First Time Loading...

Watchlist Manager

Watchlist

Price: 26.29 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		93	94	96	101	105	109	112	130	156	187	218	232	237	242	276	311	346	383	392	404	420	432	449	576	702	835	959	967	969	954	934	919	895	877	871	865	871	876	872	868
Interest Income		112	113	115	120	124	128	132	152	181	214	247	262	268	274	310	348	387	430	445	462	482	502	529	683	838	1 008	1 172	1 208	1 237	1 234	1 220	1 203	1 167	1 117	1 067	1 014	974	951	932	918
Interest Expense		20	19	19	19	19	19	20	22	24	27	29	30	31	32	34	37	42	47	52	57	62	69	80	106	136	174	213	241	268	280	287	284	272	241	196	149	103	75	60	50
Non Interest Income		30	32	32	33	32	30	28	29	35	42	47	52	54	54	61	63	64	71	71	71	68	62	57	64	70	94	105	103	104	93	121	131	159	158	134	136	121	125	129	136
Revenue		122 N/A	126 +3%	129 +2%	134 +4%	137 +2%	139 +2%	140 +0%	159 +14%	191 +20%	228 +19%	265 +16%	285 +7%	291 +2%	297 +2%	337 +14%	374 +11%	410 +10%	453 +11%	463 +2%	475 +3%	488 +3%	494 +1%	506 +2%	640 +27%	772 +21%	929 +20%	1 063 +14%	1 071 +1%	1 073 +0%	1 047 -2%	1 055 +1%	1 050 0%	1 054 +0%	1 034 -2%	1 005 -3%	1 000 0%	992 -1%	1 001 +1%	1 001 +0%	1 004 +0%
Pre-Tax Income
Loan Loss Provision		(17)	(16)	(11)	(12)	(11)	(13)	(12)	(12)	(14)	(17)	(19)	(19)	(17)	(14)	(13)	(16)	(18)	(20)	(20)	(20)	(21)	(20)	(20)	(26)	(35)	(43)	(48)	(46)	(43)	(42)	(46)	(46)	(172)	(218)	(235)	(252)	(125)	(75)	(44)	4
Non Interest Expense		(89)	(88)	(92)	(94)	(96)	(96)	(91)	(142)	(165)	(188)	(207)	(180)	(179)	(220)	(249)	(260)	(283)	(257)	(248)	(248)	(239)	(240)	(240)	(434)	(485)	(550)	(599)	(458)	(462)	(464)	(458)	(464)	(465)	(463)	(475)	(493)	(495)	(490)	(497)	(495)
Pre-Tax Income		16 N/A	23 +43%	26 +15%	28 +9%	29 +4%	30 +2%	37 +22%	6 -85%	12 +113%	24 +102%	39 +65%	85 +119%	95 +12%	63 -34%	75 +19%	98 +31%	109 +11%	177 +62%	195 +11%	207 +6%	228 +10%	235 +3%	247 +5%	181 -27%	252 +40%	336 +33%	416 +24%	566 +36%	568 +0%	542 -5%	550 +2%	540 -2%	416 -23%	354 -15%	295 -16%	256 -13%	372 +45%	437 +17%	461 +6%	513 +11%
Net Income
Tax Provision		(3)	(6)	(6)	(7)	(7)	(8)	(11)	(1)	(4)	(7)	(10)	(26)	(29)	(19)	(24)	(32)	(36)	(58)	(63)	(67)	(73)	(75)	(79)	(48)	(59)	(71)	(77)	(119)	(118)	(110)	(115)	(113)	(76)	(60)	(39)	(30)	(61)	(78)	(92)	(108)
Income from Continuing Operations		13	17	20	21	22	22	25	4	8	17	29	60	66	44	50	66	73	119	132	140	155	160	167	133	193	265	340	447	450	432	435	427	340	294	256	226	311	358	370	405
Net Income (Common)		13 N/A	17 +34%	20 +16%	21 +7%	22 +4%	22 +1%	25 +14%	4 -83%	8 +90%	17 +108%	29 +73%	60 +108%	66 +11%	44 -34%	50 +16%	66 +31%	73 +11%	119 +62%	132 +11%	140 +6%	155 +11%	160 +3%	167 +5%	93 -44%	153 +64%	225 +47%	300 +33%	447 +49%	450 +1%	432 -4%	435 +1%	427 -2%	340 -20%	294 -13%	256 -13%	226 -12%	311 +38%	358 +15%	370 +3%	405 +10%
EPS (Diluted)		0.34 N/A	0.46 +35%	0.48 +4%	0.49 +2%	0.5 +2%	0.51 +2%	0.58 +14%	0.06 -90%	0.09 +50%	0.2 +122%	0.34 +70%	0.71 +109%	0.73 +3%	0.3 -59%	0.39 +30%	0.5 +28%	0.56 +12%	0.91 +63%	1.01 +11%	1.05 +4%	1.14 +9%	1.18 +4%	1.23 +4%	0.42 -66%	0.68 +62%	1 +47%	1.33 +33%	2.01 +51%	2.11 +5%	2.08 -1%	2.14 +3%	2.13 0%	1.73 -19%	1.52 -12%	1.32 -13%	1.17 -11%	1.61 +38%	1.86 +16%	1.92 +3%	2.11 +10%

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 131,100+ 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.