First Time Loading...

Watchlist Manager

Watchlist

Price: 55.76 USD 1.98%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2013	Mar-2014	Jun-2014	Sep-2014	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
Revenue
Net Interest Income		619	622	623	623	620	613	616	624	634	652	660	669	680	695	706	717	734	748	777	802	824	835	835	831	821	819	810	823	830	835	840	838	835	839	863	895	942	985	1 002	1 004	998
Interest Income		650	652	652	652	648	641	644	652	662	682	691	701	713	729	743	757	777	795	827	858	889	911	924	931	925	918	893	885	873	861	859	853	848	850	878	924	999	1 097	1 207	1 305	1 381
Interest Expense		31	29	29	28	28	28	28	28	28	30	31	32	33	34	37	41	44	47	51	56	65	77	89	100	103	99	83	62	43	27	19	15	13	12	15	28	57	112	205	301	383
Non Interest Income		414	429	434	442	451	451	461	456	455	460	459	466	447	473	482	483	486	495	492	501	501	496	501	511	528	518	505	513	517	552	595	600	591	583	568	559	567	565	576	581	588
Revenue		1 033 N/A	1 051 +2%	1 057 +1%	1 066 +1%	1 071 +0%	1 064 -1%	1 077 +1%	1 080 +0%	1 089 +1%	1 112 +2%	1 119 +1%	1 135 +1%	1 127 -1%	1 167 +4%	1 187 +2%	1 200 +1%	1 220 +2%	1 243 +2%	1 269 +2%	1 303 +3%	1 325 +2%	1 331 +0%	1 337 +0%	1 342 +0%	1 350 +1%	1 337 -1%	1 315 -2%	1 336 +2%	1 347 +1%	1 387 +3%	1 434 +3%	1 437 +0%	1 426 -1%	1 422 0%	1 431 +1%	1 455 +2%	1 509 +4%	1 550 +3%	1 578 +2%	1 585 +0%	1 586 +0%
Pre-Tax Income
Loan Loss Provision		(20)	(27)	(27)	(31)	(30)	(24)	(24)	(24)	(29)	(34)	(36)	(35)	(36)	(38)	(40)	(43)	(45)	(45)	(44)	(43)	(43)	(45)	(47)	(48)	(50)	0	0	0	0	6	52	59	66	70	17	(6)	(28)	(50)	(49)	(45)	(35)
Non Interest Expense		(630)	(637)	(643)	(649)	(657)	(658)	(661)	(670)	(677)	(690)	(702)	(712)	(689)	(726)	(734)	(737)	(744)	(740)	(737)	(738)	(738)	(747)	(755)	(761)	(767)	(828)	(906)	(909)	(906)	(847)	(777)	(794)	(806)	(819)	(834)	(836)	(849)	(867)	(881)	(896)	(931)
Pre-Tax Income		383 N/A	387 +1%	387 N/A	386 0%	384 0%	381 -1%	393 +3%	386 -2%	384 -1%	388 +1%	382 -2%	389 +2%	401 +3%	403 +0%	414 +3%	420 +2%	430 +2%	459 +7%	488 +6%	522 +7%	544 +4%	539 -1%	535 -1%	534 0%	532 0%	472 -11%	383 -19%	411 +7%	441 +7%	547 +24%	710 +30%	703 -1%	686 -2%	673 -2%	614 -9%	613 0%	632 +3%	634 +0%	648 +2%	644 -1%	620 -4%
Net Income
Tax Provision		(122)	(123)	(123)	(121)	(122)	(121)	(123)	(120)	(117)	(118)	(117)	(120)	(124)	(120)	(121)	(123)	(117)	(116)	(112)	(106)	(106)	(106)	(105)	(107)	(109)	(96)	(77)	(83)	(87)	(109)	(145)	(145)	(146)	(146)	(132)	(132)	(132)	(133)	(137)	(137)	(135)
Income from Continuing Operations		261	264	264	265	263	261	270	266	267	270	265	269	277	283	292	297	313	344	376	416	438	433	430	426	423	375	306	329	354	438	565	557	541	527	481	482	500	501	511	508	485
Income to Minority Interest		(0)	(0)	1	0	(1)	(2)	(4)	(4)	(3)	(2)	(1)	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(4)	(5)	(4)	(3)	(2)	(2)	1	2	2	0	(4)	(9)	(12)	(10)	(10)	(10)	(10)	(12)	(11)	(9)	(8)	(8)
Net Income (Common)		258 N/A	261 +1%	262 +0%	260 -1%	254 -2%	249 -2%	254 +2%	250 -2%	251 +0%	255 +2%	251 -2%	255 +2%	263 +3%	269 +2%	278 +3%	284 +2%	307 +8%	336 +10%	367 +9%	405 +10%	420 +4%	416 -1%	414 -1%	411 -1%	408 -1%	363 -11%	296 -19%	314 +6%	339 +8%	420 +24%	543 +29%	541 0%	526 -3%	513 -2%	467 -9%	467 +0%	484 +4%	485 +0%	497 +2%	495 0%	473 -4%
EPS (Diluted)		1.75 N/A	1.76 +1%	1.8 +2%	1.84 +2%	1.77 -4%	1.76 -1%	1.88 +7%	1.84 -2%	1.82 -1%	1.89 +4%	1.86 -2%	1.9 +2%	1.95 +3%	2.01 +3%	2.07 +3%	2.11 +2%	2.26 +7%	2.49 +10%	2.71 +9%	2.99 +10%	3.11 +4%	3.11 N/A	3.1 0%	3.13 +1%	3.09 -1%	2.81 -9%	2.3 -18%	2.43 +6%	2.64 +9%	3.26 +23%	4.22 +29%	4.21 0%	4.11 -2%	4.05 -1%	3.71 -8%	3.73 +1%	3.67 -2%	3.9 +6%	4 +3%	4 N/A	3.64 -9%

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 133,400+ 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.