Watchlist Manager

Watchlist

Price: 44.46 USD 0.98%

Market Cap: 2.3B 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		138	142	145	147	147	147	145	144	144	146	147	149	151	152	155	157	158	159	162	162	164	164	164	165	165	169	173	179	186	190	192	194	197	199	202	204	203	201	201	200	200	201	200	202	204	207	219	229	238	248	248	250	252	253	253	253	253	255	258	261	264	268	272	277	284	289	295	300	306	310	313	313	312	311	313	313	316	318	316	316	321	322	331	348	362	377	379	379	378	378	386	393	400	412	439	472
Interest Income		255	247	240	233	227	223	217	210	207	206	206	208	210	214	221	228	236	247	261	276	289	298	303	305	306	305	302	298	294	289	285	279	273	270	266	261	256	250	246	243	240	239	237	238	239	241	252	261	269	277	275	275	275	274	273	274	273	276	280	283	287	291	296	302	309	316	325	334	344	355	363	367	368	366	360	352	348	343	340	337	340	340	347	364	384	414	443	481	523	556	586	605	612	619	646	680
Interest Expense		118	105	95	86	80	76	72	67	63	61	59	59	60	62	66	71	78	88	100	113	125	134	138	141	141	137	129	119	108	99	93	85	77	70	64	58	53	49	45	42	40	38	37	36	35	34	33	32	31	29	27	25	23	22	21	21	21	21	22	22	23	23	24	25	26	27	30	34	39	45	51	54	56	55	47	40	33	26	24	21	19	17	16	17	22	37	65	102	145	177	199	212	212	207	207	208
Non Interest Income		24	22	22	24	32	33	34	36	38	39	41	41	41	41	42	43	43	43	45	47	49	50	52	56	60	63	66	68	72	75	79	81	80	81	81	81	84	84	83	82	80	83	84	86	87	90	94	100	103	104	125	124	126	126	108	113	119	120	122	120	116	116	117	118	121	124	128	130	125	127	127	134	144	146	146	144	146	148	152	155	158	163	166	163	156	144	135	138	142	156	167	173	177	179	183	188
Revenue		162 N/A	164 +1%	167 +2%	171 +2%	178 +4%	179 +1%	179 0%	180 +1%	182 +1%	185 +1%	187 +1%	190 +1%	191 +1%	193 +1%	197 +2%	199 +1%	201 +1%	203 +1%	206 +2%	209 +1%	212 +2%	214 +1%	216 +1%	220 +2%	225 +2%	232 +3%	239 +3%	247 +3%	258 +4%	265 +3%	271 +2%	274 +1%	277 +1%	280 +1%	283 +1%	285 +1%	286 +0%	285 -1%	284 0%	283 0%	281 -1%	284 +1%	284 +0%	288 +1%	292 +1%	297 +2%	313 +6%	328 +5%	341 +4%	352 +3%	373 +6%	374 +0%	378 +1%	379 +0%	361 -5%	366 +1%	371 +1%	375 +1%	380 +1%	381 +0%	380 0%	385 +1%	389 +1%	395 +2%	405 +2%	412 +2%	422 +2%	431 +2%	430 0%	437 +2%	440 +1%	447 +2%	456 +2%	457 +0%	459 +1%	457 0%	462 +1%	465 +1%	468 +1%	471 +1%	479 +2%	486 +1%	497 +2%	510 +3%	518 +1%	521 +1%	513 -2%	517 +1%	520 +1%	534 +3%	554 +4%	566 +2%	577 +2%	591 +2%	622 +5%	660 +6%
Pre-Tax Income
Loan Loss Provision		(32)	(33)	(28)	(21)	(9)	(9)	(8)	(8)	(9)	(9)	(10)	(10)	(10)	(9)	(9)	(10)	(10)	(9)	(9)	(9)	(9)	(10)	(18)	(20)	(30)	(35)	(31)	(33)	(27)	(27)	(31)	(33)	(33)	(36)	(33)	(32)	(30)	(25)	(24)	(22)	(21)	(21)	(19)	(19)	(20)	(22)	(24)	(24)	(22)	(20)	(18)	(18)	(20)	(20)	(19)	(19)	(18)	(21)	(22)	(23)	(25)	(27)	(30)	(31)	(31)	(31)	(32)	(31)	(29)	(27)	(26)	(26)	(25)	0	0	0	0	3	8	11	8	5	(5)	(13)	(17)	(21)	(20)	(28)	(25)	(27)	(32)	(23)	(20)	(22)	(31)	(31)
Non Interest Expense		(126)	(124)	(125)	(121)	(103)	(103)	(103)	(104)	(105)	(106)	(106)	(107)	(110)	(112)	(114)	(116)	(115)	(117)	(120)	(121)	(123)	(123)	(120)	(121)	(123)	(126)	(133)	(139)	(147)	(155)	(162)	(166)	(171)	(170)	(173)	(176)	(178)	(181)	(180)	(181)	(181)	(184)	(188)	(193)	(194)	(206)	(215)	(222)	(229)	(226)	(232)	(245)	(246)	(246)	(242)	(232)	(236)	(237)	(239)	(239)	(236)	(239)	(239)	(240)	(246)	(249)	(253)	(259)	(265)	(269)	(270)	(273)	(275)	(307)	(325)	(325)	(329)	(296)	(284)	(287)	(287)	(292)	(296)	(300)	(305)	(312)	(314)	(328)	(342)	(354)	(365)	(370)	(378)	(386)	(419)	(434)
Pre-Tax Income		4 N/A	7 +53%	14 +114%	29 +103%	67 +134%	67 +0%	68 +1%	68 +0%	69 +1%	70 +2%	71 +2%	73 +2%	72 -1%	73 +1%	74 +1%	74 +1%	76 +3%	76 +0%	77 +1%	79 +3%	80 +1%	81 +1%	78 -4%	79 +1%	72 -9%	71 -1%	75 +5%	75 +0%	84 +12%	83 -1%	79 -5%	76 -3%	73 -5%	73 +1%	77 +5%	77 N/A	78 +2%	79 +1%	79 +1%	80 +1%	79 -1%	78 -1%	76 -2%	76 0%	77 +2%	69 -11%	74 +8%	82 +11%	90 +10%	106 +17%	123 +16%	112 -9%	112 +1%	113 +1%	100 -11%	114 +14%	117 +2%	118 +1%	119 +1%	119 0%	119 +0%	119 N/A	121 +2%	125 +3%	128 +3%	133 +3%	137 +3%	141 +3%	137 -3%	141 +3%	144 +2%	148 +2%	155 +5%	130 -16%	122 -6%	127 +4%	133 +5%	172 +29%	193 +12%	195 +1%	200 +2%	199 0%	196 -2%	198 +1%	196 -1%	189 -4%	179 -5%	160 -10%	153 -4%	153 0%	157 +2%	174 +11%	179 +3%	183 +2%	172 -6%	195 +13%
Net Income
Tax Provision		(1)	(2)	(4)	(9)	(22)	(22)	(22)	(21)	(22)	(22)	(22)	(23)	(22)	(22)	(23)	(22)	(24)	(23)	(23)	(24)	(24)	(25)	(24)	(24)	(22)	(22)	(23)	(23)	(25)	(25)	(24)	(23)	(21)	(21)	(21)	(20)	(21)	(21)	(21)	(22)	(21)	(21)	(21)	(21)	(23)	(20)	(22)	(25)	(28)	(34)	(40)	(37)	(37)	(38)	(34)	(39)	(40)	(41)	(41)	(41)	(40)	(39)	(39)	(40)	(42)	(40)	(38)	(35)	(30)	(31)	(32)	(32)	(34)	(28)	(26)	(28)	(29)	(38)	(44)	(44)	(45)	(45)	(44)	(44)	(44)	(43)	(40)	(36)	(35)	(35)	(35)	(39)	(39)	(40)	(39)	(46)
Income from Continuing Operations		4	5	10	20	45	46	46	46	47	48	49	50	50	51	51	52	52	53	54	55	56	56	54	55	50	50	53	53	58	58	55	53	52	53	56	57	57	58	58	59	58	57	56	55	55	49	52	57	62	72	83	74	75	75	67	76	76	77	78	78	78	80	81	84	87	92	99	106	107	110	113	115	121	102	97	99	104	134	149	152	155	154	152	153	152	147	139	125	119	119	122	135	141	144	133	150
Net Income (Common)		4 N/A	5 +41%	10 +90%	20 +100%	45 +127%	46 +1%	46 +1%	46 +1%	47 +2%	48 +2%	49 +2%	50 +2%	50 +1%	51 +1%	51 +1%	52 +2%	52 +1%	53 +2%	54 +2%	55 +2%	56 +1%	56 +1%	54 -4%	55 +1%	50 -8%	50 -1%	53 +5%	53 N/A	58 +11%	58 -1%	55 -5%	53 -3%	52 -2%	53 +2%	56 +5%	57 +2%	57 +1%	58 +1%	58 +1%	59 +1%	58 -1%	57 -1%	56 -2%	55 -1%	55 -1%	49 -11%	52 +7%	57 +9%	62 +8%	72 +17%	83 +15%	74 -10%	75 +1%	75 +0%	67 -11%	76 +13%	76 +1%	77 +1%	78 +1%	78 +0%	78 +1%	80 +2%	81 +2%	84 +4%	82 -2%	88 +7%	95 +8%	102 +7%	113 +11%	116 +3%	118 +2%	121 +2%	121 +0%	102 -15%	97 -6%	99 +3%	104 +5%	134 +28%	149 +12%	152 +2%	155 +2%	154 -1%	152 -2%	153 +1%	152 -1%	147 -4%	139 -5%	125 -10%	119 -5%	119 +0%	122 +2%	135 +11%	141 +4%	144 +2%	133 -7%	150 +12%
EPS (Diluted)		0.11 N/A	0.15 +36%	0.29 +93%	0.59 +103%	1.35 +129%	1.37 +1%	1.39 +1%	1.41 +1%	1.43 +1%	1.45 +1%	1.47 +1%	1.55 +5%	1.51 -3%	1.55 +3%	1.57 +1%	1.58 +1%	1.6 +1%	1.57 -2%	1.57 N/A	1.61 +3%	1.64 +2%	1.65 +1%	1.6 -3%	1.66 +4%	1.51 -9%	1.53 +1%	1.62 +6%	1.62 N/A	1.8 +11%	1.76 -2%	1.59 -10%	1.55 -3%	1.53 -1%	1.55 +1%	1.63 +5%	1.65 +1%	1.66 +1%	1.67 +1%	1.68 +1%	1.74 +4%	1.71 -2%	1.7 -1%	1.67 -2%	1.62 -3%	1.62 N/A	1.31 -19%	1.17 -11%	1.3 +11%	1.46 +12%	1.63 +12%	1.87 +15%	1.68 -10%	1.69 +1%	1.7 +1%	1.49 -12%	1.71 +15%	1.72 +1%	1.76 +2%	1.79 +2%	1.78 -1%	1.8 +1%	1.8 N/A	1.86 +3%	1.92 +3%	1.87 -3%	1.99 +6%	2.15 +8%	2.3 +7%	2.55 +11%	2.62 +3%	2.68 +2%	2.73 +2%	2.74 +0%	2.31 -16%	2.18 -6%	2.25 +3%	2.37 +5%	3.05 +29%	3.41 +12%	3.47 +2%	3.54 +2%	3.54 N/A	3.5 -1%	3.54 +1%	3.52 -1%	3.4 -3%	3.22 -5%	2.74 -15%	2.65 -3%	2.51 -5%	2.56 +2%	2.85 +11%	2.97 +4%	3.02 +2%	2.62 -13%	2.84 +8%

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 303,300+ 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

© 2025 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.