Watchlist Manager

Watchlist

Price: 125.34 USD -0.51%

Market Cap: 8.1B 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		687	708	721	730	737	746	753	761	776	795	819	844	866	888	910	933	958	975	991	1 002	1 004	1 002	994	985	976	972	984	986	985	993	1 273	1 383	1 291	1 691	1 939	1 969	1 559	1 949	1 950	1 969	1 605
Interest Income		702	723	735	743	750	758	765	773	788	808	834	864	893	925	963	1 004	1 051	1 089	1 119	1 137	1 134	1 119	1 085	1 050	1 021	1 002	1 010	1 011	1 009	1 018	1 318	1 474	1 476	2 011	2 526	2 678	2 218	2 803	2 322	2 369	2 391
Interest Expense		15	15	15	14	13	12	12	12	12	13	14	20	27	37	53	72	93	115	129	135	130	117	91	65	45	29	26	24	24	25	45	92	184	320	587	710	659	855	957	985	786
Non Interest Income		320	326	326	328	329	342	341	339	350	337	340	340	337	344	348	354	351	357	354	356	364	480	475	469	466	346	359	369	387	395	503	510	405	510	520	526	429	540	554	561	459
Revenue		1 008 N/A	1 034 +3%	1 046 +1%	1 058 +1%	1 065 +1%	1 087 +2%	1 094 +1%	1 100 +1%	1 126 +2%	1 132 +1%	1 160 +2%	1 184 +2%	1 203 +2%	1 232 +2%	1 258 +2%	1 287 +2%	1 309 +2%	1 331 +2%	1 345 +1%	1 358 +1%	1 368 +1%	1 482 +8%	1 469 -1%	1 454 -1%	1 442 -1%	1 318 -9%	1 343 +2%	1 355 +1%	1 372 +1%	1 388 +1%	1 776 +28%	1 892 +7%	1 696 -10%	2 201 +30%	2 458 +12%	2 495 +1%	1 987 -20%	2 489 +25%	2 504 +1%	2 531 +1%	2 064 -18%
Pre-Tax Income
Loan Loss Provision		(16)	(18)	(16)	(22)	(52)	(72)	(79)	(77)	(52)	(31)	(30)	(36)	(36)	(34)	(34)	(26)	(22)	(26)	(24)	(29)	(34)	(198)	(224)	(236)	(241)	(66)	(34)	(14)	(0)	0	0	0	(3)	(12)	(31)	(42)	(46)	(60)	(70)	(78)	(65)
Non Interest Expense		(655)	(668)	(678)	(689)	(694)	(701)	(708)	(713)	(733)	(742)	(750)	(757)	(759)	(768)	(769)	(776)	(779)	(784)	(798)	(814)	(835)	(857)	(854)	(847)	(849)	(835)	(851)	(866)	(882)	(911)	(1 180)	(1 220)	(1 024)	(1 309)	(1 395)	(1 430)	(1 229)	(1 555)	(1 628)	(1 658)	(1 303)
Pre-Tax Income		336 N/A	347 +3%	353 +2%	346 -2%	320 -8%	314 -2%	308 -2%	311 +1%	341 +10%	360 +5%	379 +5%	391 +3%	408 +4%	430 +5%	455 +6%	485 +7%	509 +5%	522 +3%	523 +0%	515 -1%	500 -3%	427 -14%	393 -8%	372 -5%	351 -5%	417 +19%	459 +10%	475 +4%	490 +3%	477 -2%	596 +25%	672 +13%	669 0%	880 +32%	1 033 +17%	1 022 -1%	712 -30%	874 +23%	806 -8%	794 -1%	696 -12%
Net Income
Tax Provision		(58)	(58)	(57)	(52)	(41)	(38)	(34)	(32)	(37)	(39)	(45)	(44)	(40)	(40)	(40)	(45)	(54)	(57)	(58)	(56)	(56)	(45)	(29)	(25)	(20)	(25)	(41)	(45)	(47)	(51)	(69)	(84)	(90)	(123)	(154)	(158)	(114)	(140)	(131)	(128)	(113)
Income from Continuing Operations		278	289	296	294	279	276	274	279	304	320	334	347	368	390	415	440	455	465	465	459	444	382	363	347	331	393	418	430	443	426	526	588	579	757	878	864	598	734	675	666	583
Net Income (Common)		269 N/A	280 +4%	286 +2%	285 -1%	270 -5%	267 -1%	265 -1%	270 +2%	295 +9%	311 +5%	325 +4%	338 +4%	354 +5%	375 +6%	401 +7%	425 +6%	444 +4%	453 +2%	454 +0%	447 -1%	432 -3%	365 -15%	349 -5%	334 -4%	321 -4%	387 +21%	410 +6%	421 +3%	432 +3%	416 -4%	514 +23%	575 +12%	567 -1%	741 +31%	861 +16%	847 -2%	585 -31%	717 +23%	659 -8%	650 -1%	570 -12%
EPS (Diluted)		4.2 N/A	4.38 +4%	4.49 +3%	4.49 N/A	4.26 -5%	4.3 +1%	4.23 -2%	4.27 +1%	4.69 +10%	4.8 +2%	4.99 +4%	5.22 +5%	5.47 +5%	5.8 +6%	6.17 +6%	6.55 +6%	6.86 +5%	7.1 +3%	7.13 +0%	7.07 -1%	6.81 -4%	5.8 -15%	5.47 -6%	5.29 -3%	5.09 -4%	6.05 +19%	6.3 +4%	6.58 +4%	6.74 +2%	6.46 -4%	7.97 +23%	8.92 +12%	8.79 -1%	11.53 +31%	13.37 +16%	13.18 -1%	9.08 -31%	11.15 +23%	10.26 -8%	10.14 -1%	8.86 -13%

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 241,400+ 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.