C

Watchlist Manager

Watchlist

Price: 49.54 USD -1.16%

Market Cap: $3.4B

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		96	99	101	104	105	107	108	127	151	177	204	215	223	230	235	240	247	259	269	279	287	292	302	310	312	308	301	295	290	284	283	283	287	296	296	298	298	302	310	314	319	320	320	321	321	322	324	325	327	333	337	343	348	357	368	380	394	401	407	418	428	443	474	498	521	544	555	567	575	578	580	576	572	563	554	552	554	567	582	598	615	642	687	734	767	773	761	742	718	702	685	674	682	698	718	742
Interest Income		154	148	145	144	144	144	145	167	196	226	259	275	292	310	330	351	375	411	452	492	529	557	587	615	628	622	609	590	574	559	544	529	517	512	501	490	477	467	461	454	450	443	436	430	422	415	411	407	406	410	414	419	422	430	440	454	471	481	488	499	508	521	551	576	605	637	660	688	716	741	762	769	768	750	724	701	677	669	665	667	675	699	757	851	965	1 075	1 173	1 242	1 290	1 322	1 338	1 335	1 322	1 312	1 306	1 309
Interest Expense		58	50	44	40	38	38	36	40	44	49	55	60	69	81	95	110	128	152	182	212	242	265	285	306	316	315	308	295	283	274	261	246	230	217	205	192	179	165	151	140	131	123	116	109	101	93	87	82	79	78	77	76	74	73	72	74	77	79	81	81	80	78	78	79	84	93	104	121	141	163	182	194	196	187	171	149	124	101	83	69	60	57	69	118	198	302	411	500	572	621	653	661	640	614	588	567
Non Interest Income		14	15	16	16	18	21	20	23	23	22	22	16	18	17	18	23	22	22	22	22	22	23	26	28	28	31	14	19	40	63	82	79	56	31	24	32	40	45	58	51	47	45	43	47	53	63	64	60	60	49	41	41	35	31	31	33	32	35	35	33	33	30	34	36	35	37	31	32	39	44	47	45	38	40	40	43	47	44	46	55	65	67	65	57	51	59	57	68	61	51	63	56	60	62	63	75
Revenue		111 N/A	114 +3%	117 +3%	120 +3%	123 +2%	127 +4%	128 +1%	150 +17%	174 +16%	199 +14%	226 +14%	231 +2%	240 +4%	246 +2%	253 +3%	263 +4%	268 +2%	281 +5%	291 +4%	301 +3%	309 +3%	315 +2%	328 +4%	337 +3%	340 +1%	339 0%	315 -7%	314 0%	330 +5%	348 +5%	365 +5%	361 -1%	343 -5%	326 -5%	321 -2%	330 +3%	338 +2%	347 +3%	368 +6%	365 -1%	366 +0%	365 0%	363 0%	368 +1%	373 +1%	385 +3%	388 +1%	385 -1%	387 +1%	382 -1%	378 -1%	383 +1%	383 0%	388 +2%	399 +3%	412 +3%	426 +3%	436 +2%	442 +1%	451 +2%	460 +2%	473 +3%	507 +7%	534 +5%	556 +4%	581 +4%	587 +1%	599 +2%	614 +3%	623 +1%	627 +1%	620 -1%	610 -2%	604 -1%	594 -2%	595 +0%	601 +1%	611 +2%	628 +3%	652 +4%	680 +4%	709 +4%	752 +6%	791 +5%	818 +3%	833 +2%	819 -2%	810 -1%	778 -4%	752 -3%	748 -1%	730 -3%	742 +2%	760 +2%	782 +3%	818 +5%
Pre-Tax Income
Loan Loss Provision		(7)	(7)	(7)	(6)	(6)	(6)	(7)	(7)	(6)	(4)	(2)	0	(1)	(1)	1	1	0	(2)	(2)	(2)	(2)	(2)	(5)	(11)	(18)	(36)	(50)	(107)	(146)	(219)	(279)	(307)	(344)	(296)	(238)	(157)	(79)	(44)	(35)	(27)	(17)	(2)	7	9	5	0	3	3	3	7	9	11	16	14	11	11	17	20	19	16	8	3	3	3	3	3	5	5	2	2	2	7	0	0	0	0	14	23	20	16	(6)	(18)	(17)	(15)	(14)	(21)	(26)	(26)	(20)	(17)	(25)	(38)	(51)	(56)	(70)	(73)
Non Interest Expense		(40)	(40)	(40)	(43)	(44)	(46)	(46)	(55)	(67)	(78)	(89)	(91)	(90)	(92)	(95)	(97)	(99)	(105)	(109)	(114)	(119)	(122)	(126)	(129)	(131)	(132)	(134)	(137)	(142)	(163)	(167)	(183)	(190)	(176)	(172)	(176)	(179)	(184)	(198)	(186)	(186)	(188)	(187)	(193)	(194)	(200)	(203)	(194)	(193)	(182)	(174)	(174)	(170)	(175)	(190)	(203)	(210)	(232)	(225)	(225)	(225)	(213)	(224)	(238)	(247)	(254)	(258)	(266)	(276)	(282)	(281)	(278)	(297)	(320)	(342)	(341)	(322)	(300)	(283)	(287)	(288)	(292)	(295)	(303)	(314)	(333)	(351)	(380)	(391)	(397)	(400)	(375)	(367)	(357)	(348)	(355)
Pre-Tax Income		64 N/A	67 +5%	70 +3%	71 +2%	73 +3%	75 +3%	76 +1%	88 +16%	101 +15%	117 +16%	135 +15%	140 +4%	149 +6%	154 +3%	159 +3%	167 +5%	169 +2%	174 +3%	180 +3%	185 +3%	189 +2%	191 +1%	197 +3%	197 +0%	192 -3%	171 -11%	132 -23%	71 -46%	42 -41%	(34) N/A	(80) -137%	(129) -60%	(191) -48%	(146) +24%	(89) +39%	(3) +97%	80 N/A	119 +48%	135 +13%	152 +13%	164 +8%	175 +7%	183 +4%	184 +1%	184 +0%	184 N/A	188 +2%	194 +3%	197 +2%	207 +5%	213 +3%	220 +3%	228 +4%	227 0%	219 -3%	221 +1%	233 +5%	225 -3%	236 +5%	242 +3%	243 +0%	263 +8%	286 +9%	298 +4%	312 +4%	329 +6%	333 +1%	338 +1%	340 +1%	342 +1%	348 +2%	349 +1%	320 -8%	291 -9%	256 -12%	254 -1%	292 +15%	334 +14%	365 +9%	382 +5%	386 +1%	399 +3%	440 +10%	473 +7%	490 +4%	479 -2%	442 -8%	404 -9%	368 -9%	338 -8%	324 -4%	318 -2%	324 +2%	348 +7%	363 +4%	390 +7%
Net Income
Tax Provision		(19)	(21)	(21)	(22)	(23)	(24)	(25)	(32)	(39)	(46)	(53)	(54)	(57)	(59)	(60)	(62)	(63)	(64)	(66)	(67)	(69)	(69)	(71)	(71)	(69)	(59)	(47)	(20)	(8)	24	46	62	88	70	48	15	(20)	(36)	(44)	(51)	(56)	(62)	(65)	(66)	(67)	(67)	(68)	(70)	(71)	(76)	(79)	(82)	(85)	(74)	(64)	(60)	(61)	(64)	(68)	(67)	(65)	(68)	(87)	(99)	(97)	(93)	(76)	(66)	(66)	(69)	(71)	(70)	(61)	(50)	(31)	(25)	(37)	(56)	(71)	(84)	(86)	(88)	(102)	(112)	(108)	(94)	(73)	(49)	(39)	(35)	(35)	(32)	(40)	(53)	(59)	(75)
Income from Continuing Operations		45	47	48	49	50	51	51	56	63	72	82	87	92	96	99	104	106	110	114	118	120	122	125	126	123	112	85	51	34	(10)	(34)	(67)	(103)	(76)	(41)	12	60	82	91	101	108	113	118	118	118	118	120	124	126	131	134	138	143	153	155	161	171	161	169	175	178	194	198	199	214	237	257	272	275	273	276	279	259	241	225	229	255	278	294	298	300	312	338	361	382	386	369	354	330	303	288	286	284	295	305	315
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	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(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)		45 N/A	47 +4%	48 +3%	49 +1%	50 +2%	51 +2%	51 N/A	56 +9%	63 +13%	72 +14%	82 +14%	87 +6%	92 +6%	96 +4%	99 +4%	104 +5%	106 +2%	110 +3%	114 +4%	118 +3%	120 +2%	122 +1%	125 +3%	126 +0%	123 -2%	111 -9%	84 -24%	49 -41%	28 -43%	(20) N/A	(48) -146%	(84) -73%	(120) -43%	(93) +22%	(58) +38%	(5) +92%	43 N/A	65 +52%	74 +13%	84 +13%	91 +8%	96 +6%	100 +4%	101 +1%	100 -1%	102 +2%	106 +4%	114 +7%	121 +7%	128 +6%	134 +5%	138 +3%	143 +3%	153 +7%	155 +2%	161 +4%	171 +6%	161 -6%	169 +5%	175 +4%	178 +2%	194 +9%	198 +2%	176 -11%	191 +8%	213 +12%	233 +9%	272 +17%	275 +1%	273 -1%	276 +1%	279 +1%	259 -7%	241 -7%	225 -7%	229 +2%	255 +12%	278 +9%	294 +6%	298 +1%	300 +1%	312 +4%	338 +9%	361 +7%	382 +6%	386 +1%	369 -4%	354 -4%	330 -7%	303 -8%	288 -5%	286 -1%	284 -1%	295 +4%	305 +3%	315 +3%
EPS (Diluted)		1.24 N/A	1.3 +5%	1.34 +3%	1.34 N/A	1.38 +3%	1.4 +1%	1.4 N/A	1.42 +1%	1.25 -12%	1.42 +14%	1.63 +15%	1.72 +6%	1.79 +4%	1.84 +3%	1.96 +7%	2.05 +5%	2.1 +2%	2.11 +0%	2.18 +3%	2.27 +4%	2.3 +1%	2.37 +3%	2.48 +5%	2.46 -1%	2.48 +1%	2.25 -9%	1.7 -24%	1 -41%	0.57 -43%	-0.4 N/A	-0.97 -142%	-1.59 -64%	-1.64 -3%	-1.18 +28%	-0.74 +37%	-0.06 +92%	0.55 N/A	0.84 +53%	0.95 +13%	1.06 +12%	1.16 +9%	1.23 +6%	1.28 +4%	1.28 N/A	1.27 -1%	1.29 +2%	1.34 +4%	1.43 +7%	1.52 +6%	1.61 +6%	1.68 +4%	1.72 +2%	1.78 +3%	1.9 +7%	1.88 -1%	1.98 +5%	2.13 +8%	2.02 -5%	2.1 +4%	2.19 +4%	2.23 +2%	2.43 +9%	2.43 N/A	2.17 -11%	2.33 +7%	2.6 +12%	2.84 +9%	3.33 +17%	3.4 +2%	3.4 N/A	3.44 +1%	3.48 +1%	3.24 -7%	3.02 -7%	2.82 -7%	2.87 +2%	3.2 +11%	3.49 +9%	3.75 +7%	3.8 +1%	3.96 +4%	4.13 +4%	4.6 +11%	4.83 +5%	5.23 +8%	5.29 +1%	5.06 -4%	4.86 -4%	4.52 -7%	4.16 -8%	4 -4%	3.95 -1%	4.01 +2%	4.19 +4%	4.41 +5%	4.54 +3%

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 322,300+ 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.