Watchlist Manager

Watchlist

Price: 63.53 USD -1.84%

Market Cap: 3.6B 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		169	184	199	213	228	247	261	272	285	304	313	324	332	360	369	374	383	395	409	426	441	461	478	502	527	514	539	558	570	583	607	641	695	745	783	814	843	905	961	1 042	1 094
Interest Income		209	227	244	261	278	299	318	334	352	375	387	403	417	455	475	494	518	542	565	588	604	620	623	626	635	605	618	626	628	633	660	725	848	995	1 157	1 297	1 412	1 549	1 656	1 776	1 837
Interest Expense		40	43	45	48	49	52	57	62	67	71	74	79	85	95	107	120	135	147	156	163	163	160	145	125	107	91	79	68	59	49	53	84	152	250	374	484	570	644	694	734	744
Non Interest Income		22	25	31	35	45	60	66	71	72	72	68	67	67	67	71	74	74	77	83	88	92	97	103	117	125	117	105	96	98	103	113	130	128	131	121	128	224	224	223	217	120
Revenue		191 N/A	209 +10%	230 +10%	248 +8%	273 +10%	307 +12%	327 +7%	343 +5%	357 +4%	376 +5%	381 +2%	391 +2%	399 +2%	427 +7%	439 +3%	448 +2%	457 +2%	472 +3%	491 +4%	513 +4%	533 +4%	558 +5%	581 +4%	619 +7%	652 +5%	632 -3%	644 +2%	654 +2%	668 +2%	687 +3%	721 +5%	771 +7%	823 +7%	876 +6%	904 +3%	942 +4%	1 066 +13%	1 130 +6%	1 184 +5%	1 259 +6%	1 214 -4%
Pre-Tax Income
Loan Loss Provision		(9)	(11)	(11)	(11)	(12)	(11)	(10)	(9)	(10)	(13)	(11)	(10)	(10)	(22)	(26)	(25)	(26)	(29)	(27)	(30)	(29)	(32)	(27)	(36)	(40)	(21)	(24)	(16)	(12)	(14)	(19)	(23)	(23)	(24)	(25)	(23)	(33)	(34)	(33)	(40)	(38)
Non Interest Expense		(66)	(72)	(78)	(83)	(91)	(101)	(113)	(123)	(129)	(135)	(138)	(143)	(150)	(160)	(174)	(189)	(199)	(235)	(251)	(264)	(280)	(276)	(291)	(301)	(310)	(312)	(315)	(323)	(333)	(339)	(362)	(410)	(431)	(456)	(447)	(452)	(466)	(488)	(516)	(543)	(567)
Pre-Tax Income		115 N/A	126 +9%	141 +12%	154 +10%	170 +10%	196 +15%	205 +5%	211 +3%	218 +3%	228 +5%	233 +2%	238 +2%	239 +0%	245 +3%	240 -2%	234 -2%	231 -1%	208 -10%	213 +2%	220 +3%	225 +2%	250 +11%	263 +5%	282 +7%	302 +7%	298 -1%	306 +3%	315 +3%	323 +2%	334 +3%	340 +2%	338 -1%	369 +9%	396 +8%	432 +9%	467 +8%	567 +21%	608 +7%	635 +4%	677 +6%	609 -10%
Net Income
Tax Provision		(47)	(52)	(58)	(64)	(71)	(82)	(86)	(88)	(91)	(96)	(98)	(100)	(93)	(89)	(78)	(68)	(66)	(55)	(58)	(61)	(63)	(71)	(79)	(86)	(93)	(92)	(90)	(92)	(94)	(97)	(99)	(99)	(109)	(119)	(125)	(136)	(166)	(176)	(185)	(197)	(177)
Income from Continuing Operations		68	74	83	90	99	114	119	123	127	132	135	138	146	156	162	166	165	153	155	159	162	179	183	196	209	207	216	223	229	237	241	239	260	278	307	332	402	432	450	480	433
Net Income (Common)		68 N/A	74 +10%	82 +11%	90 +9%	99 +10%	114 +15%	119 +5%	122 +3%	127 +3%	132 +4%	134 +2%	138 +3%	137 0%	148 +8%	152 +3%	157 +3%	164 +5%	151 -8%	155 +2%	159 +3%	161 +2%	179 +11%	183 +3%	195 +7%	209 +7%	206 -1%	216 +4%	223 +3%	229 +3%	237 +4%	241 +2%	239 -1%	260 +9%	278 +7%	307 +11%	332 +8%	402 +21%	432 +8%	450 +4%	480 +7%	433 -10%
EPS (Diluted)		1.1 N/A	1.18 +7%	1.34 +14%	1.41 +5%	1.53 +9%	1.76 +15%	1.85 +5%	1.91 +3%	1.94 +2%	2.04 +5%	2.07 +1%	2.12 +2%	2.16 +2%	2.3 +6%	2.37 +3%	2.47 +4%	2.61 +6%	2.44 -7%	2.48 +2%	2.59 +4%	2.62 +1%	2.91 +11%	2.98 +2%	3.26 +9%	3.53 +8%	3.49 -1%	3.56 +2%	3.67 +3%	3.84 +5%	3.91 +2%	3.97 +2%	3.95 -1%	4.28 +8%	4.58 +7%	5.07 +11%	5.54 +9%	6.93 +25%	7.45 +8%	7.66 +3%	8.24 +8%	7.42 -10%

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 242,600+ 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.