(46)	(45)	(43)	(39)	(40)	(40)	(41)
Income from Continuing Operations		54	56	52	50	45	51	59	70	85	92	96	97	103	109	115	128	132	137	144	146	146	130	114	111	116	146	177	190	201	198	192	191	195	207	199	196	184	166	166	165	169
Net Income (Common)		54 N/A	56 +3%	52 -7%	50 -4%	45 -9%	51 +12%	59 +15%	70 +19%	85 +23%	92 +7%	96 +5%	97 +1%	61 -37%	66 +8%	73 +10%	86 +17%	137 +60%	141 +3%	148 +5%	150 +1%	146 -3%	130 -11%	114 -12%	111 -3%	116 +5%	146 +26%	177 +21%	190 +8%	201 +6%	198 -1%	192 -3%	191 0%	195 +2%	207 +6%	199 -4%	196 -2%	184 -6%	166 -10%	166 +0%	165 0%	169 +2%
EPS (Diluted)		2.78 N/A	2.8 +1%	2.49 -11%	2.39 -4%	1.89 -21%	1.48 -22%	1.71 +16%	2.03 +19%	2.52 +24%	2.76 +10%	2.9 +5%	2.94 +1%	1.84 -37%	2.02 +10%	2.25 +11%	2.63 +17%	4.14 +57%	4 -3%	4.23 +6%	4.35 +3%	4.18 -4%	3.64 -13%	3.24 -11%	3.12 -4%	3.26 +4%	4.13 +27%	5.06 +23%	5.48 +8%	5.76 +5%	5.71 -1%	5.54 -3%	5.55 +0%	5.67 +2%	6.01 +6%	5.77 -4%	5.67 -2%	5.33 -6%	4.8 -10%	4.81 +0%	4.78 -1%	4.88 +2%

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 243,800+ 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.