Watchlist Manager

Watchlist

Price: 44.78 USD -1.08%

Market Cap: 5.1B 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		273	276	279	283	290	297	304	310	315	318	326	336	345	360	383	407	434	453	465	483	503	523	550	570	600	622	630	641	663	691	729	772	788	789	768	729	692	672	667	680	705
Interest Income		300	303	308	313	320	327	334	340	344	347	355	366	375	391	414	441	469	492	507	526	546	563	586	601	627	646	650	660	681	710	750	797	830	871	919	969	1 018	1 065	1 092	1 116	1 140
Interest Expense		27	28	29	30	29	30	30	30	30	29	30	30	30	30	32	33	36	39	42	43	43	40	35	31	27	24	21	19	19	19	21	26	41	82	151	240	326	394	426	437	435
Non Interest Income		90	94	97	98	99	100	101	104	107	109	110	113	112	113	117	118	119	121	120	131	131	136	146	157	173	180	174	155	145	138	131	127	121	115	116	116	118	120	123	128	128
Revenue		363 N/A	369 +2%	376 +2%	382 +1%	389 +2%	397 +2%	406 +2%	414 +2%	422 +2%	427 +1%	435 +2%	449 +3%	457 +2%	473 +3%	499 +6%	525 +5%	552 +5%	575 +4%	585 +2%	614 +5%	634 +3%	658 +4%	696 +6%	727 +4%	773 +6%	802 +4%	804 +0%	796 -1%	807 +1%	830 +3%	860 +4%	899 +4%	909 +1%	904 -1%	884 -2%	845 -4%	810 -4%	792 -2%	790 0%	807 +2%	833 +3%
Pre-Tax Income
Loan Loss Provision		(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(6)	(9)	(11)	(10)	(12)	(12)	(10)	(9)	(5)	(1)	(0)	0	0	0	0	0	6	5	(23)	(30)	(34)	(42)	(20)	(18)	(23)	(18)	(15)	(18)	(18)	(23)	(28)
Non Interest Expense		(213)	(218)	(225)	(230)	(237)	(244)	(248)	(254)	(259)	(260)	(261)	(264)	(266)	(276)	(292)	(307)	(320)	(329)	(334)	(362)	(375)	(407)	(432)	(430)	(445)	(427)	(415)	(411)	(435)	(469)	(498)	(524)	(519)	(524)	(525)	(524)	(527)	(544)	(555)	(570)	(578)
Pre-Tax Income		149 N/A	150 +1%	149 0%	149 0%	150 +1%	152 +1%	156 +3%	158 +1%	161 +2%	164 +2%	168 +3%	175 +4%	181 +3%	187 +3%	195 +4%	207 +6%	222 +7%	236 +6%	247 +5%	251 +1%	259 +3%	251 -3%	264 +5%	297 +12%	328 +10%	375 +14%	394 +5%	390 -1%	349 -10%	331 -5%	328 -1%	333 +1%	370 +11%	362 -2%	336 -7%	303 -10%	268 -12%	230 -14%	217 -6%	215 -1%	226 +5%
Net Income
Tax Provision		(36)	(36)	(35)	(35)	(34)	(35)	(38)	(38)	(40)	(40)	(42)	(43)	(45)	(44)	(41)	(40)	(40)	(44)	(47)	(48)	(49)	(47)	(48)	(55)	(62)	(72)	(76)	(74)	(65)	(59)	(58)	(59)	(67)	(66)	(61)	(55)	(45)	(36)	(33)	(32)	(36)
Income from Continuing Operations		113	114	114	115	116	117	118	120	121	124	127	133	136	144	154	167	182	192	200	203	211	205	216	242	266	304	318	316	285	272	271	274	303	297	275	248	223	194	184	183	190
Net Income (Common)		113 N/A	114 +1%	114 +1%	115 +0%	116 +1%	117 +1%	118 +1%	120 +1%	121 +1%	124 +2%	127 +3%	133 +4%	116 -12%	124 +6%	135 +9%	147 +10%	182 +23%	192 +6%	200 +4%	203 +1%	211 +4%	205 -3%	216 +5%	242 +12%	266 +10%	304 +14%	318 +5%	316 -1%	285 -10%	272 -5%	271 0%	274 +1%	303 +11%	297 -2%	275 -7%	248 -10%	223 -10%	194 -13%	184 -5%	183 -1%	190 +4%
EPS (Diluted)		1.5 N/A	1.51 +1%	1.52 +1%	1.52 N/A	1.54 +1%	1.55 +1%	1.56 +1%	1.58 +1%	1.59 +1%	1.63 +3%	1.63 N/A	1.69 +4%	1.5 -11%	1.53 +2%	1.58 +3%	1.74 +10%	2.17 +25%	2.27 +5%	2.33 +3%	2.24 -4%	2.38 +6%	2.19 -8%	2.26 +3%	2.55 +13%	2.81 +10%	3.18 +13%	3.33 +5%	3.31 -1%	2.86 -14%	2.45 -14%	2.44 0%	2.48 +2%	2.74 +10%	2.68 -2%	2.49 -7%	2.24 -10%	2.01 -10%	1.72 -14%	1.62 -6%	1.62 N/A	1.68 +4%

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 242,100+ 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.