Watchlist Manager

Watchlist

Price: 26 USD 0.81%

Market Cap: 2.7B USD

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Sep-2014	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	Jun-2024	Sep-2024	Dec-2024
Revenue
Net Interest Income		243	248	255	260	261	264	268	270	275	280	281	292	323	350	381	405	414	433	449	470	486	495	502	499	497	497	495	491	495	488	546	665	805	943	1 002	983	929	879	623	615	822
Interest Income		261	267	273	279	280	282	286	288	292	297	300	314	347	378	411	438	451	473	496	526	546	554	556	542	530	524	517	511	513	506	564	686	842	1 022	1 152	1 224	1 260	879	854	860	822
Interest Expense		18	19	19	19	18	18	18	18	18	18	19	21	25	28	30	33	36	41	48	55	60	59	54	43	33	27	22	20	19	17	19	22	37	79	150	241	330	401	231	245	481
Non Interest Income		106	112	115	120	122	122	122	124	128	132	140	144	147	142	148	148	146	143	143	144	149	150	154	154	158	157	156	152	147	151	162	177	161	163	132	125	144	147	129	134	178
Revenue		349 N/A	360 +3%	370 +3%	381 +3%	384 +1%	386 +1%	390 +1%	394 +1%	402 +2%	412 +2%	421 +2%	436 +4%	470 +8%	492 +5%	529 +8%	554 +5%	561 +1%	576 +3%	591 +3%	615 +4%	635 +3%	645 +2%	656 +2%	653 0%	655 +0%	654 0%	651 0%	643 -1%	642 0%	639 0%	707 +11%	842 +19%	965 +15%	1 106 +15%	1 134 +3%	1 108 -2%	1 074 -3%	1 026 -4%	752 -27%	749 -1%	1 000 +34%
Pre-Tax Income
Loan Loss Provision		11	7	1	(3)	(4)	(7)	(10)	(11)	(12)	(10)	(8)	(8)	(9)	(11)	(11)	(12)	(11)	(9)	(10)	(11)	(12)	(14)	0	0	0	0	5	5	5	15	(52)	(50)	(59)	(83)	(37)	(50)	(42)	(32)	(14)	(34)	(68)
Non Interest Expense		(233)	(237)	(242)	(248)	(250)	(249)	(251)	(248)	(248)	(257)	(265)	(287)	(316)	(324)	(346)	(351)	(347)	(361)	(369)	(396)	(405)	(396)	(426)	(429)	(435)	(444)	(419)	(403)	(404)	(406)	(514)	(626)	(693)	(766)	(725)	(678)	(666)	(657)	(484)	(482)	(637)
Pre-Tax Income		126 N/A	130 +3%	128 -1%	129 +1%	130 +1%	131 +0%	129 -1%	135 +4%	143 +6%	145 +2%	148 +2%	142 -4%	145 +2%	157 +8%	171 +9%	191 +12%	204 +7%	206 +1%	212 +3%	208 -2%	218 +5%	235 +8%	220 -7%	218 -1%	217 -1%	209 -3%	237 +13%	245 +3%	243 -1%	248 +2%	141 -43%	166 +18%	214 +29%	257 +20%	373 +45%	379 +2%	366 -4%	337 -8%	254 -25%	232 -9%	295 +27%
Net Income
Tax Provision		(44)	(45)	(44)	(44)	(44)	(44)	(44)	(46)	(48)	(50)	(49)	(47)	(48)	(52)	(53)	(53)	(52)	(46)	(47)	(46)	(49)	(54)	(51)	(50)	(50)	(48)	(54)	(56)	(55)	(56)	(34)	(37)	(46)	(55)	(81)	(85)	(84)	(79)	(60)	(55)	(69)
Income from Continuing Operations		83	85	84	85	86	87	86	89	94	96	99	95	97	104	118	138	152	160	165	161	169	181	169	168	167	161	183	189	188	192	107	129	168	202	292	295	282	258	194	177	226
Net Income (Common)		83 N/A	85 +2%	84 0%	85 +1%	86 +1%	87 +1%	86 -1%	89 +4%	94 +6%	96 +1%	99 +3%	95 -4%	97 +2%	107 +10%	120 +13%	140 +16%	154 +10%	160 +4%	165 +3%	161 -2%	169 +5%	181 +7%	169 -7%	168 -1%	167 0%	161 -3%	183 +14%	189 +3%	188 -1%	192 +2%	107 -44%	129 +20%	168 +30%	202 +21%	292 +44%	295 +1%	282 -4%	258 -9%	194 -25%	177 -9%	226 +28%
EPS (Diluted)		1.81 N/A	1.82 +1%	1.84 +1%	1.86 +1%	1.88 +1%	1.9 +1%	1.9 N/A	2 +5%	2.1 +5%	2.13 +1%	2.19 +3%	1.97 -10%	1.71 -13%	2.05 +20%	2.11 +3%	2.46 +17%	2.62 +7%	2.75 +5%	2.72 -1%	2.49 -8%	2.6 +4%	2.83 +9%	2.59 -8%	2.61 +1%	2.6 0%	2.53 -3%	2.97 +17%	3.06 +3%	3.04 -1%	3.11 +2%	1.15 -63%	1.18 +3%	1.57 +33%	1.96 +25%	2.81 +43%	2.84 +1%	2.71 -5%	2.48 -8%	1.88 -24%	1.71 -9%	2.19 +28%

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.