Watchlist Manager

Watchlist

Price: 65.75 USD -1.72% Market Closed

Market Cap: $5.5B

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		142	151	157	159	158	158	159	160	163	165	167	170	173	177	181	189	201	213	224	224	220	213	207	206	205	205	209	209	213	217	220	228	242	253	262	270	270	302	412	521	631	709	710	711	709	700	695	681	672	668	660	655	647	634	628	625	630	643	650	659	678	713	752	792	816	828	839	849	862	871	880	895	907	925	938	943	946	943	942	933	927	938	984	1 050	1 107	1 135	1 124	1 098	1 079	1 075	1 078	1 082	1 086	1 092	1 100	1 109
Interest Income		236	238	234	231	227	223	220	218	218	220	222	227	233	241	249	264	285	307	331	344	348	347	345	346	345	342	338	335	332	330	326	324	335	344	350	353	343	368	481	592	701	776	768	763	756	745	738	722	712	706	698	693	687	678	676	680	691	710	721	732	754	797	847	901	940	966	996	1 028	1 063	1 091	1 111	1 126	1 127	1 113	1 087	1 058	1 031	1 013	1 001	982	968	975	1 030	1 137	1 273	1 423	1 539	1 620	1 670	1 692	1 705	1 693	1 667	1 642	1 621	1 615
Interest Expense		95	88	78	72	68	65	61	58	56	55	56	57	60	64	69	75	84	94	107	120	129	134	138	140	140	137	129	126	120	114	106	95	93	92	88	82	72	67	69	71	71	67	58	52	48	45	43	41	40	39	38	38	39	43	49	55	61	67	71	73	76	84	95	108	123	138	157	179	201	220	232	231	220	188	149	116	86	71	59	49	41	37	46	87	166	289	416	523	591	617	628	611	581	549	521	506
Non Interest Income		60	65	69	72	72	72	74	75	80	87	88	90	90	90	103	98	101	102	94	107	105	110	116	121	131	132	131	128	120	123	123	157	160	161	165	137	140	151	181	206	234	251	250	254	253	253	252	246	243	235	230	228	228	232	235	237	239	242	245	251	256	260	264	268	271	272	280	285	289	300	308	316	330	324	325	324	327	348	357	364	361	352	344	332	328	326	327	288	296	302	312	364	371	380	391	406
Revenue		201 N/A	216 +7%	226 +5%	230 +2%	230 +0%	231 +0%	233 +1%	235 +1%	242 +3%	252 +4%	255 +1%	260 +2%	263 +1%	268 +2%	284 +6%	287 +1%	302 +5%	315 +4%	318 +1%	331 +4%	325 -2%	323 0%	323 0%	326 +1%	335 +3%	337 +1%	339 +1%	337 -1%	333 -1%	340 +2%	343 +1%	386 +12%	401 +4%	413 +3%	427 +3%	407 -5%	410 +1%	453 +10%	593 +31%	728 +23%	865 +19%	960 +11%	959 0%	965 +1%	961 0%	953 -1%	947 -1%	927 -2%	915 -1%	903 -1%	890 -1%	883 -1%	875 -1%	867 -1%	862 -1%	863 +0%	869 +1%	885 +2%	894 +1%	910 +2%	934 +3%	973 +4%	1 016 +4%	1 060 +4%	1 087 +3%	1 100 +1%	1 120 +2%	1 134 +1%	1 152 +2%	1 171 +2%	1 187 +1%	1 211 +2%	1 237 +2%	1 250 +1%	1 262 +1%	1 267 +0%	1 273 +0%	1 290 +1%	1 299 +1%	1 298 0%	1 288 -1%	1 290 +0%	1 328 +3%	1 382 +4%	1 435 +4%	1 461 +2%	1 450 -1%	1 386 -4%	1 375 -1%	1 377 +0%	1 390 +1%	1 446 +4%	1 457 +1%	1 473 +1%	1 491 +1%	1 515 +2%
Pre-Tax Income
Loan Loss Provision		(13)	(16)	(17)	(19)	(16)	(15)	(16)	(15)	(16)	(16)	(15)	(17)	(16)	(14)	(47)	(43)	(39)	(37)	20	21	19	18	(4)	(8)	(15)	(17)	(23)	(37)	(36)	(50)	(56)	(55)	(60)	(68)	(70)	(66)	(61)	(46)	(39)	(39)	(40)	(39)	(38)	(54)	(54)	(54)	(54)	(33)	(31)	(30)	(32)	(34)	(32)	(32)	(33)	(73)	(127)	(138)	(146)	(111)	(67)	(65)	(59)	(59)	(55)	(49)	(43)	(36)	(42)	(41)	(47)	(48)	0	0	0	0	5	22	49	78	95	88	59	28	(0)	(18)	(45)	(59)	(66)	(67)	(57)	(52)	(50)	(56)	(50)	(51)
Non Interest Expense		(128)	(133)	(136)	(138)	(138)	(139)	(140)	(140)	(147)	(151)	(153)	(155)	(157)	(160)	(165)	(172)	(179)	(188)	(195)	(203)	(201)	(202)	(208)	(217)	(217)	(217)	(217)	(213)	(219)	(225)	(225)	(234)	(245)	(259)	(272)	(279)	(285)	(334)	(460)	(594)	(727)	(785)	(761)	(713)	(667)	(650)	(662)	(678)	(666)	(660)	(627)	(607)	(613)	(615)	(617)	(620)	(622)	(614)	(612)	(612)	(620)	(652)	(681)	(693)	(700)	(701)	(705)	(716)	(721)	(720)	(752)	(771)	(1 045)	(1 365)	(1 372)	(1 392)	(1 135)	(868)	(842)	(807)	(794)	(744)	(743)	(751)	(772)	(787)	(798)	(837)	(844)	(848)	(847)	(820)	(817)	(827)	(836)	(852)
Pre-Tax Income		61 N/A	67 +9%	72 +9%	74 +2%	77 +4%	76 0%	77 +1%	80 +4%	80 +1%	85 +7%	87 +2%	88 +1%	90 +2%	93 +3%	71 -23%	73 +2%	84 +15%	90 +7%	142 +58%	148 +4%	142 -4%	139 -3%	111 -20%	102 -8%	103 +1%	103 +0%	99 -4%	87 -12%	77 -11%	64 -17%	62 -4%	98 +58%	96 -2%	86 -10%	85 -1%	62 -27%	65 +5%	73 +13%	94 +29%	95 +0%	98 +3%	136 +39%	160 +18%	197 +23%	240 +22%	250 +4%	231 -7%	216 -7%	218 +1%	213 -2%	231 +8%	242 +5%	230 -5%	219 -5%	212 -3%	170 -20%	120 -30%	133 +11%	136 +2%	187 +38%	248 +32%	256 +3%	277 +8%	308 +11%	332 +8%	350 +6%	372 +6%	382 +3%	389 +2%	410 +5%	388 -5%	393 +1%	162 -59%	(137) N/A	(119) +13%	(125) -5%	143 N/A	444 +210%	507 +14%	568 +12%	589 +4%	634 +8%	644 +2%	659 +2%	663 +1%	656 -1%	608 -7%	490 -19%	465 -5%	463 -1%	486 +5%	574 +18%	590 +3%	590 0%	605 +3%	612 +1%
Net Income
Tax Provision		(19)	(21)	(23)	(23)	(23)	(23)	(23)	(25)	(25)	(26)	(26)	(27)	(27)	(29)	(21)	(19)	(23)	(25)	(43)	(47)	(43)	(41)	(32)	(28)	(28)	(28)	(26)	(22)	(18)	(12)	(11)	(23)	(21)	(19)	(18)	(10)	(11)	(14)	(19)	(18)	(18)	(29)	(37)	(46)	(58)	(60)	(56)	(53)	(54)	(56)	(61)	(67)	(63)	(58)	(56)	(38)	(25)	(26)	(23)	(38)	(53)	(56)	(65)	(73)	(73)	(72)	(70)	(58)	(59)	(62)	(57)	(65)	(25)	69	62	80	30	(66)	(77)	(105)	(110)	(121)	(126)	(135)	(136)	(133)	(122)	(98)	(90)	(91)	(96)	(113)	(118)	(119)	(122)	(126)
Income from Continuing Operations		42	46	49	51	53	53	54	55	55	59	61	62	63	65	51	54	61	65	99	102	99	97	79	74	75	75	74	65	59	52	51	75	75	67	67	52	54	59	75	77	80	107	124	152	182	190	176	163	164	157	170	176	167	162	156	132	95	107	113	149	194	200	212	235	259	278	303	324	331	348	332	327	137	(68)	(57)	(45)	173	379	429	463	480	512	518	524	527	524	486	393	375	371	389	461	472	471	483	486
Net Income (Common)		40 N/A	43 +7%	47 +8%	48 +4%	51 +5%	50 0%	51 +1%	52 +3%	53 +2%	58 +9%	61 +4%	62 +2%	63 +2%	65 +3%	51 -22%	54 +7%	61 +12%	65 +6%	99 +54%	102 +3%	99 -3%	97 -2%	79 -19%	74 -6%	75 +1%	75 +1%	74 -2%	65 -12%	59 -9%	52 -12%	51 -2%	75 +46%	74 0%	67 -10%	67 -1%	52 -22%	53 +3%	59 +10%	75 +26%	76 +2%	79 +4%	106 +34%	122 +15%	150 +23%	180 +20%	187 +4%	173 -8%	160 -7%	161 +0%	154 -4%	167 +9%	172 +3%	163 -5%	158 -3%	153 -3%	129 -16%	93 -28%	105 +13%	110 +5%	146 +32%	190 +30%	195 +3%	207 +6%	211 +2%	234 +11%	253 +8%	278 +10%	318 +15%	324 +2%	341 +5%	326 -5%	322 -1%	133 -59%	(71) N/A	(60) +16%	(47) +21%	169 N/A	373 +120%	422 +13%	454 +8%	471 +4%	504 +7%	510 +1%	517 +1%	520 +1%	520 0%	484 -7%	389 -20%	375 -4%	369 -1%	387 +5%	458 +18%	469 +2%	468 0%	480 +3%	484 +1%
EPS (Diluted)		1.17 N/A	1.25 +7%	1.36 +9%	1.41 +4%	1.63 +16%	1.5 -8%	1.52 +1%	1.56 +3%	1.63 +4%	1.76 +8%	1.82 +3%	1.87 +3%	1.92 +3%	1.97 +3%	1.54 -22%	1.64 +6%	1.84 +12%	1.95 +6%	2.99 +53%	3.06 +2%	2.97 -3%	2.97 N/A	2.43 -18%	2.27 -7%	2.33 +3%	2.37 +2%	2.32 -2%	2.04 -12%	1.86 -9%	1.6 -14%	1.6 N/A	2.26 +41%	2 -12%	1.78 -11%	1.8 +1%	1.4 -22%	1.44 +3%	1.92 +33%	0.87 -55%	1.15 +32%	0.92 -20%	1.23 +34%	1.42 +15%	1.75 +23%	2.11 +21%	2.23 +6%	2.09 -6%	1.93 -8%	1.94 +1%	1.87 -4%	2.03 +9%	2.1 +3%	2.04 -3%	2.02 -1%	1.95 -3%	1.64 -16%	1.2 -27%	1.35 +13%	1.42 +5%	1.87 +32%	2.24 +20%	2.29 +2%	2.43 +6%	2.48 +2%	2.74 +10%	2.95 +8%	3.24 +10%	3.72 +15%	3.79 +2%	3.98 +5%	3.76 -6%	3.72 -1%	1.52 -59%	-0.81 N/A	-0.68 +16%	-0.54 +21%	1.94 N/A	4.3 +122%	4.86 +13%	5.22 +7%	5.41 +4%	5.82 +8%	5.92 +2%	5.98 +1%	6.03 +1%	5.93 -2%	5.61 -5%	4.5 -20%	4.33 -4%	4.26 -2%	4.46 +5%	5.28 +18%	5.41 +2%	5.44 +1%	5.62 +3%	5.67 +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 321,700+ 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.