Watchlist Manager

Watchlist

Price: 24.8 USD -1.94%

Market Cap: 2.4B 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		229	232	237	242	247	255	263	269	273	275	276	278	284	290	346	399	449	495	493	491	484	477	466	457	457	456	459	460	452	445	448	472	519	572	614	632	628	617	611	611	612
Interest Income		248	253	258	263	270	281	292	301	306	310	316	323	333	345	411	476	540	602	609	613	608	595	570	543	525	508	501	495	483	474	479	513	585	680	778	855	903	935	964	989	1 002
Interest Expense		19	20	21	22	23	26	29	32	33	35	39	45	50	54	65	77	91	107	116	122	123	118	104	86	69	52	42	36	31	30	31	41	66	108	163	223	275	318	353	378	390
Non Interest Income		64	67	72	76	75	73	72	68	70	71	69	75	76	76	87	92	103	113	120	124	131	140	148	164	189	194	194	187	172	173	179	179	190	204	207	221	212	203	212	201	224
Revenue		293 N/A	300 +2%	309 +3%	318 +3%	322 +1%	328 +2%	335 +2%	337 +1%	342 +2%	346 +1%	345 0%	353 +2%	360 +2%	366 +2%	432 +18%	491 +14%	553 +13%	608 +10%	613 +1%	615 +0%	616 +0%	617 +0%	614 0%	621 +1%	646 +4%	650 +1%	653 +0%	647 -1%	624 -4%	617 -1%	627 +2%	651 +4%	709 +9%	776 +9%	822 +6%	853 +4%	840 -2%	821 -2%	823 +0%	812 -1%	836 +3%
Pre-Tax Income
Loan Loss Provision		(2)	(5)	(8)	(10)	(10)	(9)	(10)	(9)	(10)	(9)	(5)	(7)	(4)	(6)	(9)	(9)	(15)	(27)	(30)	(32)	(30)	0	0	0	0	(4)	0	11	18	28	24	6	(12)	(28)	(40)	(43)	(43)	(44)	(50)	(48)	(48)
Non Interest Expense		(196)	(196)	(198)	(200)	(201)	(204)	(204)	(203)	(201)	(202)	(204)	(207)	(240)	(241)	(292)	(323)	(324)	(350)	(331)	(332)	(342)	(379)	(403)	(428)	(462)	(439)	(430)	(418)	(401)	(411)	(415)	(441)	(455)	(469)	(487)	(484)	(478)	(484)	(487)	(491)	(520)
Pre-Tax Income		95 N/A	99 +4%	103 +4%	109 +5%	111 +2%	115 +3%	120 +5%	125 +4%	131 +4%	136 +4%	136 +0%	139 +2%	116 -16%	120 +3%	131 +10%	159 +21%	214 +35%	232 +8%	252 +9%	252 0%	243 -3%	222 -9%	201 -9%	189 -6%	184 -2%	208 +13%	224 +8%	240 +7%	241 +0%	234 -3%	237 +1%	217 -8%	242 +11%	279 +15%	296 +6%	327 +11%	319 -3%	293 -8%	286 -2%	273 -5%	268 -2%
Net Income
Tax Provision		(30)	(32)	(33)	(35)	(36)	(37)	(39)	(40)	(42)	(43)	(43)	(44)	(28)	(25)	(23)	(25)	(42)	(44)	(48)	(47)	(45)	(41)	(36)	(33)	(29)	(33)	(36)	(34)	(36)	(35)	(37)	(21)	(24)	(32)	(35)	(59)	(63)	(57)	(55)	(52)	(39)
Income from Continuing Operations		65	68	70	74	75	77	81	85	89	93	93	95	89	95	108	134	173	188	204	204	198	181	166	156	156	175	188	207	205	199	200	195	218	247	261	268	256	236	231	221	229
Net Income (Common)		65 N/A	68 +4%	70 +4%	74 +5%	75 +2%	77 +3%	81 +5%	85 +5%	89 +4%	93 +5%	93 +0%	95 +2%	97 +2%	103 +6%	117 +13%	142 +22%	173 +21%	188 +9%	204 +9%	204 +0%	198 -3%	181 -9%	166 -8%	156 -6%	156 0%	175 +12%	188 +8%	207 +10%	205 -1%	199 -3%	200 +0%	195 -2%	218 +11%	247 +13%	261 +6%	268 +3%	256 -5%	236 -8%	231 -2%	221 -5%	229 +4%
EPS (Diluted)		1.12 N/A	1.09 -3%	1.13 +4%	1.19 +5%	1.21 +2%	1.25 +3%	1.3 +4%	1.37 +5%	1.43 +4%	1.5 +5%	1.51 +1%	1.54 +2%	1.55 +1%	1.65 +6%	1.18 -28%	1.44 +22%	1.93 +34%	1.91 -1%	2.07 +8%	2.07 N/A	2 -3%	1.82 -9%	1.67 -8%	1.58 -5%	1.59 +1%	1.77 +11%	1.93 +9%	2.17 +12%	2.14 -1%	2.11 -1%	2.12 +0%	2.08 -2%	2.3 +11%	2.61 +13%	2.75 +5%	2.82 +3%	2.69 -5%	2.48 -8%	2.43 -2%	2.32 -5%	2.4 +3%

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.