Watchlist Manager

Watchlist

Price: 122.6825 USD 3.56% Market Closed

Market Cap: $16.9B

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		104	109	116	118	122	127	133	143	154	164	180	199	219	239	258	280	301	328	351	368	383	390	399	408	409	402	385	355	335	331	341	486	668	783	870	895	842	866	921	903	913	919	903	919	909	904	936	956	1 005	1 044	1 047	1 041	1 019	980	963	950	967	993	1 007	1 033	1 053	1 089	1 138	1 185	1 240	1 291	1 337	1 387	1 422	1 448	1 469	1 468	1 468	1 445	1 399	1 377	1 368	1 401	1 473	1 532	1 594	1 690	1 846	2 046	2 230	2 324	2 343	2 312	2 277	2 264	2 266	2 279	2 314	2 378	2 482	2 553
Interest Income		174	169	169	167	168	170	171	179	190	202	223	252	285	322	362	411	464	529	600	660	709	737	758	774	775	755	716	665	623	601	589	723	897	1 004	1 087	1 096	1 031	1 052	1 104	1 080	1 080	1 072	1 044	1 051	1 036	1 025	1 052	1 069	1 117	1 156	1 160	1 154	1 131	1 092	1 070	1 054	1 067	1 090	1 106	1 138	1 164	1 208	1 268	1 325	1 394	1 472	1 554	1 652	1 743	1 818	1 872	1 882	1 868	1 792	1 681	1 595	1 527	1 528	1 577	1 619	1 669	1 770	1 983	2 321	2 725	3 131	3 465	3 694	3 882	4 010	4 124	4 193	4 201	4 226	4 280	4 293
Interest Expense		70	60	53	49	46	43	38	35	35	38	44	53	65	83	104	131	163	202	249	293	326	347	360	366	366	353	331	310	287	270	248	237	229	221	217	201	190	187	183	177	167	153	140	132	126	121	116	113	112	112	113	113	112	112	107	103	100	97	99	105	111	119	129	140	155	181	217	265	321	370	403	414	400	348	282	218	159	127	105	87	76	80	137	275	495	807	1 122	1 382	1 604	1 746	1 858	1 914	1 888	1 848	1 797	1 741
Non Interest Income		20	21	22	25	26	29	32	31	34	32	30	30	29	31	31	30	32	32	33	34	37	39	45	50	54	47	(10)	(25)	(27)	(57)	(25)	391	369	431	472	39	59	36	(7)	11	22	(3)	14	(6)	(30)	(30)	(74)	(93)	(105)	(108)	(56)	(12)	47	103	147	183	180	184	179	182	258	261	262	258	216	217	214	217	179	183	188	222	236	239	242	236	256	269	288	286	293	303	305	299	279	279	280	295	314	320	328	335	348	350	366	379
Revenue		124 N/A	130 +5%	138 +6%	143 +3%	148 +4%	156 +6%	165 +5%	174 +6%	188 +8%	196 +4%	210 +7%	230 +9%	248 +8%	270 +9%	289 +7%	310 +7%	333 +8%	360 +8%	384 +7%	401 +5%	420 +5%	430 +2%	444 +3%	458 +3%	463 +1%	449 -3%	375 -17%	330 -12%	308 -7%	275 -11%	316 +15%	877 +178%	1 036 +18%	1 214 +17%	1 342 +11%	934 -30%	901 -4%	901 +0%	913 +1%	914 +0%	935 +2%	916 -2%	917 +0%	913 0%	880 -4%	874 -1%	862 -1%	864 +0%	900 +4%	936 +4%	990 +6%	1 029 +4%	1 066 +4%	1 083 +2%	1 110 +3%	1 134 +2%	1 147 +1%	1 177 +3%	1 185 +1%	1 215 +2%	1 311 +8%	1 350 +3%	1 400 +4%	1 443 +3%	1 456 +1%	1 509 +4%	1 551 +3%	1 604 +3%	1 601 0%	1 631 +2%	1 657 +2%	1 690 +2%	1 704 +1%	1 683 -1%	1 640 -3%	1 613 -2%	1 625 +1%	1 670 +3%	1 760 +5%	1 818 +3%	1 886 +4%	1 993 +6%	2 151 +8%	2 345 +9%	2 509 +7%	2 603 +4%	2 623 +1%	2 608 -1%	2 592 -1%	2 584 0%	2 594 +0%	2 614 +1%	2 662 +2%	2 727 +2%	2 848 +4%	2 932 +3%
Pre-Tax Income
Loan Loss Provision		(8)	(9)	(10)	(10)	(10)	(10)	(9)	(9)	(10)	(11)	(14)	(17)	(17)	(19)	(18)	(16)	(15)	(12)	(11)	(6)	(3)	(2)	(1)	(12)	(67)	(152)	(192)	(226)	(249)	(315)	(432)	(529)	(527)	(431)	(310)	(200)	(150)	(121)	(105)	(95)	(87)	(76)	(72)	(65)	(51)	(45)	(30)	(22)	(25)	(24)	(36)	(49)	(47)	(43)	(35)	(14)	(11)	(13)	(15)	(28)	(33)	(38)	(41)	(46)	(59)	(64)	(62)	(64)	(67)	(70)	(98)	(99)	0	0	0	0	0	15	25	35	27	(2)	(39)	(74)	(86)	(98)	(113)	(125)	(130)	(141)	(141)	(174)	(198)	(206)	(200)	(160)
Non Interest Expense		(62)	(63)	(64)	(64)	(66)	(69)	(73)	(76)	(81)	(82)	(86)	(92)	(99)	(107)	(114)	(124)	(133)	(143)	(154)	(162)	(166)	(171)	(176)	(183)	(195)	(208)	(209)	(201)	(200)	(202)	(200)	(243)	(331)	(398)	(452)	(478)	(446)	(438)	(443)	(436)	(444)	(428)	(424)	(423)	(404)	(397)	(396)	(394)	(439)	(465)	(532)	(533)	(541)	(541)	(522)	(541)	(559)	(588)	(611)	(615)	(622)	(643)	(636)	(662)	(678)	(686)	(702)	(721)	(732)	(733)	(729)	(748)	(815)	(924)	(930)	(927)	(867)	(770)	(792)	(796)	(795)	(802)	(813)	(859)	(888)	(953)	(989)	(1 023)	(1 051)	(1 026)	(1 000)	(958)	(963)	(983)	(1 034)	(1 046)
Pre-Tax Income		54 N/A	58 +7%	64 +11%	69 +8%	72 +4%	77 +8%	83 +8%	90 +8%	98 +9%	103 +6%	110 +7%	121 +10%	132 +9%	144 +9%	157 +9%	170 +9%	186 +9%	205 +11%	219 +7%	234 +7%	251 +7%	257 +3%	267 +4%	262 -2%	201 -23%	90 -55%	(27) N/A	(97) -264%	(141) -45%	(243) -73%	(316) -30%	105 N/A	179 +70%	385 +115%	579 +51%	256 -56%	305 +19%	342 +12%	366 +7%	383 +5%	405 +6%	413 +2%	421 +2%	426 +1%	424 0%	432 +2%	436 +1%	447 +3%	436 -3%	447 +3%	423 -5%	447 +6%	478 +7%	499 +4%	553 +11%	579 +5%	577 0%	575 0%	560 -3%	572 +2%	656 +15%	670 +2%	722 +8%	735 +2%	719 -2%	758 +5%	788 +4%	819 +4%	802 -2%	828 +3%	830 +0%	844 +2%	813 -4%	702 -14%	692 -1%	686 -1%	757 +10%	915 +21%	993 +8%	1 056 +6%	1 119 +6%	1 189 +6%	1 300 +9%	1 412 +9%	1 535 +9%	1 552 +1%	1 521 -2%	1 460 -4%	1 411 -3%	1 418 +0%	1 453 +3%	1 482 +2%	1 501 +1%	1 539 +3%	1 614 +5%	1 725 +7%
Net Income
Tax Provision		(14)	(15)	(18)	(20)	(22)	(25)	(28)	(31)	(34)	(36)	(38)	(43)	(47)	(52)	(57)	(62)	(69)	(77)	(84)	(90)	(97)	(100)	(104)	(101)	(77)	(32)	12	48	64	105	140	(23)	(49)	(132)	(212)	(91)	(109)	(122)	(130)	(138)	(147)	(146)	(145)	(144)	(139)	(143)	(144)	(154)	(138)	(139)	(97)	(101)	(106)	(113)	(165)	(194)	(185)	(178)	(147)	(141)	(162)	(161)	(191)	(188)	(154)	(140)	(131)	(114)	(120)	(169)	(170)	(170)	(158)	(98)	(100)	(118)	(129)	(162)	(173)	(183)	(213)	(250)	(291)	(284)	(322)	(285)	(262)	(299)	(287)	(318)	(342)	(316)	(330)	(346)	(352)	(400)
Income from Continuing Operations		40	42	46	49	50	52	55	59	64	67	72	78	85	92	100	108	117	128	135	143	153	157	163	161	124	58	(15)	(50)	(77)	(138)	(175)	82	129	252	368	165	196	220	235	245	257	267	276	282	286	289	291	293	297	308	326	346	372	386	388	385	392	397	413	432	494	509	531	547	565	619	657	705	682	660	660	674	655	604	592	568	628	753	819	873	906	939	1 009	1 128	1 213	1 267	1 259	1 161	1 124	1 100	1 111	1 166	1 171	1 193	1 262	1 325
Net Income (Common)		41 N/A	43 +6%	46 +7%	50 +7%	50 N/A	52 +5%	55 +6%	59 +7%	64 +9%	67 +5%	72 +6%	78 +9%	85 +8%	92 +9%	100 +9%	108 +8%	117 +8%	128 +9%	135 +5%	143 +6%	153 +7%	157 +3%	163 +4%	161 -1%	124 -23%	58 -54%	(19) N/A	(59) -212%	(95) -61%	(185) -94%	(229) -24%	28 N/A	78 +182%	223 +188%	343 +53%	121 -65%	157 +29%	186 +18%	206 +11%	238 +16%	250 +5%	259 +3%	267 +3%	272 +2%	275 +1%	280 +2%	284 +2%	288 +2%	294 +2%	307 +4%	326 +6%	345 +6%	371 +8%	386 +4%	388 +1%	385 -1%	392 +2%	397 +1%	413 +4%	432 +5%	494 +14%	509 +3%	531 +4%	506 -5%	523 +3%	577 +10%	616 +7%	704 +14%	681 -3%	659 -3%	659 +0%	674 +2%	655 -3%	604 -8%	592 -2%	568 -4%	628 +11%	753 +20%	819 +9%	873 +7%	906 +4%	939 +4%	1 009 +7%	1 128 +12%	1 213 +8%	1 267 +4%	1 259 -1%	1 161 -8%	1 124 -3%	1 100 -2%	1 111 +1%	1 166 +5%	1 171 +0%	1 193 +2%	1 262 +6%	1 325 +5%
EPS (Diluted)		0.82 N/A	0.87 +6%	0.93 +7%	0.99 +6%	1.01 +2%	1.06 +5%	1.13 +7%	1.19 +5%	1.26 +6%	1.3 +3%	1.35 +4%	1.49 +10%	1.56 +5%	1.72 +10%	1.82 +6%	1.97 +8%	2 +2%	2.07 +3%	2.18 +5%	2.35 +8%	2.48 +6%	2.55 +3%	2.64 +4%	2.6 -2%	1.97 -24%	0.93 -53%	-0.3 N/A	-0.94 -213%	-1.52 -62%	-2.78 -83%	-2.64 +5%	0.32 N/A	0.52 +63%	1.51 +190%	2.33 +54%	0.83 -64%	1.02 +23%	1.19 +17%	1.34 +13%	1.55 +16%	1.64 +6%	1.8 +10%	1.84 +2%	1.84 N/A	1.91 +4%	2.06 +8%	2.06 N/A	2.06 N/A	2.06 N/A	2.09 +1%	2.26 +8%	2.41 +7%	2.57 +7%	2.63 +2%	2.68 +2%	2.66 -1%	2.7 +2%	2.73 +1%	2.84 +4%	2.97 +5%	3.39 +14%	3.49 +3%	3.64 +4%	3.46 -5%	3.58 +3%	3.94 +10%	4.2 +7%	4.82 +15%	4.66 -3%	4.51 -3%	4.51 N/A	4.61 +2%	4.49 -3%	4.25 -5%	4.16 -2%	3.97 -5%	4.41 +11%	5.28 +20%	5.73 +9%	6.1 +6%	6.32 +4%	6.59 +4%	7.1 +8%	7.92 +12%	8.53 +8%	8.92 +5%	8.86 -1%	8.18 -8%	8.01 -2%	7.86 -2%	7.95 +1%	8.33 +5%	8.4 +1%	8.59 +2%	9.06 +5%	9.52 +5%

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 315,900+ 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.