Watchlist Manager

Watchlist

Price: 104.15 USD 0.49%

Market Cap: 6.7B 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		665	670	680	692	703	718	725	734	747	766	788	819	842	860	894	916	985	1 043	1 090	1 128	1 113	1 096	1 089	1 082	1 108	1 128	1 130	1 138	1 118	1 106	1 100	1 136	1 211	1 295	1 344	1 328	1 272	1 213	1 187	1 194	1 211
Interest Income		732	738	747	757	767	784	795	810	829	854	887	933	973	1 012	1 071	1 119	1 228	1 339	1 436	1 528	1 532	1 505	1 420	1 320	1 269	1 218	1 208	1 207	1 180	1 165	1 163	1 233	1 392	1 626	1 902	2 156	2 342	2 471	2 572	2 636	2 636
Interest Expense		67	67	67	65	64	66	69	76	82	88	98	114	131	152	177	203	244	296	346	399	419	409	332	238	161	91	78	68	62	59	63	97	181	330	558	828	1 070	1 257	1 385	1 441	1 426
Non Interest Income		622	649	659	658	659	650	659	683	674	677	674	662	695	681	655	647	617	618	634	652	695	718	779	822	842	839	797	797	756	667	644	604	643	733	774	782	790	774	824	834	840
Revenue		1 287 N/A	1 319 +3%	1 339 +2%	1 349 +1%	1 362 +1%	1 368 +0%	1 384 +1%	1 417 +2%	1 421 +0%	1 443 +2%	1 462 +1%	1 482 +1%	1 537 +4%	1 541 +0%	1 549 +0%	1 563 +1%	1 602 +2%	1 661 +4%	1 724 +4%	1 781 +3%	1 808 +2%	1 814 +0%	1 868 +3%	1 904 +2%	1 951 +2%	1 966 +1%	1 927 -2%	1 935 +0%	1 874 -3%	1 773 -5%	1 743 -2%	1 739 0%	1 855 +7%	2 029 +9%	2 117 +4%	2 110 0%	2 062 -2%	1 987 -4%	2 012 +1%	2 029 +1%	2 050 +1%
Pre-Tax Income
Loan Loss Provision		0	0	(4)	(12)	(34)	(69)	(85)	(88)	(65)	(30)	(10)	0	7	12	12	8	(8)	(21)	(26)	(34)	(44)	(64)	(139)	(127)	(223)	(80)	1	12	10	16	15	(11)	(30)	(46)	(63)	(55)	(46)	(38)	(29)	(24)	(18)
Non Interest Expense		(848)	(883)	(895)	(898)	(896)	(919)	(943)	(976)	(1 018)	(1 010)	(1 010)	(1 017)	(1 026)	(1 025)	(1 021)	(1 008)	(1 028)	(1 071)	(1 102)	(1 128)	(1 133)	(1 181)	(1 254)	(1 272)	(1 164)	(1 214)	(1 121)	(1 103)	(1 088)	(1 101)	(1 117)	(1 133)	(1 165)	(1 193)	(1 238)	(1 267)	(1 333)	(1 367)	(1 385)	(1 402)	(1 366)
Pre-Tax Income		440 N/A	437 -1%	440 +1%	440 N/A	432 -2%	381 -12%	356 -6%	354 -1%	339 -4%	403 +19%	443 +10%	464 +5%	518 +12%	528 +2%	540 +2%	564 +4%	566 +0%	569 +1%	596 +5%	618 +4%	631 +2%	570 -10%	475 -17%	505 +6%	564 +12%	671 +19%	807 +20%	844 +5%	796 -6%	688 -14%	641 -7%	596 -7%	660 +11%	790 +20%	817 +3%	788 -4%	683 -13%	582 -15%	597 +3%	603 +1%	667 +11%
Net Income
Tax Provision		(144)	(143)	(143)	(143)	(139)	(122)	(112)	(110)	(106)	(123)	(140)	(151)	(171)	(164)	(149)	(142)	(121)	(120)	(124)	(122)	(130)	(118)	(96)	(114)	(129)	(154)	(187)	(190)	(180)	(154)	(141)	(127)	(140)	(170)	(178)	(171)	(152)	(129)	(133)	(133)	(143)
Income from Continuing Operations		295	294	297	297	292	258	244	244	232	280	303	313	347	364	390	422	445	450	472	497	501	453	379	391	435	517	620	654	616	535	500	469	520	620	639	617	531	452	464	470	524
Income to Minority Interest		(3)	(3)	(3)	(4)	(4)	(2)	(1)	(1)	0	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	1	0	(0)	1	0	0	2	1	1	2	0	1	0	0	(0)	(1)	(0)	(0)	(0)	0	0	0
Net Income (Common)		289 N/A	287 -1%	291 +1%	290 0%	285 -2%	253 -11%	240 -5%	239 0%	230 -4%	275 +20%	297 +8%	309 +4%	331 +7%	348 +5%	374 +8%	406 +8%	442 +9%	447 +1%	471 +5%	496 +5%	498 +0%	450 -10%	377 -16%	389 +3%	432 +11%	516 +19%	617 +20%	651 +5%	614 -6%	531 -14%	497 -6%	466 -6%	517 +11%	616 +19%	634 +3%	612 -3%	526 -14%	448 -15%	460 +3%	466 +1%	519 +11%
EPS (Diluted)		4.22 N/A	4.19 -1%	4.25 +1%	4.27 +0%	4.21 -1%	3.87 -8%	3.67 -5%	3.66 0%	3.53 -4%	4.24 +20%	4.59 +8%	4.77 +4%	5.1 +7%	5.36 +5%	5.76 +7%	6.25 +9%	6.62 +6%	6.26 -5%	6.63 +6%	7.01 +6%	7.03 +0%	6.41 -9%	5.39 -16%	5.55 +3%	6.19 +12%	7.48 +21%	8.96 +20%	9.51 +6%	8.95 -6%	7.82 -13%	7.36 -6%	6.95 -6%	7.68 +11%	9.28 +21%	9.6 +3%	9.34 -3%	8.02 -14%	6.97 -13%	7.22 +4%	7.33 +2%	8.14 +11%

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 243,000+ 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.