Watchlist Manager

Watchlist

Price: 20.41 USD -2.76%

Market Cap: 616.4m 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		123	133	143	148	148	149	152	156	160	164	167	173	177	179	181	182	181	181	179	178	176	175	176	178	181	183	188	192	195	200	209	223	238	245	241	233	221	214	207	202	203
Interest Income		137	148	159	164	164	165	169	173	179	184	191	201	209	216	222	228	234	242	246	248	247	243	238	230	224	217	216	216	217	222	230	246	274	304	332	354	369	382	390	396	399
Interest Expense		14	15	16	16	16	16	16	17	18	20	24	28	33	37	41	47	53	61	67	70	71	68	61	52	43	34	28	24	22	22	21	24	36	60	91	122	148	168	182	193	196
Non Interest Income		42	47	53	45	48	44	42	37	33	33	34	34	33	32	29	26	25	25	27	27	28	28	41	41	43	47	35	40	41	39	40	36	34	34	33	35	34	34	34	31	32
Revenue		165 N/A	180 +9%	196 +9%	192 -2%	196 +2%	193 -1%	194 +1%	193 -1%	193 +0%	197 +2%	201 +2%	206 +3%	210 +2%	212 +1%	210 -1%	208 -1%	206 -1%	206 +0%	205 0%	205 0%	204 -1%	202 0%	217 +7%	219 +1%	224 +2%	230 +3%	223 -3%	232 +4%	236 +1%	239 +2%	249 +4%	259 +4%	272 +5%	279 +2%	274 -2%	268 -2%	255 -5%	248 -3%	241 -3%	233 -3%	234 +0%
Pre-Tax Income
Loan Loss Provision		6	5	3	7	12	11	11	8	4	3	1	(1)	(1)	(2)	(1)	(1)	(4)	(4)	(21)	(22)	(30)	(37)	(53)	(51)	(46)	(39)	(4)	3	24	28	23	15	(1)	(4)	(3)	(7)	(4)	(2)	(3)	(1)	(4)
Non Interest Expense		(99)	(112)	(121)	(124)	(115)	(110)	(111)	(110)	(108)	(109)	(110)	(111)	(114)	(117)	(117)	(118)	(118)	(117)	(118)	(121)	(126)	(135)	(125)	(122)	(119)	(110)	(121)	(124)	(125)	(127)	(127)	(128)	(130)	(131)	(134)	(135)	(137)	(140)	(141)	(142)	(141)
Pre-Tax Income		73 N/A	72 0%	78 +7%	75 -3%	92 +23%	94 +3%	94 -1%	91 -3%	89 -1%	91 +2%	91 +1%	95 +4%	95 +1%	93 -2%	91 -2%	89 -3%	84 -6%	84 +0%	67 -21%	61 -8%	47 -23%	30 -37%	40 +33%	46 +15%	60 +30%	80 +35%	98 +22%	112 +15%	136 +21%	140 +4%	145 +3%	146 +1%	141 -3%	143 +2%	137 -4%	125 -8%	115 -8%	105 -8%	96 -8%	91 -6%	89 -2%
Net Income
Tax Provision		(22)	(22)	(25)	(30)	(38)	(37)	(36)	(34)	(33)	(35)	(36)	(37)	(37)	(34)	(31)	(27)	(26)	(27)	(22)	(20)	(15)	(9)	(13)	(15)	(17)	(24)	(28)	(32)	(37)	(38)	(39)	(39)	(39)	(40)	(38)	(35)	(35)	(32)	(29)	(28)	(26)
Income from Continuing Operations		50	50	53	45	54	58	58	57	57	55	56	58	59	60	61	62	58	58	45	41	33	20	27	31	42	57	69	80	99	103	106	106	101	103	98	90	80	73	67	63	62
Net Income (Common)		50 N/A	50 +0%	53 +6%	45 -15%	54 +20%	58 +7%	58 +0%	57 -2%	56 -1%	55 -2%	55 +1%	57 +3%	54 -5%	55 +2%	56 +2%	58 +2%	58 0%	57 0%	45 -22%	41 -8%	33 -20%	20 -38%	27 +31%	31 +15%	42 +36%	56 +34%	68 +22%	79 +15%	98 +25%	102 +4%	106 +3%	106 +1%	101 -5%	102 +1%	98 -4%	89 -9%	80 -11%	73 -9%	67 -8%	63 -6%	62 -2%
EPS (Diluted)		1.57 N/A	1.55 -1%	1.66 +7%	1.42 -14%	1.69 +19%	1.8 +7%	1.8 N/A	1.77 -2%	1.75 -1%	1.72 -2%	1.73 +1%	1.78 +3%	1.68 -6%	1.71 +2%	1.74 +2%	1.78 +2%	1.79 +1%	1.86 +4%	1.41 -24%	1.31 -7%	1.06 -19%	0.66 -38%	0.87 +32%	1 +15%	1.38 +38%	1.83 +33%	2.22 +21%	2.58 +16%	3.22 +25%	3.35 +4%	3.44 +3%	3.49 +1%	3.32 -5%	3.36 +1%	3.19 -5%	2.95 -8%	2.62 -11%	2.41 -8%	2.21 -8%	2.08 -6%	2.05 -1%

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 243,800+ 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.