Watchlist Manager

Watchlist

Price: 36.29 USD -0.98%

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		194	198	202	210	218	223	228	228	227	227	229	232	237	245	254	263	273	277	281	284	289	300	318	335	350	358	359	366	370	377	385	392	401	402	399	390	384	388	395	408	427
Interest Income		199	203	207	214	222	228	232	233	232	233	236	241	246	256	267	279	292	300	307	314	319	330	343	354	364	367	367	373	376	383	392	408	433	457	484	507	528	556	581	605	629
Interest Expense		4	4	4	4	4	4	5	5	6	6	7	8	9	11	14	15	19	23	26	30	30	30	25	19	14	9	8	7	6	6	7	16	31	55	85	117	144	168	186	197	202
Non Interest Income		67	66	68	71	73	77	81	83	85	87	88	91	91	94	97	99	102	102	104	106	108	113	122	132	140	146	144	143	142	142	145	138	132	125	117	115	108	109	111	115	124
Revenue		261 N/A	264 +1%	270 +2%	281 +4%	291 +4%	301 +3%	309 +3%	311 +1%	312 +0%	313 +0%	318 +1%	323 +2%	328 +2%	339 +4%	350 +3%	363 +4%	375 +3%	379 +1%	385 +2%	390 +1%	398 +2%	413 +4%	440 +6%	466 +6%	490 +5%	504 +3%	503 0%	509 +1%	513 +1%	519 +1%	530 +2%	530 +0%	533 +1%	527 -1%	517 -2%	505 -2%	492 -3%	497 +1%	506 +2%	523 +3%	551 +5%
Pre-Tax Income
Loan Loss Provision		(5)	(4)	(5)	(6)	(10)	(11)	(11)	(12)	(10)	(10)	(10)	(7)	(7)	(6)	(5)	(5)	(6)	(5)	(5)	(4)	(3)	(12)	(20)	(29)	(20)	(8)	2	11	1	(6)	(12)	(16)	(17)	(16)	(16)	(15)	(11)	(9)	(9)	(13)	(14)
Non Interest Expense		(138)	(139)	(140)	(146)	(150)	(157)	(162)	(164)	(166)	(167)	(170)	(172)	(174)	(180)	(183)	(187)	(191)	(190)	(191)	(193)	(197)	(204)	(209)	(216)	(228)	(230)	(236)	(244)	(242)	(243)	(242)	(239)	(235)	(233)	(232)	(232)	(238)	(245)	(252)	(258)	(265)
Pre-Tax Income		119 N/A	121 +2%	126 +4%	129 +2%	132 +2%	134 +1%	135 +1%	134 -1%	136 +1%	137 +1%	138 +1%	144 +4%	147 +2%	154 +5%	162 +5%	171 +5%	178 +4%	183 +3%	189 +3%	193 +2%	198 +2%	197 -1%	210 +7%	222 +5%	242 +9%	266 +10%	269 +1%	277 +3%	272 -2%	270 -1%	275 +2%	276 +0%	281 +2%	279 -1%	269 -4%	258 -4%	243 -6%	244 +0%	245 +0%	252 +3%	272 +8%
Net Income
Tax Provision		(29)	(30)	(31)	(31)	(31)	(31)	(32)	(31)	(31)	(31)	(31)	(33)	(35)	(33)	(32)	(30)	(28)	(29)	(31)	(32)	(33)	(33)	(35)	(37)	(40)	(44)	(45)	(46)	(44)	(44)	(44)	(45)	(46)	(48)	(48)	(46)	(44)	(44)	(43)	(45)	(48)
Income from Continuing Operations		90	91	95	98	100	102	104	103	105	106	107	111	113	121	130	141	150	154	158	161	165	164	175	185	202	222	225	231	228	227	231	231	235	231	222	212	199	200	201	207	224
Net Income (Common)		90 N/A	91 +2%	95 +4%	98 +3%	100 +3%	102 +2%	104 +1%	103 0%	105 +1%	106 +1%	107 +1%	111 +4%	120 +8%	128 +7%	138 +7%	148 +8%	151 +2%	154 +3%	159 +3%	162 +2%	165 +2%	164 -1%	175 +7%	185 +6%	202 +9%	222 +10%	225 +1%	231 +3%	228 -1%	227 0%	231 +2%	231 +0%	235 +1%	231 -1%	222 -4%	212 -4%	199 -6%	200 +0%	201 +1%	207 +3%	224 +8%
EPS (Diluted)		0.69 N/A	0.71 +3%	0.75 +6%	0.74 -1%	0.56 -24%	0.78 +39%	0.78 N/A	0.77 -1%	0.79 +3%	0.79 N/A	0.8 +1%	0.83 +4%	0.9 +8%	0.94 +4%	1.01 +7%	1.08 +7%	1.1 +2%	1.13 +3%	1.16 +3%	1.19 +3%	1.21 +2%	1.14 -6%	1.22 +7%	1.31 +7%	1.42 +8%	1.56 +10%	1.57 +1%	1.61 +3%	1.59 -1%	1.58 -1%	1.61 +2%	1.61 N/A	1.64 +2%	1.61 -2%	1.55 -4%	1.49 -4%	1.39 -7%	1.41 +1%	1.41 N/A	1.45 +3%	1.56 +8%

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 241,900+ 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.