Watchlist Manager

Watchlist

Price: 30.26 USD 1%

Market Cap: $1.7B

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2013	Mar-2014	Jun-2014	Sep-2014	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	Mar-2025	Jun-2025
Revenue
Net Interest Income		21	22	23	24	25	27	27	29	32	34	38	39	41	43	45	53	69	86	102	112	115	159	202	244	285	280	274	269	266	264	265	271	281	288	306	335	365	395	411	410	399	389	384	385	385	388	388
Interest Income		24	25	26	27	28	29	30	33	35	38	42	44	47	49	52	62	80	101	121	137	145	206	268	325	379	371	354	335	322	310	307	310	317	321	339	382	449	539	628	691	727	742	751	760	757	746	730
Interest Expense		2	3	3	3	3	3	3	3	4	4	4	5	6	6	7	9	11	14	19	25	30	47	65	81	94	91	80	67	56	47	42	39	36	33	33	47	85	144	216	282	328	353	367	375	372	358	342
Non Interest Income		2	2	2	2	3	3	3	3	4	4	5	6	7	7	7	7	8	9	9	10	11	17	21	27	30	29	44	45	47	54	46	51	58	59	57	55	53	51	55	51	19	12	9	13	40	48	51
Revenue		23 N/A	24 +3%	25 +4%	27 +6%	28 +5%	29 +5%	30 +3%	33 +8%	35 +8%	39 +10%	43 +10%	45 +7%	48 +5%	49 +3%	52 +5%	60 +17%	76 +26%	95 +25%	111 +17%	122 +10%	126 +3%	176 +39%	223 +27%	270 +21%	315 +17%	308 -2%	318 +3%	314 -1%	313 0%	318 +2%	311 -2%	322 +4%	339 +5%	348 +2%	363 +4%	390 +7%	418 +7%	446 +7%	466 +4%	461 -1%	418 -9%	401 -4%	393 -2%	397 +1%	426 +7%	436 +2%	439 +1%
Pre-Tax Income
Loan Loss Provision		(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(5)	(5)	(6)	(8)	(7)	(11)	(13)	(19)	(22)	(48)	(61)	(60)	(57)	(24)	(9)	0	2	0	1	0	(1)	(2)	(1)	1	2	(2)	(12)	(17)	(20)	(19)	(14)
Non Interest Expense		(16)	(17)	(17)	(18)	(19)	(19)	(19)	(20)	(21)	(22)	(24)	(25)	(26)	(28)	(29)	(35)	(43)	(53)	(61)	(67)	(69)	(119)	(143)	(159)	(178)	(150)	(153)	(157)	(168)	(169)	(168)	(171)	(164)	(171)	(186)	(203)	(230)	(250)	(265)	(275)	(276)	(272)	(263)	(265)	(267)	(271)	(275)
Pre-Tax Income		5 N/A	6 +10%	6 +11%	7 +11%	8 +13%	9 +13%	10 +10%	12 +17%	13 +12%	15 +14%	17 +14%	18 +8%	19 +6%	19 +1%	20 +3%	22 +14%	28 +26%	38 +33%	45 +19%	47 +6%	50 +6%	46 -9%	67 +47%	92 +36%	116 +26%	110 -5%	104 -6%	98 -6%	88 -10%	125 +42%	135 +7%	152 +13%	176 +16%	177 +0%	178 +0%	187 +5%	187 0%	195 +4%	200 +3%	187 -7%	144 -23%	126 -12%	118 -6%	115 -2%	139 +20%	145 +4%	149 +3%
Net Income
Tax Provision		(2)	(2)	(2)	(2)	(3)	(3)	(3)	(4)	(4)	(5)	(6)	(6)	(7)	(6)	(7)	(8)	(10)	(12)	(13)	(12)	(11)	(9)	(14)	(21)	(25)	(23)	(19)	(18)	(14)	(24)	(28)	(31)	(37)	(36)	(36)	(39)	(40)	(43)	(45)	(42)	(36)	(32)	(31)	(30)	(32)	(33)	(33)
Income from Continuing Operations		3	4	4	5	5	6	7	8	9	10	11	12	13	13	13	15	18	26	32	36	39	36	53	72	91	88	85	80	74	102	107	121	140	141	141	148	146	151	155	145	108	94	87	86	107	112	116
Net Income (Common)		3 N/A	4 +12%	4 +11%	4 +7%	5 +16%	6 +18%	7 +10%	8 +18%	9 +12%	10 +10%	11 +15%	12 +8%	13 +6%	13 +2%	13 +3%	15 +13%	15 +1%	22 +48%	29 +29%	33 +13%	39 +20%	36 -8%	53 +46%	72 +35%	91 +27%	88 -4%	85 -3%	80 -5%	74 -8%	102 +37%	107 +5%	121 +13%	140 +15%	141 +1%	141 +0%	148 +5%	146 -1%	151 +3%	155 +3%	145 -7%	108 -25%	94 -13%	87 -7%	86 -2%	107 +25%	112 +5%	116 +3%
EPS (Diluted)		0.37 N/A	0.4 +8%	0.63 +57%	0.67 +6%	0.72 +7%	0.61 -15%	0.68 +11%	0.71 +4%	0.84 +18%	0.87 +4%	1.01 +16%	1.09 +8%	1.14 +5%	0.82 -28%	0.85 +4%	0.73 -14%	0.8 +10%	0.91 +14%	1.18 +30%	1.33 +13%	1.6 +20%	0.65 -59%	0.96 +48%	1.32 +38%	1.68 +27%	1.71 +2%	1.68 -2%	1.6 -5%	1.48 -8%	2.04 +38%	2.12 +4%	2.42 +14%	2.77 +14%	2.73 -1%	2.58 -5%	2.7 +5%	2.71 +0%	2.76 +2%	2.84 +3%	2.65 -7%	1.98 -25%	1.72 -13%	1.6 -7%	1.57 -2%	1.95 +24%	2.04 +5%	2.11 +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 319,700+ value investors using Alpha Spread

Create 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

© 2026 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.