Watchlist Manager

Watchlist

Price: 58.77 USD 0.1%

Market Cap: $2.2B

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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		33	33	34	35	37	39	41	43	45	45	47	49	51	54	57	59	61	63	65	66	67	67	68	69	70	71	72	78	84	88	101	105	113	121	124	134	142	149	148	143	135	129	124	119	117	116	117	119	120	124	128	132	136	142	154	165	177	185	186	189	192	198	213	228	239	250	254	254	270	286	302	336	360	382	410	437	474	512	543	561	563	561	561	562	568	578	590	605	627
Interest Income		43	43	44	46	49	53	57	62	68	73	78	87	94	103	112	118	130	125	128	127	127	127	123	122	119	116	112	112	116	120	132	136	143	150	151	160	166	170	168	162	153	145	140	134	132	130	130	132	133	136	141	145	149	157	172	187	203	214	220	229	238	250	272	292	305	314	308	298	305	313	327	360	383	405	434	466	515	578	649	715	765	804	827	843	851	855	862	872	888
Interest Expense		11	10	10	11	12	14	16	20	24	28	32	38	43	49	55	59	69	62	63	83	60	59	76	53	49	45	40	35	32	32	31	31	30	29	27	25	23	22	21	19	18	17	16	15	14	14	13	13	12	12	12	13	14	16	19	22	25	29	34	40	46	52	59	64	66	64	54	44	35	27	26	24	23	23	23	29	41	65	106	154	202	243	267	280	283	277	272	267	262
Non Interest Income		10	10	8	7	7	7	8	8	9	11	13	15	17	17	18	18	13	21	21	20	20	18	17	22	20	27	28	24	18	19	18	22	19	18	14	13	9	8	5	1	10	11	16	17	17	16	19	19	21	23	24	27	29	30	31	32	34	37	39	39	38	38	40	46	49	53	51	50	55	52	59	64	68	75	73	65	59	58	58	60	69	64	65	75	70	76	81	108	113
Revenue		43 N/A	43 +1%	41 -4%	42 +2%	44 +4%	46 +5%	49 +5%	51 +5%	54 +5%	57 +5%	59 +5%	64 +8%	68 +7%	71 +4%	75 +6%	77 +3%	74 -4%	84 +14%	86 +1%	86 +0%	87 +1%	85 -2%	85 N/A	91 +7%	90 -1%	98 +9%	100 +3%	102 +1%	102 +1%	107 +5%	119 +11%	127 +7%	131 +4%	138 +5%	138 0%	148 +7%	151 +3%	157 +3%	153 -2%	144 -6%	145 +1%	140 -4%	140 +0%	136 -3%	134 -1%	132 -1%	135 +2%	138 +2%	141 +2%	147 +4%	153 +4%	159 +4%	165 +4%	172 +4%	184 +7%	198 +7%	212 +7%	222 +5%	225 +1%	227 +1%	230 +1%	236 +3%	253 +7%	273 +8%	288 +5%	303 +5%	305 +1%	305 0%	325 +7%	338 +4%	360 +7%	399 +11%	428 +7%	457 +7%	483 +6%	502 +4%	533 +6%	570 +7%	601 +5%	621 +3%	631 +2%	625 -1%	626 +0%	637 +2%	638 +0%	654 +3%	671 +3%	713 +6%	740 +4%
Pre-Tax Income
Loan Loss Provision		(4)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(5)	(6)	(10)	(13)	(27)	(41)	(45)	(48)	(40)	(38)	(38)	(39)	(34)	(24)	(19)	(20)	(16)	(17)	(12)	(16)	(23)	(23)	(16)	(6)	(4)	(5)	(12)	(8)	(6)	1	(1)	(3)	(1)	(3)	(1)	(3)	(4)	(4)	(7)	(8)	(10)	(11)	(8)	(8)	(7)	(6)	(8)	(7)	(6)	(27)	(45)	(57)	(65)	(43)	(21)	(27)	(13)	(9)	(13)	6	1	(8)	(13)	(21)	(37)	(38)	(37)	(33)	(22)	(21)	(20)	(24)	(26)
Non Interest Expense		(28)	(28)	(28)	(28)	(29)	(30)	(31)	(33)	(34)	(36)	(38)	(40)	(42)	(45)	(48)	(48)	(45)	(51)	(52)	(49)	(49)	(93)	(94)	(98)	(98)	(54)	(55)	(58)	(62)	(66)	(70)	(73)	(77)	(81)	(85)	(88)	(86)	(85)	(84)	(84)	(91)	(91)	(90)	(90)	(88)	(86)	(85)	(84)	(82)	(83)	(85)	(86)	(86)	(92)	(103)	(110)	(115)	(118)	(114)	(117)	(119)	(130)	(150)	(158)	(166)	(164)	(153)	(155)	(167)	(181)	(196)	(233)	(246)	(256)	(269)	(261)	(274)	(292)	(313)	(333)	(348)	(361)	(369)	(378)	(385)	(391)	(403)	(415)	(430)
Pre-Tax Income		11 N/A	12 +5%	10 -10%	12 +13%	12 +5%	14 +12%	16 +14%	16 +3%	18 +9%	18 +5%	20 +7%	22 +10%	24 +10%	24 +1%	25 +4%	26 +4%	24 -8%	27 +13%	24 -13%	25 +6%	12 -53%	(49) N/A	(54) -11%	(56) -4%	(49) +11%	6 N/A	8 +35%	5 -34%	6 +25%	18 +175%	30 +69%	35 +16%	38 +11%	40 +6%	41 +2%	44 +7%	43 -3%	49 +14%	53 +8%	54 +2%	50 -7%	44 -12%	38 -14%	38 -1%	41 +9%	47 +14%	49 +6%	51 +4%	58 +14%	61 +4%	67 +9%	70 +6%	75 +7%	75 +1%	74 -2%	80 +8%	87 +8%	94 +8%	103 +10%	103 +0%	105 +1%	100 -4%	96 -4%	108 +13%	116 +7%	112 -4%	107 -4%	93 -13%	92 -1%	114 +24%	144 +26%	139 -3%	169 +21%	192 +14%	202 +5%	248 +23%	260 +5%	270 +4%	275 +2%	268 -3%	247 -8%	226 -8%	220 -2%	226 +3%	231 +2%	242 +5%	249 +3%	275 +10%	284 +3%
Net Income
Tax Provision		(4)	(4)	(4)	(4)	(4)	(5)	(6)	(6)	(6)	(7)	(7)	(8)	(8)	(9)	(9)	(9)	(8)	(9)	(8)	(9)	(4)	1	4	5	3	2	0	1	(1)	(5)	(9)	(11)	(13)	(13)	(13)	(14)	(15)	(17)	(18)	(19)	(17)	(15)	(13)	(13)	(14)	(16)	(17)	(17)	(20)	(21)	(23)	(24)	(26)	(25)	(24)	(26)	(26)	(25)	(24)	(18)	(15)	(16)	(15)	(21)	(23)	(22)	(21)	(18)	(18)	(22)	(28)	(28)	(36)	(41)	(44)	(54)	(56)	(59)	(60)	(58)	(52)	(47)	(45)	(45)	(46)	(47)	(48)	(79)	(82)
Income from Continuing Operations		7	7	7	8	8	9	10	10	11	12	13	14	16	16	16	17	16	18	16	16	8	(47)	(50)	(50)	(47)	7	8	6	6	13	21	23	25	28	28	30	28	32	34	35	33	29	25	25	27	31	32	34	39	40	44	46	49	50	50	54	60	69	79	85	89	85	81	87	93	90	86	75	74	91	115	111	133	151	158	194	203	211	215	210	194	179	175	181	185	195	201	196	201
Net Income (Common)		7 N/A	7 +6%	7 -8%	8 +16%	8 +5%	9 +11%	10 +12%	10 N/A	11 +11%	12 +4%	13 +7%	14 +10%	16 +12%	16 +1%	16 +4%	17 +5%	17 +1%	18 +4%	16 -12%	12 -24%	2 -85%	(55) N/A	(57) -5%	(54) +5%	(50) +7%	4 N/A	4 +5%	3 -36%	3 +15%	11 +239%	18 +72%	21 +14%	23 +11%	25 +9%	25 +2%	28 +8%	25 -9%	30 +18%	33 +10%	34 +3%	33 -1%	29 -13%	25 -13%	25 -1%	27 +10%	31 +13%	32 +5%	34 +5%	39 +14%	40 +4%	44 +9%	46 +5%	49 +6%	50 +3%	50 -1%	54 +9%	48 -11%	57 +18%	67 +18%	73 +9%	89 +22%	85 -5%	81 -5%	87 +8%	93 +6%	90 -3%	86 -4%	75 -13%	74 0%	91 +23%	115 +26%	111 -4%	133 +20%	150 +12%	155 +4%	191 +23%	199 +4%	207 +4%	211 +2%	206 -3%	190 -8%	175 -8%	171 -2%	178 +4%	182 +2%	192 +6%	197 +3%	192 -3%	198 +3%
EPS (Diluted)		0.7 N/A	0.73 +4%	0.67 -8%	0.77 +15%	0.82 +6%	0.86 +5%	0.95 +10%	0.94 -1%	1.05 +12%	1.1 +5%	1.17 +6%	1.17 N/A	1.36 +16%	1.28 -6%	1.28 N/A	1.34 +5%	1.37 +2%	1.43 +4%	1.26 -12%	0.97 -23%	0.14 -86%	-4.26 N/A	-4.46 -5%	-3.79 +15%	-3.93 -4%	0.27 N/A	0.28 +4%	0.18 -36%	0.21 +17%	0.64 +205%	0.97 +52%	1.07 +10%	1.26 +18%	1.29 +2%	1.31 +2%	1.41 +8%	1.3 -8%	1.51 +16%	1.64 +9%	1.69 +3%	1.67 -1%	1.44 -14%	1.25 -13%	1.24 -1%	1.35 +9%	1.52 +13%	1.59 +5%	1.66 +4%	1.89 +14%	1.97 +4%	2.15 +9%	2.26 +5%	2.41 +7%	2.25 -7%	2.1 -7%	2.3 +10%	2.07 -10%	2.43 +17%	2.87 +18%	3.14 +9%	3.83 +22%	3.5 -9%	2.99 -15%	3.24 +8%	3.55 +10%	3.37 -5%	3.27 -3%	2.84 -13%	2.76 -3%	2.92 +6%	3.68 +26%	3.01 -18%	3.86 +28%	3.94 +2%	4.16 +6%	5.11 +23%	5.31 +4%	5.55 +5%	5.65 +2%	5.5 -3%	5.07 -8%	4.67 -8%	4.57 -2%	4.79 +5%	4.83 +1%	5.13 +6%	5.31 +4%	5.13 -3%	5.31 +4%

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 314,800+ 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.