Watchlist Manager

Watchlist

Price: 46.48 USD -0.83%

Market Cap: 5.3B USD

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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	Jun-2024	Sep-2024	Dec-2024	Mar-2025
Revenue
Net Interest Income		304	333	354	382	409	434	513	602	680	763	797	817	844	867	878	891	900	899	898	884	868	860	866	889	914	938	961	990	1 004	1 030	1 076	1 142	1 238	1 329	1 401	1 439	1 472	1 503	1 525	1 534	1 531
Interest Income		326	356	380	410	440	471	562	663	755	852	899	933	976	1 022	1 058	1 101	1 139	1 162	1 174	1 163	1 139	1 110	1 088	1 081	1 073	1 070	1 064	1 071	1 070	1 087	1 148	1 266	1 452	1 679	1 922	2 128	2 316	2 476	2 592	2 650	2 648
Interest Expense		22	24	25	28	31	36	49	61	75	89	102	115	132	155	180	209	239	262	276	278	271	249	222	192	159	132	103	82	65	58	72	124	215	351	520	689	845	973	1 068	1 116	1 117
Non Interest Income		94	100	102	105	96	95	102	102	112	121	124	124	123	119	110	108	103	102	105	108	111	106	106	105	109	115	115	116	115	114	117	115	111	117	113	123	124	121	128	124	130
Revenue		397 N/A	432 +9%	457 +6%	487 +7%	505 +4%	530 +5%	616 +16%	704 +14%	791 +12%	884 +12%	922 +4%	941 +2%	968 +3%	986 +2%	988 +0%	999 +1%	1 003 +0%	1 002 0%	1 002 +0%	992 -1%	979 -1%	966 -1%	973 +1%	993 +2%	1 023 +3%	1 053 +3%	1 075 +2%	1 105 +3%	1 119 +1%	1 143 +2%	1 193 +4%	1 257 +5%	1 349 +7%	1 445 +7%	1 514 +5%	1 562 +3%	1 595 +2%	1 623 +2%	1 653 +2%	1 658 +0%	1 661 +0%
Pre-Tax Income
Loan Loss Provision		(22)	(21)	(21)	(19)	(15)	(16)	(19)	(24)	(27)	(28)	(29)	(28)	(29)	(32)	(66)	(64)	(66)	(63)	(29)	(26)	0	0	0	0	0	0	0	0	0	0	0	0	(36)	(78)	(122)	(165)	(173)	(180)	(182)	(176)	(171)
Non Interest Expense		(179)	(185)	(188)	(191)	(188)	(196)	(229)	(256)	(286)	(319)	(325)	(333)	(348)	(354)	(372)	(381)	(384)	(394)	(392)	(401)	(526)	(599)	(611)	(617)	(470)	(370)	(360)	(352)	(390)	(433)	(486)	(535)	(550)	(563)	(536)	(530)	(537)	(545)	(556)	(551)	(565)
Pre-Tax Income		197 N/A	227 +15%	249 +10%	277 +11%	301 +9%	318 +6%	367 +15%	424 +16%	478 +13%	536 +12%	568 +6%	581 +2%	591 +2%	600 +2%	550 -8%	554 +1%	554 0%	545 -1%	582 +7%	564 -3%	434 -23%	354 -18%	356 +1%	376 +6%	552 +47%	683 +24%	715 +5%	753 +5%	730 -3%	710 -3%	707 0%	722 +2%	763 +6%	805 +5%	857 +6%	867 +1%	886 +2%	899 +1%	915 +2%	931 +2%	925 -1%
Net Income
Tax Provision		(63)	(75)	(83)	(95)	(107)	(115)	(134)	(154)	(171)	(193)	(204)	(109)	(95)	(80)	(52)	(137)	(139)	(135)	(142)	(138)	(107)	(87)	(84)	(84)	(124)	(154)	(165)	(174)	(167)	(161)	(156)	(157)	(162)	(168)	(178)	(176)	(190)	(197)	(206)	(215)	(212)
Income from Continuing Operations		133	152	166	182	194	204	234	270	308	344	364	472	496	520	498	417	415	410	440	426	327	267	272	292	428	529	550	579	563	549	551	564	601	637	679	691	697	702	709	717	713
Income to Minority Interest		0	0	0	(0)	0	0	0	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)
Net Income (Common)		133 N/A	152 +14%	166 +9%	182 +10%	194 +6%	204 +5%	234 +15%	270 +16%	308 +14%	344 +12%	364 +6%	422 +16%	446 +6%	470 +5%	448 -5%	417 -7%	415 -1%	410 -1%	440 +7%	426 -3%	327 -23%	267 -18%	272 +2%	292 +7%	429 +47%	529 +23%	550 +4%	579 +5%	559 -4%	541 -3%	539 0%	548 +2%	585 +7%	621 +6%	662 +7%	675 +2%	680 +1%	686 +1%	693 +1%	700 +1%	697 -1%
EPS (Diluted)		1.57 N/A	1.73 +10%	1.87 +8%	2.09 +12%	2.12 +1%	2.23 +5%	2.03 -9%	2.58 +27%	2.52 -2%	2.76 +10%	2.82 +2%	3.35 +19%	3.46 +3%	3.64 +5%	3.48 -4%	3.24 -7%	3.22 -1%	3.19 -1%	3.42 +7%	3.3 -4%	2.54 -23%	2.07 -19%	2.1 +1%	2.26 +8%	3.3 +46%	4.07 +23%	4.23 +4%	4.47 +6%	4.46 0%	4.47 +0%	4.52 +1%	4.54 +0%	4.98 +10%	5.43 +9%	5.82 +7%	5.87 +1%	5.97 +2%	6.03 +1%	6.09 +1%	6.14 +1%	6.11 0%

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 254,700+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.