Watchlist Manager

Watchlist

Price: 61.38 USD 0.82% Market Closed

Market Cap: $686.8m

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		44	47	48	50	50	51	51	45	46	48	42	50	49	48	56	58	62	65	68	69	70	71	71	71	72	72	72	72	71	75	80	89	98	104	110	125	138	151	163	164	161	161	163	165	171	169	164	160	155	157	163	168	174	176	173	168	165	164	164	163	161	158	156	155	156	159	163	168	173	177	180	180	181	179	178	177	176	178	178	178	177	181	189	200	210	209	203	193	185	184	185	189	194	198	201	200
Interest Income		84	83	81	80	79	78	76	76	77	79	83	87	92	99	107	115	124	133	143	150	155	160	163	164	163	157	150	145	141	145	150	156	161	161	163	173	182	192	200	199	194	193	194	194	196	191	184	179	174	175	179	183	189	190	188	184	182	182	183	185	185	184	183	183	185	190	196	206	216	225	232	235	235	230	224	218	211	207	203	199	195	197	207	227	252	273	288	297	303	310	319	325	328	328	323	314
Interest Expense		40	36	33	30	28	27	25	32	31	31	40	37	43	51	51	56	62	69	75	81	86	89	91	93	91	85	78	73	70	70	70	67	63	57	52	48	44	41	38	35	33	32	31	28	26	23	21	19	18	18	17	16	15	15	15	16	17	18	20	22	24	26	27	28	29	31	33	38	43	48	52	55	54	51	46	41	35	30	25	21	18	16	18	27	42	64	86	104	118	127	134	136	134	130	122	113
Non Interest Income		18	20	20	21	21	20	22	29	23	23	32	33	32	39	31	28	34	28	28	30	29	30	30	29	34	36	30	28	66	65	120	123	84	89	44	24	14	(3)	(22)	4	12	50	60	46	43	9	8	5	3	12	12	15	14	7	10	14	19	24	26	29	31	38	39	39	38	29	36	36	37	36	30	31	31	32	33	35	37	39	39	38	38	38	36	34	33	31	31	30	29	31	30	31	30	29	29	29
Revenue		62 N/A	67 +7%	69 +3%	70 +2%	72 +2%	71 -1%	73 +3%	74 +1%	69 -7%	71 +3%	75 +4%	83 +12%	81 -2%	88 +8%	87 0%	87 -1%	96 +11%	93 -3%	96 +3%	99 +3%	99 +0%	101 +2%	102 +1%	101 -1%	106 +5%	107 +1%	102 -5%	100 -2%	137 +37%	140 +2%	200 +43%	212 +6%	182 -14%	192 +6%	154 -20%	150 -3%	152 +1%	149 -2%	140 -6%	168 +19%	173 +3%	211 +22%	222 +5%	211 -5%	213 +1%	178 -17%	172 -3%	165 -4%	159 -4%	169 +6%	175 +4%	182 +4%	187 +3%	182 -3%	183 +0%	182 -1%	184 +1%	188 +2%	190 +1%	192 +1%	192 +0%	196 +2%	195 -1%	194 -1%	194 0%	189 -3%	199 +6%	204 +3%	210 +3%	214 +2%	211 -1%	211 +0%	212 +0%	211 0%	210 0%	212 +1%	214 +1%	216 +1%	217 +0%	216 -1%	215 -1%	219 +2%	225 +3%	234 +4%	242 +4%	240 -1%	234 -3%	223 -5%	214 -4%	215 +0%	215 +0%	220 +2%	224 +2%	227 +1%	229 +1%	229 0%
Pre-Tax Income
Loan Loss Provision		(5)	(6)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(4)	(4)	(4)	(5)	(5)	(6)	(5)	(5)	(5)	(6)	(42)	(45)	(49)	(52)	(19)	(21)	(33)	(36)	(36)	(42)	(36)	(36)	(38)	(35)	(32)	(35)	(37)	(46)	(46)	(44)	(42)	(28)	(22)	(17)	(11)	(9)	(7)	(4)	(4)	(4)	(4)	(6)	(6)	(7)	(8)	(9)	(9)	(9)	(10)	(9)	(9)	(9)	(7)	(7)	(7)	(7)	(7)	(6)	(8)	(12)	(15)	(16)	(12)	(4)	3	6	6	2	(4)	(6)	(7)	(3)	1	3	3	2	(0)	(3)	(2)	(2)	(1)	(0)
Non Interest Expense		(21)	(22)	(22)	(3)	(23)	(24)	(18)	(5)	(18)	(19)	(27)	(5)	(33)	(25)	(22)	(51)	(15)	(16)	(12)	(49)	(19)	(30)	(41)	(52)	(43)	(44)	(45)	(7)	(31)	(17)	(25)	(78)	(47)	(67)	(67)	(82)	(146)	(147)	(142)	(98)	(101)	(107)	(118)	(113)	(114)	(112)	(109)	(106)	(103)	(110)	(114)	(121)	(122)	(116)	(116)	(114)	(118)	(120)	(121)	(120)	(118)	(117)	(114)	(114)	(114)	(116)	(116)	(115)	(116)	(114)	(114)	(115)	(117)	(118)	(122)	(123)	(123)	(124)	(123)	(128)	(129)	(131)	(135)	(133)	(137)	(138)	(139)	(141)	(141)	(143)	(141)	(141)	(142)	(140)	(143)	(142)
Pre-Tax Income		36 N/A	40 +9%	41 +4%	62 +50%	43 -30%	42 -3%	50 +18%	64 +29%	46 -29%	47 +3%	42 -10%	74 +74%	44 -41%	58 +33%	61 +5%	32 -48%	76 +140%	72 -5%	79 +8%	45 -43%	75 +68%	66 -12%	56 -16%	44 -22%	21 -52%	18 -13%	8 -55%	41 +404%	87 +111%	101 +16%	142 +40%	98 -31%	99 +1%	83 -16%	51 -39%	32 -37%	(33) N/A	(33) -3%	(34) -3%	35 N/A	35 +0%	58 +66%	58 -1%	55 -5%	58 +6%	38 -35%	40 +7%	42 +4%	45 +8%	50 +10%	55 +10%	57 +5%	62 +7%	63 +2%	62 -1%	62 0%	60 -4%	61 +2%	61 +0%	62 +2%	64 +4%	70 +9%	71 +1%	70 -1%	71 +1%	64 -9%	76 +19%	82 +7%	87 +7%	93 +6%	89 -4%	90 +2%	86 -4%	80 -7%	74 -8%	73 -1%	79 +9%	88 +11%	97 +10%	94 -3%	92 -3%	89 -3%	86 -3%	94 +9%	99 +5%	99 0%	96 -3%	85 -11%	76 -11%	74 -3%	74 0%	75 +2%	80 +6%	84 +4%	86 +2%	87 +2%
Net Income
Tax Provision		(10)	(11)	(11)	(12)	(12)	(12)	(11)	(10)	(10)	(11)	(11)	(13)	(11)	(13)	(10)	(9)	(11)	(10)	(11)	(14)	(14)	(14)	(15)	(14)	(2)	(1)	2	4	(21)	(19)	(33)	(33)	(19)	(21)	(10)	0	(8)	(7)	(6)	(5)	(4)	(11)	(10)	(11)	(12)	(6)	(7)	(8)	(11)	(13)	(14)	(14)	(15)	(16)	(15)	(16)	(15)	(16)	(16)	(17)	(17)	(20)	(20)	(17)	(15)	(11)	(12)	(15)	(16)	(17)	(16)	(16)	(15)	(15)	(14)	(14)	(16)	(18)	(20)	(20)	(19)	(19)	(18)	(18)	(19)	(19)	(19)	(18)	(15)	(15)	(14)	(14)	(15)	(15)	(16)	(16)
Income from Continuing Operations		27	29	30	50	31	30	38	54	36	36	31	61	33	45	51	23	65	63	67	31	61	52	41	29	19	17	10	45	66	82	109	65	80	63	41	32	(41)	(41)	(41)	30	31	47	48	44	45	32	33	34	34	37	40	44	46	47	47	47	45	45	45	45	47	51	51	54	56	53	64	67	71	76	73	74	71	66	59	59	63	70	77	75	73	71	69	76	79	80	77	68	61	59	60	62	66	68	70	71
Net Income (Common)		27 N/A	29 +8%	30 +4%	50 +66%	31 -37%	30 -2%	38 +26%	54 +42%	36 -34%	36 +2%	31 -15%	61 +98%	33 -47%	45 +39%	51 +12%	23 -55%	65 +186%	63 -3%	67 +7%	31 -54%	61 +98%	52 -15%	41 -21%	29 -28%	19 -36%	17 -10%	10 -39%	45 +333%	51 +14%	67 +31%	93 +39%	62 -33%	76 +24%	59 -22%	38 -36%	29 -23%	(44) N/A	(44) +0%	(45) -2%	26 N/A	29 +9%	45 +57%	47 +6%	48 +1%	49 +2%	36 -27%	37 +4%	33 -10%	34 +1%	36 +8%	40 +9%	43 +9%	46 +6%	47 +2%	46 -1%	46 -1%	44 -4%	45 +2%	45 +0%	45 +1%	47 +4%	51 +8%	51 +1%	52 +1%	54 +4%	51 -4%	62 +21%	67 +8%	71 +6%	76 +6%	73 -4%	74 +1%	71 -4%	66 -7%	59 -10%	59 0%	63 +7%	70 +11%	77 +10%	75 -3%	73 -2%	71 -3%	69 -3%	76 +11%	79 +5%	80 +0%	77 -3%	68 -12%	61 -10%	59 -2%	60 +1%	62 +3%	66 +6%	68 +4%	70 +2%	71 +2%
EPS (Diluted)		1.93 N/A	2.07 +7%	2.15 +4%	3.56 +66%	2.24 -37%	2.19 -2%	2.76 +26%	3.91 +42%	2.56 -35%	2.63 +3%	2.09 -21%	4.35 +108%	2.33 -46%	3.25 +39%	3.64 +12%	1.63 -55%	4.66 +186%	4.53 -3%	4.86 +7%	2.22 -54%	4.41 +99%	3.8 -14%	3.03 -20%	2.15 -29%	1.39 -35%	1.24 -11%	0.76 -39%	3.33 +338%	3.81 +14%	4.81 +26%	6.62 +38%	4.44 -33%	5.45 +23%	4.21 -23%	2.72 -35%	2.1 -23%	-3.14 N/A	-3.14 N/A	-3.5 -11%	1.93 N/A	2.1 +9%	3.28 +56%	3.5 +7%	3.53 +1%	3.59 +2%	2.55 -29%	2.69 +5%	2.42 -10%	2.44 +1%	2.65 +9%	2.87 +8%	3.1 +8%	3.3 +6%	3.35 +2%	3.34 0%	3.28 -2%	3.14 -4%	3.2 +2%	3.2 N/A	3.21 +0%	3.36 +5%	3.58 +7%	3.6 +1%	3.63 +1%	3.79 +4%	3.62 -4%	4.38 +21%	4.71 +8%	5.03 +7%	5.34 +6%	5.13 -4%	5.14 +0%	4.98 -3%	4.66 -6%	4.21 -10%	4.21 N/A	4.61 +10%	5.08 +10%	5.65 +11%	5.46 -3%	5.6 +3%	5.58 0%	5.53 -1%	6.02 +9%	6.47 +7%	6.58 +2%	6.47 -2%	5.61 -13%	5.13 -9%	5.07 -1%	5.12 +1%	5.26 +3%	5.63 +7%	5.93 +5%	6.1 +3%	6.19 +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 314,500+ 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.