Watchlist Manager

Watchlist

Price: 95.66 USD -1.15%

Market Cap: 7B 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		350	355	366	389	412	440	464	478	495	512	528	544	559	573	585	595	610	626	643	660	671	681	693	709	731	751	774	800	816	832	856	879	914	945	946	935	920	918	937	962	1 001
Interest Income		364	369	381	405	431	461	487	504	523	544	567	593	617	640	665	692	732	776	816	850	863	863	839	817	809	803	823	847	862	877	913	992	1 138	1 324	1 537	1 709	1 839	1 950	2 027	2 113	2 171
Interest Expense		14	14	15	17	19	21	23	25	28	32	39	49	58	67	80	97	122	149	173	189	192	182	146	108	77	52	49	48	46	46	58	113	224	379	591	774	919	1 032	1 090	1 150	1 170
Non Interest Income		499	501	487	469	371	458	441	435	403	407	415	416	424	426	416	413	402	404	409	411	427	418	433	442	560	571	582	577	467	482	527	548	554	561	523	527	542	571	578	603	628
Revenue		849 N/A	856 +1%	853 0%	858 +1%	783 -9%	897 +15%	904 +1%	914 +1%	898 -2%	919 +2%	943 +3%	960 +2%	983 +2%	999 +2%	1 001 +0%	1 008 +1%	1 012 +0%	1 030 +2%	1 051 +2%	1 072 +2%	1 098 +2%	1 099 +0%	1 126 +2%	1 151 +2%	1 291 +12%	1 322 +2%	1 356 +3%	1 376 +1%	1 283 -7%	1 314 +2%	1 382 +5%	1 427 +3%	1 468 +3%	1 506 +3%	1 469 -2%	1 462 0%	1 462 +0%	1 489 +2%	1 515 +2%	1 566 +3%	1 629 +4%
Pre-Tax Income
Loan Loss Provision		(17)	(16)	(16)	(14)	(16)	(18)	(20)	(30)	(33)	(37)	(44)	(43)	(41)	(42)	(35)	(29)	(71)	(73)	(77)	(79)	(33)	(109)	(119)	(128)	(131)	(35)	(38)	(17)	(20)	(21)	(10)	(37)	(38)	(68)	(67)	(50)	(41)	(28)	(29)	(42)	(61)
Non Interest Expense		(667)	(659)	(665)	(688)	(639)	(720)	(716)	(696)	(667)	(675)	(684)	(690)	(705)	(707)	(708)	(716)	(718)	(733)	(749)	(760)	(779)	(777)	(792)	(799)	(822)	(834)	(827)	(838)	(834)	(848)	(860)	(883)	(898)	(920)	(947)	(947)	(999)	(1 017)	(1 025)	(1 046)	(1 027)
Pre-Tax Income		165 N/A	182 +10%	173 -5%	156 -10%	128 -18%	160 +25%	169 +5%	188 +11%	199 +6%	207 +4%	215 +4%	227 +5%	236 +4%	250 +6%	260 +4%	263 +1%	224 -15%	224 +0%	225 +0%	233 +3%	286 +23%	213 -25%	215 +1%	225 +5%	339 +51%	453 +34%	491 +9%	522 +6%	429 -18%	445 +4%	512 +15%	507 -1%	532 +5%	518 -3%	454 -12%	465 +2%	422 -9%	444 +5%	461 +4%	477 +4%	541 +13%
Net Income
Tax Provision		(45)	(51)	(46)	(42)	(32)	(41)	(44)	(46)	(45)	(46)	(46)	(48)	(50)	(48)	(47)	(45)	(32)	(33)	(32)	(33)	(42)	(31)	(29)	(28)	(52)	(70)	(82)	(91)	(76)	(79)	(95)	(97)	(100)	(100)	(84)	(85)	(72)	(76)	(82)	(85)	(100)
Income from Continuing Operations		121	131	127	113	97	119	125	142	154	161	170	179	186	202	212	218	191	191	193	201	244	183	186	197	287	383	409	431	353	366	417	410	432	418	371	379	350	368	379	392	441
Net Income (Common)		121 N/A	131 +9%	127 -3%	113 -10%	116 +2%	119 +2%	126 +6%	145 +15%	159 +9%	167 +5%	172 +3%	178 +4%	247 +39%	260 +5%	272 +5%	282 +4%	196 -31%	196 +0%	198 +1%	203 +2%	244 +20%	183 -25%	186 +2%	197 +6%	287 +46%	383 +34%	409 +7%	431 +5%	353 -18%	366 +4%	417 +14%	410 -2%	432 +5%	418 -3%	371 -11%	379 +2%	350 -8%	368 +5%	379 +3%	392 +3%	441 +13%
EPS (Diluted)		2.54 N/A	2.88 +13%	2.71 -6%	2.31 -15%	2.43 +5%	2.42 0%	2.56 +6%	2.94 +15%	3.22 +10%	3.34 +4%	3.44 +3%	3.59 +4%	4.96 +38%	5.2 +5%	5.44 +5%	5.65 +4%	3.92 -31%	4 +2%	4.04 +1%	4.12 +2%	4.96 +20%	3.74 -25%	3.86 +3%	4.08 +6%	5.93 +45%	7.88 +33%	8.4 +7%	8.84 +5%	7.24 -18%	7.5 +4%	8.54 +14%	8.43 -1%	8.86 +5%	8.59 -3%	7.61 -11%	7.78 +2%	7.18 -8%	7.54 +5%	7.76 +3%	8.01 +3%	8.99 +12%

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 250,500+ 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.