Watchlist Manager

Watchlist

Price: 17.82 USD -0.28%

Market Cap: 2.2B 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		171	183	215	252	279	296	289	279	279	281	292	302	355	418	478	542	549	550	562	569	602	633	648	652	640	619	602	593	592	590	629	677	717	750	728	687	650	624	615	619	628
Interest Income		185	197	233	273	301	319	312	300	301	304	316	330	395	474	556	648	677	698	727	744	783	814	811	794	760	720	695	679	671	663	701	768	862	979	1 072	1 151	1 210	1 254	1 286	1 310	1 312
Interest Expense		14	15	17	20	22	24	23	22	22	22	24	28	40	56	79	106	128	148	164	176	181	181	163	142	120	101	93	86	80	73	72	91	144	230	344	464	560	630	671	690	684
Non Interest Income		62	71	81	88	95	106	118	132	139	140	139	138	139	146	148	146	148	145	147	198	198	248	257	242	240	212	211	190	192	187	180	174	170	174	178	178	156	153	151	126	147
Revenue		233 N/A	254 +9%	296 +17%	340 +15%	373 +10%	402 +8%	407 +1%	411 +1%	419 +2%	421 +1%	430 +2%	441 +2%	494 +12%	564 +14%	626 +11%	688 +10%	697 +1%	695 0%	709 +2%	766 +8%	800 +4%	882 +10%	905 +3%	894 -1%	880 -2%	831 -6%	813 -2%	783 -4%	783 +0%	778 -1%	809 +4%	852 +5%	887 +4%	923 +4%	906 -2%	866 -4%	806 -7%	777 -4%	766 -1%	745 -3%	776 +4%
Pre-Tax Income
Loan Loss Provision		(7)	(8)	(9)	(9)	(9)	(11)	(12)	(19)	(20)	(22)	(24)	(21)	(26)	(31)	(33)	(38)	(38)	(38)	(36)	(48)	(43)	0	0	0	0	(1)	12	32	33	54	7	(13)	(14)	(58)	(24)	(32)	(42)	(28)	(39)	(43)	(47)
Non Interest Expense		(176)	(188)	(213)	(237)	(257)	(262)	(261)	(256)	(255)	(260)	(267)	(271)	(312)	(344)	(371)	(405)	(392)	(396)	(408)	(414)	(454)	(507)	(535)	(568)	(560)	(526)	(503)	(478)	(484)	(502)	(543)	(568)	(567)	(582)	(564)	(558)	(563)	(560)	(559)	(565)	(558)
Pre-Tax Income		50 N/A	58 +15%	74 +27%	94 +28%	107 +14%	129 +21%	134 +3%	135 +1%	143 +6%	140 -2%	140 0%	149 +7%	155 +4%	188 +22%	222 +18%	244 +10%	266 +9%	261 -2%	265 +2%	304 +15%	302 -1%	340 +13%	343 +1%	322 -6%	320 -1%	304 -5%	321 +6%	337 +5%	333 -1%	330 -1%	273 -17%	271 -1%	307 +13%	284 -8%	317 +12%	276 -13%	201 -27%	189 -6%	168 -11%	137 -18%	171 +25%
Net Income
Tax Provision		(15)	(18)	(24)	(31)	(33)	(40)	(42)	(42)	(47)	(45)	(44)	(48)	(74)	(78)	(81)	(77)	(50)	(49)	(51)	(63)	(64)	(73)	(73)	(67)	(65)	(59)	(60)	(61)	(61)	(61)	(51)	(50)	(50)	(47)	(50)	(42)	(26)	(21)	(17)	(8)	(19)
Income from Continuing Operations		36	40	50	63	74	89	92	94	97	95	96	101	81	111	141	168	216	212	214	241	238	268	271	255	255	245	261	276	271	269	221	221	256	237	268	234	175	168	151	128	153
Net Income (Common)		36 N/A	40 +12%	50 +25%	63 +26%	74 +18%	89 +20%	92 +3%	94 +2%	97 +3%	95 -1%	96 +0%	101 +6%	93 -8%	122 +32%	153 +25%	179 +17%	216 +21%	212 -2%	214 +1%	241 +12%	238 -1%	267 +12%	271 +1%	255 -6%	255 +0%	245 -4%	261 +7%	276 +6%	271 -2%	269 -1%	221 -18%	221 N/A	256 +16%	237 -8%	268 +13%	234 -12%	175 -25%	168 -4%	151 -10%	128 -15%	153 +19%
EPS (Diluted)		0.98 N/A	0.89 -9%	0.83 -7%	1.04 +25%	1.31 +26%	1.47 +12%	1.52 +3%	1.51 -1%	1.56 +3%	1.5 -4%	1.51 +1%	1.57 +4%	1.32 -16%	1.31 -1%	1.65 +26%	1.92 +16%	2.32 +21%	2.28 -2%	2.22 -3%	2.48 +12%	2.41 -3%	2.42 +0%	2.47 +2%	2.32 -6%	2.31 0%	2.24 -3%	2.39 +7%	2.53 +6%	2.46 -3%	2.37 -4%	1.72 -27%	1.72 N/A	2.06 +20%	1.85 -10%	2.1 +14%	1.84 -12%	1.38 -25%	1.33 -4%	1.19 -11%	1.02 -14%	1.21 +19%

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.