Watchlist Manager

Watchlist

Price: 53.54 USD 1.32%

Market Cap: 2.6B 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		59	62	64	67	70	74	78	84	90	94	101	105	107	112	114	117	121	125	130	137	141	150	166	178	195	206	210	211	211	210	211	224	249	282	315	339	354	363	369	374	376
Interest Income		71	74	77	80	84	88	91	97	102	107	114	119	122	129	133	140	148	156	165	175	180	188	195	199	211	216	221	222	222	221	226	256	308	375	439	484	354	442	409	374	376
Interest Expense		12	12	13	13	14	14	13	13	12	13	13	14	15	17	19	23	27	31	35	38	38	37	30	21	16	11	12	12	11	11	15	32	60	93	125	146	155	161	165	171	175
Non Interest Income		85	82	84	81	133	131	116	118	43	48	57	66	92	96	95	157	154	155	158	100	104	90	91	82	85	92	98	100	105	106	108	105	106	106	107	111	112	112	114	119	146
Revenue		144 N/A	144 0%	148 +2%	147 0%	203 +38%	205 +1%	194 -6%	202 +4%	133 -34%	142 +7%	157 +11%	171 +9%	198 +16%	208 +5%	209 +1%	274 +31%	275 +0%	280 +2%	288 +3%	237 -18%	245 +4%	241 -2%	257 +7%	260 +1%	280 +7%	298 +7%	307 +3%	310 +1%	316 +2%	316 +0%	319 +1%	329 +3%	355 +8%	388 +9%	422 +9%	450 +7%	466 +4%	475 +2%	483 +2%	493 +2%	523 +6%
Pre-Tax Income
Loan Loss Provision		(1)	0	1	0	(2)	(1)	(2)	(2)	(3)	(5)	(4)	(4)	(3)	(3)	(3)	(4)	(4)	(5)	(4)	(4)	(4)	(6)	(7)	(7)	(6)	(4)	(2)	(2)	(3)	(4)	(3)	(2)	(7)	(4)	(6)	(7)	(18)	(19)	(20)	(21)	(27)
Non Interest Expense		(136)	(146)	(158)	(173)	(194)	(208)	(219)	(215)	(199)	(181)	(162)	(161)	(155)	(156)	(156)	(150)	(151)	(151)	(154)	(158)	(169)	(168)	(171)	(171)	(165)	(168)	(170)	(167)	(168)	(165)	(164)	(169)	(170)	(179)	(186)	(189)	(191)	(190)	(191)	(197)	(203)
Pre-Tax Income		8 N/A	(1) N/A	(9) -683%	(25) -166%	7 N/A	(5) N/A	(27) -471%	(16) +43%	(70) -346%	(43) +38%	(8) +82%	6 N/A	40 +585%	50 +23%	50 +1%	121 +141%	120 -1%	124 +3%	130 +5%	75 -42%	73 -3%	67 -8%	80 +19%	82 +3%	108 +32%	126 +16%	136 +8%	141 +4%	144 +2%	147 +2%	151 +3%	157 +4%	178 +13%	205 +15%	230 +12%	254 +10%	257 +1%	267 +4%	272 +2%	275 +1%	292 +6%
Net Income
Tax Provision		16	20	24	26	(2)	1	9	3	13	3	3	(2)	(6)	(7)	(19)	(36)	(32)	(33)	(34)	(20)	(21)	(20)	(23)	(23)	(28)	(33)	(34)	(34)	(34)	(34)	(37)	(40)	(48)	(54)	(61)	(65)	(64)	(67)	(68)	(69)	(75)
Income from Continuing Operations		23	18	14	1	5	(3)	(19)	(13)	(57)	(40)	(5)	4	35	42	31	86	88	91	95	55	51	47	57	60	81	94	102	108	110	113	115	117	130	150	169	188	192	200	204	206	218
Net Income (Common)		110 N/A	109 -1%	99 -9%	68 -31%	13 -80%	2 -83%	(29) N/A	(49) -68%	(97) -96%	(78) +19%	(28) +65%	5 N/A	22 +302%	28 +29%	15 -46%	69 +358%	89 +28%	92 +4%	98 +6%	57 -42%	52 -9%	46 -10%	55 +19%	58 +5%	80 +38%	94 +17%	103 +10%	108 +5%	111 +3%	114 +3%	115 +1%	117 +2%	130 +11%	150 +15%	169 +12%	188 +12%	192 +2%	200 +4%	204 +2%	206 +1%	218 +6%
EPS (Diluted)		2.74 N/A	2.88 +5%	2.61 -9%	1.8 -31%	0.35 -81%	0.06 -83%	-0.57 N/A	-1.04 -82%	-2.16 -108%	-1.39 +36%	-0.49 +65%	0.09 N/A	0.38 +322%	0.48 +26%	0.26 -46%	1.21 +365%	1.55 +28%	1.62 +5%	1.7 +5%	0.97 -43%	0.89 -8%	0.79 -11%	0.95 +20%	0.98 +3%	1.38 +41%	1.59 +15%	1.73 +9%	1.84 +6%	1.88 +2%	1.95 +4%	1.99 +2%	2.05 +3%	2.27 +11%	2.68 +18%	3.05 +14%	3.44 +13%	3.49 +1%	3.74 +7%	3.97 +6%	4.15 +5%	4.29 +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 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.