Watchlist Manager

Watchlist

Price: 37.07 USD -1.93%

Market Cap: 1.4B 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		148	153	165	177	188	197	198	200	203	208	215	221	226	229	231	232	234	238	240	242	247	256	266	274	279	280	278	278	276	273	280	295	316	337	350	353	349	344	340	337	335
Interest Income		161	166	179	192	204	215	218	222	228	234	243	252	261	268	274	281	290	300	308	315	321	330	330	327	321	308	299	294	289	285	291	309	341	382	421	454	478	495	506	515	516
Interest Expense		13	13	14	15	16	18	20	22	25	26	29	32	35	39	44	49	55	63	68	72	74	73	65	54	41	28	21	16	13	12	11	14	25	45	72	101	128	151	167	178	181
Non Interest Income		46	47	49	49	51	55	54	55	55	52	56	56	56	56	52	51	49	47	47	49	53	54	56	59	60	65	65	64	65	63	60	59	58	56	58	55	58	57	56	56	49
Revenue		194 N/A	200 +3%	213 +7%	226 +6%	239 +6%	252 +5%	252 0%	254 +1%	258 +1%	259 +1%	270 +4%	276 +2%	281 +2%	285 +1%	283 -1%	283 +0%	284 +0%	285 +0%	288 +1%	291 +1%	299 +3%	310 +4%	322 +4%	333 +4%	339 +2%	345 +2%	343 0%	342 0%	341 0%	336 -1%	340 +1%	354 +4%	374 +6%	393 +5%	408 +4%	409 +0%	407 0%	401 -1%	396 -1%	393 -1%	384 -2%
Pre-Tax Income
Loan Loss Provision		(2)	(3)	(6)	(8)	(10)	(14)	(17)	(16)	(18)	(18)	(18)	(19)	(14)	(11)	(16)	(13)	(15)	(18)	(11)	(16)	(15)	(18)	(88)	(114)	(123)	(117)	(48)	(20)	(16)	(13)	(13)	(12)	(8)	(10)	(17)	(20)	(18)	(20)	(9)	(4)	(0)
Non Interest Expense		(117)	(122)	(127)	(133)	(137)	(141)	(141)	(141)	(143)	(142)	(143)	(146)	(148)	(147)	(147)	(147)	(145)	(148)	(153)	(153)	(167)	(186)	(204)	(201)	(195)	(183)	(171)	(183)	(189)	(191)	(193)	(196)	(197)	(201)	(202)	(205)	(210)	(213)	(217)	(220)	(219)
Pre-Tax Income		76 N/A	75 0%	80 +7%	86 +7%	92 +7%	96 +5%	94 -2%	97 +3%	97 N/A	100 +3%	108 +9%	112 +3%	119 +7%	127 +6%	121 -5%	123 +2%	123 +0%	118 -4%	124 +5%	122 -2%	117 -4%	106 -9%	30 -72%	19 -39%	21 +14%	44 +110%	124 +181%	138 +11%	136 -2%	133 -2%	133 +1%	146 +9%	169 +16%	182 +8%	188 +3%	183 -3%	179 -2%	169 -6%	169 +0%	169 +0%	165 -3%
Net Income
Tax Provision		(18)	(19)	(20)	(22)	(24)	(26)	(25)	(26)	(25)	(26)	(29)	(31)	(33)	(32)	(28)	(22)	(15)	(13)	(14)	(16)	(19)	(18)	(1)	1	0	(5)	(23)	(26)	(25)	(25)	(25)	(28)	(33)	(36)	(37)	(35)	(34)	(32)	(33)	(34)	(34)
Income from Continuing Operations		58	57	60	64	67	70	69	71	71	74	79	81	86	94	93	101	108	105	110	106	98	89	29	19	21	40	101	112	110	108	108	118	136	146	152	148	145	136	136	135	131
Net Income (Common)		58 N/A	57 -2%	60 +6%	64 +7%	67 +5%	70 +5%	69 -2%	71 +3%	71 +0%	73 +3%	79 +8%	81 +3%	73 -10%	81 +11%	79 -2%	88 +10%	105 +20%	102 -3%	107 +5%	103 -4%	98 -4%	88 -10%	29 -67%	19 -35%	21 +10%	40 +89%	101 +155%	112 +11%	110 -2%	107 -3%	108 +1%	117 +9%	135 +15%	146 +8%	151 +4%	148 -3%	145 -2%	136 -6%	136 0%	135 -1%	131 -3%
EPS (Diluted)		1.93 N/A	1.8 -7%	1.72 -4%	1.83 +6%	1.97 +8%	2.01 +2%	1.98 -1%	2.04 +3%	2.05 +0%	2.1 +2%	2.26 +8%	2.32 +3%	2.08 -10%	2.3 +11%	2.26 -2%	2.5 +11%	3 +20%	2.95 -2%	3.08 +4%	2.99 -3%	2.83 -5%	2.25 -20%	0.74 -67%	0.48 -35%	0.54 +13%	1.01 +87%	2.55 +152%	2.85 +12%	2.81 -1%	2.73 -3%	2.75 +1%	3 +9%	3.46 +15%	3.75 +8%	3.92 +5%	3.85 -2%	3.74 -3%	3.53 -6%	3.53 N/A	3.51 -1%	3.41 -3%

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 242,100+ 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.