Watchlist Manager

Watchlist

Price: 35.54 USD -0.98%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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	Mar-2024
Revenue
Net Interest Income		161	170	181	187	188	191	194	196	204	211	218	227	233	240	257	277	296	318	330	339	344	345	347	357	366	373	377	382	389	400	412	411	413	437	473	520	562	571	564	545	528
Interest Income		178	189	202	209	211	215	218	221	229	237	245	253	260	269	290	315	340	370	390	408	423	435	448	465	476	473	461	449	439	443	450	447	446	474	524	605	702	782	848	894	923
Interest Expense		17	19	21	22	23	24	24	25	26	26	27	27	27	29	33	38	44	52	60	69	79	90	101	109	111	100	84	66	50	43	38	36	34	37	52	85	140	211	284	348	395
Non Interest Income		56	58	65	62	63	72	70	70	71	63	63	65	64	66	68	71	76	76	76	77	76	79	82	87	98	103	107	110	104	109	111	109	111	109	110	108	107	105	103	106	107
Revenue		217 N/A	228 +5%	246 +8%	249 +1%	251 +1%	263 +5%	263 +0%	266 +1%	275 +3%	273 0%	281 +3%	292 +4%	297 +2%	306 +3%	325 +6%	348 +7%	372 +7%	393 +6%	406 +3%	415 +2%	420 +1%	424 +1%	429 +1%	443 +3%	463 +5%	476 +3%	484 +2%	492 +2%	493 +0%	509 +3%	523 +3%	520 -1%	524 +1%	546 +4%	582 +7%	628 +8%	669 +7%	676 +1%	668 -1%	651 -2%	636 -2%
Pre-Tax Income
Loan Loss Provision		(5)	(3)	(3)	(3)	(3)	(3)	(1)	(0)	(1)	(1)	(3)	(6)	(8)	(10)	(10)	(9)	(9)	(8)	(7)	(7)	(6)	(5)	(4)	(3)	(21)	0	0	0	0	0	0	0	0	(17)	(17)	(17)	(17)	0	(2)	(4)	(6)
Non Interest Expense		(152)	(159)	(168)	(164)	(162)	(167)	(168)	(175)	(181)	(180)	(181)	(177)	(174)	(176)	(191)	(206)	(216)	(222)	(219)	(220)	(223)	(227)	(239)	(247)	(256)	(281)	(291)	(322)	(302)	(290)	(284)	(279)	(285)	(313)	(338)	(356)	(377)	(372)	(370)	(388)	(392)
Pre-Tax Income		61 N/A	67 +10%	76 +13%	82 +9%	86 +5%	92 +7%	94 +2%	91 -3%	92 +1%	92 0%	97 +5%	109 +12%	116 +6%	120 +4%	124 +3%	134 +8%	147 +10%	163 +11%	180 +11%	188 +4%	191 +1%	192 +1%	185 -3%	194 +5%	186 -4%	175 -6%	173 -1%	170 -2%	191 +12%	219 +15%	239 +9%	241 +1%	238 -1%	215 -10%	227 +5%	256 +13%	275 +8%	304 +10%	296 -3%	259 -12%	239 -8%
Net Income
Tax Provision		(15)	(16)	(19)	(22)	(24)	(27)	(28)	(26)	(26)	(23)	(24)	(28)	(29)	(30)	(30)	(32)	(32)	(33)	(33)	(29)	(29)	(29)	(27)	(29)	(27)	(24)	(23)	(23)	(27)	(33)	(36)	(35)	(34)	(27)	(28)	(34)	(38)	(44)	(44)	(35)	(31)
Income from Continuing Operations		46	51	56	60	63	66	67	65	67	69	73	81	87	91	94	101	115	130	147	159	161	163	158	165	159	151	150	147	164	186	203	206	205	188	199	222	238	260	252	224	208
Net Income (Common)		45 N/A	50 +12%	56 +12%	60 +7%	63 +4%	66 +4%	67 +2%	65 -2%	67 +2%	69 +3%	73 +6%	81 +11%	87 +7%	91 +5%	94 +4%	96 +2%	110 +14%	125 +14%	142 +13%	159 +12%	161 +1%	163 +1%	158 -3%	165 +4%	160 -3%	152 -5%	151 0%	149 -2%	164 +10%	186 +14%	203 +9%	206 +1%	205 0%	188 -8%	198 +6%	221 +11%	236 +7%	258 +9%	250 -3%	222 -11%	206 -7%
EPS (Diluted)		1.23 N/A	1.37 +11%	1.54 +12%	1.65 +7%	1.65 N/A	1.72 +4%	1.76 +2%	1.72 -2%	1.63 -5%	1.68 +3%	1.8 +7%	1.98 +10%	2.1 +6%	2.14 +2%	1.93 -10%	2.11 +9%	2.21 +5%	2.52 +14%	2.86 +13%	3.22 +13%	3.25 +1%	3.28 +1%	3.06 -7%	3.19 +4%	2.91 -9%	2.81 -3%	2.8 0%	2.74 -2%	3.03 +11%	3.45 +14%	3.76 +9%	3.81 +1%	3.81 N/A	3.16 -17%	3.34 +6%	3.81 +14%	3.97 +4%	4.34 +9%	4.21 -3%	3.73 -11%	3.47 -7%

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 137,900+ 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.