Watchlist Manager

Watchlist

Price: 52.45 USD 1.14%

Market Cap: 4.5B 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		655	647	634	628	625	630	643	650	659	678	713	752	792	816	828	839	849	862	871	880	895	907	925	938	943	946	943	942	933	927	938	984	1 050	1 107	1 135	1 124	1 098	1 079	1 075	1 078	1 082
Interest Income		693	687	678	676	680	691	710	721	732	754	797	847	901	940	966	996	1 028	1 063	1 091	1 111	1 126	1 127	1 113	1 087	1 058	1 031	1 013	1 001	982	968	975	1 030	1 137	1 273	1 423	1 539	1 620	1 670	1 692	1 705	1 693
Interest Expense		38	40	43	49	55	61	67	71	73	76	84	95	108	123	138	157	179	201	220	232	231	220	188	149	116	86	71	59	49	41	37	46	87	166	289	416	523	591	617	628	611
Non Interest Income		228	228	232	235	237	239	242	245	251	256	260	264	268	271	272	280	285	289	300	308	316	330	324	325	324	327	348	357	364	361	352	344	332	328	326	327	288	296	302	312	364
Revenue		883 N/A	875 -1%	867 -1%	862 -1%	863 +0%	869 +1%	885 +2%	894 +1%	910 +2%	934 +3%	973 +4%	1 016 +4%	1 060 +4%	1 087 +3%	1 100 +1%	1 120 +2%	1 134 +1%	1 152 +2%	1 171 +2%	1 187 +1%	1 211 +2%	1 237 +2%	1 250 +1%	1 262 +1%	1 267 +0%	1 273 +0%	1 290 +1%	1 299 +1%	1 298 0%	1 288 -1%	1 290 +0%	1 328 +3%	1 382 +4%	1 435 +4%	1 461 +2%	1 450 -1%	1 386 -4%	1 375 -1%	1 377 +0%	1 390 +1%	1 446 +4%
Pre-Tax Income
Loan Loss Provision		(34)	(32)	(32)	(33)	(73)	(127)	(138)	(146)	(111)	(67)	(65)	(59)	(59)	(55)	(49)	(43)	(36)	(42)	(41)	(47)	(48)	0	0	0	0	5	22	49	78	95	88	59	28	(0)	(18)	(45)	(59)	(66)	(67)	(57)	(52)
Non Interest Expense		(607)	(613)	(615)	(617)	(620)	(622)	(614)	(612)	(612)	(620)	(652)	(681)	(693)	(700)	(701)	(705)	(716)	(721)	(720)	(752)	(771)	(1 045)	(1 365)	(1 372)	(1 392)	(1 135)	(868)	(842)	(807)	(794)	(744)	(743)	(751)	(772)	(787)	(798)	(837)	(844)	(848)	(847)	(820)
Pre-Tax Income		242 N/A	230 -5%	219 -5%	212 -3%	170 -20%	120 -30%	133 +11%	136 +2%	187 +38%	248 +32%	256 +3%	277 +8%	308 +11%	332 +8%	350 +6%	372 +6%	382 +3%	389 +2%	410 +5%	388 -5%	393 +1%	162 -59%	(137) N/A	(119) +13%	(125) -5%	143 N/A	444 +210%	507 +14%	568 +12%	589 +4%	634 +8%	644 +2%	659 +2%	663 +1%	656 -1%	608 -7%	490 -19%	465 -5%	463 -1%	486 +5%	574 +18%
Net Income
Tax Provision		(67)	(63)	(58)	(56)	(38)	(25)	(26)	(23)	(38)	(53)	(56)	(65)	(73)	(73)	(72)	(70)	(58)	(59)	(62)	(57)	(65)	(25)	69	62	80	30	(66)	(77)	(105)	(110)	(121)	(126)	(135)	(136)	(133)	(122)	(98)	(90)	(91)	(96)	(113)
Income from Continuing Operations		176	167	162	156	132	95	107	113	149	194	200	212	235	259	278	303	324	331	348	332	327	137	(68)	(57)	(45)	173	379	429	463	480	512	518	524	527	524	486	393	375	371	389	461
Net Income (Common)		172 N/A	163 -5%	158 -3%	153 -3%	129 -16%	93 -28%	105 +13%	110 +5%	146 +32%	190 +30%	195 +3%	207 +6%	211 +2%	234 +11%	253 +8%	278 +10%	318 +15%	324 +2%	341 +5%	326 -5%	322 -1%	133 -59%	(71) N/A	(60) +16%	(47) +21%	169 N/A	373 +120%	422 +13%	454 +8%	471 +4%	504 +7%	510 +1%	517 +1%	520 +1%	520 0%	484 -7%	389 -20%	375 -4%	369 -1%	387 +5%	458 +18%
EPS (Diluted)		2.1 N/A	2.04 -3%	2.02 -1%	1.95 -3%	1.64 -16%	1.2 -27%	1.35 +13%	1.42 +5%	1.87 +32%	2.24 +20%	2.29 +2%	2.43 +6%	2.48 +2%	2.74 +10%	2.95 +8%	3.24 +10%	3.72 +15%	3.79 +2%	3.98 +5%	3.76 -6%	3.72 -1%	1.52 -59%	-0.81 N/A	-0.68 +16%	-0.54 +21%	1.94 N/A	4.3 +122%	4.86 +13%	5.22 +7%	5.41 +4%	5.82 +8%	5.92 +2%	5.98 +1%	6.03 +1%	5.93 -2%	5.61 -5%	4.5 -20%	4.33 -4%	4.26 -2%	4.46 +5%	5.28 +18%

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.