First Time Loading...

Watchlist Manager

Watchlist

Price: 13.87 USD

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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
Revenue
Net Interest Income		339	348	356	373	387	400	419	435	463	493	520	542	557	571	585	595	605	614	622	640	653	663	674	680	685	689	685	680	670	658	656	655	666	689	706	726	733	746	759	771
Interest Income		481	485	487	496	504	514	529	545	574	606	636	661	678	695	715	732	749	762	774	794	812	832	860	882	903	926	944	968	993	1 014	1 034	1 040	1 040	1 027	1 003	981	945	931	921	919
Interest Expense		142	137	131	123	117	113	111	110	112	114	116	119	120	124	130	137	143	148	151	153	159	170	186	202	218	237	259	288	323	356	379	385	374	339	298	255	212	185	163	148
Non Interest Income		33	37	43	44	44	43	40	37	38	39	40	42	39	40	41	40	40	40	37	37	38	36	36	36	35	37	39	10	12	8	12	54	57	60	65	91	96	99	95	64
Revenue		372 N/A	386 +4%	399 +3%	417 +5%	431 +3%	443 +3%	458 +3%	472 +3%	501 +6%	532 +6%	560 +5%	584 +4%	596 +2%	611 +3%	626 +2%	635 +2%	646 +2%	654 +1%	660 +1%	677 +3%	691 +2%	699 +1%	710 +2%	715 +1%	720 +1%	727 +1%	725 0%	690 -5%	682 -1%	666 -2%	668 +0%	709 +6%	723 +2%	749 +4%	771 +3%	816 +6%	829 +2%	845 +2%	854 +1%	835 -2%
Pre-Tax Income
Loan Loss Provision		(72)	(72)	(68)	(65)	(66)	(61)	(58)	(51)	(46)	(40)	(35)	(38)	(38)	(37)	(33)	(26)	(22)	(20)	(20)	(20)	(19)	(20)	(17)	(16)	(15)	(13)	(13)	(12)	(13)	(6)	(1)	1	0	0	0	0	0	0	0	0
Non Interest Expense		(174)	(179)	(188)	(207)	(209)	(221)	(233)	(246)	(267)	(322)	(338)	(340)	(340)	(307)	(317)	(328)	(339)	(350)	(355)	(359)	(371)	(386)	(398)	(419)	(420)	(417)	(415)	(408)	(410)	(411)	(418)	(423)	(453)	(483)	(486)	(520)	(487)	(453)	(459)	(407)
Pre-Tax Income		127 N/A	135 +6%	143 +6%	145 +1%	157 +8%	162 +3%	167 +3%	176 +5%	188 +7%	170 -10%	186 +10%	206 +11%	219 +6%	267 +22%	277 +4%	281 +2%	285 +1%	285 0%	285 N/A	299 +5%	301 +1%	293 -3%	295 +1%	281 -5%	285 +2%	297 +4%	297 0%	270 -9%	260 -4%	249 -4%	249 0%	287 +15%	273 -5%	267 -2%	283 +6%	297 +5%	342 +15%	392 +15%	394 +1%	428 +9%
Net Income
Tax Provision		(47)	(51)	(55)	(56)	(60)	(61)	(61)	(64)	(69)	(63)	(70)	(75)	(79)	(97)	(96)	(99)	(101)	(101)	(100)	(99)	(100)	(96)	(103)	(105)	(98)	(92)	(83)	(70)	(69)	(69)	(71)	(91)	(87)	(84)	(88)	(75)	(87)	(100)	(100)	(115)
Income from Continuing Operations		80	84	89	89	97	101	106	112	119	106	116	132	139	170	180	182	184	183	184	200	202	196	192	176	188	205	214	200	191	180	178	196	187	183	195	222	254	292	294	313
Net Income (Common)		80 N/A	84 +6%	89 +5%	89 +0%	97 +9%	101 +4%	106 +5%	112 +6%	119 +6%	106 -11%	116 +9%	132 +13%	139 +6%	170 +22%	180 +6%	182 +1%	184 +2%	183 -1%	184 +1%	200 +9%	202 +1%	196 -3%	192 -2%	127 -34%	139 +9%	156 +13%	164 +5%	203 +23%	193 -5%	182 -5%	180 -1%	196 +9%	187 -4%	183 -2%	195 +7%	222 +14%	254 +15%	292 +15%	294 +1%	313 +7%
EPS (Diluted)		0.29 N/A	0.3 +3%	0.32 +7%	0.32 N/A	0.35 +9%	0.36 +3%	0.38 +6%	0.38 N/A	0.34 -11%	0.31 -9%	0.33 +6%	0.38 +15%	0.4 +5%	0.51 +28%	0.55 +8%	0.57 +4%	0.59 +4%	0.61 +3%	0.62 +2%	0.68 +10%	0.69 +1%	0.67 -3%	0.66 -1%	0.44 -33%	0.48 +9%	0.55 +15%	0.58 +5%	0.74 +28%	0.72 -3%	0.69 -4%	0.69 N/A	0.76 +10%	0.8 +5%	0.77 -4%	0.82 +6%	0.94 +15%	1.08 +15%	1.23 +14%	1.24 +1%	1.32 +6%

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 134,200+ 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.