Watchlist Manager

Watchlist

Price: 22.38 USD -1.5%

Market Cap: 3.7B 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		681	684	682	680	676	681	691	699	707	716	723	734	741	771	813	843	880	885	873	860	836	823	799	775	763	736	726	727	726	738	774	855	957	1 044	1 085	1 075	1 040	1 023	1 022	1 030	1 047
Interest Income		737	745	749	753	754	761	772	782	792	804	825	858	887	941	1 015	1 079	1 154	1 199	1 213	1 209	1 173	1 130	1 049	970	913	847	821	808	798	804	841	956	1 145	1 386	1 630	1 824	1 958	2 039	2 088	2 119	2 123
Interest Expense		56	61	68	74	77	81	81	83	84	89	103	124	145	171	202	236	275	313	341	350	337	307	249	195	150	111	95	81	72	66	67	101	188	342	545	749	918	1 015	1 066	1 089	1 075
Non Interest Income		290	297	311	316	329	333	329	344	353	350	350	340	333	343	354	356	356	355	357	370	381	387	547	521	514	511	330	337	332	312	314	302	282	270	260	256	63	66	66	66	(9)
Revenue		971 N/A	981 +1%	993 +1%	996 +0%	1 006 +1%	1 013 +1%	1 019 +1%	1 042 +2%	1 060 +2%	1 065 +0%	1 072 +1%	1 075 +0%	1 074 0%	1 114 +4%	1 167 +5%	1 199 +3%	1 235 +3%	1 240 +0%	1 230 -1%	1 229 0%	1 217 -1%	1 210 -1%	1 346 +11%	1 296 -4%	1 277 -1%	1 247 -2%	1 056 -15%	1 064 +1%	1 058 0%	1 049 -1%	1 088 +4%	1 157 +6%	1 240 +7%	1 314 +6%	1 345 +2%	1 331 -1%	1 103 -17%	1 089 -1%	1 088 0%	1 097 +1%	1 038 -5%
Pre-Tax Income
Loan Loss Provision		(16)	(16)	(16)	(23)	(38)	(53)	(62)	(75)	(70)	(59)	(57)	(41)	(26)	(17)	(9)	1	0	(6)	(10)	(17)	(16)	0	0	0	0	23	58	82	88	69	34	(7)	(33)	(55)	(77)	(82)	(83)	(89)	(90)	(89)	(85)
Non Interest Expense		(679)	(686)	(695)	(695)	(698)	(698)	(696)	(700)	(703)	(702)	(704)	(706)	(709)	(748)	(783)	(810)	(822)	(799)	(785)	(781)	(794)	(847)	(894)	(964)	(950)	(880)	(810)	(718)	(710)	(708)	(715)	(733)	(747)	(761)	(771)	(771)	(814)	(824)	(829)	(834)	(818)
Pre-Tax Income		276 N/A	279 +1%	283 +1%	279 -1%	270 -3%	262 -3%	261 0%	268 +2%	288 +7%	304 +6%	311 +2%	327 +5%	339 +4%	349 +3%	375 +7%	389 +4%	413 +6%	435 +5%	435 0%	431 -1%	407 -6%	354 -13%	450 +27%	333 -26%	327 -2%	390 +19%	303 -22%	428 +41%	436 +2%	410 -6%	407 -1%	418 +3%	460 +10%	497 +8%	498 +0%	478 -4%	206 -57%	177 -14%	169 -4%	174 +3%	134 -23%
Net Income
Tax Provision		(86)	(88)	(88)	(85)	(82)	(78)	(77)	(79)	(87)	(90)	(88)	(93)	(97)	(93)	(88)	(82)	(95)	(99)	(104)	(102)	(80)	(68)	(100)	(21)	(20)	(35)	(6)	(87)	(85)	(80)	(80)	(84)	(94)	(102)	(102)	(96)	(23)	(16)	20	20	(11)
Income from Continuing Operations		191	192	195	194	188	184	184	188	200	214	223	234	242	256	287	308	319	336	331	329	327	286	350	312	307	355	298	341	351	331	327	334	366	395	396	383	183	161	189	194	123
Net Income (Common)		184 N/A	185 +1%	189 +2%	188 -1%	179 -4%	174 -3%	173 -1%	178 +2%	189 +7%	203 +7%	212 +4%	223 +5%	219 -2%	232 +6%	263 +14%	284 +8%	321 +13%	337 +5%	330 -2%	326 -1%	310 -5%	269 -13%	332 +23%	293 -12%	286 -2%	333 +16%	275 -17%	319 +16%	332 +4%	314 -5%	312 -1%	321 +3%	352 +10%	381 +8%	382 +0%	369 -3%	170 -54%	149 -13%	177 +19%	182 +3%	111 -39%
EPS (Diluted)		1.2 N/A	1.21 +1%	1.24 +2%	1.25 +1%	1.19 -5%	1.17 -2%	1.16 -1%	1.18 +2%	1.26 +7%	1.33 +6%	1.38 +4%	1.45 +5%	1.42 -2%	1.39 -2%	1.51 +9%	1.64 +9%	1.89 +15%	2.03 +7%	2.01 -1%	2.02 +0%	1.91 -5%	1.74 -9%	2.16 +24%	1.9 -12%	1.86 -2%	2.18 +17%	1.8 -17%	2.1 +17%	2.18 +4%	2.08 -5%	2.08 N/A	2.14 +3%	2.34 +9%	2.54 +9%	2.54 N/A	2.45 -4%	1.13 -54%	0.98 -13%	1.17 +19%	1.19 +2%	0.72 -39%

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 242,500+ 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.