Watchlist Manager

Watchlist

Price: 53.62 USD -1.32%

Market Cap: 2.3B 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		196	200	204	210	215	219	221	224	228	233	241	250	259	267	277	286	298	312	345	373	393	405	390	376	368	369	371	371	402	443	495	567	613	635	643	630	607	585	570	562	562
Interest Income		217	220	225	230	236	239	241	243	247	251	258	268	277	287	298	309	324	342	384	421	447	463	441	419	402	394	391	386	415	456	508	585	643	689	740	773	796	817	830	844	853
Interest Expense		20	20	20	21	21	20	20	19	19	18	18	18	18	19	21	23	26	29	39	48	54	58	51	43	34	25	20	16	14	13	13	17	30	54	97	143	189	232	260	281	291
Non Interest Income		70	69	73	75	76	79	79	81	82	82	83	83	83	84	85	87	89	90	97	105	115	120	120	117	111	110	107	104	106	107	110	112	115	117	120	125	125	126	128	128	128
Revenue		266 N/A	269 +1%	277 +3%	284 +3%	291 +2%	297 +2%	301 +1%	305 +1%	310 +2%	315 +2%	323 +2%	333 +3%	342 +3%	351 +3%	361 +3%	373 +3%	387 +4%	402 +4%	442 +10%	479 +8%	508 +6%	525 +3%	510 -3%	494 -3%	479 -3%	479 +0%	478 0%	475 -1%	508 +7%	550 +8%	605 +10%	679 +12%	728 +7%	752 +3%	762 +1%	755 -1%	731 -3%	711 -3%	698 -2%	690 -1%	690 0%
Pre-Tax Income
Loan Loss Provision		(11)	(6)	(4)	(3)	(2)	(3)	(2)	(3)	(6)	(6)	(7)	(6)	(3)	(3)	(4)	(5)	(5)	(5)	(4)	(3)	(6)	(30)	(49)	(57)	(53)	(25)	0	18	(18)	(19)	(24)	(37)	(7)	(16)	(21)	(23)	(23)	(21)	(20)	(34)	(36)
Non Interest Expense		(172)	(185)	(191)	(195)	(197)	(189)	(187)	(187)	(192)	(194)	(200)	(205)	(204)	(209)	(209)	(213)	(226)	(229)	(269)	(281)	(284)	(295)	(268)	(268)	(274)	(277)	(283)	(289)	(333)	(358)	(376)	(396)	(374)	(377)	(382)	(387)	(393)	(394)	(398)	(401)	(406)
Pre-Tax Income		84 N/A	78 -6%	82 +5%	87 +5%	92 +6%	106 +15%	111 +5%	115 +3%	112 -2%	115 +2%	116 +1%	122 +5%	135 +10%	139 +3%	148 +7%	155 +4%	156 +1%	168 +8%	169 +0%	194 +15%	218 +12%	200 -8%	192 -4%	170 -12%	153 -10%	178 +16%	195 +10%	203 +4%	157 -23%	173 +11%	205 +19%	246 +20%	348 +41%	359 +3%	359 +0%	344 -4%	315 -8%	296 -6%	280 -6%	255 -9%	247 -3%
Net Income
Tax Provision		(24)	(22)	(24)	(25)	(27)	(32)	(34)	(36)	(35)	(36)	(37)	(40)	(45)	(43)	(42)	(39)	(34)	(39)	(40)	(47)	(53)	(44)	(41)	(36)	(37)	(46)	(51)	(54)	(36)	(41)	(49)	(58)	(84)	(87)	(87)	(83)	(76)	(70)	(65)	(58)	(55)
Income from Continuing Operations		60	56	59	62	65	74	77	79	77	79	79	82	89	96	107	116	122	129	129	148	165	157	151	134	116	131	144	149	121	132	157	189	264	272	273	262	240	226	215	197	192
Net Income (Common)		60 N/A	56 -7%	59 +5%	62 +5%	65 +6%	74 +14%	77 +4%	79 +2%	77 -3%	79 +3%	79 +0%	82 +4%	87 +6%	94 +8%	105 +11%	114 +9%	122 +7%	129 +6%	129 0%	148 +15%	165 +12%	157 -5%	151 -4%	134 -11%	121 -10%	136 +12%	149 +9%	154 +3%	121 -21%	132 +9%	157 +18%	189 +20%	264 +40%	272 +3%	273 +0%	262 -4%	240 -8%	226 -6%	215 -5%	197 -8%	192 -2%
EPS (Diluted)		2.49 N/A	2.15 -14%	2.24 +4%	2.34 +4%	2.5 +7%	2.83 +13%	2.93 +4%	3 +2%	2.9 -3%	2.9 N/A	2.89 0%	2.99 +3%	3.18 +6%	3.41 +7%	3.79 +11%	4.12 +9%	4.4 +7%	4.58 +4%	3.74 -18%	4.28 +14%	5.03 +18%	4.58 -9%	4.57 0%	4.06 -11%	3.63 -11%	4.12 +13%	4.49 +9%	4.64 +3%	3.47 -25%	2.79 -20%	3.35 +20%	4.1 +22%	5.69 +39%	6.04 +6%	6.18 +2%	5.93 -4%	5.42 -9%	5.3 -2%	5.05 -5%	4.63 -8%	4.52 -2%

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 246,300+ 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.