2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $6.9B | $6.6B | $8.1B | $8.2B | $7.8B |
Cost of Revenue | $0 | $0 | $0 | $0 | $0 |
Gross Profit | $6.9B | $6.6B | $8.1B | $8.2B | $7.8B |
Gross Profit % | 100% | 100% | 100% | 100% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $1.1B | $2.3B | $2.1B | $1.6B | $1.5B |
Dep. & Amort. | $578M | $625M | $565M | $478M | $498M |
Def. Tax | -$238M | -$429M | $57M | -$242M | -$177M |
Stock Comp. | $48M | $59M | $84M | $87M | $97M |
Chg. in WC | -$3B | -$962M | -$858M | $273M | -$571M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $13B | $9.5B | $11B | $12B | $0 |
ST Investments | $22B | $25B | $24B | $30B | $33B |
Cash & ST Inv. | $35B | $35B | $35B | $42B | $33B |
Receivables | $1.9B | $1.5B | $1.5B | $1.1B | $1B |
Inventory | $0 | $0 | $0 | $0 | $0 |
Q1 results were in line with expectations, highlighted by a 3 bps increase in NIM to 2.90%, 1% core loan growth, resilient fee income despite capital markets softness, and continued share repurchases; CET1 ratio ended at 10.6% and LDR at 77.5%.
Entered an agreement to sell $1.9B in non-core student loans (with $200M sold in Q1, remainder to settle over next three quarters); proceeds will be used to pay down high-cost funding, purchase low-risk securities, and repurchase shares—transaction is accretive to NIM, EPS, and ROTCE and was included in full-year guidance.
Private Bank continued strong growth, reaching $8.7B in deposits and $5.2B in AUM; private wealth teams added in Florida, Southern California, and New Jersey; M&A and capital markets pipelines are at record highs, though deal closings are delayed by market uncertainty.
Reaffirmed full-year EPS and NII guidance (NII up 3–5% for 2025; exit NIM of 3.05–3.10% for 2025, progressing to 3.25–3.50% by 2027); positive operating leverage target of ~$150M for the year remains achievable; CET1 expected to remain in the 10.5–10.75% range with ~$200M quarterly share repurchases.
Credit trends remain favorable with net charge-offs at 51 bps (ex-non-core sale impact), allowance for credit losses stable at 1.61%, and strong reserve coverage; loan growth outlook supported by commercial line utilization, HELOC/mortgage strength, and private bank expansion—credit quality remains high across portfolios with conservative recessionary scenarios embedded in reserves.