Watchlist Manager

Watchlist

Price: 15.08 USD -0.53%

Market Cap: 659.3m 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		63	67	68	71	75	78	81	85	86	92	98	102	112	120	126	132	135	135	143	153	161	167	169	169	166	167	167	170	176	181	192	197	200	195	188	178	176	174	173	178	189
Interest Income		76	80	81	85	89	92	96	101	107	112	118	121	129	139	149	159	166	172	185	199	208	215	211	206	200	196	193	194	194	199	209	219	236	254	274	292	312	326	336	347	356
Interest Expense		13	13	13	14	14	14	15	16	21	20	20	20	16	19	23	27	32	37	42	46	48	47	42	37	34	29	26	24	18	17	17	22	37	59	85	114	137	152	163	169	168
Non Interest Income		26	28	28	29	28	29	31	32	36	36	35	33	33	34	35	35	34	35	37	40	43	46	47	52	60	61	66	65	58	58	55	50	48	43	41	43	12	12	12	11	3
Revenue		89 N/A	94 +6%	96 +2%	100 +5%	103 +3%	106 +3%	111 +5%	117 +5%	122 +4%	127 +5%	133 +4%	135 +2%	145 +8%	154 +6%	161 +5%	167 +4%	169 +1%	170 +1%	180 +6%	193 +7%	204 +6%	214 +5%	216 +1%	221 +2%	225 +2%	229 +2%	232 +2%	235 +1%	234 0%	240 +3%	247 +3%	247 0%	247 +0%	238 -4%	230 -3%	222 -4%	188 -15%	186 -1%	185 -1%	189 +2%	192 +1%
Pre-Tax Income
Loan Loss Provision		(3)	(4)	(5)	(4)	(3)	(3)	(1)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(10)	(16)	(18)	(21)	(13)	(4)	(3)	2	4	2	4	2	0	(0)	(1)	(2)	(3)	(5)	(5)	(5)
Non Interest Expense		(62)	(64)	(64)	(71)	(72)	(75)	(80)	(82)	(87)	(89)	(91)	(91)	(95)	(99)	(102)	(103)	(103)	(106)	(113)	(118)	(122)	(123)	(122)	(126)	(126)	(127)	(130)	(131)	(133)	(138)	(141)	(143)	(143)	(140)	(139)	(139)	(146)	(149)	(150)	(153)	(159)
Pre-Tax Income		24 N/A	27 +12%	27 -1%	26 -4%	28 +7%	28 +0%	30 +9%	34 +12%	33 -4%	37 +12%	40 +10%	42 +4%	48 +15%	52 +8%	56 +8%	61 +9%	64 +4%	61 -4%	64 +5%	73 +14%	80 +9%	80 +0%	77 -4%	77 +0%	78 +2%	89 +14%	98 +10%	101 +3%	102 +2%	106 +3%	109 +3%	107 -1%	106 -2%	99 -7%	90 -9%	82 -9%	39 -52%	34 -12%	30 -13%	30 +2%	27 -10%
Net Income
Tax Provision		(6)	(7)	(7)	(7)	(7)	(7)	(8)	(9)	(9)	(10)	(11)	(11)	(12)	(12)	(11)	(11)	(10)	(10)	(11)	(12)	(13)	(13)	(11)	(12)	(10)	(12)	(14)	(13)	(15)	(15)	(16)	(14)	(12)	(11)	(8)	(7)	(11)	(10)	(11)	(9)	8
Income from Continuing Operations		18	20	20	19	21	21	22	24	24	27	29	31	36	40	45	50	53	51	54	61	67	67	65	65	69	77	85	88	87	90	93	94	93	88	82	74	28	24	19	21	35
Net Income (Common)		18 N/A	20 +11%	20 0%	19 -3%	20 +6%	20 +0%	22 +8%	24 +11%	24 -2%	27 +12%	29 +10%	31 +5%	33 +7%	38 +14%	43 +13%	48 +11%	53 +11%	51 -4%	54 +5%	61 +14%	67 +9%	67 +1%	65 -3%	65 0%	69 +5%	77 +13%	85 +10%	88 +3%	87 -1%	90 +4%	93 +3%	94 +1%	93 0%	88 -6%	82 -7%	74 -9%	28 -62%	24 -15%	19 -19%	21 +10%	35 +68%
EPS (Diluted)		0.84 N/A	0.96 +14%	0.91 -5%	0.71 -22%	0.84 +18%	0.75 -11%	0.8 +7%	0.75 -6%	0.79 +5%	0.79 N/A	0.89 +13%	0.93 +4%	0.95 +2%	0.98 +3%	1.1 +12%	1.23 +12%	1.38 +12%	1.33 -4%	1.19 -11%	1.35 +13%	1.53 +13%	1.5 -2%	1.49 -1%	1.48 -1%	1.55 +5%	1.75 +13%	1.92 +10%	1.98 +3%	1.98 N/A	2.05 +4%	2.12 +3%	2.15 +1%	2.14 0%	2.02 -6%	1.88 -7%	1.7 -10%	0.64 -62%	0.54 -16%	0.43 -20%	0.48 +12%	0.8 +67%

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 243,000+ 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.