First Time Loading...

Watchlist Manager

Watchlist

Price: 57.17 USD 2.73%

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		309	322	337	345	347	349	349	353	352	351	350	346	345	346	354	365	376	388	396	404	413	423	433	437	434	427	419	402	388	376	364	366	371	370	382	423	488	563	626	659	664
Interest Income		363	374	387	393	394	395	395	398	397	395	394	390	388	388	393	403	415	430	441	453	466	479	490	496	492	485	472	448	427	408	393	394	398	397	408	452	526	618	706	765	800
Interest Expense		55	52	50	49	47	46	46	45	44	44	44	44	43	42	39	38	39	42	46	49	53	55	58	59	59	58	53	46	39	32	29	28	27	26	26	30	38	55	80	107	137
Non Interest Income		190	195	189	181	178	157	156	162	156	160	156	154	162	158	156	157	150	152	160	161	165	162	154	155	155	154	153	150	151	152	216	223	222	230	175	182	187	184	179	169	170
Revenue		498 N/A	516 +4%	526 +2%	526 0%	525 0%	506 -4%	505 0%	515 +2%	508 -1%	511 +0%	506 -1%	499 -1%	507 +1%	505 0%	510 +1%	522 +2%	527 +1%	540 +2%	556 +3%	565 +2%	578 +2%	586 +1%	587 +0%	592 +1%	589 -1%	581 -1%	572 -1%	552 -3%	539 -2%	528 -2%	579 +10%	589 +2%	594 +1%	600 +1%	557 -7%	605 +9%	675 +12%	747 +11%	805 +8%	828 +3%	833 +1%
Pre-Tax Income
Loan Loss Provision		(23)	(18)	(17)	(14)	(14)	(15)	(19)	(25)	(24)	(31)	(30)	(20)	(20)	(13)	(6)	(14)	(11)	(11)	(8)	(5)	(6)	(12)	(17)	(18)	(19)	(28)	(37)	(40)	(45)	(30)	(20)	(14)	(8)	(8)	(11)	(17)	(22)	(29)	(34)	(36)	(35)
Non Interest Expense		(293)	(289)	(284)	(284)	(281)	(271)	(271)	(275)	(277)	(277)	(281)	(283)	(290)	(297)	(299)	(294)	(294)	(287)	(294)	(300)	(300)	(304)	(303)	(306)	(310)	(314)	(308)	(297)	(281)	(267)	(263)	(262)	(263)	(265)	(264)	(270)	(271)	(274)	(273)	(269)	(275)
Pre-Tax Income		183 N/A	209 +15%	225 +7%	228 +1%	230 +1%	221 -4%	216 -2%	215 0%	207 -4%	202 -2%	195 -4%	197 +1%	197 +0%	195 -1%	204 +5%	214 +5%	222 +4%	241 +9%	254 +5%	259 +2%	273 +5%	270 -1%	267 -1%	268 +0%	260 -3%	239 -8%	228 -5%	215 -5%	212 -2%	232 +9%	297 +28%	313 +5%	322 +3%	327 +1%	282 -14%	319 +13%	383 +20%	444 +16%	498 +12%	523 +5%	524 +0%
Net Income
Tax Provision		(56)	(67)	(73)	(74)	(77)	(75)	(74)	(74)	(70)	(68)	(65)	(63)	(63)	(62)	(61)	(66)	(67)	(66)	(66)	(60)	(58)	(57)	(57)	(58)	(55)	(51)	(48)	(44)	(44)	(48)	(63)	(68)	(68)	(70)	(59)	(68)	(82)	(95)	(107)	(112)	(112)
Income from Continuing Operations		126	142	152	153	153	145	142	140	137	134	130	134	134	133	144	148	154	176	188	200	214	213	210	210	205	188	179	171	167	183	234	246	254	257	223	251	300	348	391	411	412
Net Income (Common)		126 N/A	142 +12%	152 +7%	153 +1%	153 0%	145 -5%	142 -3%	140 -1%	137 -3%	134 -2%	130 -3%	134 +3%	134 +0%	133 -1%	144 +8%	148 +3%	157 +7%	179 +14%	191 +7%	203 +6%	216 +7%	214 -1%	212 -1%	212 +0%	205 -3%	188 -8%	179 -5%	171 -5%	167 -2%	183 +10%	234 +28%	246 +5%	254 +3%	257 +1%	223 -13%	251 +13%	300 +19%	348 +16%	391 +12%	411 +5%	412 +0%
EPS (Diluted)		1.88 N/A	2.11 +12%	2.26 +7%	2.29 +1%	2.28 0%	2.18 -4%	2.13 -2%	2.11 -1%	2.05 -3%	2.01 -2%	1.95 -3%	2.01 +3%	2.02 +0%	2 -1%	2.16 +8%	2.21 +2%	2.35 +6%	2.67 +14%	2.85 +7%	3.05 +7%	3.24 +6%	3.25 +0%	3.2 -2%	3.22 +1%	3.12 -3%	2.88 -8%	2.82 -2%	2.69 -5%	2.62 -3%	2.88 +10%	3.68 +28%	3.87 +5%	4 +3%	4.04 +1%	3.51 -13%	4.02 +15%	4.78 +19%	5.58 +17%	6.28 +13%	6.55 +4%	6.62 +1%

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.