Watchlist Manager

Watchlist

Price: 12.57 USD 8.74%

Market Cap: 4.5B 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		466	480	490	495	498	517	547	580	612	644	708	776	846	900	921	930	932	937	928	923	917	918	917	914	922	913	912	917	907	918	944	1 009	1 120	1 223	1 298	1 327	1 317	1 299	1 286	1 283	1 280
Interest Income		509	525	536	541	547	569	605	643	679	718	798	886	980	1 059	1 102	1 136	1 170	1 207	1 230	1 246	1 247	1 243	1 207	1 166	1 130	1 075	1 047	1 030	1 005	1 008	1 035	1 122	1 285	1 475	1 679	1 849	1 973	2 072	2 145	2 215	2 252
Interest Expense		43	44	45	47	49	53	57	63	68	74	90	111	134	159	181	206	238	270	302	323	330	325	290	252	208	162	135	113	98	90	91	113	165	252	381	522	656	773	859	932	972
Non Interest Income		158	155	155	159	162	170	182	194	202	211	226	239	252	265	264	272	276	274	284	289	294	298	300	300	294	308	311	319	330	325	327	322	323	324	323	321	254	282	289	297	316
Revenue		625 N/A	635 +2%	645 +2%	654 +1%	661 +1%	687 +4%	729 +6%	773 +6%	813 +5%	855 +5%	934 +9%	1 014 +9%	1 099 +8%	1 165 +6%	1 184 +2%	1 203 +2%	1 208 +0%	1 211 +0%	1 211 +0%	1 212 +0%	1 211 0%	1 216 +0%	1 217 +0%	1 214 0%	1 216 +0%	1 221 +0%	1 223 +0%	1 236 +1%	1 237 +0%	1 243 +0%	1 271 +2%	1 331 +5%	1 443 +8%	1 547 +7%	1 621 +5%	1 648 +2%	1 571 -5%	1 581 +1%	1 575 0%	1 580 +0%	1 596 +1%
Pre-Tax Income
Loan Loss Provision		(39)	(40)	(38)	(38)	(40)	(44)	(52)	(56)	(56)	(55)	(55)	(57)	(61)	(65)	(64)	(63)	(61)	(61)	(56)	(52)	(44)	(40)	(42)	(44)	(78)	(74)	(60)	(45)	(1)	(13)	(20)	(34)	(64)	(60)	(73)	(86)	(72)	(72)	(73)	(71)	(80)
Non Interest Expense		(379)	(380)	(384)	(386)	(391)	(432)	(466)	(489)	(511)	(562)	(596)	(639)	(682)	(665)	(684)	(691)	(695)	(690)	(682)	(689)	(696)	(763)	(781)	(796)	(795)	(747)	(736)	(726)	(733)	(775)	(786)	(797)	(826)	(819)	(838)	(861)	(915)	(951)	(966)	(997)	(961)
Pre-Tax Income		207 N/A	215 +4%	223 +4%	230 +3%	230 +0%	210 -8%	212 +1%	229 +8%	246 +8%	238 -3%	282 +19%	318 +13%	356 +12%	435 +22%	437 +0%	449 +3%	452 +1%	460 +2%	473 +3%	470 -1%	471 +0%	413 -12%	394 -5%	374 -5%	343 -8%	400 +17%	427 +7%	465 +9%	503 +8%	455 -10%	465 +2%	500 +8%	553 +11%	668 +21%	710 +6%	701 -1%	584 -17%	558 -4%	536 -4%	512 -4%	555 +8%
Net Income
Tax Provision		(63)	(65)	(68)	(70)	(70)	(65)	(65)	(70)	(76)	(70)	(82)	(92)	(103)	(118)	(109)	(98)	(77)	(78)	(81)	(76)	(84)	(73)	(66)	(66)	(59)	(70)	(79)	(88)	(98)	(90)	(93)	(101)	(114)	(135)	(144)	(128)	(99)	(98)	(95)	(106)	(90)
Income from Continuing Operations		144	150	155	160	160	145	147	159	171	168	201	226	253	317	328	351	375	382	392	394	387	340	328	308	284	330	348	377	405	365	372	399	439	533	566	573	485	460	441	406	465
Net Income (Common)		136 N/A	142 +4%	147 +4%	152 +3%	152 0%	137 -9%	139 +1%	151 +9%	163 +8%	160 -2%	193 +21%	218 +13%	191 -12%	255 +33%	266 +4%	289 +9%	365 +26%	372 +2%	382 +3%	384 +1%	379 -1%	332 -12%	321 -3%	301 -6%	278 -8%	324 +17%	342 +6%	370 +8%	397 +7%	357 -10%	364 +2%	391 +7%	431 +10%	525 +22%	558 +6%	565 +1%	477 -16%	448 -6%	431 -4%	398 -8%	459 +15%
EPS (Diluted)		0.77 N/A	0.8 +4%	0.85 +6%	0.87 +2%	0.86 -1%	0.7 -19%	0.65 -7%	0.71 +9%	0.78 +10%	0.66 -15%	0.59 -11%	0.67 +14%	0.62 -7%	0.78 +26%	0.81 +4%	0.88 +9%	1.13 +28%	1.15 +2%	1.18 +3%	1.19 +1%	1.16 -3%	1.02 -12%	0.98 -4%	0.92 -6%	0.85 -8%	0.99 +16%	1.05 +6%	1.14 +9%	1.23 +8%	1.02 -17%	1.02 N/A	1.1 +8%	1.22 +11%	1.43 +17%	1.55 +8%	1.56 +1%	1.31 -16%	1.24 -5%	1.19 -4%	1.1 -8%	1.27 +15%

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 245,500+ 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.