Watchlist Manager

Watchlist

Price: 31.33 USD 1.82%

Market Cap: 4.5B USD

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		71	74	77	78	80	80	80	79	78	79	80	82	84	87	90	92	95	98	101	104	106	107	108	109	111	114	117	121	124	126	128	129	129	130	131	133	136	141	146	150	152	153	153	154	155	155	158	165	172	181	188	191	194	198	202	210	218	223	228	228	227	227	229	232	237	245	254	263	273	277	281	284	289	300	318	335	350	358	359	366	370	377	385	392	401	402	399	390	384	388	395	408	427	445	466	486
Interest Income		116	113	110	107	104	102	100	97	95	95	95	97	100	104	111	117	124	132	140	148	155	159	163	167	169	170	167	163	159	154	152	149	146	146	146	147	150	153	156	159	160	160	160	160	160	160	162	169	176	185	192	195	199	203	207	214	222	228	232	233	232	233	236	241	246	256	267	279	292	300	307	314	319	330	343	354	364	367	367	373	376	383	392	408	433	457	484	507	528	556	581	605	629	647	666	685
Interest Expense		45	39	33	28	24	22	20	19	17	16	15	15	16	18	21	24	29	34	39	44	49	52	56	58	59	56	50	43	35	28	24	20	17	16	15	15	14	12	11	9	8	7	6	6	5	5	4	4	4	4	4	4	4	4	4	4	4	4	5	5	6	6	7	8	9	11	14	15	19	23	26	30	30	30	25	19	14	9	8	7	6	6	7	16	31	55	85	117	144	168	186	197	202	201	200	200
Non Interest Income		28	28	28	29	30	31	33	34	34	36	36	37	39	42	44	44	44	42	43	44	45	44	46	47	48	50	50	51	50	49	47	48	49	48	49	49	50	51	51	52	51	52	54	55	57	58	60	61	62	65	65	65	67	66	68	71	73	77	81	83	85	87	88	91	91	94	97	99	102	102	104	106	108	113	122	132	140	146	144	143	142	142	145	138	132	125	117	115	108	109	111	115	124	125	126	128
Revenue		99 N/A	102 +3%	105 +3%	107 +2%	110 +2%	111 +1%	113 +1%	113 N/A	112 -1%	115 +2%	116 +1%	119 +3%	123 +3%	129 +5%	133 +3%	136 +2%	139 +2%	140 +1%	144 +2%	147 +3%	151 +2%	151 +0%	154 +2%	155 +1%	159 +2%	164 +3%	167 +2%	171 +2%	173 +1%	175 +1%	175 +0%	177 +1%	178 +0%	178 +0%	180 +1%	181 +1%	186 +2%	192 +3%	196 +2%	202 +3%	203 +1%	205 +1%	207 +1%	209 +1%	212 +1%	213 +1%	218 +2%	226 +4%	234 +4%	245 +5%	253 +3%	256 +1%	261 +2%	264 +1%	270 +2%	281 +4%	291 +4%	301 +3%	309 +3%	311 +1%	312 +0%	313 +0%	318 +1%	323 +2%	328 +2%	339 +4%	350 +3%	363 +4%	375 +3%	379 +1%	385 +2%	390 +1%	398 +2%	413 +4%	440 +6%	466 +6%	490 +5%	504 +3%	503 0%	509 +1%	513 +1%	519 +1%	530 +2%	530 +0%	533 +1%	527 -1%	517 -2%	505 -2%	492 -3%	497 +1%	506 +2%	523 +3%	551 +5%	570 +4%	592 +4%	614 +4%
Pre-Tax Income
Loan Loss Provision		(2)	(2)	(2)	(2)	(2)	(3)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(2)	(3)	(4)	(6)	(8)	(9)	(9)	(11)	(11)	(12)	(13)	(11)	(9)	(9)	(8)	(7)	(7)	(6)	(5)	(4)	(4)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(5)	(4)	(5)	(6)	(10)	(11)	(11)	(12)	(10)	(10)	(10)	(7)	(7)	(6)	(5)	(5)	(6)	(5)	(5)	(4)	(3)	(12)	(20)	(29)	(20)	(8)	2	11	1	(6)	(12)	(16)	(17)	(16)	(16)	(15)	(11)	(9)	(9)	(13)	(14)	(17)	(14)	(32)
Non Interest Expense		(55)	(56)	(57)	(58)	(59)	(60)	(61)	(61)	(61)	(62)	(63)	(65)	(66)	(69)	(71)	(73)	(76)	(78)	(80)	(81)	(83)	(83)	(84)	(85)	(87)	(89)	(90)	(92)	(92)	(92)	(93)	(93)	(94)	(94)	(94)	(96)	(98)	(101)	(103)	(105)	(105)	(105)	(106)	(107)	(109)	(110)	(113)	(122)	(126)	(131)	(136)	(135)	(138)	(139)	(140)	(146)	(150)	(157)	(162)	(164)	(166)	(167)	(170)	(172)	(174)	(180)	(183)	(187)	(191)	(190)	(191)	(193)	(197)	(204)	(209)	(216)	(228)	(230)	(236)	(244)	(242)	(243)	(242)	(239)	(235)	(233)	(232)	(232)	(238)	(245)	(252)	(258)	(265)	(271)	(278)	(286)
Pre-Tax Income		42 N/A	44 +4%	46 +4%	47 +4%	49 +3%	49 +1%	50 +2%	50 +1%	50 -1%	52 +4%	52 -1%	53 +2%	55 +5%	58 +5%	60 +4%	62 +2%	63 +2%	62 -2%	63 +2%	64 +2%	66 +3%	66 +0%	68 +4%	69 +2%	70 +1%	72 +3%	72 +0%	73 +2%	74 +1%	74 +0%	73 -1%	74 +0%	72 -2%	72 -1%	73 +1%	74 +2%	78 +6%	82 +4%	85 +4%	90 +5%	92 +3%	94 +2%	96 +2%	98 +2%	99 +1%	100 +1%	102 +1%	101 -1%	105 +4%	109 +4%	111 +2%	117 +5%	119 +1%	121 +2%	126 +4%	129 +2%	132 +2%	134 +1%	135 +1%	134 -1%	136 +1%	137 +1%	138 +1%	144 +4%	147 +2%	154 +5%	162 +5%	171 +5%	178 +4%	183 +3%	189 +3%	193 +2%	198 +2%	197 -1%	210 +7%	222 +5%	242 +9%	266 +10%	269 +1%	277 +3%	272 -2%	270 -1%	275 +2%	276 +0%	281 +2%	279 -1%	269 -4%	258 -4%	243 -6%	244 +0%	245 +0%	252 +3%	272 +8%	282 +4%	300 +6%	296 -1%
Net Income
Tax Provision		(13)	(13)	(14)	(14)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(16)	(17)	(18)	(18)	(19)	(18)	(19)	(19)	(19)	(20)	(20)	(20)	(20)	(21)	(21)	(21)	(21)	(20)	(20)	(19)	(19)	(18)	(18)	(19)	(20)	(21)	(22)	(23)	(24)	(24)	(25)	(25)	(25)	(25)	(26)	(25)	(26)	(27)	(27)	(29)	(29)	(30)	(31)	(31)	(31)	(31)	(32)	(31)	(31)	(31)	(31)	(33)	(35)	(33)	(32)	(30)	(28)	(29)	(31)	(32)	(33)	(33)	(35)	(37)	(40)	(44)	(45)	(46)	(44)	(44)	(44)	(45)	(46)	(48)	(48)	(46)	(44)	(44)	(43)	(45)	(48)	(51)	(55)	(53)
Income from Continuing Operations		29	31	32	33	34	34	35	35	35	37	37	38	39	41	43	44	44	44	44	45	46	46	48	49	50	51	52	53	53	54	54	54	54	54	54	55	58	61	63	66	68	70	72	74	74	75	76	76	79	83	84	88	90	91	95	98	100	102	104	103	105	106	107	111	113	121	130	141	150	154	158	161	165	164	175	185	202	222	225	231	228	227	231	231	235	231	222	212	199	200	201	207	224	231	246	243
Net Income (Common)		29 N/A	31 +4%	32 +4%	33 +4%	34 +3%	34 +1%	35 +2%	35 +1%	35 0%	37 +5%	37 N/A	38 +2%	39 +4%	41 +5%	43 +3%	44 +2%	44 +1%	44 -1%	44 +2%	45 +1%	46 +2%	46 N/A	48 +4%	49 +2%	50 +1%	51 +4%	52 +1%	53 +2%	53 +1%	54 +1%	54 N/A	54 +1%	54 -1%	54 N/A	54 +1%	57 +4%	60 +5%	61 +2%	63 +4%	65 +3%	68 +5%	70 +2%	72 +3%	74 +2%	74 +1%	75 +1%	76 +1%	76 0%	79 +4%	83 +5%	84 +2%	88 +5%	90 +2%	91 +2%	95 +4%	98 +3%	100 +3%	102 +2%	104 +1%	103 0%	105 +1%	106 +1%	107 +1%	111 +4%	120 +8%	128 +7%	138 +7%	148 +8%	151 +2%	154 +3%	159 +3%	162 +2%	165 +2%	164 -1%	175 +7%	185 +6%	202 +9%	222 +10%	225 +1%	231 +3%	228 -1%	227 0%	231 +2%	231 +0%	235 +1%	231 -1%	222 -4%	212 -4%	199 -6%	200 +0%	201 +1%	207 +3%	224 +8%	231 +4%	246 +6%	243 -1%
EPS (Diluted)		0.24 N/A	0.25 +4%	0.26 +4%	0.27 +4%	0.27 N/A	0.28 +4%	0.28 N/A	0.28 N/A	0.28 N/A	0.29 +4%	0.29 N/A	0.3 +3%	0.31 +3%	0.33 +6%	0.35 +6%	0.36 +3%	0.35 -3%	0.35 N/A	0.35 N/A	0.35 N/A	0.37 +6%	0.36 -3%	0.38 +6%	0.39 +3%	0.4 +3%	0.42 +5%	0.42 N/A	0.43 +2%	0.43 N/A	0.43 N/A	0.43 N/A	0.43 N/A	0.43 N/A	0.43 N/A	0.43 N/A	0.44 +2%	0.47 +7%	0.48 +2%	0.5 +4%	0.52 +4%	0.54 +4%	0.55 +2%	0.57 +4%	0.59 +4%	0.59 N/A	0.61 +3%	0.61 N/A	0.6 -2%	0.62 +3%	0.64 +3%	0.65 +2%	0.68 +5%	0.7 +3%	0.71 +1%	0.75 +6%	0.74 -1%	0.56 -24%	0.78 +39%	0.78 N/A	0.77 -1%	0.79 +3%	0.79 N/A	0.8 +1%	0.83 +4%	0.9 +8%	0.94 +4%	1.01 +7%	1.08 +7%	1.1 +2%	1.13 +3%	1.16 +3%	1.19 +3%	1.21 +2%	1.14 -6%	1.22 +7%	1.31 +7%	1.42 +8%	1.56 +10%	1.57 +1%	1.61 +3%	1.59 -1%	1.58 -1%	1.61 +2%	1.61 N/A	1.64 +2%	1.61 -2%	1.55 -4%	1.49 -4%	1.39 -7%	1.41 +1%	1.41 N/A	1.45 +3%	1.56 +8%	1.62 +4%	1.71 +6%	1.69 -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 307,900+ 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.