Watchlist Manager

Watchlist

Price: 24.68 USD -2.53%

Market Cap: 5.2B 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		304	311	316	322	325	325	326	330	334	340	344	348	368	397	427	461	479	484	493	493	493	495	492	494	500	502	505	513	528	550	572	602	623	851	1 188	1 506	1 793	1 842	1 785	1 735	1 718
Interest Income		308	315	320	326	329	329	330	334	338	345	349	353	375	406	439	476	497	507	522	527	530	532	523	518	518	513	514	521	536	558	581	614	647	974	1 500	2 028	2 539	2 748	2 767	2 770	2 755
Interest Expense		4	4	4	4	4	4	4	4	4	5	5	5	7	9	12	15	18	23	29	34	37	37	31	24	18	11	9	8	9	9	10	13	24	123	312	522	746	906	982	1 036	1 037
Non Interest Income		60	69	75	82	92	89	90	90	88	92	95	108	110	108	108	91	88	87	89	96	97	97	108	103	105	107	92	94	94	95	97	100	99	130	144	162	204	200	205	227	211
Revenue		364 N/A	379 +4%	392 +3%	404 +3%	416 +3%	414 -1%	416 +0%	420 +1%	422 +0%	432 +3%	439 +1%	456 +4%	478 +5%	505 +6%	535 +6%	553 +3%	567 +3%	571 +1%	582 +2%	588 +1%	591 +0%	591 +0%	600 +1%	597 -1%	605 +1%	608 +1%	597 -2%	607 +2%	622 +2%	645 +4%	669 +4%	702 +5%	722 +3%	981 +36%	1 332 +36%	1 668 +25%	1 997 +20%	2 041 +2%	1 990 -3%	1 961 -1%	1 929 -2%
Pre-Tax Income
Loan Loss Provision		(7)	(6)	(6)	(8)	(9)	(13)	(14)	(13)	(11)	(8)	(8)	(5)	(9)	(12)	(13)	(16)	(15)	(10)	(7)	(4)	(4)	(44)	(77)	(84)	(78)	(35)	4	11	(5)	2	(5)	(11)	(2)	(115)	(129)	(161)	(213)	(125)	(141)	(133)	(106)
Non Interest Expense		(239)	(249)	(259)	(264)	(266)	(265)	(260)	(263)	(261)	(265)	(270)	(270)	(291)	(308)	(324)	(339)	(341)	(339)	(341)	(346)	(346)	(345)	(339)	(337)	(335)	(334)	(337)	(342)	(360)	(382)	(393)	(405)	(402)	(640)	(873)	(1 076)	(1 313)	(1 257)	(1 208)	(1 175)	(1 105)
Pre-Tax Income		118 N/A	124 +6%	126 +2%	132 +5%	142 +7%	137 -3%	142 +4%	144 +2%	150 +4%	159 +6%	161 +1%	180 +12%	178 -1%	185 +4%	199 +7%	197 -1%	212 +7%	222 +5%	234 +5%	239 +2%	242 +1%	203 -16%	184 -9%	175 -5%	192 +10%	239 +24%	264 +10%	276 +4%	257 -7%	265 +3%	271 +2%	287 +6%	318 +11%	226 -29%	330 +46%	431 +31%	471 +9%	659 +40%	641 -3%	653 +2%	719 +10%
Net Income
Tax Provision		(36)	(38)	(40)	(41)	(43)	(41)	(43)	(43)	(45)	(46)	(46)	(52)	(53)	(49)	(48)	(41)	(39)	(43)	(45)	(46)	(47)	(40)	(36)	(33)	(38)	(47)	(54)	(57)	(54)	(57)	(58)	(62)	(68)	(47)	(77)	(107)	(122)	(172)	(168)	(170)	(185)
Income from Continuing Operations		82	86	87	91	99	96	99	101	105	113	115	128	125	136	150	156	173	179	189	193	195	163	148	142	154	192	210	218	203	208	212	224	250	179	253	324	349	487	474	484	534
Net Income (Common)		81 N/A	85 +6%	86 +1%	90 +5%	98 +9%	95 -3%	98 +3%	100 +2%	103 +4%	111 +8%	113 +2%	126 +12%	111 -12%	122 +10%	137 +12%	142 +4%	171 +20%	177 +3%	187 +6%	191 +2%	193 +1%	162 -16%	147 -9%	141 -4%	154 +9%	191 +24%	209 +10%	218 +4%	203 -7%	208 +3%	212 +2%	224 +6%	250 +12%	179 -29%	253 +42%	324 +28%	349 +8%	487 +40%	474 -3%	484 +2%	534 +10%
EPS (Diluted)		1.45 N/A	1.49 +3%	1.5 +1%	1.59 +6%	1.71 +8%	1.66 -3%	1.72 +4%	1.74 +1%	1.81 +4%	1.94 +7%	1.93 -1%	2.19 +13%	1.85 -16%	1.68 -9%	1.88 +12%	1.96 +4%	2.36 +20%	2.44 +3%	2.59 +6%	2.66 +3%	2.68 +1%	2.28 -15%	2.05 -10%	1.98 -3%	2.17 +10%	2.69 +24%	2.95 +10%	3.06 +4%	2.78 -9%	2.66 -4%	2.71 +2%	2.87 +6%	3.2 +11%	1.14 -64%	1.21 +6%	1.55 +28%	1.78 +15%	2.33 +31%	2.27 -3%	2.31 +2%	2.55 +10%

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 242,100+ 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.