Watchlist Manager

Watchlist

Price: 81.94 USD -1.15%

Market Cap: 4.5B 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		131	137	145	154	162	170	175	181	187	195	205	215	227	238	247	255	263	269	275	281	288	297	310	322	338	353	364	376	385	398	420	450	471	474	458	432	411	405	410	425	447
Interest Income		145	151	160	170	180	189	197	205	213	223	234	247	263	277	292	309	327	346	366	383	391	394	391	386	389	393	400	408	416	429	453	498	559	628	691	755	813	859	897	931	946
Interest Expense		14	14	15	16	18	20	22	24	26	28	29	32	35	40	45	53	64	77	91	102	103	97	81	64	51	40	36	33	32	31	33	48	88	154	232	323	402	453	487	506	499
Non Interest Income		11	12	12	13	14	14	14	15	18	19	20	20	19	19	20	20	19	19	19	20	24	26	27	29	30	32	35	34	34	33	33	34	33	32	31	30	30	33	33	34	35
Revenue		142 N/A	149 +5%	157 +6%	167 +6%	176 +5%	183 +4%	189 +3%	196 +4%	205 +4%	214 +4%	225 +5%	235 +5%	246 +5%	257 +4%	266 +4%	275 +3%	282 +3%	288 +2%	294 +2%	301 +2%	312 +3%	322 +3%	337 +4%	351 +4%	368 +5%	385 +5%	399 +4%	410 +3%	418 +2%	431 +3%	452 +5%	483 +7%	504 +4%	505 +0%	489 -3%	462 -6%	441 -4%	438 -1%	443 +1%	459 +4%	482 +5%
Pre-Tax Income
Loan Loss Provision		(10)	(10)	(12)	(12)	(13)	(13)	(12)	(13)	(13)	(16)	(17)	(18)	(23)	(22)	(22)	(24)	(21)	(22)	(23)	(23)	(23)	(25)	(21)	(26)	(42)	(27)	(36)	(30)	(32)	(30)	(29)	(39)	(38)	(36)	(34)	(22)	(19)	(19)	(18)	(19)	(22)
Non Interest Expense		(57)	(62)	(65)	(68)	(74)	(75)	(76)	(78)	(81)	(83)	(85)	(87)	(86)	(88)	(90)	(91)	(92)	(93)	(95)	(98)	(102)	(111)	(123)	(125)	(112)	(122)	(115)	(123)	(133)	(141)	(150)	(158)	(158)	(160)	(159)	(158)	(178)	(185)	(189)	(193)	(181)
Pre-Tax Income		74 N/A	76 +3%	80 +6%	86 +7%	89 +3%	96 +8%	101 +5%	106 +5%	111 +4%	115 +4%	123 +7%	130 +6%	137 +5%	147 +7%	155 +5%	160 +4%	169 +5%	173 +2%	176 +2%	180 +3%	187 +4%	186 0%	192 +3%	200 +4%	214 +7%	236 +10%	248 +5%	258 +4%	253 -2%	260 +3%	273 +5%	286 +5%	309 +8%	309 0%	297 -4%	282 -5%	245 -13%	234 -4%	236 +1%	247 +4%	279 +13%
Net Income
Tax Provision		(22)	(22)	(24)	(28)	(26)	(26)	(27)	(27)	(29)	(31)	(33)	(37)	(41)	(41)	(39)	(35)	(32)	(33)	(34)	(36)	(38)	(37)	(39)	(40)	(45)	(50)	(52)	(53)	(46)	(46)	(47)	(49)	(57)	(57)	(53)	(49)	(38)	(35)	(39)	(43)	(52)
Income from Continuing Operations		52	54	57	59	64	71	75	80	82	84	89	94	96	106	116	125	137	139	141	144	149	149	154	160	170	186	196	205	208	214	226	238	252	252	243	233	207	199	198	204	227
Net Income (Common)		52 N/A	53 +3%	56 +5%	58 +4%	63 +8%	70 +11%	75 +7%	80 +6%	81 +2%	84 +3%	89 +6%	94 +5%	93 -1%	103 +11%	113 +9%	122 +8%	137 +12%	139 +2%	141 +2%	144 +2%	149 +3%	149 0%	154 +3%	160 +4%	170 +6%	186 +10%	196 +5%	205 +5%	208 +1%	214 +3%	226 +6%	237 +5%	251 +6%	252 +0%	243 -3%	232 -4%	207 -11%	199 -4%	197 -1%	204 +3%	227 +11%
EPS (Diluted)		1.01 N/A	1.01 N/A	1.08 +7%	1.12 +4%	1.2 +7%	1.32 +10%	1.4 +6%	1.48 +6%	1.52 +3%	1.56 +3%	1.66 +6%	1.74 +5%	1.71 -2%	1.9 +11%	2.07 +9%	2.24 +8%	2.53 +13%	2.58 +2%	2.62 +2%	2.67 +2%	2.76 +3%	2.75 0%	2.84 +3%	2.95 +4%	3.13 +6%	3.44 +10%	3.61 +5%	3.77 +4%	3.82 +1%	3.93 +3%	4.15 +6%	4.36 +5%	4.61 +6%	4.61 N/A	4.45 -3%	4.26 -4%	3.79 -11%	3.65 -4%	3.62 -1%	3.74 +3%	4.16 +11%

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 242,400+ 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.