Watchlist Manager

Watchlist

Price: 37.6 USD -6.35%

Market Cap: 2.6B 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		343	348	357	368	380	394	401	407	418	428	443	474	498	521	544	555	567	575	578	580	576	572	563	554	552	554	567	582	598	615	642	687	734	767	773	761	742	718	702	685	674
Interest Income		419	422	430	440	454	471	481	488	499	508	521	551	576	605	637	660	688	716	741	762	769	768	750	724	701	677	669	665	667	675	699	757	851	965	1 075	1 173	1 242	1 290	1 322	1 338	1 335
Interest Expense		76	74	73	72	74	77	79	81	81	80	78	78	79	84	93	104	121	141	163	182	194	196	187	171	149	124	101	83	69	60	57	69	118	198	302	411	500	572	621	653	661
Non Interest Income		41	35	31	31	33	32	35	35	33	33	30	34	36	35	37	31	32	39	44	47	45	38	40	40	43	47	44	46	55	65	67	65	57	51	59	57	68	61	51	63	56
Revenue		384 N/A	383 0%	388 +2%	399 +3%	412 +3%	426 +3%	436 +2%	442 +1%	451 +2%	460 +2%	473 +3%	507 +7%	534 +5%	556 +4%	581 +4%	587 +1%	599 +2%	614 +3%	623 +1%	627 +1%	620 -1%	610 -2%	604 -1%	594 -2%	595 +0%	601 +1%	611 +2%	628 +3%	652 +4%	680 +4%	709 +4%	752 +6%	791 +5%	818 +3%	833 +2%	819 -2%	810 -1%	778 -4%	752 -3%	748 -1%	730 -3%
Pre-Tax Income
Loan Loss Provision		11	16	14	11	11	17	20	19	16	8	3	3	3	3	3	5	5	2	2	2	7	0	0	0	0	14	23	20	16	(6)	(18)	(17)	(15)	(14)	(21)	(26)	(26)	(20)	(17)	(25)	(38)
Non Interest Expense		(174)	(170)	(175)	(190)	(203)	(210)	(232)	(225)	(225)	(225)	(213)	(224)	(238)	(247)	(254)	(258)	(266)	(276)	(282)	(281)	(278)	(297)	(320)	(342)	(341)	(322)	(300)	(283)	(287)	(288)	(292)	(295)	(303)	(314)	(333)	(351)	(380)	(391)	(397)	(400)	(375)
Pre-Tax Income		220 N/A	228 +4%	227 0%	219 -3%	221 +1%	233 +5%	225 -3%	236 +5%	242 +3%	243 +0%	263 +8%	286 +9%	298 +4%	312 +4%	329 +6%	333 +1%	338 +1%	340 +1%	342 +1%	348 +2%	349 +1%	320 -8%	291 -9%	256 -12%	254 -1%	292 +15%	334 +14%	365 +9%	382 +5%	386 +1%	399 +3%	440 +10%	473 +7%	490 +4%	479 -2%	442 -8%	404 -9%	368 -9%	338 -8%	324 -4%	318 -2%
Net Income
Tax Provision		(82)	(85)	(74)	(64)	(60)	(61)	(64)	(68)	(67)	(65)	(68)	(87)	(99)	(97)	(93)	(76)	(66)	(66)	(69)	(71)	(70)	(61)	(50)	(31)	(25)	(37)	(56)	(71)	(84)	(86)	(88)	(102)	(112)	(108)	(94)	(73)	(49)	(39)	(35)	(35)	(32)
Income from Continuing Operations		138	143	153	155	161	171	161	169	175	178	194	198	199	214	237	257	272	275	273	276	279	259	241	225	229	255	278	294	298	300	312	338	361	382	386	369	354	330	303	288	286
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		138 N/A	143 +3%	153 +7%	155 +2%	161 +4%	171 +6%	161 -6%	169 +5%	175 +4%	178 +2%	194 +9%	198 +2%	176 -11%	191 +8%	213 +12%	233 +9%	272 +17%	275 +1%	273 -1%	276 +1%	279 +1%	259 -7%	241 -7%	225 -7%	229 +2%	255 +12%	278 +9%	294 +6%	298 +1%	300 +1%	312 +4%	338 +9%	361 +7%	382 +6%	386 +1%	369 -4%	354 -4%	330 -7%	303 -8%	288 -5%	286 -1%
EPS (Diluted)		1.72 N/A	1.78 +3%	1.9 +7%	1.88 -1%	1.98 +5%	2.13 +8%	2.02 -5%	2.1 +4%	2.19 +4%	2.23 +2%	2.43 +9%	2.43 N/A	2.17 -11%	2.33 +7%	2.6 +12%	2.84 +9%	3.33 +17%	3.4 +2%	3.4 N/A	3.44 +1%	3.48 +1%	3.24 -7%	3.02 -7%	2.82 -7%	2.87 +2%	3.2 +11%	3.49 +9%	3.75 +7%	3.8 +1%	3.96 +4%	4.13 +4%	4.6 +11%	4.83 +5%	5.23 +8%	5.29 +1%	5.06 -4%	4.86 -4%	4.52 -7%	4.16 -8%	4 -4%	3.95 -1%

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 245,500+ 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.