Watchlist Manager

Watchlist

Price: 59.42 USD -0.65%

Market Cap: 1.5B 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		160	161	163	164	167	168	169	169	170	172	176	180	186	192	200	207	214	218	222	224	224	224	221	219	226	228	231	239	237	239	245	252	264	273	278	279	279	281	287	293	301
Interest Income		179	179	180	182	185	188	190	191	192	194	199	205	212	222	234	245	257	267	275	282	283	282	274	264	263	258	256	259	255	255	261	271	294	325	358	389	417	439	460	475	484
Interest Expense		18	18	18	18	18	19	21	22	22	22	23	25	27	30	34	38	43	49	53	57	59	58	52	45	37	29	24	21	18	16	16	19	30	52	80	110	138	158	173	183	183
Non Interest Income		78	78	81	82	83	85	86	88	89	91	92	95	99	99	100	99	97	97	98	100	101	102	101	103	104	105	105	102	100	97	95	92	91	91	91	94	91	89	90	88	86
Revenue		238 N/A	239 +0%	243 +2%	246 +1%	250 +1%	254 +2%	255 +1%	257 +1%	259 +1%	263 +2%	268 +2%	276 +3%	284 +3%	292 +3%	300 +3%	305 +2%	311 +2%	316 +2%	320 +1%	324 +1%	325 +0%	325 +0%	323 -1%	322 0%	330 +2%	334 +1%	336 +1%	341 +1%	337 -1%	336 0%	341 +1%	344 +1%	355 +3%	365 +3%	370 +1%	373 +1%	369 -1%	370 +0%	376 +2%	381 +1%	387 +2%
Pre-Tax Income
Loan Loss Provision		(4)	(3)	(2)	(1)	(2)	(3)	(4)	(5)	(6)	(6)	(7)	(6)	(9)	(12)	(14)	(18)	(20)	(21)	(20)	(18)	(16)	(22)	(28)	(34)	(16)	(27)	(14)	(2)	4	4	(1)	(7)	(13)	(14)	(12)	(9)	(6)	(9)	(9)	(12)	(12)
Non Interest Expense		(150)	(152)	(156)	(159)	(159)	(162)	(164)	(164)	(164)	(164)	(165)	(168)	(174)	(178)	(183)	(186)	(187)	(186)	(188)	(187)	(189)	(190)	(188)	(188)	(208)	(185)	(185)	(186)	(186)	(187)	(188)	(185)	(185)	(189)	(192)	(197)	(202)	(202)	(202)	(201)	(204)
Pre-Tax Income		84 N/A	84 -1%	86 +2%	86 +0%	89 +3%	89 +0%	87 -2%	88 +1%	89 +1%	93 +4%	96 +4%	101 +5%	101 +0%	101 +0%	103 +1%	101 -2%	105 +4%	109 +4%	112 +3%	119 +6%	120 +1%	113 -6%	106 -6%	101 -5%	106 +5%	122 +14%	137 +13%	153 +11%	155 +1%	153 -1%	152 -1%	152 +0%	157 +3%	162 +3%	166 +2%	166 +0%	162 -3%	159 -2%	165 +4%	168 +2%	171 +2%
Net Income
Tax Provision		(26)	(26)	(27)	(28)	(31)	(31)	(31)	(31)	(31)	(33)	(34)	(36)	(36)	(33)	(29)	(26)	(24)	(24)	(26)	(28)	(28)	(27)	(25)	(24)	(25)	(28)	(32)	(36)	(36)	(35)	(35)	(35)	(36)	(38)	(39)	(39)	(37)	(36)	(37)	(38)	(38)
Income from Continuing Operations		58	58	59	58	58	58	57	57	58	60	62	65	65	68	74	75	82	85	86	92	92	86	81	77	82	93	105	117	119	118	117	117	121	124	127	128	125	123	128	130	133
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)		57 N/A	57 0%	58 +2%	57 -2%	57 -1%	57 +1%	56 -2%	57 +1%	57 +2%	60 +4%	62 +4%	65 +5%	68 +4%	70 +4%	76 +7%	78 +4%	82 +4%	85 +4%	86 +2%	91 +5%	91 +1%	86 -6%	81 -6%	76 -5%	81 +6%	92 +14%	104 +13%	116 +12%	118 +1%	117 -1%	116 -1%	116 +0%	120 +3%	123 +3%	126 +2%	126 +0%	124 -2%	122 -1%	126 +4%	128 +2%	131 +2%
EPS (Diluted)		2.18 N/A	2.17 0%	2.22 +2%	2.19 -1%	2.17 -1%	2.2 +1%	2.17 -1%	2.19 +1%	2.22 +1%	2.31 +4%	2.39 +3%	2.5 +5%	2.6 +4%	2.71 +4%	2.91 +7%	3.01 +3%	3.16 +5%	3.29 +4%	3.37 +2%	3.56 +6%	3.57 +0%	3.36 -6%	3.17 -6%	3 -5%	3.17 +6%	3.65 +15%	4.13 +13%	4.66 +13%	4.7 +1%	4.72 +0%	4.68 -1%	4.71 +1%	4.84 +3%	5 +3%	5.12 +2%	5.12 N/A	5.03 -2%	4.98 -1%	5.15 +3%	5.24 +2%	5.36 +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 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.