Watchlist Manager

Watchlist

Price: 51.86 USD -0.44%

Market Cap: 1.6B 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		152	168	178	188	196	208	224	239	250	254	260	263	267	270	269	265	258	252	250	261	277	299	327	358	404	455	502	614	685	717	743	682	624	609	609	650	687	698	700	659	654
Interest Income		191	212	227	239	250	265	286	307	323	332	345	359	373	387	401	412	418	422	426	443	464	488	501	514	543	579	617	720	781	803	837	830	885	1 017	1 151	1 291	1 367	1 384	1 388	1 344	1 328
Interest Expense		39	44	49	52	54	57	62	68	73	78	85	96	106	117	132	148	160	170	177	182	186	189	175	156	140	124	115	106	96	86	94	148	262	408	541	641	680	686	688	685	673
Non Interest Income		25	24	23	24	28	27	27	48	56	71	84	74	79	77	75	59	59	58	54	75	35	72	72	74	64	71	76	77	78	81	77	42	32	29	32	59	71	74	89	79	60
Revenue		177 N/A	192 +8%	201 +5%	212 +5%	224 +6%	235 +5%	251 +7%	287 +14%	306 +7%	326 +6%	344 +5%	337 -2%	346 +3%	347 +0%	343 -1%	323 -6%	317 -2%	310 -2%	303 -2%	336 +11%	313 -7%	372 +19%	399 +7%	432 +8%	468 +8%	526 +13%	578 +10%	691 +20%	763 +10%	798 +5%	820 +3%	724 -12%	656 -9%	638 -3%	642 +1%	709 +11%	758 +7%	772 +2%	789 +2%	739 -6%	715 -3%
Pre-Tax Income
Loan Loss Provision		(15)	(13)	(20)	(17)	(21)	(20)	(11)	(9)	(3)	(4)	(4)	(6)	(7)	(6)	(5)	(5)	(6)	(8)	(14)	(16)	(24)	(51)	(67)	(75)	(63)	(28)	(11)	(11)	(27)	(46)	(67)	(46)	(60)	(64)	(63)	(89)	(75)	(72)	(67)	(66)	(73)
Non Interest Expense		(99)	(104)	(102)	(106)	(115)	(121)	(129)	(157)	(178)	(188)	(206)	(211)	(216)	(219)	(222)	(218)	(220)	(222)	(228)	(230)	(181)	(227)	(217)	(214)	(215)	(228)	(249)	(273)	(294)	(306)	(312)	(308)	(305)	(311)	(324)	(337)	(353)	(372)	(386)	(400)	(417)
Pre-Tax Income		64 N/A	75 +18%	79 +6%	89 +13%	89 -1%	94 +7%	111 +17%	121 +9%	125 +3%	134 +7%	134 0%	121 -10%	124 +3%	123 -1%	117 -4%	101 -14%	91 -9%	80 -12%	61 -23%	90 +47%	108 +20%	94 -13%	115 +23%	143 +24%	190 +33%	270 +42%	319 +18%	408 +28%	441 +8%	445 +1%	441 -1%	371 -16%	291 -21%	263 -10%	254 -3%	283 +11%	331 +17%	328 -1%	337 +3%	272 -19%	224 -18%
Net Income
Tax Provision		(20)	(25)	(27)	(32)	(30)	(32)	(39)	(44)	(46)	(45)	(43)	(44)	(40)	(40)	(34)	(20)	(19)	(17)	(12)	(20)	(26)	(21)	(27)	(31)	(47)	(61)	(73)	(97)	(87)	(89)	(88)	(69)	(63)	(59)	(60)	(66)	(81)	(82)	(80)	(56)	(43)
Income from Continuing Operations		43	50	53	57	59	63	72	77	79	89	90	77	84	83	83	81	72	63	49	70	81	72	88	112	143	209	246	311	354	356	354	302	228	205	194	217	250	246	257	217	181
Net Income (Common)		43 N/A	49 +14%	50 +2%	53 +5%	56 +7%	59 +5%	65 +11%	70 +7%	69 -1%	74 +8%	77 +4%	63 -19%	64 +3%	63 -3%	63 0%	61 -3%	57 -6%	48 -15%	34 -30%	55 +62%	65 +18%	53 -19%	66 +25%	90 +36%	119 +32%	152 +28%	191 +26%	254 +33%	300 +18%	342 +14%	340 0%	291 -14%	218 -25%	194 -11%	181 -6%	203 +12%	235 +16%	231 -2%	241 +4%	201 -17%	166 -17%
EPS (Diluted)		1.55 N/A	1.72 +11%	1.76 +2%	1.83 +4%	1.96 +7%	2.02 +3%	2.21 +9%	2.35 +6%	2.31 -2%	2.26 -2%	2.36 +4%	1.93 -18%	1.97 +2%	1.94 -2%	1.93 -1%	1.88 -3%	1.78 -5%	1.52 -15%	1.08 -29%	1.75 +62%	2.05 +17%	1.67 -19%	2.08 +25%	2.82 +36%	3.73 +32%	4.64 +24%	5.67 +22%	7.49 +32%	8.9 +19%	9.96 +12%	10.12 +2%	8.77 -13%	6.51 -26%	6 -8%	5.73 -4%	6.29 +10%	7.32 +16%	7.03 -4%	7.38 +5%	6.16 -17%	5.09 -17%

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 241,900+ 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.