Watchlist Manager

Watchlist

Price: 20.96 USD -1.23% Market Closed

Market Cap: $2.9B

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		103	106	107	110	114	118	122	124	129	134	139	148	151	156	162	165	169	173	174	173	169	165	160	160	161	166	176	183	194	205	211	216	222	240	250	258	259	243	241	239	235	236	237	237	237	233	223	217	216	219	223	230	237	241	246	251	253	255	258	255	257	260	265	273	279	284	286	307	349	388	426	442	436	429	422	417	416	417	418	418	415	424	440	470	506	518	516	506	488	475	466	456	447	445	446	448
Interest Income		156	153	151	152	154	158	161	161	166	172	178	190	198	208	221	232	247	263	281	300	316	328	335	340	341	340	340	335	333	328	321	314	311	322	327	328	317	293	284	276	270	269	268	266	262	255	241	234	233	235	240	247	253	256	259	262	262	262	265	263	265	268	273	281	287	293	295	317	362	404	446	463	458	450	441	434	430	429	428	426	421	429	445	476	515	543	569	590	606	621	631	641	630	615	601	585
Interest Expense		53	47	43	42	40	40	40	37	37	38	39	42	47	51	58	67	77	91	107	127	148	164	175	180	180	175	164	152	139	123	111	97	89	82	76	69	58	50	43	38	35	33	32	29	25	22	19	17	17	16	17	16	16	16	13	11	9	7	8	8	8	8	8	8	8	8	8	10	13	16	20	22	22	21	19	17	14	12	10	8	6	5	5	6	9	25	53	84	118	147	165	184	183	170	154	137
Non Interest Income		22	25	26	28	29	27	28	30	30	24	29	27	28	34	30	30	28	28	29	30	33	34	33	32	31	32	33	33	35	43	54	60	81	63	58	80	57	69	60	31	34	30	26	21	16	17	23	25	25	30	30	33	36	33	34	35	34	34	35	36	36	36	37	38	42	46	45	45	44	47	55	57	59	54	48	50	50	52	51	48	47	45	49	50	50	52	50	53	59	60	62	61	54	57	57	57
Revenue		125 N/A	131 +4%	133 +2%	138 +4%	143 +3%	146 +2%	149 +2%	153 +3%	159 +4%	158 -1%	168 +7%	174 +4%	179 +3%	190 +6%	192 +1%	195 +2%	197 +1%	201 +2%	203 +1%	203 +0%	202 -1%	198 -2%	193 -3%	192 -1%	192 +0%	197 +2%	208 +6%	216 +4%	228 +6%	248 +9%	264 +7%	277 +5%	303 +10%	303 0%	309 +2%	338 +10%	316 -6%	312 -1%	301 -4%	269 -11%	269 0%	266 -1%	263 -1%	257 -2%	253 -2%	250 -1%	245 -2%	242 -1%	242 0%	249 +3%	253 +2%	263 +4%	273 +4%	274 +0%	280 +2%	286 +2%	286 +0%	289 +1%	293 +1%	291 -1%	293 +1%	296 +1%	302 +2%	311 +3%	321 +3%	330 +3%	331 +0%	353 +6%	393 +11%	435 +11%	482 +11%	499 +4%	495 -1%	483 -2%	470 -3%	467 -1%	466 0%	469 +1%	469 0%	466 -1%	462 -1%	469 +1%	489 +4%	520 +6%	556 +7%	570 +3%	566 -1%	559 -1%	547 -2%	535 -2%	528 -1%	517 -2%	502 -3%	502 +0%	503 +0%	505 +0%
Pre-Tax Income
Loan Loss Provision		(2)	(1)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(3)	(3)	(3)	(2)	(1)	(4)	(6)	(9)	(13)	(27)	(47)	(64)	(73)	(81)	(71)	(62)	(74)	(61)	(56)	(45)	(20)	(7)	0	0	0	0	0	6	10	17	24	26	23	16	9	3	5	6	6	4	3	6	11	12	11	9	5	5	3	(2)	(4)	(7)	(8)	(5)	0	0	0	0	20	22	26	26	4	(2)	(8)	(11)	(10)	(7)	(7)	(2)	(1)	0	2	3	5	5	4
Non Interest Expense		(60)	(61)	(62)	(64)	(66)	(68)	(70)	(74)	(78)	(82)	(85)	(85)	(90)	(89)	(91)	(92)	(90)	(93)	(94)	(94)	(96)	(98)	(99)	(103)	(105)	(108)	(113)	(115)	(116)	(119)	(122)	(122)	(134)	(138)	(147)	(166)	(169)	(169)	(165)	(148)	(141)	(135)	(127)	(144)	(138)	(139)	(138)	(114)	(114)	(114)	(118)	(124)	(126)	(140)	(140)	(140)	(141)	(131)	(133)	(134)	(137)	(136)	(139)	(141)	(141)	(143)	(140)	(154)	(180)	(196)	(212)	(210)	(199)	(208)	(215)	(217)	(216)	(203)	(192)	(190)	(190)	(201)	(205)	(210)	(217)	(213)	(216)	(218)	(230)	(235)	(237)	(241)	(234)	(233)	(234)	(234)
Pre-Tax Income		63 N/A	69 +9%	71 +2%	74 +5%	77 +4%	78 +1%	79 +2%	79 +0%	82 +3%	76 -7%	84 +10%	89 +6%	89 +0%	102 +14%	101 -1%	103 +2%	107 +4%	108 +1%	107 0%	106 -1%	103 -3%	97 -6%	92 -5%	88 -5%	83 -5%	84 +0%	86 +3%	88 +2%	86 -3%	82 -5%	79 -4%	82 +4%	89 +9%	94 +5%	100 +7%	98 -2%	87 -12%	87 +1%	91 +5%	101 +11%	121 +19%	131 +8%	136 +4%	114 -16%	115 +1%	112 -3%	114 +2%	138 +22%	144 +4%	159 +10%	161 +1%	162 +0%	163 +1%	143 -12%	144 +1%	150 +4%	151 +1%	164 +8%	163 0%	160 -2%	162 +1%	170 +5%	175 +3%	182 +4%	189 +4%	193 +2%	197 +2%	202 +3%	211 +5%	235 +11%	263 +12%	280 +7%	291 +4%	272 -7%	254 -7%	250 -2%	250 0%	286 +15%	299 +5%	301 +1%	298 -1%	272 -9%	282 +4%	302 +7%	328 +9%	347 +6%	343 -1%	334 -3%	315 -5%	300 -5%	291 -3%	278 -4%	271 -2%	274 +1%	274 +0%	275 +0%
Net Income
Tax Provision		(23)	(26)	(25)	(26)	(27)	(28)	(28)	(28)	(29)	(26)	(29)	(31)	(28)	(33)	(32)	(33)	(37)	(36)	(35)	(35)	(33)	(30)	(27)	(25)	(23)	(22)	(23)	(24)	(23)	(22)	(20)	(21)	(24)	(26)	(29)	(28)	(24)	(24)	(26)	(32)	(39)	(43)	(46)	(37)	(37)	(35)	(36)	(46)	(49)	(56)	(57)	(58)	(59)	(51)	(51)	(54)	(52)	(57)	(57)	(57)	(61)	(63)	(65)	(68)	(71)	(69)	(66)	(62)	(59)	(67)	(75)	(81)	(83)	(78)	(72)	(71)	(72)	(83)	(86)	(86)	(85)	(77)	(80)	(85)	(93)	(99)	(97)	(95)	(94)	(89)	(86)	(79)	(71)	(70)	(70)	(70)
Income from Continuing Operations		40	44	46	48	50	50	51	51	53	50	55	59	62	69	69	70	70	71	72	72	71	68	65	63	61	62	63	64	63	60	59	61	65	68	72	70	63	63	65	70	82	87	90	77	77	77	78	92	96	103	104	104	104	91	93	96	99	107	105	103	101	107	109	114	118	124	131	140	152	169	188	200	208	194	181	178	177	203	213	215	213	194	202	217	235	249	246	239	221	211	205	198	201	203	204	205
Net Income (Common)		40 N/A	44 +8%	46 +5%	48 +5%	50 +4%	50 +1%	51 +2%	51 +1%	53 +3%	50 -5%	55 +10%	59 +7%	62 +5%	69 +13%	69 N/A	70 +2%	70 0%	71 +1%	72 +1%	72 0%	71 -2%	68 -4%	65 -4%	63 -3%	61 -4%	62 +2%	63 +2%	64 +2%	63 -2%	58 -8%	55 -6%	48 -13%	53 +10%	57 +9%	63 +9%	70 +12%	63 -10%	63 +1%	65 +3%	70 +7%	81 +17%	87 +7%	90 +3%	77 -15%	77 +1%	76 -1%	77 +1%	92 +19%	95 +3%	102 +7%	103 +1%	103 N/A	104 +0%	91 -12%	92 +2%	96 +4%	99 +3%	106 +8%	105 -1%	102 -2%	101 -1%	106 +5%	109 +3%	113 +4%	104 -8%	111 +6%	118 +6%	126 +8%	152 +20%	168 +11%	187 +11%	199 +6%	207 +4%	194 -7%	181 -7%	178 -2%	177 -1%	202 +15%	212 +5%	214 +1%	212 -1%	193 -9%	201 +4%	216 +7%	234 +8%	248 +6%	244 -1%	238 -3%	220 -7%	209 -5%	204 -3%	197 -3%	199 +1%	201 +1%	202 +0%	203 +1%
EPS (Diluted)		0.48 N/A	0.53 +10%	0.55 +4%	0.58 +5%	0.59 +2%	0.6 +2%	0.61 +2%	0.61 N/A	0.63 +3%	0.6 -5%	0.66 +10%	0.7 +6%	0.73 +4%	0.82 +12%	0.81 -1%	0.83 +2%	0.83 N/A	0.84 +1%	0.81 -4%	0.84 +4%	0.83 -1%	0.79 -5%	0.77 -3%	0.75 -3%	0.72 -4%	0.73 +1%	0.75 +3%	0.77 +3%	0.76 -1%	0.7 -8%	0.66 -6%	0.48 -27%	0.56 +17%	0.54 -4%	0.57 +6%	0.66 +16%	0.59 -11%	0.6 +2%	0.62 +3%	0.66 +6%	0.77 +17%	0.83 +8%	0.86 +4%	0.74 -14%	0.74 N/A	0.74 N/A	0.74 N/A	0.88 +19%	0.91 +3%	0.97 +7%	0.98 +1%	0.98 N/A	0.98 N/A	0.86 -12%	0.87 +1%	0.9 +3%	0.93 +3%	1 +8%	0.93 -7%	0.95 +2%	0.94 -1%	0.97 +3%	1 +3%	1.04 +4%	0.94 -10%	1 +6%	1.06 +6%	0.99 -7%	1.24 +25%	1.2 -3%	1.33 +11%	1.43 +8%	1.48 +3%	1.42 -4%	1.33 -6%	1.3 -2%	1.3 N/A	1.5 +15%	1.57 +5%	1.59 +1%	1.56 -2%	1.33 -15%	1.46 +10%	1.55 +6%	1.68 +8%	1.78 +6%	1.75 -2%	1.71 -2%	1.59 -7%	1.52 -4%	1.47 -3%	1.42 -3%	1.44 +1%	1.45 +1%	1.46 +1%	1.47 +1%

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 316,800+ 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.