Watchlist Manager

Watchlist

Price: 15.99 USD

Market Cap: 788.6m USD

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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		110	121	130	137	141	146	152	156	160	163	164	167	169	171	175	183	194	209	216	222	225	223	227	233	239
Interest Income		157	176	193	208	216	219	216	209	203	197	195	193	193	193	197	215	249	298	353	400	435	457	473	489	494
Interest Expense		47	55	64	72	75	73	64	53	43	34	30	27	25	22	22	32	55	90	136	178	210	234	246	256	256
Non Interest Income		6	6	6	8	9	9	10	11	12	14	17	12	14	14	13	18	17	17	18	21	21	22	22	22	23
Revenue		117 N/A	127 +9%	135 +7%	144 +7%	150 +4%	155 +3%	163 +5%	167 +3%	172 +3%	177 +3%	182 +2%	179 -1%	182 +2%	185 +2%	188 +1%	201 +7%	211 +5%	225 +7%	235 +4%	242 +3%	246 +1%	245 0%	248 +1%	254 +2%	262 +3%
Pre-Tax Income
Loan Loss Provision		(14)	(13)	(13)	(15)	(30)	(41)	(59)	(65)	(57)	(50)	(33)	(12)	4	12	13	0	(12)	(17)	(17)	(17)	(14)	(12)	(11)	(12)	(11)
Non Interest Expense		(86)	(88)	(85)	(86)	(88)	(87)	(96)	(98)	(100)	(101)	(96)	(97)	(99)	(104)	(108)	(112)	(122)	(132)	(140)	(148)	(147)	(146)	(147)	(149)	(151)
Pre-Tax Income		17 N/A	25 +45%	38 +50%	43 +15%	33 -25%	27 -17%	7 -74%	4 -49%	15 +330%	26 +71%	53 +104%	70 +32%	87 +24%	93 +7%	94 +1%	89 -5%	78 -13%	77 -1%	77 +1%	77 0%	84 +9%	87 +3%	90 +4%	94 +4%	100 +6%
Net Income
Tax Provision		2	1	(2)	(4)	(4)	(4)	(1)	0	(3)	(5)	(9)	(14)	(18)	(19)	(20)	(18)	(16)	(16)	(16)	(16)	(17)	(18)	(19)	(20)	(21)
Income from Continuing Operations		20	26	35	40	29	23	6	4	13	21	44	57	69	74	74	70	62	61	61	61	67	69	71	74	79
Net Income (Common)		18 N/A	25 +40%	34 +39%	39 +13%	28 -27%	23 -19%	6 -73%	4 -38%	13 +231%	21 +65%	44 +110%	57 +30%	69 +22%	74 +7%	74 0%	70 -5%	62 -13%	61 -1%	61 +1%	61 -1%	66 +9%	68 +3%	71 +4%	74 +4%	78 +6%
EPS (Diluted)		0.34 N/A	0.48 +41%	0.66 +38%	0.75 +14%	0.58 -23%	0.43 -26%	0.11 -74%	0.06 -45%	0.24 +300%	0.39 +63%	0.83 +113%	1.09 +31%	1.33 +22%	1.44 +8%	1.47 +2%	1.41 -4%	1.23 -13%	1.23 N/A	1.25 +2%	1.24 -1%	1.34 +8%	1.38 +3%	1.42 +3%	1.47 +4%	1.56 +6%

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.