Watchlist Manager

Watchlist

Price: 64.67 USD -2.16% Market Closed

Market Cap: $2.8B

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2000	Mar-2001	Jun-2001	Sep-2001	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
Revenue
Net Interest Income		44	45	46	48	49	52	54	56	58	60	61	61	61	62	64	70	78	82	89	92	93	97	99	103	105	107	108	109	109	110	111	114	116	119	123	127	133	136	140	142	143	144	145	144	145	148	148	149	150	151	152	156	164	174	186	197	203	208	215	223	234	253	268	282	295	295	297	313	330	349	376	397	414	425	431	431	434	443	461	472	492	519	536	556	561	556	557	570	598	616	620	610	601	603	615	627
Interest Income		103	108	111	111	108	107	103	101	100	101	101	100	100	101	104	112	121	130	140	147	152	161	170	180	190	200	208	213	215	214	210	206	203	201	201	202	203	203	203	201	199	197	196	193	192	192	190	189	189	189	190	191	200	209	221	232	237	243	249	256	266	284	300	314	327	326	327	345	364	384	416	442	466	485	499	507	514	525	531	529	537	553	567	586	589	583	587	614	675	750	833	903	954	989	1 009	1 017
Interest Expense		59	63	65	64	59	55	49	45	42	41	40	39	38	38	39	42	43	48	51	55	59	64	71	78	85	93	100	104	106	104	99	92	87	82	79	75	71	67	63	60	56	53	51	49	46	44	42	40	39	38	37	36	36	35	35	35	34	35	34	33	32	31	31	32	32	31	31	32	33	35	40	45	52	60	68	76	81	81	71	57	45	34	32	30	28	27	30	44	76	135	213	292	353	385	394	390
Non Interest Income		27	28	29	29	29	31	30	30	31	31	33	37	37	38	39	37	23	38	31	29	26	23	28	28	30	30	31	31	32	33	33	33	30	35	41	45	53	51	47	47	52	54	58	59	60	70	84	101	109	111	106	97	90	82	80	80	82	95	105	109	111	110	110	114	114	110	105	101	102	101	103	108	109	111	116	115	116	115	114	116	120	125	127	129	129	133	135	131	128	124	122	121	(21)	(23)	(38)	(47)
Revenue		71 N/A	73 +3%	75 +3%	77 +2%	78 +1%	83 +7%	84 +1%	86 +2%	88 +3%	91 +4%	94 +3%	98 +4%	98 -1%	100 +2%	103 +3%	107 +3%	101 -5%	120 +19%	119 -1%	121 +1%	118 -2%	120 +1%	127 +6%	131 +3%	135 +3%	137 +1%	139 +2%	140 +1%	141 +1%	143 +1%	144 +1%	147 +2%	146 -1%	154 +5%	164 +7%	172 +5%	186 +8%	187 +1%	187 0%	189 +2%	195 +3%	198 +1%	203 +2%	203 +0%	205 +1%	218 +6%	232 +7%	250 +7%	259 +4%	262 +1%	259 -1%	252 -2%	253 +0%	256 +1%	266 +4%	277 +4%	285 +3%	303 +6%	320 +6%	332 +4%	345 +4%	362 +5%	378 +4%	396 +5%	408 +3%	405 -1%	401 -1%	414 +3%	432 +5%	450 +4%	479 +6%	504 +5%	523 +4%	537 +3%	546 +2%	547 +0%	550 +1%	559 +2%	574 +3%	587 +2%	612 +4%	644 +5%	663 +3%	685 +3%	690 +1%	689 0%	691 +0%	701 +1%	727 +4%	740 +2%	742 +0%	731 -1%	580 -21%	580 0%	577 0%	580 +0%
Pre-Tax Income
Loan Loss Provision		(3)	(3)	(3)	(4)	(4)	(5)	(4)	(3)	(4)	(4)	(4)	(5)	(4)	(4)	(4)	(5)	(5)	(5)	(6)	(6)	(7)	(6)	(6)	(6)	(4)	(5)	(7)	(7)	(10)	(10)	(11)	(18)	(29)	(34)	(39)	(44)	(39)	(42)	(42)	(35)	(33)	(34)	(28)	(30)	(29)	(22)	(21)	(13)	(8)	(7)	(5)	(11)	(10)	(15)	(16)	(14)	(15)	(10)	(13)	(14)	(13)	(13)	(10)	(12)	(12)	(13)	(12)	(12)	(16)	(16)	(20)	(20)	(24)	(21)	(21)	(21)	(17)	(37)	(58)	(55)	(67)	(45)	(11)	(5)	18	14	3	(7)	(15)	(15)	(17)	(13)	(22)	(20)	(23)	(28)
Non Interest Expense		(54)	(55)	(56)	(57)	(57)	(59)	(59)	(60)	(61)	(62)	(64)	(67)	(68)	(70)	(72)	(78)	(69)	(87)	(84)	(82)	(80)	(83)	(89)	(92)	(95)	(94)	(96)	(97)	(98)	(99)	(100)	(102)	(102)	(105)	(110)	(113)	(133)	(133)	(132)	(135)	(129)	(133)	(136)	(134)	(137)	(145)	(154)	(169)	(183)	(190)	(195)	(195)	(197)	(203)	(209)	(217)	(216)	(224)	(233)	(240)	(251)	(262)	(269)	(276)	(280)	(281)	(279)	(290)	(298)	(310)	(329)	(343)	(354)	(358)	(345)	(345)	(349)	(352)	(367)	(365)	(371)	(383)	(396)	(416)	(432)	(440)	(443)	(442)	(443)	(444)	(447)	(449)	(462)	(464)	(471)	(446)
Pre-Tax Income		14 N/A	15 +7%	16 +7%	16 +2%	17 +4%	19 +14%	21 +7%	23 +13%	24 +4%	25 +5%	26 +2%	27 +4%	26 -4%	26 +1%	27 +2%	25 -9%	28 +13%	29 +4%	30 +3%	33 +12%	31 -6%	30 -3%	31 +4%	32 +3%	36 +11%	38 +6%	36 -6%	36 N/A	33 -7%	34 +1%	34 -1%	28 -18%	14 -48%	15 +1%	15 +2%	15 +3%	14 -11%	12 -10%	13 +5%	20 +53%	34 +71%	32 -6%	40 +25%	38 -3%	38 0%	52 +36%	58 +11%	68 +17%	67 -1%	66 -2%	58 -12%	47 -20%	47 +2%	38 -19%	40 +4%	46 +17%	55 +19%	70 +27%	74 +6%	79 +6%	81 +3%	88 +8%	99 +14%	108 +9%	117 +8%	111 -5%	110 -1%	111 +2%	119 +7%	124 +4%	129 +4%	142 +10%	145 +3%	157 +8%	180 +15%	180 0%	184 +2%	170 -7%	149 -13%	168 +13%	174 +4%	216 +24%	257 +19%	264 +3%	275 +4%	262 -5%	252 -4%	253 +1%	268 +6%	281 +5%	278 -1%	269 -3%	97 -64%	96 -1%	83 -14%	106 +28%
Net Income
Tax Provision		(4)	(5)	(5)	(5)	(6)	(6)	(7)	(7)	(8)	(8)	(8)	(9)	(8)	(8)	(8)	(7)	(8)	(8)	(9)	(10)	(10)	(9)	(10)	(10)	(12)	(12)	(12)	(11)	(9)	(9)	(9)	(7)	(3)	(4)	(4)	(4)	(7)	(7)	(7)	(10)	(10)	(9)	(12)	(10)	(10)	(15)	(18)	(21)	(17)	(16)	(13)	(8)	(10)	(7)	(7)	(9)	(13)	(19)	(19)	(21)	(21)	(23)	(29)	(33)	(37)	(32)	(30)	(31)	(33)	(33)	(32)	(33)	(28)	(32)	(38)	(37)	(35)	(33)	(26)	(32)	(36)	(45)	(55)	(54)	(55)	(52)	(51)	(52)	(56)	(59)	(59)	(58)	(17)	(17)	(14)	(21)
Income from Continuing Operations		10	10	11	11	11	13	14	16	17	17	18	18	18	18	19	17	20	21	21	23	22	21	22	23	24	26	24	25	24	25	25	21	11	11	11	12	6	6	6	9	24	23	28	28	28	37	40	47	50	50	45	39	37	31	32	38	42	51	55	58	60	64	70	76	80	78	79	81	86	91	97	109	117	125	143	143	149	138	123	136	138	171	202	210	220	210	201	201	212	222	220	211	80	79	69	85
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		10 N/A	10 +5%	11 +6%	11 +1%	11 +6%	13 +13%	14 +9%	16 +15%	19 +17%	19 +3%	20 +1%	20 +3%	18 -12%	18 +3%	19 +2%	17 -7%	20 +17%	21 +1%	21 +4%	24 +11%	23 -4%	22 -3%	23 +4%	23 +3%	25 +7%	26 +5%	26 N/A	26 N/A	26 -3%	26 +2%	25 -6%	21 -16%	11 -47%	10 -14%	8 -14%	8 -10%	1 -84%	0 -67%	1 +100%	4 +425%	19 +343%	18 -6%	23 +29%	20 -10%	20 N/A	29 +44%	33 +14%	43 +28%	46 +9%	47 +0%	43 -8%	37 -14%	36 -4%	30 -15%	32 +4%	37 +17%	41 +12%	50 +22%	54 +9%	57 +5%	59 +4%	64 +7%	70 +9%	75 +8%	80 +6%	78 -2%	79 +1%	81 +2%	75 -7%	81 +7%	87 +7%	99 +14%	117 +19%	125 +7%	143 +14%	143 +1%	149 +4%	138 -8%	123 -11%	134 +9%	134 N/A	164 +23%	194 +18%	202 +4%	212 +5%	202 -5%	193 -5%	193 +0%	204 +6%	214 +5%	211 -1%	203 -4%	72 -65%	71 -1%	61 -14%	77 +26%
EPS (Diluted)		0.65 N/A	0.69 +6%	0.73 +6%	0.73 N/A	0.78 +7%	0.87 +12%	0.94 +8%	1.09 +16%	1.27 +17%	1.29 +2%	1.29 N/A	1.29 N/A	1.16 -10%	1.19 +3%	1.2 +1%	1.04 -13%	1.26 +21%	1.22 -3%	1.27 +4%	1.4 +10%	1.35 -4%	1.32 -2%	1.35 +2%	1.39 +3%	1.5 +8%	1.57 +5%	1.59 +1%	1.6 +1%	1.54 -4%	1.58 +3%	1.5 -5%	1.26 -16%	0.68 -46%	0.58 -15%	0.5 -14%	0.45 -10%	0.07 -84%	0.02 -71%	0.04 +100%	0.25 +525%	1.13 +352%	1.06 -6%	1.37 +29%	1.23 -10%	1.23 N/A	1.76 +43%	1.99 +13%	2.54 +28%	2.77 +9%	2.49 -10%	2.5 +0%	2.15 -14%	2.04 -5%	1.62 -21%	1.68 +4%	1.97 +17%	2.19 +11%	2.43 +11%	2.6 +7%	2.72 +5%	2.83 +4%	2.63 -7%	2.78 +6%	3.02 +9%	3.22 +7%	2.93 -9%	2.93 N/A	2.69 -8%	2.64 -2%	2.63 0%	2.63 N/A	2.84 +8%	3.52 +24%	3.6 +2%	3.96 +10%	3.89 -2%	4.14 +6%	3.73 -10%	3.32 -11%	3.61 +9%	3.57 -1%	3.88 +9%	4.56 +18%	4.76 +4%	5 +5%	4.77 -5%	4.53 -5%	4.54 +0%	4.79 +6%	5.01 +5%	4.95 -1%	4.75 -4%	1.68 -65%	1.66 -1%	1.42 -14%	1.78 +25%

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.