Watchlist Manager

Watchlist

Price: 49.725 USD 1.03% Market Closed

Market Cap: $1.6B

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		50	51	51	52	52	54	57	61	65	67	70	72	73	75	76	78	81	83	85	86	86	87	87	87	87	87	88	90	91	91	92	92	91	90	90	90	90	90	88	93	96	100	104	101	101	100	100	102	103	106	108	116	127	138	150	156	161	164	166	168	169	171	173	175	178	180	197	215	234	253	257	257	256	257	256	258	261	263	268	272	273	291	317	346	371	375	369	357	346	339	334	331	331	336	343	351
Interest Income		70	67	65	65	65	67	70	74	78	80	83	85	88	91	94	99	104	110	116	120	123	126	127	127	128	126	124	121	119	117	115	112	109	107	106	105	103	102	99	103	106	109	112	109	107	105	105	107	108	111	112	121	132	143	155	161	167	169	172	174	174	177	179	181	185	189	207	228	249	268	273	272	272	270	267	267	269	270	274	277	278	297	324	356	389	410	426	438	451	461	466	467	465	465	467	471
Interest Expense		20	16	14	13	13	13	13	13	13	13	13	13	14	16	18	21	23	27	31	34	37	39	40	41	41	39	35	32	28	25	23	21	19	17	16	14	13	12	11	10	10	9	8	7	6	6	5	5	5	5	4	5	5	5	5	5	5	5	6	6	6	6	6	7	7	8	11	13	14	16	16	15	15	14	12	10	8	7	6	6	5	6	7	10	18	35	56	82	105	121	132	135	134	129	125	120
Non Interest Income		15	15	17	19	21	23	23	23	23	24	25	25	24	24	24	25	26	26	26	26	26	27	27	28	28	28	28	27	27	28	29	30	31	31	31	33	35	35	42	43	42	44	39	38	40	39	39	37	35	33	32	30	37	41	44	45	45	44	44	45	47	48	50	50	50	49	48	49	49	50	52	54	54	52	53	55	60	64	64	64	63	63	64	63	62	61	61	61	64	64	64	64	65	66	67	68
Revenue		65 N/A	66 +2%	68 +3%	71 +4%	73 +3%	78 +6%	80 +3%	84 +5%	88 +5%	91 +4%	95 +4%	96 +2%	98 +1%	99 +1%	100 +2%	103 +3%	107 +4%	109 +2%	111 +2%	112 +1%	112 +0%	114 +1%	114 +0%	114 +0%	114 +0%	116 +1%	116 +1%	117 +0%	118 +1%	119 +1%	120 +1%	122 +1%	122 0%	121 -1%	121 N/A	123 +2%	125 +1%	125 0%	130 +5%	136 +4%	138 +2%	144 +5%	142 -1%	139 -2%	141 +1%	139 -1%	140 +1%	138 -1%	138 0%	139 +0%	140 +1%	146 +4%	163 +12%	179 +9%	194 +8%	201 +4%	206 +3%	208 +1%	210 +1%	213 +1%	215 +1%	219 +2%	223 +2%	224 +1%	228 +2%	229 +1%	245 +7%	264 +8%	283 +7%	303 +7%	309 +2%	311 +1%	310 0%	309 0%	308 0%	313 +1%	321 +2%	327 +2%	332 +1%	335 +1%	336 +0%	354 +5%	380 +7%	409 +8%	433 +6%	436 +1%	430 -1%	418 -3%	410 -2%	403 -2%	398 -1%	396 -1%	396 +0%	402 +1%	410 +2%	419 +2%
Pre-Tax Income
Loan Loss Provision		(3)	(3)	(3)	(3)	(2)	(2)	(1)	(1)	(2)	(3)	(4)	(3)	(2)	(2)	(1)	(2)	(3)	(3)	(2)	(1)	(1)	(1)	(2)	(3)	(7)	(15)	(17)	(21)	(25)	(24)	(29)	(32)	(32)	(34)	(37)	(38)	(36)	(32)	(26)	(23)	(20)	(18)	(13)	(9)	(4)	(2)	(1)	1	1	(0)	3	4	3	5	3	2	2	2	6	6	8	8	3	(0)	(2)	(2)	(4)	(3)	(1)	(2)	1	2	0	0	0	0	6	6	8	7	(8)	(10)	(15)	(19)	(14)	(22)	(22)	(24)	(24)	(15)	(11)	(7)	(6)	(10)	(11)	(12)
Non Interest Expense		(41)	(42)	(44)	(46)	(48)	(52)	(54)	(56)	(57)	(58)	(60)	(61)	(62)	(62)	(62)	(62)	(63)	(64)	(66)	(67)	(67)	(68)	(68)	(69)	(70)	(70)	(70)	(69)	(68)	(70)	(73)	(76)	(77)	(76)	(77)	(77)	(78)	(80)	(80)	(83)	(86)	(90)	(95)	(98)	(97)	(96)	(94)	(93)	(95)	(97)	(99)	(106)	(119)	(127)	(133)	(130)	(132)	(138)	(144)	(146)	(148)	(146)	(146)	(147)	(149)	(150)	(161)	(169)	(176)	(185)	(184)	(186)	(193)	(214)	(222)	(226)	(214)	(191)	(182)	(178)	(183)	(195)	(204)	(217)	(224)	(229)	(232)	(233)	(236)	(233)	(235)	(234)	(237)	(240)	(241)	(241)
Pre-Tax Income		20 N/A	21 +4%	22 +2%	22 +3%	23 +2%	24 +6%	25 +4%	27 +8%	29 +7%	30 +3%	32 +5%	33 +3%	34 +3%	35 +5%	37 +4%	39 +6%	41 +5%	42 +3%	44 +3%	44 +1%	44 0%	44 +1%	44 N/A	42 -5%	38 -10%	31 -20%	30 -3%	27 -9%	25 -7%	25 +2%	19 -27%	15 -19%	13 -16%	11 -17%	7 -37%	9 +27%	11 +26%	13 +23%	24 +85%	30 +22%	32 +7%	36 +14%	34 -6%	32 -6%	40 +25%	42 +5%	45 +9%	46 +1%	44 -4%	42 -5%	44 +5%	45 +2%	46 +4%	57 +23%	64 +12%	73 +14%	76 +4%	72 -5%	71 -2%	73 +2%	75 +3%	81 +8%	80 -1%	78 -3%	77 0%	77 -1%	81 +5%	93 +16%	106 +13%	115 +9%	126 +9%	127 +1%	117 -8%	95 -19%	87 -9%	87 +1%	112 +28%	143 +27%	158 +10%	164 +4%	145 -11%	149 +3%	161 +8%	174 +8%	195 +12%	185 -5%	176 -5%	161 -8%	150 -7%	155 +4%	153 -2%	155 +2%	153 -2%	151 -1%	158 +5%	166 +5%
Net Income
Tax Provision		(8)	(8)	(8)	(8)	(8)	(9)	(9)	(10)	(11)	(11)	(12)	(13)	(13)	(14)	(14)	(15)	(16)	(17)	(17)	(17)	(17)	(17)	(17)	(17)	(15)	(12)	(11)	(10)	(9)	(10)	(7)	(5)	(4)	(3)	(2)	(3)	(3)	(5)	(9)	(11)	(12)	(14)	(13)	(13)	(16)	(17)	(18)	(18)	(18)	(17)	(18)	(19)	(19)	(23)	(25)	(29)	(30)	(28)	(27)	(28)	(29)	(31)	(30)	(30)	(28)	(26)	(25)	(25)	(29)	(30)	(33)	(35)	(32)	(25)	(23)	(23)	(30)	(40)	(44)	(46)	(41)	(42)	(44)	(49)	(54)	(51)	(48)	(44)	(40)	(42)	(41)	(40)	(39)	(39)	(42)	(45)
Income from Continuing Operations		13	13	14	14	14	15	16	17	18	19	20	20	21	22	22	24	25	26	27	27	27	27	27	26	23	19	18	17	16	16	12	10	9	8	5	6	7	9	15	19	20	22	21	19	24	25	27	27	26	25	26	26	27	34	38	44	46	44	44	45	46	50	50	48	50	51	56	68	77	85	92	92	86	70	64	65	82	103	113	118	104	107	117	125	141	134	128	117	109	113	112	115	113	112	117	122
Net Income (Common)		13 N/A	13 +5%	14 +3%	14 +3%	14 +1%	15 +6%	16 +5%	17 +6%	18 +7%	19 +3%	20 +5%	20 +4%	21 +2%	22 +4%	22 +4%	24 +6%	25 +5%	26 +4%	27 +3%	27 +1%	27 0%	27 +1%	27 N/A	26 -4%	23 -9%	19 -19%	18 -3%	17 -8%	16 -7%	16 +1%	12 -25%	10 -16%	9 -13%	8 -14%	5 -31%	6 +15%	7 +20%	9 +21%	15 +75%	19 +22%	20 +6%	22 +13%	21 -7%	19 -8%	24 +24%	25 +4%	27 +10%	27 +2%	26 -4%	25 -5%	26 +3%	26 +2%	27 +4%	34 +24%	38 +13%	44 +15%	46 +5%	44 -4%	44 -1%	45 +3%	46 +3%	50 +9%	50 -1%	41 -19%	42 +4%	44 +3%	48 +10%	68 +42%	77 +13%	85 +11%	92 +8%	92 0%	86 -7%	70 -18%	64 -8%	65 +1%	82 +27%	103 +26%	113 +9%	118 +4%	104 -11%	107 +3%	117 +9%	125 +7%	141 +12%	134 -5%	128 -5%	117 -8%	109 -7%	113 +4%	112 -1%	115 +3%	113 -1%	112 -1%	117 +4%	122 +4%
EPS (Diluted)		0.88 N/A	0.91 +3%	0.94 +3%	0.98 +4%	0.99 +1%	0.97 -2%	0.98 +1%	1.07 +9%	1.13 +6%	1.15 +2%	1.2 +4%	1.24 +3%	1.27 +2%	1.32 +4%	1.37 +4%	1.45 +6%	1.53 +6%	1.58 +3%	1.63 +3%	1.64 +1%	1.63 -1%	1.64 +1%	1.64 N/A	1.57 -4%	1.43 -9%	1.16 -19%	1.13 -3%	1.05 -7%	0.97 -8%	0.99 +2%	0.74 -25%	0.62 -16%	0.54 -13%	0.46 -15%	0.32 -30%	0.38 +19%	0.45 +18%	0.54 +20%	0.94 +74%	1.16 +23%	1.23 +6%	1.39 +13%	1.3 -6%	1.18 -9%	1.46 +24%	1.52 +4%	1.66 +9%	1.69 +2%	1.61 -5%	1.52 -6%	1.57 +3%	1.46 -7%	1.17 -20%	1.46 +25%	1.65 +13%	1.91 +16%	2 +5%	1.92 -4%	1.9 -1%	1.94 +2%	2 +3%	2.17 +8%	2.15 -1%	1.74 -19%	1.81 +4%	1.33 -27%	1.58 +19%	2.54 +61%	2.51 -1%	2.78 +11%	3.01 +8%	3 0%	2.79 -7%	2.33 -16%	2.14 -8%	2.16 +1%	2.76 +28%	3.46 +25%	3.79 +10%	3.94 +4%	3.45 -12%	3.18 -8%	3.5 +10%	3.83 +9%	4.21 +10%	4.03 -4%	3.83 -5%	3.52 -8%	3.28 -7%	3.41 +4%	3.36 -1%	3.46 +3%	3.42 -1%	3.38 -1%	3.57 +6%	3.7 +4%

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 320,500+ 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.

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.