Watchlist Manager

Watchlist

Price: 51.78 USD -2.1%

Market Cap: 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		144	149	153	157	167	173	181	189	194	202	209	217	221	226	233	240	247	272	334	392	445	478	468	461	466	464	457	448	434	458	505	577	663	707	735	741	725	718	710	705	705
Interest Income		160	165	169	173	183	190	198	209	217	227	238	248	255	262	271	282	293	325	396	462	521	556	539	521	514	502	489	475	456	479	526	603	704	786	868	932	977	1 012	1 035	1 057	1 064
Interest Expense		16	16	16	16	16	17	18	20	23	26	29	31	34	36	39	42	47	53	61	70	76	78	70	60	49	38	32	27	23	21	22	26	41	79	133	192	251	294	325	352	358
Non Interest Income		78	81	84	85	90	92	95	100	105	110	117	123	125	144	147	157	163	156	164	185	188	188	209	196	201	208	193	186	186	198	221	241	260	263	258	268	290	303	327	345	341
Revenue		223 N/A	230 +3%	237 +3%	242 +2%	257 +6%	266 +3%	275 +4%	288 +5%	299 +4%	312 +4%	326 +5%	339 +4%	346 +2%	370 +7%	380 +3%	396 +4%	409 +3%	428 +5%	498 +16%	577 +16%	633 +10%	666 +5%	678 +2%	657 -3%	667 +2%	672 +1%	650 -3%	634 -2%	619 -2%	656 +6%	726 +11%	819 +13%	923 +13%	970 +5%	993 +2%	1 008 +2%	1 015 +1%	1 020 +1%	1 038 +2%	1 050 +1%	1 046 0%
Pre-Tax Income
Loan Loss Provision		(4)	(2)	(6)	(7)	(8)	(8)	(5)	(10)	(13)	(14)	(15)	(12)	(11)	(13)	(13)	(14)	(13)	(17)	(27)	(27)	(26)	0	0	0	0	20	88	109	0	(39)	(115)	(144)	(48)	(58)	(66)	(77)	(88)	(74)	(78)	(78)	(61)
Non Interest Expense		(147)	(152)	(155)	(155)	(166)	(170)	(175)	(187)	(189)	(197)	(206)	(209)	(227)	(228)	(234)	(232)	(225)	(269)	(319)	(376)	(413)	(461)	(541)	(528)	(522)	(473)	(380)	(380)	(261)	(340)	(378)	(415)	(574)	(533)	(540)	(547)	(562)	(578)	(592)	(616)	(638)
Pre-Tax Income		73 N/A	77 +6%	76 -1%	81 +6%	84 +3%	88 +5%	95 +8%	92 -3%	97 +6%	100 +3%	106 +5%	118 +11%	109 -8%	129 +19%	133 +3%	151 +13%	171 +13%	142 -17%	152 +7%	173 +14%	194 +12%	187 -4%	131 -30%	127 -3%	145 +14%	220 +51%	357 +63%	363 +2%	358 -1%	277 -23%	233 -16%	260 +12%	301 +16%	379 +26%	387 +2%	385 0%	365 -5%	369 +1%	367 0%	356 -3%	347 -2%
Net Income
Tax Provision		(19)	(27)	(27)	(29)	(30)	(32)	(33)	(32)	(33)	(33)	(35)	(40)	(45)	(47)	(43)	(42)	(37)	(32)	(35)	(41)	(47)	(43)	(31)	(30)	(33)	(52)	(86)	(88)	(86)	(66)	(57)	(65)	(78)	(97)	(98)	(95)	(96)	(96)	(95)	(93)	(84)
Income from Continuing Operations		54	50	49	52	54	56	62	60	64	67	70	78	64	82	90	109	134	110	117	132	148	144	100	97	112	168	271	275	272	211	176	195	223	281	289	290	269	272	273	263	263
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	2	2	2	1	0	0	(0)	(0)	(1)	(1)	(0)	(1)	(0)	(0)	0	0	0	1	0
Net Income (Common)		54 N/A	50 -7%	49 -1%	52 +6%	54 +2%	56 +5%	62 +9%	60 -3%	64 +7%	67 +5%	70 +5%	78 +11%	50 -36%	69 +37%	77 +12%	95 +24%	135 +41%	110 -18%	118 +7%	133 +13%	149 +12%	147 -1%	103 -30%	101 -3%	115 +14%	169 +47%	272 +61%	275 +1%	271 -1%	210 -23%	175 -17%	194 +11%	222 +15%	281 +26%	289 +3%	290 +0%	269 -7%	273 +1%	273 +0%	263 -4%	264 +0%
EPS (Diluted)		1.85 N/A	1.72 -7%	1.73 +1%	1.85 +7%	1.85 N/A	1.86 +1%	2.04 +10%	1.91 -6%	2.06 +8%	2.08 +1%	2.17 +4%	2.43 +12%	1.55 -36%	2.13 +37%	2.38 +12%	2.94 +24%	4.17 +42%	2.8 -33%	2.2 -21%	2.5 +14%	3 +20%	2.86 -5%	2.03 -29%	1.98 -2%	2.27 +15%	3.53 +56%	5.69 +61%	5.76 +1%	5.69 -1%	3.22 -43%	2.72 -16%	3.07 +13%	3.49 +14%	4.55 +30%	4.7 +3%	4.74 +1%	4.4 -7%	4.5 +2%	4.55 +1%	4.43 -3%	4.41 0%

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 242,400+ 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.