Watchlist Manager

Watchlist

Price: 17.25 USD 0.88%

Market Cap: 1B 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		72	72	73	74	77	79	91	105	120	141	153	163	169	184	203	221	241	249	253	254	256	271	285	299	313	307	302	303	305	316	333	352	378	392	393	388	370	357	347	339	334
Interest Income		80	80	81	83	86	89	101	117	133	156	170	181	189	206	229	252	277	290	299	304	309	331	348	364	380	366	354	346	342	348	364	389	431	479	530	578	608	631	640	643	642
Interest Expense		7	8	8	9	9	10	11	12	13	15	17	18	20	22	26	31	36	41	46	50	53	59	63	66	67	59	52	44	37	32	32	38	54	87	137	189	238	273	293	304	308
Non Interest Income		19	19	18	17	16	16	17	18	20	23	25	27	27	30	32	33	35	35	36	40	42	46	48	45	74	81	81	83	52	40	36	41	59	52	54	49	34	44	46	50	50
Revenue		91 N/A	91 +0%	91 0%	91 +0%	93 +2%	95 +2%	108 +13%	124 +15%	141 +14%	164 +17%	179 +9%	189 +6%	196 +4%	214 +9%	235 +10%	254 +8%	275 +8%	285 +3%	289 +2%	294 +2%	298 +1%	318 +6%	333 +5%	343 +3%	387 +13%	388 +0%	384 -1%	386 +1%	357 -7%	356 0%	368 +4%	393 +7%	437 +11%	445 +2%	447 +1%	438 -2%	403 -8%	401 -1%	393 -2%	388 -1%	384 -1%
Pre-Tax Income
Loan Loss Provision		(3)	(3)	(3)	(2)	(1)	(2)	(2)	(3)	(3)	(3)	(3)	(4)	(4)	(5)	(5)	(4)	(4)	(3)	(2)	(2)	(2)	0	0	0	0	1	7	10	12	9	2	(3)	(8)	(9)	(9)	(18)	(18)	(15)	(17)	(7)	(8)
Non Interest Expense		(58)	(57)	(57)	(59)	(61)	(64)	(78)	(87)	(103)	(117)	(126)	(131)	(127)	(152)	(166)	(175)	(186)	(177)	(177)	(181)	(189)	(215)	(229)	(279)	(306)	(285)	(271)	(237)	(227)	(233)	(240)	(240)	(235)	(239)	(243)	(248)	(249)	(246)	(242)	(241)	(246)
Pre-Tax Income		31 N/A	31 +2%	31 N/A	31 -2%	31 +2%	30 -4%	28 -8%	34 +24%	35 +3%	44 +26%	50 +12%	54 +9%	65 +21%	56 -15%	64 +14%	75 +17%	86 +15%	105 +23%	110 +4%	112 +2%	107 -4%	102 -5%	103 +1%	64 -38%	81 +26%	104 +28%	120 +15%	159 +33%	142 -11%	133 -7%	130 -2%	150 +15%	194 +29%	197 +1%	195 -1%	171 -12%	137 -20%	139 +2%	134 -4%	140 +4%	131 -7%
Net Income
Tax Provision		(11)	(11)	(11)	(11)	(11)	(11)	(10)	(12)	(12)	(14)	(15)	(16)	(19)	(16)	(16)	(16)	(15)	(19)	(21)	(22)	(19)	(18)	(19)	(11)	(18)	(24)	(29)	(39)	(32)	(30)	(28)	(33)	(47)	(47)	(47)	(42)	(33)	(35)	(33)	(34)	(30)
Income from Continuing Operations		20	21	21	20	20	19	18	22	23	31	35	39	46	40	48	59	70	86	89	90	89	84	84	54	63	80	92	121	110	103	102	117	147	150	148	130	104	105	101	106	100
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	(0)	0	(0)	(0)	0	(0)	(0)
Net Income (Common)		20 N/A	21 +3%	21 N/A	20 -2%	20 +2%	19 -5%	18 -7%	22 +25%	23 +4%	31 +34%	35 +13%	39 +11%	43 +10%	36 -16%	44 +22%	55 +26%	72 +30%	88 +22%	91 +4%	92 +1%	89 -4%	84 -5%	84 0%	53 -37%	61 +16%	76 +25%	87 +14%	117 +33%	106 -9%	99 -6%	98 -2%	112 +15%	143 +27%	145 +2%	144 -1%	126 -12%	100 -20%	101 +1%	97 -3%	102 +5%	96 -6%
EPS (Diluted)		1.19 N/A	1.23 +3%	1.24 +1%	1.17 -6%	1.21 +3%	1.12 -7%	0.77 -31%	0.85 +10%	0.98 +15%	0.93 -5%	1.05 +13%	1.16 +10%	1.28 +10%	0.8 -38%	0.9 +13%	1.13 +26%	1.5 +33%	1.75 +17%	1.77 +1%	1.79 +1%	1.75 -2%	1.38 -21%	1.39 +1%	0.87 -37%	1.02 +17%	1.27 +25%	1.45 +14%	1.94 +34%	1.78 -8%	1.67 -6%	1.65 -1%	1.9 +15%	2.42 +27%	2.46 +2%	2.44 -1%	2.13 -13%	1.7 -20%	1.71 +1%	1.66 -3%	1.74 +5%	1.65 -5%

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 241,900+ 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.