First Time Loading...

Watchlist Manager

Watchlist

Price: 45.12 USD 1.83%

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		238	240	243	243	244	244	244	245	248	256	263	269	274	274	284	300	316	333	342	344	345	347	349	354	359	362	366	368	368	372	373	372	374	375	481	499	421	532	554	551	437
Interest Income		264	259	259	258	256	256	255	256	260	267	274	280	285	285	296	313	330	348	358	360	363	367	370	378	386	390	393	392	389	390	388	386	387	387	496	516	444	570	497	519	541
Interest Expense		26	20	17	14	12	11	11	11	11	12	12	12	11	11	12	13	14	15	16	16	18	20	22	24	27	28	27	24	21	18	16	14	13	12	15	17	23	38	69	94	104
Non Interest Income		102	105	107	111	119	120	120	120	123	133	142	150	156	162	174	187	202	216	221	224	224	222	226	228	231	234	226	228	228	228	235	240	246	253	324	325	259	272	222	224	215
Revenue		340 N/A	344 +1%	350 +2%	354 +1%	363 +3%	364 +0%	364 N/A	365 +0%	372 +2%	388 +4%	404 +4%	419 +4%	430 +3%	436 +2%	458 +5%	487 +6%	518 +6%	549 +6%	563 +3%	567 +1%	569 +0%	570 +0%	575 +1%	582 +1%	590 +1%	596 +1%	592 -1%	596 +1%	597 +0%	601 +1%	607 +1%	612 +1%	621 +1%	629 +1%	805 +28%	824 +2%	679 -18%	804 +18%	776 -3%	776 0%	652 -16%
Pre-Tax Income
Loan Loss Provision		(8)	(8)	(8)	(8)	(7)	(7)	(5)	(6)	(6)	(7)	(9)	(9)	(8)	(9)	(8)	(8)	(11)	(13)	(14)	(14)	(11)	(10)	(9)	(8)	(8)	0	0	0	0	6	10	11	9	2	(9)	(15)	(15)	(18)	(16)	(13)	(11)
Non Interest Expense		(221)	(223)	(223)	(227)	(227)	(227)	(227)	(225)	(233)	(245)	(255)	(265)	(267)	(273)	(309)	(327)	(347)	(360)	(343)	(345)	(345)	(348)	(353)	(364)	(372)	(383)	(392)	(394)	(391)	(385)	(378)	(379)	(388)	(395)	(511)	(519)	(424)	(538)	(555)	(563)	(473)
Pre-Tax Income		111 N/A	114 +3%	118 +4%	119 +1%	130 +9%	131 +1%	131 +0%	135 +3%	132 -2%	136 +3%	140 +3%	145 +3%	155 +7%	155 N/A	141 -9%	152 +8%	160 +5%	176 +10%	206 +17%	209 +2%	213 +2%	212 0%	214 +1%	209 -2%	209 +0%	207 -1%	195 -6%	199 +2%	206 +4%	222 +8%	240 +8%	244 +2%	241 -1%	236 -2%	284 +20%	289 +2%	240 -17%	247 +3%	205 -17%	199 -3%	168 -15%
Net Income
Tax Provision		(32)	(33)	(35)	(35)	(38)	(39)	(39)	(41)	(41)	(43)	(45)	(47)	(51)	(49)	(44)	(47)	(47)	(49)	(52)	(47)	(44)	(42)	(43)	(42)	(40)	(40)	(38)	(38)	(41)	(44)	(50)	(51)	(52)	(52)	(62)	(63)	(52)	(53)	(44)	(42)	(36)
Income from Continuing Operations		79	81	83	84	91	92	92	94	91	93	95	98	104	106	97	105	113	127	154	162	169	170	171	167	169	167	157	161	165	177	190	193	190	184	223	226	188	194	161	157	132
Net Income (Common)		79 N/A	80 +2%	83 +3%	83 +0%	91 +9%	91 +0%	91 +0%	94 +3%	91 -3%	93 +2%	95 +2%	97 +2%	103 +6%	105 +2%	96 -8%	105 +8%	150 +44%	164 +9%	191 +17%	199 +4%	168 -16%	170 +1%	170 +0%	166 -2%	169 +1%	167 -1%	157 -6%	161 +2%	164 +2%	177 +8%	190 +7%	192 +1%	189 -2%	184 -3%	222 +21%	226 +2%	188 -17%	193 +3%	161 -17%	156 -3%	131 -16%
EPS (Diluted)		1.93 N/A	1.97 +2%	1.99 +1%	2.03 +2%	2.22 +9%	2.21 0%	2.22 +0%	2.29 +3%	2.19 -4%	2.1 -4%	2.13 +1%	2.17 +2%	2.32 +7%	2.28 -2%	1.76 -23%	2.03 +15%	3.03 +49%	3.17 +5%	3.64 +15%	3.83 +5%	3.24 -15%	3.27 +1%	3.21 -2%	3.19 -1%	3.23 +1%	3.16 -2%	2.85 -10%	2.97 +4%	3.08 +4%	3.26 +6%	3.44 +6%	3.54 +3%	3.48 -2%	3.4 -2%	4.1 +21%	4.17 +2%	3.46 -17%	3.57 +3%	2.98 -17%	2.9 -3%	2.45 -16%

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 133,700+ 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 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.