Watchlist Manager

Watchlist

Price: 17.07 USD -1.84%

Market Cap: 2.2B 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		239	246	250	249	250	251	253	256	259	263	268	273	278	285	290	295	301	302	305	302	298	295	288	297	313	331	352	361	366	371	379	397	418	431	431	418	399	385	427	515	601
Interest Income		279	287	292	291	292	294	296	299	302	306	312	318	324	332	340	350	360	366	373	375	372	367	353	354	363	376	395	401	402	403	409	431	466	509	552	589	616	636	734	898	1 046
Interest Expense		41	42	42	42	42	43	43	44	44	44	44	45	46	48	51	54	59	64	69	73	74	72	65	57	51	45	43	40	36	32	29	33	49	77	121	171	216	251	307	384	446
Non Interest Income		41	43	50	51	55	58	55	57	55	55	56	57	56	57	56	56	59	58	60	62	64	69	67	70	72	77	84	87	87	85	85	90	88	90	88	79	80	78	81	89	94
Revenue		280 N/A	289 +3%	300 +4%	300 +0%	305 +2%	309 +1%	308 0%	313 +1%	314 +0%	317 +1%	324 +2%	330 +2%	334 +1%	341 +2%	345 +1%	352 +2%	359 +2%	360 +0%	364 +1%	364 0%	362 -1%	364 +0%	355 -2%	366 +3%	385 +5%	408 +6%	435 +7%	447 +3%	453 +1%	456 +1%	464 +2%	488 +5%	505 +4%	521 +3%	519 0%	497 -4%	479 -4%	463 -3%	509 +10%	604 +19%	695 +15%
Pre-Tax Income
Loan Loss Provision		(5)	(5)	(5)	(4)	(4)	(5)	(6)	(6)	(5)	(5)	(5)	(5)	(6)	(10)	(23)	(24)	(24)	(19)	(13)	(12)	(13)	(28)	(29)	(35)	(30)	0	22	27	24	16	2	(5)	(8)	(21)	(28)	(31)	(28)	(22)	(81)	(79)	(88)
Non Interest Expense		(170)	(175)	(178)	(175)	(181)	(182)	(182)	(184)	(184)	(185)	(187)	(187)	(188)	(189)	(190)	(191)	(192)	(193)	(194)	(197)	(202)	(207)	(213)	(223)	(228)	(236)	(243)	(247)	(250)	(250)	(251)	(257)	(257)	(264)	(265)	(263)	(276)	(278)	(329)	(398)	(458)
Pre-Tax Income		105 N/A	109 +3%	118 +8%	120 +2%	120 0%	122 +1%	120 -1%	123 +2%	125 +2%	127 +2%	132 +4%	138 +5%	141 +2%	143 +2%	132 -8%	137 +4%	144 +5%	148 +3%	158 +6%	155 -2%	147 -5%	129 -13%	114 -12%	109 -4%	128 +17%	172 +35%	214 +24%	228 +6%	227 0%	222 -2%	215 -3%	225 +5%	240 +7%	236 -2%	226 -4%	203 -10%	176 -14%	164 -7%	99 -40%	127 +28%	150 +18%
Net Income
Tax Provision		(32)	(33)	(36)	(37)	(36)	(37)	(36)	(36)	(37)	(37)	(38)	(41)	(43)	(41)	(35)	(31)	(26)	(27)	(31)	(32)	(35)	(32)	(27)	(26)	(31)	(42)	(53)	(57)	(59)	(58)	(57)	(61)	(64)	(64)	(61)	(53)	(47)	(44)	(22)	(32)	(34)
Income from Continuing Operations		74	76	82	83	84	85	85	87	88	90	93	97	98	102	97	106	118	121	127	123	113	97	87	82	97	131	161	171	168	163	158	164	176	172	165	150	128	120	76	94	116
Net Income (Common)		74 N/A	76 +4%	82 +7%	83 +2%	84 +0%	85 +1%	85 0%	87 +3%	88 +1%	90 +3%	93 +3%	97 +4%	94 -3%	98 +5%	93 -5%	102 +10%	118 +16%	121 +3%	127 +4%	123 -3%	113 -8%	97 -14%	87 -10%	82 -5%	97 +18%	131 +35%	161 +23%	171 +6%	168 -2%	163 -3%	158 -3%	164 +4%	176 +7%	172 -2%	165 -4%	150 -9%	128 -14%	120 -7%	76 -36%	94 +23%	116 +22%
EPS (Diluted)		1.17 N/A	1.21 +3%	1.31 +8%	1.31 N/A	1.33 +2%	1.35 +2%	1.34 -1%	1.37 +2%	1.38 +1%	1.42 +3%	1.46 +3%	1.51 +3%	1.45 -4%	1.51 +4%	1.43 -5%	1.56 +9%	1.82 +17%	1.87 +3%	1.95 +4%	1.9 -3%	1.74 -8%	1.5 -14%	1.34 -11%	1.13 -16%	1.39 +23%	1.7 +22%	2.11 +24%	2.23 +6%	2.19 -2%	2.14 -2%	2.12 -1%	2.2 +4%	2.35 +7%	2.31 -2%	2.21 -4%	2.01 -9%	1.71 -15%	1.24 -27%	0.74 -40%	0.72 -3%	1.05 +46%

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 242,500+ 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.