Watchlist Manager

Watchlist

Price: 48.05 USD 0.67%

Market Cap: 1.8B 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		117	116	117	119	120	124	128	132	136	142	154	165	177	185	186	189	192	198	213	228	239	250	254	254	270	286	302	336	360	382	410	437	474	512	543	561	563	561	561	562	568
Interest Income		132	130	130	132	133	136	141	145	149	157	172	187	203	214	220	229	238	250	272	292	305	314	308	298	305	313	327	360	383	405	434	466	515	578	649	715	765	804	827	843	851
Interest Expense		15	14	13	13	12	12	13	13	14	16	19	22	25	29	34	40	46	52	59	64	66	64	54	44	35	27	26	24	23	23	24	29	41	65	106	154	202	243	267	280	283
Non Interest Income		17	16	19	19	21	23	24	27	29	30	31	32	34	37	39	39	38	38	40	46	49	53	51	50	55	52	59	64	68	75	73	65	59	58	58	60	69	64	65	75	70
Revenue		134 N/A	132 -1%	135 +2%	138 +2%	141 +2%	147 +4%	153 +4%	159 +4%	165 +4%	172 +4%	184 +7%	198 +7%	212 +7%	222 +5%	225 +1%	227 +1%	230 +1%	236 +3%	253 +7%	273 +8%	288 +5%	303 +5%	305 +1%	305 0%	325 +7%	338 +4%	360 +7%	399 +11%	428 +7%	457 +7%	483 +6%	502 +4%	533 +6%	570 +7%	601 +5%	621 +3%	631 +2%	625 -1%	626 +0%	637 +2%	638 +0%
Pre-Tax Income
Loan Loss Provision		(6)	1	(1)	(3)	(1)	(3)	(1)	(3)	(4)	(4)	(7)	(8)	(10)	(11)	(8)	(8)	(7)	(6)	(8)	(7)	(6)	(27)	(45)	(57)	(65)	(43)	(21)	(27)	(13)	(9)	(13)	6	1	(8)	(13)	(21)	(37)	(38)	(37)	(33)	(22)
Non Interest Expense		(87)	(86)	(85)	(84)	(82)	(83)	(85)	(86)	(86)	(92)	(103)	(110)	(115)	(118)	(114)	(117)	(119)	(130)	(150)	(158)	(166)	(164)	(153)	(155)	(167)	(181)	(196)	(233)	(246)	(256)	(269)	(261)	(274)	(292)	(313)	(333)	(348)	(361)	(369)	(378)	(385)
Pre-Tax Income		41 N/A	47 +13%	49 +6%	51 +4%	58 +14%	61 +4%	67 +9%	70 +6%	75 +7%	75 +1%	74 -2%	80 +8%	87 +8%	94 +8%	103 +10%	103 +0%	105 +1%	100 -4%	96 -4%	108 +13%	116 +7%	112 -4%	107 -4%	93 -13%	92 -1%	114 +24%	144 +26%	139 -3%	169 +21%	192 +14%	202 +5%	248 +23%	260 +5%	270 +4%	275 +2%	268 -3%	247 -8%	226 -8%	220 -2%	226 +3%	231 +2%
Net Income
Tax Provision		(14)	(16)	(17)	(17)	(20)	(21)	(23)	(24)	(26)	(25)	(24)	(26)	(26)	(25)	(24)	(18)	(15)	(16)	(15)	(21)	(23)	(22)	(21)	(18)	(18)	(22)	(28)	(28)	(36)	(41)	(44)	(54)	(56)	(59)	(60)	(58)	(52)	(47)	(45)	(45)	(46)
Income from Continuing Operations		27	31	32	34	39	40	44	46	49	50	50	54	60	69	79	85	89	85	81	87	93	90	86	75	74	91	115	111	133	151	158	194	203	211	215	210	194	179	175	181	185
Net Income (Common)		27 N/A	31 +13%	32 +5%	34 +5%	39 +14%	40 +4%	44 +9%	46 +5%	49 +6%	50 +3%	50 -1%	54 +9%	48 -11%	57 +18%	67 +18%	73 +9%	89 +22%	85 -5%	81 -5%	87 +8%	93 +6%	90 -3%	86 -4%	75 -13%	74 0%	91 +23%	115 +26%	111 -4%	133 +20%	150 +12%	155 +4%	191 +23%	199 +4%	207 +4%	211 +2%	206 -3%	190 -8%	175 -8%	171 -2%	177 +3%	182 +2%
EPS (Diluted)		1.32 N/A	1.52 +15%	1.59 +5%	1.66 +4%	1.89 +14%	1.97 +4%	2.15 +9%	2.26 +5%	2.41 +7%	2.25 -7%	2.1 -7%	2.3 +10%	2.07 -10%	2.43 +17%	2.87 +18%	3.14 +9%	3.83 +22%	3.5 -9%	2.99 -15%	3.24 +8%	3.55 +10%	3.37 -5%	3.27 -3%	2.84 -13%	2.76 -3%	2.92 +6%	3.68 +26%	3.01 -18%	3.86 +28%	3.94 +2%	4.16 +6%	5.11 +23%	5.31 +4%	5.55 +5%	5.65 +2%	5.5 -3%	5.07 -8%	4.67 -8%	4.57 -2%	4.72 +3%	4.83 +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 247,100+ 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.