First Time Loading...

Watchlist Manager

Watchlist

Price: 19.41 USD -2.76%

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		145	150	157	165	179	193	209	223	234	242	248	254	258	262	268	276	284	293	301	311	317	322	325	325	324	323	323	321	322	324	328	328	325	322	321	325	333	327	316	303	291
Interest Income		157	162	169	177	192	208	226	242	253	262	269	277	286	294	303	313	324	337	354	374	393	409	421	428	430	428	418	402	390	380	378	373	365	359	359	382	425	477	537	587	625
Interest Expense		13	12	12	12	13	15	17	19	19	20	21	24	28	31	35	38	40	45	53	64	76	87	96	103	106	106	95	82	68	56	50	45	40	36	39	56	92	149	221	284	335
Non Interest Income		25	21	18	17	18	22	24	25	27	25	26	27	27	27	27	27	29	29	27	26	23	24	24	25	26	25	31	43	46	51	49	40	40	37	32	29	24	20	23	24	22
Revenue		170 N/A	171 +1%	175 +2%	183 +4%	197 +8%	215 +9%	233 +8%	249 +7%	261 +5%	267 +2%	275 +3%	280 +2%	286 +2%	290 +1%	295 +2%	302 +3%	313 +4%	321 +3%	328 +2%	337 +2%	340 +1%	346 +2%	350 +1%	350 +0%	350 0%	348 -1%	354 +2%	363 +3%	367 +1%	375 +2%	377 +0%	367 -3%	365 -1%	360 -1%	352 -2%	354 +1%	357 +1%	347 -3%	339 -2%	327 -4%	312 -5%
Pre-Tax Income
Loan Loss Provision		(10)	(8)	(9)	(10)	(11)	(12)	(13)	(14)	(15)	(14)	(15)	(14)	(11)	(10)	(7)	(7)	(9)	(10)	(10)	(10)	(9)	(10)	(12)	(13)	(13)	(12)	(9)	(4)	(1)	4	9	14	22	22	16	5	(2)	(12)	(16)	(17)	(31)
Non Interest Expense		(85)	(87)	(88)	(92)	(100)	(105)	(109)	(111)	(111)	(111)	(112)	(114)	(115)	(116)	(118)	(119)	(119)	(120)	(123)	(125)	(127)	(134)	(135)	(137)	(140)	(153)	(174)	(185)	(190)	(176)	(157)	(150)	(149)	(142)	(166)	(165)	(165)	(175)	(154)	(155)	(153)
Pre-Tax Income		75 N/A	76 +1%	78 +2%	81 +4%	86 +6%	98 +14%	111 +13%	123 +11%	135 +10%	142 +5%	147 +4%	153 +4%	159 +4%	164 +3%	170 +4%	177 +4%	186 +5%	191 +3%	196 +2%	202 +3%	204 +1%	202 -1%	203 +0%	201 -1%	197 -2%	183 -7%	170 -7%	175 +3%	176 +1%	203 +15%	229 +13%	232 +1%	238 +2%	239 +1%	203 -15%	194 -5%	190 -2%	161 -15%	170 +5%	155 -9%	128 -18%
Net Income
Tax Provision		(28)	(28)	(29)	(30)	(32)	(37)	(42)	(47)	(51)	(54)	(56)	(58)	(61)	(62)	(65)	(67)	(71)	(68)	(63)	(60)	(52)	(52)	(53)	(53)	(54)	(50)	(46)	(46)	(44)	(50)	(57)	(58)	(61)	(60)	(56)	(54)	(49)	(42)	(37)	(32)	(27)
Income from Continuing Operations		47	48	49	52	54	61	69	77	84	88	91	94	98	101	105	110	115	124	133	142	152	150	150	148	143	132	124	129	132	153	172	174	177	179	147	140	141	119	132	122	101
Net Income (Common)		46 N/A	47 +2%	49 +3%	51 +5%	54 +5%	61 +13%	68 +13%	76 +11%	84 +10%	88 +5%	91 +4%	94 +4%	98 +4%	101 +4%	105 +4%	110 +5%	100 -9%	109 +9%	118 +9%	128 +8%	152 +19%	150 -1%	150 0%	148 -2%	143 -3%	132 -7%	124 -6%	129 +4%	132 +3%	153 +15%	172 +13%	174 +1%	177 +2%	179 +1%	147 -18%	140 -4%	141 +0%	119 -15%	132 +11%	122 -7%	101 -18%
EPS (Diluted)		1.77 N/A	1.8 +2%	1.84 +2%	1.92 +4%	1.95 +2%	1.9 -3%	2.08 +9%	2.22 +7%	2.5 +13%	2.59 +4%	2.67 +3%	2.8 +5%	2.86 +2%	2.94 +3%	3.06 +4%	3.21 +5%	2.92 -9%	3.16 +8%	3.43 +9%	3.7 +8%	4.42 +19%	4.36 -1%	4.36 N/A	4.3 -1%	4.18 -3%	4.02 -4%	3.84 -4%	3.99 +4%	4.09 +3%	4.77 +17%	5.35 +12%	5.43 +1%	5.52 +2%	5.58 +1%	4.57 -18%	4.37 -4%	4.39 +0%	3.83 -13%	4.33 +13%	4.09 -6%	3.31 -19%

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 132,300+ 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.