Watchlist Manager

Watchlist

Price: 73.98 USD -0.39%

Market Cap: 5.1B 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		38	42	43	43	43	43	43	42	42	43	43	44	45	46	48	50	53	57	62	67	70	72	73	74	75	75	76	76	73	71	71	70	74	77	83	86	89	93	98	104	114	117	117	118	114	115	116	117	116	122	128	138	150	154	160	168	176	187	201	211	219	230	238	248	260	268	281	313	343	374	400	450	505	554	616	630	638	655	653	652	655	663	692	744	801	840	858	853	835	825	827	833	849	870	890	913
Interest Income		73	76	76	74	71	70	69	66	65	64	63	63	64	66	70	74	80	89	100	113	124	132	138	143	146	145	141	135	129	125	121	117	115	113	115	116	119	123	128	134	141	141	138	135	130	128	127	127	126	133	140	151	165	169	175	183	190	203	218	229	239	252	264	278	294	307	325	370	413	459	498	565	636	694	750	742	727	722	711	704	703	709	737	799	894	1 006	1 126	1 222	1 280	1 314	1 340	1 364	1 378	1 383	1 383	1 383
Interest Expense		35	34	33	30	28	27	26	24	22	21	19	19	19	20	21	24	27	32	38	46	54	60	66	69	71	70	65	60	56	53	51	47	41	36	32	30	30	30	30	30	28	24	21	18	15	13	11	10	10	11	12	14	15	15	15	15	15	15	17	18	20	22	26	30	34	38	44	57	70	85	98	116	131	141	134	112	89	67	58	52	48	46	45	55	93	166	267	369	445	489	512	531	529	513	493	469
Non Interest Income		12	13	14	16	16	16	16	15	15	15	14	14	13	13	14	14	14	14	14	15	19	20	21	20	18	18	19	19	19	20	19	19	58	58	66	67	35	37	30	59	53	74	77	53	58	42	45	47	47	48	52	58	63	68	73	80	86	92	100	104	106	107	107	105	105	105	108	112	118	123	127	174	198	222	308	390	447	510	478	396	366	335	329	318	284	254	237	235	243	253	274	281	293	291	272	278
Revenue		50 N/A	55 +10%	57 +3%	59 +4%	59 0%	59 +0%	59 N/A	57 -3%	57 0%	58 +1%	58 N/A	58 +1%	58 +0%	59 +2%	62 +4%	64 +4%	66 +3%	71 +7%	76 +7%	82 +8%	89 +9%	92 +3%	94 +2%	94 +1%	93 -2%	93 +0%	95 +2%	95 +0%	92 -3%	91 -1%	90 -1%	89 -1%	132 +48%	135 +2%	149 +10%	153 +2%	125 -18%	130 +4%	127 -2%	162 +27%	166 +3%	191 +15%	194 +2%	170 -12%	172 +1%	157 -9%	160 +2%	164 +2%	163 -1%	170 +5%	181 +6%	196 +9%	213 +9%	222 +4%	232 +5%	248 +7%	261 +5%	279 +7%	301 +8%	315 +5%	325 +3%	337 +4%	345 +2%	353 +2%	365 +3%	374 +2%	390 +4%	425 +9%	462 +9%	497 +8%	526 +6%	623 +18%	703 +13%	776 +10%	923 +19%	1 019 +10%	1 084 +6%	1 165 +7%	1 131 -3%	1 048 -7%	1 021 -3%	997 -2%	1 022 +2%	1 062 +4%	1 085 +2%	1 094 +1%	1 095 +0%	1 088 -1%	1 078 -1%	1 077 0%	1 101 +2%	1 114 +1%	1 142 +3%	1 161 +2%	1 161 +0%	1 192 +3%
Pre-Tax Income
Loan Loss Provision		(5)	(5)	(5)	(6)	(6)	(5)	(6)	(5)	(4)	(4)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(5)	(11)	(14)	(17)	(22)	(35)	(40)	(45)	(46)	(42)	(45)	(54)	(56)	(51)	(47)	(37)	(35)	(33)	(39)	(37)	(36)	(31)	(21)	(18)	(14)	(12)	(10)	(8)	(6)	(6)	(5)	(6)	(6)	(5)	(5)	(3)	(3)	(4)	(5)	(7)	(8)	(8)	(8)	(15)	(16)	(17)	(18)	(14)	(18)	(20)	(53)	(117)	(139)	(126)	(72)	(3)	29	36	22	8	(14)	(53)	(105)	(135)	(148)	(154)	(130)	(111)	(88)	(70)	(61)	(39)	(43)
Non Interest Expense		(31)	(36)	(36)	(38)	(38)	(38)	(37)	(36)	(35)	(35)	(36)	(36)	(37)	(37)	(39)	(40)	(44)	(46)	(48)	(50)	(53)	(55)	(57)	(59)	(59)	(60)	(62)	(62)	(63)	(63)	(65)	(65)	(125)	(126)	(132)	(135)	(81)	(85)	(85)	(95)	(102)	(115)	(119)	(118)	(120)	(114)	(114)	(114)	(122)	(126)	(137)	(147)	(151)	(158)	(178)	(188)	(199)	(214)	(209)	(214)	(216)	(213)	(217)	(227)	(232)	(238)	(269)	(277)	(294)	(310)	(305)	(425)	(472)	(539)	(633)	(584)	(618)	(613)	(574)	(562)	(561)	(576)	(583)	(591)	(580)	(567)	(573)	(569)	(567)	(572)	(570)	(586)	(597)	(609)	(615)	(629)
Pre-Tax Income		14 N/A	14 -1%	15 +8%	15 -1%	15 +2%	16 +6%	16 -1%	17 +2%	18 +8%	19 +4%	19 +2%	19 +2%	20 +2%	20 +4%	21 +3%	22 +6%	21 -7%	23 +11%	26 +12%	29 +12%	33 +14%	34 +1%	34 +1%	30 -10%	23 -26%	19 -16%	15 -19%	11 -31%	(6) N/A	(12) -95%	(20) -74%	(22) -5%	(35) -60%	(36) -3%	(37) -3%	(38) -4%	(7) +81%	(3) +64%	6 N/A	32 +480%	32 -1%	37 +18%	38 +2%	16 -58%	22 +34%	22 N/A	28 +28%	35 +26%	29 -16%	34 +15%	36 +7%	43 +19%	56 +31%	58 +4%	48 -18%	54 +13%	57 +5%	61 +7%	89 +46%	97 +10%	105 +8%	118 +12%	122 +3%	118 -3%	124 +5%	127 +2%	106 -17%	132 +25%	152 +15%	169 +11%	208 +23%	180 -13%	212 +18%	184 -13%	173 -6%	296 +71%	340 +15%	480 +41%	554 +16%	515 -7%	496 -4%	443 -11%	446 +1%	456 +2%	453 -1%	422 -7%	387 -8%	371 -4%	357 -4%	376 +5%	419 +12%	440 +5%	476 +8%	491 +3%	508 +3%	519 +2%
Net Income
Tax Provision		(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(6)	(6)	(7)	(7)	(7)	(7)	(8)	(7)	(8)	(9)	(10)	(11)	(12)	(12)	(11)	(7)	(6)	(5)	(3)	2	4	7	8	(7)	(7)	(7)	(6)	3	2	(1)	(10)	(11)	(12)	(13)	(5)	(7)	(7)	(9)	(12)	(9)	(11)	(12)	(13)	(18)	(18)	(15)	(17)	(16)	(17)	(27)	(30)	(33)	(37)	(38)	(36)	(37)	(35)	(27)	(32)	(31)	(34)	(44)	(36)	(50)	(43)	(39)	(68)	(78)	(112)	(130)	(125)	(119)	(109)	(110)	(110)	(107)	(97)	(89)	(86)	(88)	(93)	(108)	(110)	(117)	(119)	(116)	(121)
Income from Continuing Operations		10	10	10	10	10	11	11	11	12	13	13	13	13	14	14	15	14	15	17	19	22	22	22	20	15	13	11	8	(4)	(8)	(13)	(14)	(42)	(43)	(43)	(44)	(4)	(1)	5	22	21	25	26	11	14	14	19	23	20	23	25	30	39	40	33	37	41	43	62	68	72	81	84	83	87	93	79	100	121	134	164	144	161	141	134	229	262	368	424	389	377	334	335	346	347	325	298	285	269	283	311	330	359	372	391	398
Net Income (Common)		10 N/A	10 -1%	10 +7%	10 N/A	10 +2%	11 +6%	11 -1%	11 +2%	12 +8%	13 +4%	13 +2%	13 +2%	13 +1%	14 +3%	14 +4%	15 +6%	14 -7%	15 +11%	17 +12%	19 +12%	22 +16%	22 N/A	22 +0%	20 -11%	15 -23%	13 -13%	11 -17%	8 -29%	(4) N/A	(9) -102%	(15) -78%	(16) -9%	(45) -174%	(46) -2%	(47) -2%	(47) -2%	(7) +85%	(4) +42%	1 N/A	19 +1 331%	18 -4%	22 +22%	22 +2%	8 -65%	11 +42%	11 +3%	16 +40%	21 +32%	18 -12%	22 +17%	23 +9%	29 +24%	38 +33%	40 +5%	33 -17%	37 +12%	41 +9%	43 +6%	62 +43%	68 +10%	72 +6%	81 +12%	84 +4%	83 -2%	74 -11%	79 +8%	66 -17%	87 +32%	121 +40%	134 +11%	164 +22%	144 -12%	161 +12%	141 -13%	134 -5%	229 +71%	262 +15%	368 +40%	424 +15%	389 -8%	377 -3%	334 -11%	335 +1%	346 +3%	347 +0%	325 -6%	298 -8%	285 -4%	269 -6%	283 +5%	311 +10%	330 +6%	359 +9%	372 +4%	391 +5%	398 +2%
EPS (Diluted)		0.84 N/A	0.8 -5%	0.84 +5%	0.83 -1%	0.85 +2%	0.9 +6%	0.89 -1%	0.91 +2%	0.99 +9%	1.02 +3%	1.04 +2%	1.07 +3%	1.07 N/A	1.11 +4%	1.14 +3%	1.2 +5%	1.11 -7%	1.11 N/A	1.25 +13%	1.35 +8%	1.63 +21%	1.56 -4%	1.59 +2%	1.38 -13%	1.08 -22%	0.93 -14%	0.78 -16%	0.56 -28%	-0.31 N/A	-0.61 -97%	-1.06 -74%	-1.19 -12%	-3.23 -171%	-3.31 -2%	-2.19 +34%	-2.02 +8%	-0.35 +83%	-0.17 +51%	0.05 N/A	0.78 +1 460%	0.76 -3%	0.92 +21%	0.93 +1%	0.31 -67%	0.46 +48%	0.46 N/A	0.65 +41%	0.87 +34%	0.75 -14%	0.83 +11%	0.91 +10%	1.06 +16%	1.46 +38%	1.3 -11%	1.02 -22%	1.14 +12%	1.27 +11%	1.32 +4%	1.76 +33%	1.93 +10%	2.08 +8%	2.25 +8%	2.24 0%	2.19 -2%	1.98 -10%	2.06 +4%	1.64 -20%	1.81 +10%	2.8 +55%	2.82 +1%	3.45 +22%	2.06 -40%	2.75 +33%	2.02 -27%	1.94 -4%	3.3 +70%	3.77 +14%	5.28 +40%	6.08 +15%	5.58 -8%	5.4 -3%	4.79 -11%	4.82 +1%	4.99 +4%	4.99 N/A	4.69 -6%	4.3 -8%	4.12 -4%	3.89 -6%	4.1 +5%	4.51 +10%	4.78 +6%	5.19 +9%	5.39 +4%	5.67 +5%	5.78 +2%

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 307,400+ 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

© 2026 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.