Watchlist Manager

Watchlist

Price: 106.87 USD 2.02%

Market Cap: 8.3B 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		193	198	203	216	237	259	283	307	325	340	371	458	543	629	704	721	736	749	756	762	766	773	784	795	822	851	884	915	932	949	980	1 049	1 129	1 202	1 253	1 264	1 262	1 268	1 285	1 319	1 366
Interest Income		206	212	217	231	255	282	310	340	364	385	425	529	636	745	853	899	947	993	1 028	1 056	1 068	1 073	1 059	1 033	1 021	1 010	1 017	1 029	1 031	1 038	1 071	1 182	1 374	1 621	1 904	2 160	2 353	2 498	2 591	2 659	2 698
Interest Expense		13	13	14	15	19	22	27	33	39	45	53	72	93	117	148	178	210	244	272	293	302	301	275	238	199	159	134	114	99	89	91	133	245	419	651	895	1 091	1 230	1 306	1 339	1 333
Non Interest Income		53	58	66	74	87	94	107	117	121	126	128	139	145	159	172	180	201	208	231	262	264	283	286	294	318	340	365	378	396	407	434	435	416	402	450	436	433	454	314	339	371
Revenue		246 N/A	257 +5%	269 +5%	290 +8%	323 +11%	353 +9%	389 +10%	424 +9%	446 +5%	465 +4%	499 +7%	597 +20%	688 +15%	788 +14%	876 +11%	901 +3%	937 +4%	957 +2%	986 +3%	1 024 +4%	1 030 +1%	1 056 +3%	1 070 +1%	1 089 +2%	1 140 +5%	1 191 +5%	1 249 +5%	1 293 +4%	1 328 +3%	1 356 +2%	1 414 +4%	1 483 +5%	1 545 +4%	1 604 +4%	1 703 +6%	1 701 0%	1 695 0%	1 722 +2%	1 599 -7%	1 658 +4%	1 737 +5%
Pre-Tax Income
Loan Loss Provision		(4)	(4)	(4)	(6)	(9)	(13)	(17)	(21)	(18)	(18)	(20)	(20)	(24)	(27)	(30)	(31)	(34)	(35)	(32)	(32)	(27)	0	0	0	0	(7)	(10)	(13)	(16)	(12)	(22)	(46)	(68)	(84)	(103)	(102)	(94)	(109)	(108)	(107)	(121)
Non Interest Expense		(136)	(140)	(142)	(153)	(171)	(188)	(207)	(226)	(236)	(244)	(260)	(306)	(367)	(413)	(452)	(457)	(453)	(458)	(475)	(494)	(505)	(628)	(701)	(728)	(768)	(686)	(652)	(660)	(660)	(688)	(718)	(748)	(780)	(809)	(825)	(839)	(888)	(918)	(978)	(1 024)	(1 035)
Pre-Tax Income		106 N/A	114 +8%	122 +7%	131 +7%	143 +9%	152 +6%	165 +8%	177 +8%	191 +8%	203 +6%	220 +8%	270 +23%	298 +10%	348 +17%	395 +13%	413 +5%	450 +9%	464 +3%	479 +3%	498 +4%	498 0%	407 -18%	356 -13%	356 0%	371 +4%	498 +34%	587 +18%	619 +6%	652 +5%	656 +1%	675 +3%	689 +2%	698 +1%	711 +2%	776 +9%	760 -2%	714 -6%	694 -3%	513 -26%	526 +3%	581 +10%
Net Income
Tax Provision		(35)	(38)	(41)	(44)	(48)	(51)	(55)	(60)	(64)	(64)	(68)	(87)	(93)	(98)	(101)	(91)	(91)	(94)	(95)	(98)	(97)	(72)	(59)	(58)	(59)	(89)	(108)	(115)	(125)	(125)	(130)	(133)	(137)	(142)	(155)	(155)	(152)	(145)	(108)	(108)	(106)
Income from Continuing Operations		71	76	81	87	96	102	110	118	127	139	151	183	206	249	293	322	359	370	383	400	401	335	297	298	312	409	479	505	527	531	544	556	561	569	621	605	562	549	405	419	475
Net Income (Common)		71 N/A	76 +8%	81 +7%	87 +7%	96 +9%	102 +6%	110 +8%	118 +8%	127 +8%	139 +9%	151 +9%	183 +21%	174 -5%	218 +25%	262 +20%	291 +11%	359 +24%	370 +3%	383 +4%	400 +4%	401 +0%	335 -16%	297 -11%	294 -1%	305 +4%	398 +31%	464 +16%	490 +6%	512 +5%	516 +1%	529 +3%	541 +2%	546 +1%	554 +1%	606 +9%	590 -3%	547 -7%	534 -2%	389 -27%	404 +4%	460 +14%
EPS (Diluted)		2.01 N/A	2.16 +7%	2.28 +6%	2.25 -1%	2.52 +12%	2.49 -1%	2.61 +5%	2.57 -2%	2.91 +13%	2.89 -1%	1.68 -42%	2.37 +41%	2.7 +14%	2.81 +4%	3.37 +20%	3.75 +11%	4.64 +24%	4.78 +3%	5 +5%	5.22 +4%	5.22 N/A	4.41 -16%	3.94 -11%	3.89 -1%	4.03 +4%	5.27 +31%	6.13 +16%	6.46 +5%	6.75 +4%	6.79 +1%	6.96 +3%	7.12 +2%	7.17 +1%	7.28 +2%	7.96 +9%	7.74 -3%	7.14 -8%	6.97 -2%	5.07 -27%	5.24 +3%	5.96 +14%

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 243,300+ 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.