Watchlist Manager

Watchlist

Price: 28.14 USD -1.51%

Market Cap: 5.6B 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		317	319	327	339	356	375	390	403	406	413	419	422	456	487	519	558	561	564	567	564	563	564	571	574	583	591	584	582	573	556	614	682	759	842	851	840	827	817	821	834	849
Interest Income		336	338	346	359	377	399	417	432	437	446	460	473	520	567	611	667	685	704	719	721	718	711	701	686	676	667	649	640	625	608	670	756	878	1 018	1 090	1 142	1 175	1 207	1 245	1 283	1 300
Interest Expense		19	19	19	20	22	24	27	29	31	33	41	51	64	79	92	109	124	140	152	157	155	147	130	111	93	76	66	58	52	51	57	74	119	176	239	302	348	390	424	449	451
Non Interest Income		45	47	53	58	66	70	75	81	87	94	97	96	100	99	102	107	103	101	96	95	100	99	101	106	112	134	140	140	138	123	137	151	160	164	169	169	170	178	171	170	169
Revenue		362 N/A	366 +1%	379 +4%	397 +5%	421 +6%	445 +6%	465 +5%	483 +4%	493 +2%	507 +3%	516 +2%	518 +1%	556 +7%	586 +6%	621 +6%	664 +7%	664 0%	665 +0%	663 0%	659 -1%	663 +1%	662 0%	672 +1%	680 +1%	694 +2%	725 +4%	724 0%	722 0%	711 -2%	679 -4%	750 +10%	833 +11%	919 +10%	1 006 +9%	1 020 +1%	1 009 -1%	997 -1%	994 0%	992 0%	1 005 +1%	1 017 +1%
Pre-Tax Income
Loan Loss Provision		(23)	(20)	(19)	(22)	(25)	(27)	(27)	(26)	(19)	(17)	(12)	(41)	(44)	(42)	(44)	(9)	(4)	(3)	(1)	(1)	(1)	0	0	0	(129)	(17)	(12)	(12)	5	5	(59)	(59)	(64)	(65)	(10)	(12)	(12)	(15)	(19)	(37)	(48)
Non Interest Expense		(162)	(163)	(168)	(170)	(178)	(183)	(187)	(193)	(192)	(201)	(205)	(224)	(240)	(248)	(261)	(256)	(264)	(270)	(274)	(276)	(276)	(372)	(396)	(414)	(287)	(308)	(289)	(279)	(299)	(303)	(395)	(434)	(461)	(498)	(449)	(450)	(473)	(470)	(467)	(462)	(447)
Pre-Tax Income		177 N/A	184 +4%	193 +5%	206 +7%	219 +6%	235 +8%	251 +7%	264 +5%	283 +7%	289 +2%	300 +4%	253 -16%	271 +7%	296 +9%	316 +7%	399 +26%	396 -1%	393 -1%	387 -1%	382 -1%	386 +1%	289 -25%	276 -4%	267 -3%	278 +4%	401 +44%	423 +5%	431 +2%	417 -3%	381 -9%	296 -22%	340 +15%	395 +16%	443 +12%	560 +27%	548 -2%	512 -7%	509 0%	506 -1%	506 0%	522 +3%
Net Income
Tax Provision		(64)	(67)	(70)	(75)	(80)	(87)	(93)	(98)	(106)	(106)	(110)	(92)	(99)	(98)	(92)	(110)	(95)	(94)	(93)	(94)	(96)	(70)	(67)	(61)	(63)	(95)	(101)	(103)	(98)	(89)	(67)	(77)	(89)	(99)	(128)	(125)	(119)	(119)	(120)	(118)	(120)
Income from Continuing Operations		113	117	122	131	138	148	158	166	177	183	189	160	172	198	224	290	300	299	295	287	290	219	209	206	214	306	322	328	319	292	229	263	305	343	433	423	393	390	386	388	402
Net Income (Common)		113 N/A	117 +3%	122 +5%	131 +7%	138 +6%	148 +7%	158 +6%	166 +5%	177 +7%	183 +3%	189 +4%	160 -15%	135 -16%	161 +19%	187 +16%	253 +35%	300 +19%	299 -1%	295 -1%	287 -3%	290 +1%	219 -24%	209 -4%	206 -2%	214 +4%	306 +42%	322 +5%	328 +2%	319 -3%	292 -8%	229 -22%	263 +15%	305 +16%	343 +12%	433 +26%	423 -2%	393 -7%	390 -1%	386 -1%	388 +0%	402 +4%
EPS (Diluted)		0.83 N/A	0.88 +6%	0.91 +3%	0.96 +5%	1.01 +5%	1.07 +6%	1.13 +6%	1.18 +4%	1.26 +7%	1.3 +3%	1.31 +1%	1.1 -16%	0.89 -19%	0.92 +3%	1.07 +16%	1.44 +35%	1.73 +20%	1.76 +2%	1.75 -1%	1.7 -3%	1.73 +2%	1.31 -24%	1.26 -4%	1.24 -2%	1.3 +5%	1.85 +42%	1.95 +5%	1.99 +2%	1.94 -3%	1.79 -8%	1.11 -38%	1.28 +15%	1.57 +23%	1.69 +8%	2.13 +26%	2.09 -2%	1.94 -7%	1.93 -1%	1.92 -1%	1.93 +1%	2.01 +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 242,600+ 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.