Watchlist Manager

Watchlist

Price: 29.62 USD 0.85%

Market Cap: 6.2B 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		578	610	634	665	703	741	786	834	891	950	1 007	1 066	1 129	1 194	1 265	1 339	1 413	1 483	1 539	1 587	1 623	1 621	1 573	1 533	1 480	1 411	1 401	1 394	1 395	1 439	1 463	1 475	1 489	1 519	1 543	1 558	1 562	1 544	1 530	1 504	1 481
Interest Income		674	714	747	787	831	879	936	1 000	1 077	1 157	1 244	1 338	1 437	1 545	1 665	1 797	1 935	2 065	2 176	2 269	2 331	2 340	2 251	2 143	2 022	1 883	1 833	1 798	1 777	1 806	1 834	1 906	2 032	2 204	2 375	2 507	2 592	2 618	2 626	2 626	2 619
Interest Expense		96	104	113	122	129	138	150	166	186	208	238	272	308	351	401	457	522	582	637	682	708	718	678	610	542	472	432	404	382	367	371	432	543	685	832	950	1 030	1 074	1 096	1 122	1 138
Non Interest Income		157	127	209	123	183	192	118	132	69	54	45	29	(3)	5	5	(87)	(52)	(49)	(38)	65	49	325	334	327	331	453	476	481	632	241	447	528	335	335	220	149	247	400	397	398	368
Revenue		736 N/A	738 +0%	843 +14%	788 -6%	885 +12%	933 +5%	904 -3%	965 +7%	960 -1%	1 004 +5%	1 052 +5%	1 094 +4%	1 126 +3%	1 198 +6%	1 270 +6%	1 253 -1%	1 361 +9%	1 433 +5%	1 501 +5%	1 653 +10%	1 672 +1%	1 946 +16%	1 907 -2%	1 859 -3%	1 811 -3%	1 864 +3%	1 877 +1%	1 874 0%	2 027 +8%	1 680 -17%	1 910 +14%	2 003 +5%	1 823 -9%	1 853 +2%	1 763 -5%	1 707 -3%	1 809 +6%	1 944 +7%	1 927 -1%	1 902 -1%	1 849 -3%
Pre-Tax Income
Loan Loss Provision		(86)	(63)	(78)	(90)	(90)	(106)	(132)	(147)	(159)	(152)	(161)	(174)	(186)	(214)	(227)	(243)	(245)	(255)	(285)	(314)	(354)	(352)	(610)	(507)	(93)	194	476	334	33	(291)	(252)	(321)	(633)	(650)	(637)	(627)	(345)	(243)	(242)	(316)	(409)
Non Interest Expense		(317)	(337)	(353)	(360)	(356)	(363)	(367)	(373)	(386)	(396)	(412)	(429)	(449)	(471)	(495)	(530)	(557)	(572)	(576)	(579)	(574)	(581)	(584)	(582)	(564)	(543)	(529)	(518)	(520)	(527)	(533)	(545)	(559)	(583)	(606)	(624)	(686)	(690)	(693)	(694)	(642)
Pre-Tax Income		334 N/A	338 +1%	413 +22%	339 -18%	439 +30%	465 +6%	405 -13%	446 +10%	414 -7%	456 +10%	479 +5%	492 +3%	492 0%	513 +4%	547 +7%	481 -12%	559 +16%	607 +8%	641 +6%	760 +19%	744 -2%	1 013 +36%	713 -30%	770 +8%	1 154 +50%	1 515 +31%	1 824 +20%	1 690 -7%	1 540 -9%	862 -44%	1 125 +31%	1 137 +1%	631 -45%	621 -2%	521 -16%	457 -12%	778 +70%	1 010 +30%	992 -2%	892 -10%	799 -10%
Net Income
Tax Provision		(140)	(143)	(171)	(134)	(165)	(172)	(146)	(176)	(164)	(176)	(186)	(179)	(188)	(201)	(217)	(143)	(136)	(128)	(101)	(175)	(166)	(231)	(166)	(181)	(273)	(355)	(439)	(403)	(380)	(214)	(275)	(285)	(162)	(162)	(139)	(121)	(197)	(257)	(252)	(227)	(190)
Income from Continuing Operations		194	194	241	204	274	292	259	270	250	279	293	312	304	312	331	338	424	478	540	585	578	782	547	589	881	1 160	1 385	1 287	1 161	648	850	852	469	459	382	336	581	753	740	665	608
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	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		181 N/A	177 -2%	222 +26%	185 -17%	255 +38%	273 +7%	239 -13%	249 +5%	229 -8%	258 +12%	272 +6%	294 +8%	273 -7%	307 +12%	346 +13%	373 +8%	472 +27%	503 +7%	543 +8%	567 +5%	561 -1%	766 +37%	533 -30%	578 +8%	871 +51%	1 152 +32%	1 379 +20%	1 282 -7%	1 156 -10%	643 -44%	845 +31%	846 +0%	460 -46%	447 -3%	367 -18%	320 -13%	564 +76%	734 +30%	721 -2%	647 -10%	590 -9%
EPS (Diluted)		0.41 N/A	0.4 -2%	0.51 +28%	0.42 -18%	0.59 +40%	0.63 +7%	0.55 -13%	0.58 +5%	0.53 -9%	0.59 +11%	0.62 +5%	0.67 +8%	0.62 -7%	0.68 +10%	0.78 +15%	0.84 +8%	1.07 +27%	1.14 +7%	1.25 +10%	1.31 +5%	1.3 -1%	1.85 +42%	1.42 -23%	1.52 +7%	2.25 +48%	3.14 +40%	4.34 +38%	4.2 -3%	3.61 -14%	2.29 -37%	3.19 +39%	3.33 +4%	1.76 -47%	1.83 +4%	1.53 -16%	1.39 -9%	2.41 +73%	3.28 +36%	3.24 -1%	3 -7%	2.68 -11%

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.