Watchlist Manager

Watchlist

Price: 28.875 USD -1.65%

Market Cap: 1.8B 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		203	201	201	219	241	263	288	295	301	305	307	322	337	352	365	374	397	420	441	450	444	437	430	428	427	430	434	431	424	414	418	445	481	517	534	531	519	507	502	505	512
Interest Income		227	225	223	241	263	285	312	321	329	335	338	356	375	393	412	429	462	499	530	547	543	536	522	509	498	490	487	479	469	457	460	489	542	616	689	752	797	827	850	873	888
Interest Expense		24	23	22	22	22	23	24	26	28	30	31	34	38	41	47	55	65	78	89	96	99	99	92	82	71	60	53	48	45	43	42	44	61	98	155	221	278	320	348	368	376
Non Interest Income		81	84	87	97	108	120	132	139	137	136	135	130	132	134	135	140	144	146	152	152	153	155	177	210	236	279	262	242	227	184	173	164	149	149	129	126	113	117	139	190	204
Revenue		283 N/A	285 +1%	288 +1%	316 +10%	350 +11%	382 +9%	420 +10%	434 +3%	438 +1%	441 +1%	442 +0%	452 +2%	469 +4%	486 +4%	500 +3%	514 +3%	541 +5%	566 +5%	593 +5%	603 +2%	597 -1%	592 -1%	607 +3%	638 +5%	662 +4%	709 +7%	696 -2%	673 -3%	651 -3%	598 -8%	591 -1%	608 +3%	631 +4%	667 +6%	663 0%	657 -1%	632 -4%	624 -1%	640 +3%	695 +9%	716 +3%
Pre-Tax Income
Loan Loss Provision		(6)	(6)	(6)	(4)	(5)	(6)	(6)	(8)	(8)	(7)	(8)	(7)	(8)	(8)	(8)	(8)	(7)	(7)	(6)	(5)	(7)	0	0	0	(2)	(2)	(2)	(0)	2	0	(2)	(13)	(24)	(30)	(31)	(27)	(19)	(13)	(15)	(11)	(11)
Non Interest Expense		(191)	(191)	(192)	(220)	(245)	(267)	(294)	(294)	(295)	(295)	(292)	(296)	(302)	(310)	(314)	(328)	(345)	(356)	(370)	(372)	(374)	(427)	(479)	(522)	(557)	(532)	(496)	(460)	(430)	(408)	(397)	(395)	(396)	(409)	(420)	(426)	(436)	(441)	(443)	(457)	(460)
Pre-Tax Income		86 N/A	89 +3%	90 +2%	92 +2%	100 +9%	109 +9%	121 +11%	132 +9%	136 +3%	139 +3%	143 +2%	148 +4%	160 +8%	168 +5%	178 +6%	178 0%	189 +6%	204 +8%	217 +7%	225 +4%	216 -4%	160 -26%	124 -22%	113 -9%	104 -8%	176 +70%	199 +13%	213 +7%	223 +5%	190 -15%	192 +1%	201 +5%	211 +5%	227 +8%	212 -7%	205 -4%	177 -13%	169 -5%	182 +8%	227 +25%	245 +8%
Net Income
Tax Provision		(26)	(27)	(28)	(29)	(32)	(35)	(40)	(44)	(45)	(46)	(47)	(49)	(53)	(52)	(50)	(44)	(42)	(46)	(49)	(52)	(48)	(35)	(26)	(22)	(20)	(36)	(39)	(42)	(47)	(38)	(41)	(44)	(45)	(49)	(44)	(42)	(33)	(31)	(34)	(48)	(50)
Income from Continuing Operations		60	61	62	62	68	74	82	89	91	94	96	99	107	117	128	134	147	158	168	174	168	124	98	91	84	140	160	170	176	152	150	157	166	179	168	163	145	138	148	179	195
Net Income (Common)		60 N/A	61 +3%	62 +1%	62 +1%	68 +9%	74 +9%	82 +10%	89 +9%	91 +3%	94 +3%	96 +3%	99 +3%	92 -7%	102 +11%	113 +11%	119 +5%	147 +23%	158 +8%	168 +6%	174 +3%	168 -3%	124 -26%	98 -21%	91 -8%	84 -8%	140 +67%	160 +15%	170 +6%	176 +3%	152 -14%	150 -1%	157 +4%	166 +6%	179 +8%	168 -6%	163 -3%	145 -11%	138 -5%	148 +7%	179 +21%	195 +9%
EPS (Diluted)		1.88 N/A	1.93 +3%	1.94 +1%	1.54 -21%	1.88 +22%	1.82 -3%	1.92 +5%	2.09 +9%	2.17 +4%	2.1 -3%	2.15 +2%	2.01 -7%	1.96 -2%	2.06 +5%	2.29 +11%	2.26 -1%	2.79 +23%	2.69 -4%	2.86 +6%	2.98 +4%	2.88 -3%	2.2 -24%	1.73 -21%	1.6 -8%	1.48 -8%	2.47 +67%	2.83 +15%	3.01 +6%	3.12 +4%	2.69 -14%	2.68 0%	2.8 +4%	2.95 +5%	3.18 +8%	2.98 -6%	2.89 -3%	2.56 -11%	2.44 -5%	2.62 +7%	2.9 +11%	3.27 +13%

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 244,500+ 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.