Watchlist Manager

Watchlist

Price: 25.465 USD 3.31% Market Closed

Market Cap: $2.3B

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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	Dec-2025
Revenue
Net Interest Income		44	44	45	46	46	47	48	48	49	50	53	56	60	64	67	71	73	75	76	77	77	78	88	102	114	125	127	123	120	117	114	114	116	117	118	117	116	115	113	110	108	105	103	102	101	101	101	100	100	100	101	102	104	106	108	112	113	124	140	155	169	173	185	203	221	239	244	241	250	263	276	287	288	286	282	283	278	272	273	271	276	287	303	323	339	342	334	321	309	313	318	323	351	421	494	570
Interest Income		85	80	77	76	76	76	75	74	74	75	80	86	93	101	108	116	124	132	140	146	153	157	178	202	221	236	232	220	210	203	193	185	177	169	163	156	150	144	139	133	128	123	120	117	114	112	110	109	108	107	107	108	110	112	115	118	119	131	148	165	180	186	201	224	248	272	283	286	302	323	342	356	356	346	334	327	314	305	303	299	303	314	331	360	395	429	457	479	494	509	521	524	501	617	727	894
Interest Expense		40	36	32	30	30	29	27	26	25	25	27	30	33	37	41	45	51	57	63	70	75	79	90	100	108	110	103	97	91	87	79	70	61	53	45	39	34	29	25	22	20	18	17	15	13	11	10	9	8	7	7	6	6	6	6	6	6	7	9	10	12	13	16	21	27	33	39	45	52	60	66	69	68	61	52	44	36	33	30	28	27	26	28	37	56	87	123	160	185	196	203	201	214	259	296	324
Non Interest Income		22	22	21	23	24	25	25	25	24	23	23	24	24	24	24	24	24	25	26	29	29	30	36	42	49	56	58	57	58	62	63	66	66	63	62	63	62	61	61	59	61	63	64	67	66	66	66	63	61	60	59	59	60	62	63	65	66	68	72	75	78	80	80	85	87	90	91	90	94	99	108	116	118	118	119	118	122	127	128	133	137	135	133	127	123	120	120	121	126	131	136	140	126	137	142	150
Revenue		66 N/A	66 +0%	66 +1%	68 +3%	70 +2%	72 +3%	73 +1%	73 N/A	73 0%	73 +1%	76 +4%	80 +5%	83 +5%	87 +5%	91 +4%	95 +4%	97 +3%	101 +3%	103 +2%	105 +2%	107 +2%	108 +1%	124 +15%	143 +16%	163 +14%	181 +11%	185 +2%	180 -3%	178 -1%	179 +0%	176 -1%	180 +2%	182 +1%	180 -1%	179 0%	180 +0%	178 -1%	176 -1%	174 -1%	169 -3%	169 0%	169 0%	167 -1%	169 +1%	167 -1%	167 0%	166 0%	163 -2%	161 -1%	160 -1%	159 0%	161 +1%	164 +2%	168 +2%	172 +2%	177 +3%	179 +1%	191 +7%	212 +11%	230 +8%	247 +7%	253 +2%	265 +5%	288 +9%	308 +7%	329 +7%	335 +2%	331 -1%	344 +4%	362 +5%	383 +6%	404 +5%	406 +1%	404 -1%	401 -1%	401 0%	401 0%	399 0%	401 +1%	404 +1%	413 +2%	423 +2%	436 +3%	450 +3%	462 +3%	462 0%	453 -2%	442 -3%	435 -2%	444 +2%	454 +2%	462 +2%	476 +3%	558 +17%	636 +14%	720 +13%
Pre-Tax Income
Loan Loss Provision		(2)	(3)	(3)	(3)	(3)	(3)	(2)	(3)	(3)	(3)	(4)	(3)	(3)	(4)	(3)	(4)	(3)	(2)	(2)	(1)	(1)	(2)	(3)	(15)	(16)	(28)	(34)	(98)	(106)	(141)	(273)	(252)	(256)	(216)	(86)	(42)	(32)	(30)	(25)	(20)	(20)	(20)	(18)	(17)	(14)	(11)	(10)	(8)	(7)	(6)	(4)	(2)	(2)	(1)	(1)	(2)	(2)	(3)	(5)	(6)	(5)	(5)	(4)	(5)	(6)	(8)	(7)	(4)	(6)	(6)	(8)	(10)	(26)	(36)	(38)	(39)	(15)	(0)	7	15	9	5	1	(5)	(6)	(5)	(3)	(2)	(6)	(8)	(8)	(9)	(46)	(49)	(48)	(53)
Non Interest Expense		(39)	(38)	(38)	(39)	(40)	(41)	(41)	(40)	(39)	(39)	(41)	(43)	(45)	(47)	(49)	(51)	(54)	(57)	(58)	(60)	(61)	(60)	(70)	(84)	(98)	(110)	(113)	(135)	(133)	(136)	(346)	(328)	(327)	(325)	(114)	(105)	(106)	(103)	(102)	(105)	(106)	(111)	(115)	(120)	(122)	(120)	(117)	(112)	(109)	(108)	(107)	(108)	(112)	(114)	(115)	(115)	(113)	(120)	(132)	(148)	(158)	(158)	(166)	(174)	(188)	(198)	(197)	(193)	(199)	(220)	(242)	(259)	(262)	(247)	(236)	(234)	(228)	(238)	(255)	(262)	(278)	(284)	(281)	(284)	(284)	(284)	(284)	(286)	(286)	(292)	(297)	(300)	(345)	(397)	(441)	(480)
Pre-Tax Income		25 N/A	25 +0%	25 +3%	26 +3%	26 +1%	28 +8%	29 +2%	30 +3%	31 +3%	31 +0%	32 +3%	34 +6%	36 +5%	37 +3%	39 +6%	40 +3%	40 +1%	42 +4%	43 +2%	44 +2%	45 +3%	46 +2%	51 +11%	44 -12%	48 +9%	43 -12%	38 -12%	(54) N/A	(61) -14%	(99) -62%	(443) -349%	(399) +10%	(401) -1%	(361) +10%	(20) +94%	33 N/A	40 +24%	44 +8%	47 +9%	45 -5%	43 -4%	38 -11%	34 -12%	33 -3%	31 -5%	36 +14%	40 +12%	43 +7%	45 +5%	46 +2%	48 +5%	50 +4%	50 -1%	53 +7%	56 +4%	60 +8%	64 +8%	68 +6%	75 +11%	76 +1%	84 +10%	90 +7%	95 +5%	108 +14%	114 +6%	123 +7%	130 +6%	134 +3%	139 +4%	136 -2%	133 -2%	134 +1%	119 -12%	121 +2%	128 +6%	128 +0%	158 +23%	161 +2%	154 -5%	157 +2%	144 -8%	144 0%	155 +8%	162 +4%	172 +7%	173 +0%	166 -4%	154 -8%	143 -7%	144 +1%	149 +4%	153 +3%	86 -44%	112 +30%	147 +31%	187 +27%
Net Income
Tax Provision		(8)	(8)	(8)	(8)	(8)	(9)	(9)	(10)	(10)	(10)	(11)	(11)	(12)	(12)	(13)	(13)	(13)	(14)	(15)	(15)	(15)	(15)	(16)	(13)	(15)	(12)	(10)	16	19	33	87	76	76	61	9	(10)	(12)	(14)	(16)	(15)	(15)	(13)	(11)	(11)	(10)	(12)	(13)	(14)	(15)	(15)	(16)	(18)	(17)	(19)	(20)	(21)	(23)	(24)	(26)	(27)	(30)	(32)	(33)	(37)	(37)	(37)	(36)	(35)	(36)	(34)	(33)	(32)	(26)	(26)	(27)	(28)	(35)	(35)	(32)	(33)	(30)	(29)	(31)	(33)	(36)	(37)	(35)	(31)	(31)	(34)	(38)	(40)	(28)	(34)	(44)	(51)
Income from Continuing Operations		16	17	17	18	18	19	20	20	21	21	21	23	24	24	26	27	27	28	28	29	30	31	34	32	34	31	28	(38)	(42)	(66)	(357)	(323)	(325)	(300)	(12)	23	28	30	31	30	28	26	23	22	21	24	27	29	30	31	32	33	33	34	36	39	42	44	49	50	55	59	62	71	78	86	94	99	103	102	100	103	93	95	101	100	123	127	122	123	114	114	124	128	137	136	131	123	112	110	111	114	57	78	103	135
Net Income (Common)		16 N/A	17 +2%	17 +4%	18 +3%	18 +1%	19 +6%	20 +4%	20 N/A	21 +3%	21 +0%	21 +2%	23 +7%	24 +5%	24 +3%	26 +7%	27 +3%	27 +2%	28 +3%	28 N/A	29 +3%	30 +2%	31 +3%	34 +13%	32 -8%	34 +7%	31 -9%	28 -9%	(38) N/A	(42) -12%	(68) -60%	(360) -433%	(328) +9%	(331) -1%	(306) +8%	(17) +94%	18 N/A	22 +24%	24 +8%	26 +7%	25 -6%	24 -2%	22 -9%	19 -12%	19 -3%	18 -6%	20 +14%	23 +15%	25 +9%	27 +8%	29 +6%	31 +7%	32 +5%	32 0%	34 +6%	35 +4%	38 +9%	41 +7%	44 +6%	49 +11%	50 +2%	55 +10%	59 +8%	62 +6%	63 +1%	70 +11%	78 +12%	86 +10%	99 +15%	103 +4%	102 -1%	100 -2%	103 +3%	93 -10%	95 +2%	101 +6%	100 0%	123 +22%	127 +3%	122 -4%	123 +1%	114 -8%	114 N/A	124 +9%	128 +4%	137 +7%	136 0%	131 -4%	123 -7%	112 -9%	110 -2%	111 +1%	114 +2%	57 -49%	77 +35%	97 +26%	125 +29%
EPS (Diluted)		2.38 N/A	2.44 +3%	2.54 +4%	2.63 +4%	2.65 +1%	2.82 +6%	2.88 +2%	2.92 +1%	3.01 +3%	3.01 N/A	3.1 +3%	3.3 +6%	3.42 +4%	3.58 +5%	3.74 +4%	3.86 +3%	3.8 -2%	3.95 +4%	3.95 N/A	4.07 +3%	4.11 +1%	4.23 +3%	3.24 -23%	3.38 +4%	2.8 -17%	2.52 -10%	2.32 -8%	-3.18 N/A	-3.55 -12%	-5.68 -60%	-30.26 -433%	-23.58 +22%	-14.95 +37%	-13.82 +8%	-0.77 +94%	0.82 N/A	0.82 N/A	0.83 +1%	0.89 +7%	0.86 -3%	0.83 -3%	0.76 -8%	0.67 -12%	0.65 -3%	0.61 -6%	0.7 +15%	0.8 +14%	0.86 +7%	0.94 +9%	0.99 +5%	1.06 +7%	1.1 +4%	1.1 N/A	1.15 +5%	1.2 +4%	1.32 +10%	1.41 +7%	1.23 -13%	1.25 +2%	1.4 +12%	1.4 N/A	1.52 +9%	1.35 -11%	1.45 +7%	1.41 -3%	1.58 +12%	1.74 +10%	2.01 +16%	1.91 -5%	1.82 -5%	1.79 -2%	1.87 +4%	1.68 -10%	1.72 +2%	1.83 +6%	1.83 N/A	2.24 +22%	2.27 +1%	2.14 -6%	2.2 +3%	2.03 -8%	2.03 N/A	2.21 +9%	2.29 +4%	2.43 +6%	2.42 0%	2.32 -4%	2.18 -6%	1.98 -9%	1.9 -4%	1.92 +1%	1.98 +3%	0.83 -58%	0.85 +2%	1.07 +26%	1.47 +37%

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 314,500+ 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.