Watchlist Manager

Watchlist

Price: 75.78 USD 1.66%

Market Cap: 1.1B USD

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	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	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	Jun-2025	Sep-2025
Revenue
Net Interest Income		58	60	62	64	65	66	66	67	68	68	69	70	71	72	74	75	75	75	75	74	73	72	72	73	74	76	80	85	90	97	101	104	107	109	111	112	112	111	111	111	111	111	111	120	134	145	157	160	161	163	164	165	164	165	166	167	168	171	175	178	181	185	190	196	201	206	208	211	212	211	211	211	211	212	216	221	225	227	226	224	224	225	229	231	230	228	222	214	210	206	205	207	211	217	226	237
Interest Income		94	93	93	93	94	94	93	92	91	91	92	93	95	97	100	103	107	111	114	118	121	124	127	130	132	134	135	138	141	143	146	146	147	147	147	146	144	142	140	138	137	136	135	144	158	170	182	186	185	186	186	186	185	185	186	187	189	192	196	199	203	207	213	220	227	233	239	245	252	256	260	262	261	260	257	256	254	251	247	244	241	241	242	244	251	261	272	284	297	311	325	338	348	354	362	371
Interest Expense		36	33	31	30	29	28	27	25	24	23	23	23	23	24	26	28	32	35	40	44	48	52	55	57	58	58	56	53	50	47	44	42	40	38	36	34	32	30	29	27	26	25	23	23	24	25	25	25	24	23	22	21	21	20	20	20	20	21	21	22	22	22	23	24	25	27	31	35	40	45	50	52	51	48	41	35	29	23	21	20	18	15	13	14	21	33	51	70	88	105	120	131	136	137	136	134
Non Interest Income		20	20	21	22	24	25	25	25	25	26	26	27	28	28	29	29	31	33	35	38	41	43	43	45	44	46	47	47	46	44	44	44	46	47	46	46	46	47	48	49	48	47	48	50	55	61	64	68	70	70	71	70	71	71	72	72	72	72	70	70	69	69	69	68	69	70	74	75	77	79	76	77	75	75	74	73	74	75	77	79	79	79	79	79	78	78	72	10	10	12	21	86	88	91	92	92
Revenue		78 N/A	80 +3%	83 +4%	86 +3%	89 +3%	91 +2%	92 +1%	92 +0%	93 +1%	94 +2%	96 +1%	98 +2%	99 +1%	100 +1%	102 +2%	104 +1%	106 +2%	108 +2%	110 +2%	111 +1%	114 +2%	114 +0%	115 +1%	118 +2%	118 +0%	122 +4%	127 +3%	132 +4%	136 +3%	141 +3%	145 +3%	148 +2%	153 +3%	156 +2%	157 +1%	158 +0%	158 +0%	159 +0%	159 +0%	160 +1%	159 -1%	159 -1%	159 +1%	171 +7%	189 +11%	205 +9%	221 +8%	228 +3%	231 +1%	233 +1%	235 +1%	235 +0%	235 0%	236 +1%	238 +1%	239 +0%	240 +1%	243 +1%	245 +1%	248 +1%	249 +1%	253 +2%	259 +2%	264 +2%	271 +2%	276 +2%	282 +2%	285 +1%	289 +1%	290 +0%	287 -1%	288 +0%	286 -1%	287 +0%	289 +1%	294 +2%	299 +2%	302 +1%	302 +0%	302 0%	303 +0%	304 +1%	308 +1%	310 +1%	308 0%	306 -1%	294 -4%	224 -24%	220 -2%	218 -1%	226 +4%	293 +30%	299 +2%	308 +3%	318 +3%	329 +3%
Pre-Tax Income
Loan Loss Provision		(2)	(2)	(2)	(2)	(2)	(2)	(3)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(3)	(3)	(2)	(2)	(1)	(1)	(2)	(1)	(2)	(2)	(3)	(4)	(5)	(7)	(8)	(9)	(9)	(9)	(8)	(10)	(9)	(8)	(8)	(9)	(9)	(8)	(8)	(4)	(9)	(9)	(10)	(11)	(6)	(6)	(3)	(1)	(2)	(2)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(3)	(4)	(1)	(17)	(16)	(15)	(17)	2	4	6	2	1	(3)	(5)	(3)	(2)	(4)	(4)	(4)	(6)	(6)	(7)	(7)	(11)	(12)	(12)
Non Interest Expense		(46)	(48)	(49)	(50)	(52)	(53)	(53)	(54)	(54)	(55)	(56)	(57)	(58)	(59)	(60)	(61)	(62)	(65)	(68)	(70)	(72)	(73)	(74)	(77)	(78)	(79)	(81)	(84)	(87)	(90)	(93)	(94)	(97)	(98)	(97)	(99)	(99)	(100)	(100)	(100)	(99)	(100)	(101)	(124)	(138)	(149)	(160)	(151)	(153)	(154)	(155)	(156)	(155)	(156)	(150)	(150)	(150)	(150)	(156)	(159)	(159)	(160)	(163)	(164)	(171)	(173)	(177)	(180)	(181)	(182)	(183)	(183)	(182)	(183)	(184)	(185)	(184)	(184)	(184)	(188)	(190)	(193)	(194)	(194)	(196)	(199)	(202)	(202)	(203)	(203)	(201)	(201)	(200)	(200)	(202)	(206)
Pre-Tax Income		30 N/A	31 +2%	32 +5%	34 +4%	34 +2%	35 +3%	36 +1%	36 0%	36 +2%	37 +1%	36 -1%	37 +2%	38 +2%	39 +1%	40 +3%	40 +1%	41 +2%	41 -1%	40 -2%	40 -1%	41 +3%	40 -2%	40 -1%	39 0%	39 -3%	41 +8%	42 +3%	44 +4%	44 -1%	44 +0%	44 +0%	45 +2%	47 +4%	48 +2%	51 +6%	49 -4%	50 +2%	51 +1%	51 +1%	52 +1%	52 +1%	51 -2%	50 -2%	43 -14%	43 -1%	48 +13%	51 +6%	66 +30%	72 +9%	73 +2%	76 +4%	78 +2%	78 0%	78 +1%	85 +9%	86 +1%	88 +1%	90 +3%	85 -5%	85 +1%	87 +1%	88 +2%	92 +4%	96 +4%	95 -1%	98 +3%	101 +3%	101 +0%	104 +3%	105 +0%	101 -4%	100 -1%	103 +3%	86 -16%	89 +3%	94 +5%	98 +4%	120 +23%	122 +2%	120 -2%	115 -4%	113 -2%	110 -2%	111 +0%	110 -1%	105 -5%	88 -16%	18 -79%	12 -33%	9 -26%	19 +116%	85 +344%	93 +9%	97 +4%	104 +8%	111 +6%
Net Income
Tax Provision		(10)	(11)	(11)	(11)	(11)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(13)	(13)	(13)	(13)	(13)	(13)	(12)	(12)	(13)	(13)	(13)	(13)	(12)	(13)	(13)	(14)	(14)	(14)	(14)	(14)	(15)	(16)	(17)	(16)	(16)	(16)	(16)	(17)	(16)	(16)	(16)	(13)	(11)	(13)	(14)	(18)	(21)	(21)	(22)	(24)	(25)	(26)	(29)	(29)	(29)	(30)	(27)	(27)	(27)	(27)	(28)	(30)	(28)	(26)	(24)	(21)	(22)	(22)	(21)	(21)	(21)	(17)	(18)	(19)	(20)	(25)	(26)	(26)	(25)	(25)	(25)	(25)	(25)	(23)	(19)	(4)	(2)	(2)	(5)	(19)	(22)	(23)	(25)	(26)
Income from Continuing Operations		20	20	21	22	23	24	24	24	24	25	25	25	26	26	27	27	28	28	28	27	28	27	27	27	27	28	29	30	30	30	30	31	32	33	35	33	34	34	35	35	36	35	34	30	31	35	37	48	51	52	54	54	52	52	57	57	59	60	58	58	60	62	64	66	68	72	77	81	82	83	80	80	82	69	71	75	78	95	97	94	89	87	85	85	85	81	69	14	10	7	14	66	71	74	80	85
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)	(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)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Net Income (Common)		20 N/A	20 +2%	21 +6%	22 +4%	23 +3%	24 +3%	24 +1%	24 0%	24 +2%	24 +1%	24 0%	25 +2%	26 +2%	26 +1%	27 +3%	27 +1%	28 +2%	28 0%	28 -1%	27 -1%	28 +2%	27 -2%	27 -2%	27 +0%	26 -1%	28 +6%	29 +3%	30 +4%	30 -1%	30 +1%	30 +0%	31 +3%	32 +3%	33 +2%	34 +6%	33 -4%	34 +2%	34 +1%	35 +1%	35 +1%	35 +1%	34 -3%	34 -2%	29 -13%	31 +6%	35 +12%	37 +6%	47 +28%	50 +6%	51 +2%	53 +4%	53 -1%	52 -3%	52 +0%	56 +8%	57 +1%	58 +2%	59 +3%	57 -4%	57 +1%	58 +2%	60 +4%	63 +3%	65 +4%	52 -20%	56 +9%	61 +9%	65 +6%	81 +25%	82 +1%	79 -3%	78 -1%	80 +3%	68 -16%	70 +3%	74 +6%	77 +4%	94 +23%	96 +2%	93 -3%	89 -5%	86 -2%	85 -2%	85 +0%	85 +0%	81 -5%	69 -15%	14 -80%	9 -32%	7 -26%	14 +103%	66 +367%	71 +7%	74 +4%	79 +8%	84 +6%
EPS (Diluted)		1.79 N/A	1.82 +2%	1.93 +6%	2.01 +4%	2.07 +3%	2.13 +3%	2.15 +1%	1.67 -22%	2.2 +32%	2.21 +0%	2.21 N/A	2.27 +3%	2.33 +3%	2.36 +1%	2.44 +3%	2.47 +1%	2.52 +2%	2.49 -1%	2.51 +1%	2.43 -3%	2.52 +4%	2.48 -2%	2.47 0%	2.5 +1%	2.45 -2%	2.63 +7%	2.66 +1%	2.74 +3%	2.78 +1%	2.8 +1%	2.76 -1%	2.88 +4%	2.96 +3%	3.02 +2%	3.16 +5%	3.06 -3%	3.11 +2%	3.13 +1%	3.15 +1%	3.13 -1%	3.2 +2%	3.1 -3%	2.77 -11%	2.15 -22%	2.43 +13%	2.41 -1%	2.56 +6%	3.26 +27%	3.46 +6%	3.47 +0%	3.62 +4%	3.59 -1%	3.48 -3%	3.45 -1%	3.73 +8%	3.79 +2%	3.87 +2%	3.97 +3%	3.8 -4%	3.81 +0%	3.91 +3%	4.02 +3%	4.14 +3%	4.29 +4%	3.42 -20%	3.72 +9%	4.05 +9%	4.28 +6%	5.35 +25%	5.39 +1%	5.23 -3%	5.25 +0%	5.37 +2%	4.57 -15%	4.73 +4%	5 +6%	5.2 +4%	6.4 +23%	6.5 +2%	6.38 -2%	6.05 -5%	5.96 -1%	5.87 -2%	5.89 +0%	5.89 N/A	5.63 -4%	4.77 -15%	0.98 -79%	0.66 -33%	0.48 -27%	0.98 +104%	4.63 +372%	4.97 +7%	5.15 +4%	5.55 +8%	5.9 +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 302,600+ value investors using Alpha Spread

Create 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.