Watchlist Manager

Watchlist

Price: 67.4 USD 5.71%

Market Cap: 6.4B 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		671	691	675	655	631	634	634	632	633	619	613	615	617	618	627	628	630	631	624	621	696	797	901	1 005	1 031	1 029	1 016	1 006	993	979	982	994	1 005	1 009	997	976	956	951	974	996	1 026
Interest Income		715	734	716	694	670	673	675	674	676	664	662	670	677	683	700	712	727	742	746	747	833	943	1 042	1 138	1 144	1 120	1 094	1 072	1 047	1 024	1 021	1 040	1 095	1 173	1 276	1 377	1 445	1 499	1 552	1 589	1 624
Interest Expense		44	44	41	39	39	39	41	42	43	45	50	56	61	66	72	84	98	111	121	126	137	146	141	133	113	90	78	66	54	45	39	46	90	165	279	401	488	548	578	593	597
Non Interest Income		121	121	118	120	121	123	121	119	118	119	118	117	117	114	114	116	116	116	118	118	124	131	126	131	132	131	141	141	140	141	143	143	145	148	150	154	153	154	160	163	166
Revenue		792 N/A	811 +2%	793 -2%	775 -2%	751 -3%	757 +1%	756 0%	752 -1%	751 0%	737 -2%	730 -1%	731 +0%	734 +0%	731 0%	742 +1%	745 +0%	746 +0%	747 +0%	742 -1%	739 0%	820 +11%	927 +13%	1 027 +11%	1 136 +11%	1 162 +2%	1 160 0%	1 157 0%	1 147 -1%	1 133 -1%	1 120 -1%	1 125 +0%	1 137 +1%	1 150 +1%	1 157 +1%	1 147 -1%	1 130 -1%	1 110 -2%	1 105 0%	1 134 +3%	1 158 +2%	1 192 +3%
Pre-Tax Income
Loan Loss Provision		(18)	(19)	(13)	(14)	(8)	(20)	(26)	(23)	(24)	(13)	(10)	(14)	(14)	(21)	(22)	(17)	(16)	(8)	(5)	(4)	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	(19)	(19)	(19)	(19)	(9)	(9)	(9)
Non Interest Expense		(328)	(336)	(329)	(320)	(314)	(315)	(314)	(317)	(318)	(316)	(313)	(311)	(313)	(315)	(322)	(327)	(326)	(325)	(322)	(321)	(397)	(443)	(506)	(554)	(517)	(512)	(482)	(474)	(474)	(474)	(482)	(485)	(484)	(487)	(510)	(524)	(557)	(570)	(577)	(581)	(571)
Pre-Tax Income		446 N/A	456 +2%	451 -1%	442 -2%	430 -3%	422 -2%	415 -2%	412 -1%	409 -1%	409 N/A	408 0%	406 0%	406 +0%	396 -3%	397 +0%	401 +1%	403 +1%	415 +3%	415 +0%	414 0%	419 +1%	481 +15%	518 +8%	581 +12%	645 +11%	649 +1%	674 +4%	673 0%	660 -2%	645 -2%	643 0%	653 +2%	666 +2%	670 +1%	618 -8%	588 -5%	534 -9%	517 -3%	548 +6%	568 +4%	613 +8%
Net Income
Tax Provision		(148)	(152)	(151)	(148)	(144)	(140)	(138)	(136)	(134)	(135)	(133)	(132)	(133)	(116)	(105)	(94)	(81)	(85)	(85)	(85)	(87)	(100)	(89)	(103)	(116)	(118)	(143)	(143)	(140)	(137)	(137)	(139)	(142)	(143)	(133)	(126)	(115)	(112)	(118)	(123)	(133)
Income from Continuing Operations		297	304	300	294	287	282	278	276	275	274	275	274	274	280	293	307	322	330	331	330	333	381	430	478	529	531	531	530	519	508	506	513	525	527	485	462	419	405	430	445	479
Net Income (Common)		297 N/A	304 +2%	300 -1%	294 -2%	287 -3%	282 -2%	278 -1%	276 -1%	275 -1%	274 0%	275 +0%	274 0%	272 -1%	278 +2%	291 +5%	306 +5%	322 +5%	330 +2%	331 +0%	330 0%	333 +1%	381 +15%	430 +13%	478 +11%	529 +11%	531 +0%	531 0%	530 0%	519 -2%	508 -2%	506 0%	513 +1%	525 +2%	527 +0%	485 -8%	462 -5%	419 -9%	405 -3%	430 +6%	445 +4%	479 +8%
EPS (Diluted)		4.26 N/A	4.35 +2%	4.3 -1%	4.21 -2%	4.09 -3%	4.03 -1%	3.98 -1%	3.96 -1%	3.94 -1%	3.95 +0%	3.96 +0%	3.95 0%	3.91 -1%	3.98 +2%	4.16 +5%	4.37 +5%	4.61 +5%	4.72 +2%	4.73 +0%	4.8 +1%	4.52 -6%	4.03 -11%	4.63 +15%	5.15 +11%	5.68 +10%	5.73 +1%	5.73 N/A	5.72 0%	5.6 -2%	5.51 -2%	5.5 0%	5.62 +2%	5.73 +2%	5.77 +1%	5.22 -10%	4.92 -6%	4.51 -8%	4.34 -4%	4.48 +3%	4.66 +4%	5.05 +8%

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.