Watchlist Manager

Watchlist

Price: 40.86 USD 0.29%

Market Cap: 1.3B 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		116	127	138	150	156	161	164	166	168	169	171	173	175	178	180	197	215	234	253	257	257	256	257	256	258	261	263	268	272	273	291	317	346	371	375	369	357	346	339	334	331
Interest Income		121	132	143	155	161	167	169	172	174	174	177	179	181	185	189	207	228	249	268	273	272	272	270	267	267	269	270	274	277	278	297	324	356	389	410	426	438	451	461	466	467
Interest Expense		5	5	5	5	5	5	5	6	6	6	6	6	7	7	8	11	13	14	16	16	15	15	14	12	10	8	7	6	6	5	6	7	10	18	35	57	82	105	121	132	135
Non Interest Income		35	37	41	44	45	45	44	44	45	47	48	50	50	50	49	48	49	49	50	52	54	54	52	53	55	60	64	64	64	63	63	64	63	62	61	61	61	64	64	64	64
Revenue		151 N/A	163 +8%	179 +9%	194 +8%	201 +4%	206 +3%	208 +1%	210 +1%	213 +1%	215 +1%	219 +2%	223 +2%	224 +1%	228 +2%	229 +1%	245 +7%	264 +8%	283 +7%	303 +7%	309 +2%	311 +1%	310 0%	309 0%	308 0%	313 +1%	321 +2%	327 +2%	332 +1%	335 +1%	336 +0%	354 +5%	380 +7%	409 +8%	433 +6%	436 +1%	430 -1%	418 -3%	410 -2%	403 -2%	398 -1%	396 -1%
Pre-Tax Income
Loan Loss Provision		4	3	5	3	2	2	2	6	6	8	8	3	(0)	(2)	(2)	(4)	(3)	(1)	(2)	1	2	0	0	0	0	6	6	8	7	(8)	(10)	(15)	(19)	(14)	(22)	(22)	(24)	(24)	(15)	(11)	(7)
Non Interest Expense		(110)	(119)	(127)	(133)	(130)	(132)	(138)	(144)	(146)	(148)	(146)	(146)	(147)	(149)	(150)	(161)	(169)	(176)	(185)	(184)	(186)	(193)	(214)	(222)	(226)	(214)	(191)	(182)	(178)	(183)	(195)	(204)	(217)	(224)	(229)	(232)	(233)	(236)	(233)	(235)	(234)
Pre-Tax Income		45 N/A	46 +4%	57 +23%	64 +12%	73 +14%	76 +4%	72 -5%	71 -2%	73 +2%	75 +3%	81 +8%	80 -1%	78 -3%	77 0%	77 -1%	81 +5%	93 +16%	106 +13%	115 +9%	126 +9%	127 +1%	117 -8%	95 -19%	87 -9%	87 +1%	112 +28%	143 +27%	158 +10%	164 +4%	145 -11%	149 +3%	161 +8%	174 +8%	195 +12%	185 -5%	176 -5%	161 -8%	150 -7%	155 +4%	153 -2%	155 +2%
Net Income
Tax Provision		(18)	(19)	(23)	(25)	(29)	(30)	(28)	(27)	(28)	(29)	(31)	(30)	(30)	(28)	(26)	(25)	(25)	(29)	(30)	(33)	(35)	(32)	(25)	(23)	(23)	(30)	(40)	(44)	(46)	(41)	(42)	(44)	(49)	(54)	(51)	(48)	(44)	(40)	(42)	(41)	(40)
Income from Continuing Operations		26	27	34	38	44	46	44	44	45	46	50	50	48	50	51	56	68	77	85	92	92	86	70	64	65	82	103	113	118	104	107	117	125	141	134	128	117	109	113	112	115
Net Income (Common)		26 N/A	27 +3%	34 +24%	38 +13%	44 +15%	46 +5%	44 -4%	44 -1%	45 +3%	46 +3%	50 +9%	50 -1%	41 -19%	42 +4%	44 +3%	48 +10%	68 +42%	77 +13%	85 +11%	92 +8%	92 0%	86 -7%	70 -18%	64 -8%	65 +1%	82 +27%	103 +26%	113 +9%	118 +4%	104 -11%	107 +3%	117 +9%	125 +7%	141 +12%	134 -5%	128 -5%	117 -8%	109 -7%	113 +4%	112 -1%	115 +3%
EPS (Diluted)		1.15 N/A	1.17 +2%	1.46 +25%	1.65 +13%	1.91 +16%	2 +5%	1.92 -4%	1.9 -1%	1.94 +2%	2 +3%	2.17 +9%	2.15 -1%	1.74 -19%	1.81 +4%	1.33 -27%	1.58 +19%	2.54 +61%	2.51 -1%	2.78 +11%	3.01 +8%	3 0%	2.79 -7%	2.33 -16%	2.14 -8%	2.16 +1%	2.76 +28%	3.46 +25%	3.79 +10%	3.94 +4%	3.45 -12%	3.18 -8%	3.5 +10%	3.83 +9%	4.21 +10%	4.03 -4%	3.83 -5%	3.52 -8%	3.28 -7%	3.41 +4%	3.36 -1%	3.46 +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 241,900+ 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.