Watchlist Manager

Watchlist

Price: 40.66 USD 3.59%

Market Cap: 2.4B 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		267	283	292	295	292	288	281	272	270	269	270	276	276	276	274	273	276	276	278	280	281	284	288	293	301	304	307	312	319	333	344	353	354	353	353	352	352	351	350	349	349	350	348	348	341	347	360	373	389	394	401	408	405	408	399	391	392	389	389	389	388	391	396	402	408	412	415	418	419	422	425	426	427	426	423	421	427	425	439	431	418	415	409	446	495	533	560	563	553	548	549	565	584	604	621	629
Interest Income		476	459	439	421	406	394	382	366	359	355	353	361	364	372	383	397	416	430	446	464	483	503	521	534	543	539	524	505	483	471	463	454	442	431	422	414	408	403	399	394	392	390	385	381	372	375	387	399	414	420	424	431	427	429	420	411	412	410	411	412	412	416	426	438	450	461	469	478	486	496	505	511	511	505	490	474	468	458	469	458	443	437	428	469	542	637	738	822	892	916	940	967	973	972	969	960
Interest Expense		209	177	147	126	114	107	101	95	90	86	83	84	89	96	109	124	139	154	168	185	202	219	233	241	242	235	217	193	164	138	119	101	88	78	69	62	56	52	49	46	43	40	37	33	31	28	27	26	26	25	24	23	22	21	20	20	21	21	22	23	25	26	30	36	42	49	54	59	66	73	81	85	84	80	67	53	42	32	29	27	24	21	19	22	47	104	178	260	326	362	381	388	376	356	337	320
Non Interest Income		132	129	129	139	117	142	145	141	136	133	139	129	124	135	124	137	143	143	155	151	155	157	158	159	162	173	181	181	177	172	164	166	168	164	168	168	166	164	165	166	160	167	165	165	175	176	176	178	174	174	174	170	173	171	173	176	173	174	173	172	174	177	183	182	185	186	183	185	185	180	182	183	187	211	231	256	275	270	257	237	222	215	212	211	205	203	203	202	137	190	(8)	(26)	(35)	(32)	149	151
Revenue		399 N/A	411 +3%	420 +2%	434 +3%	409 -6%	430 +5%	425 -1%	412 -3%	406 -1%	402 -1%	409 +2%	406 -1%	400 -2%	410 +3%	398 -3%	410 +3%	420 +2%	420 N/A	433 +3%	430 -1%	436 +1%	441 +1%	446 +1%	452 +1%	463 +2%	476 +3%	488 +2%	493 +1%	497 +1%	505 +2%	508 +1%	520 +2%	522 +1%	517 -1%	521 +1%	519 0%	518 0%	515 -1%	516 +0%	514 0%	509 -1%	517 +2%	513 -1%	513 +0%	516 +1%	523 +1%	535 +2%	551 +3%	562 +2%	568 +1%	575 +1%	578 +1%	578 +0%	579 +0%	572 -1%	567 -1%	565 0%	563 0%	561 0%	560 0%	561 +0%	567 +1%	579 +2%	585 +1%	592 +1%	598 +1%	598 +0%	604 +1%	604 +0%	602 0%	607 +1%	609 +0%	614 +1%	637 +4%	654 +3%	677 +4%	701 +4%	695 -1%	696 +0%	669 -4%	640 -4%	631 -1%	621 -2%	657 +6%	700 +6%	736 +5%	763 +4%	765 +0%	690 -10%	738 +7%	541 -27%	540 0%	549 +2%	572 +4%	770 +35%	780 +1%
Pre-Tax Income
Loan Loss Provision		(13)	(15)	(16)	(15)	(14)	(13)	(12)	(11)	(10)	(8)	(7)	(6)	3	1	2	(9)	(20)	(14)	(10)	2	6	1	(1)	(6)	(24)	(36)	(67)	(77)	(76)	(79)	(75)	(76)	(77)	(75)	(59)	(56)	(50)	(42)	(40)	(35)	(30)	(26)	(20)	(18)	(12)	(6)	2	8	7	5	(5)	(10)	(7)	(10)	(8)	(8)	(12)	(13)	(15)	(16)	(15)	(12)	(10)	(7)	(8)	(11)	(13)	(19)	(17)	(15)	(14)	(9)	(11)	(16)	(20)	(14)	(9)	18	24	24	24	7	6	(9)	(23)	(26)	(33)	(30)	(25)	(31)	(42)	(40)	(41)	(39)	(24)	(19)
Non Interest Expense		(214)	(218)	(220)	(232)	(209)	(240)	(237)	(222)	(215)	(210)	(215)	(219)	(225)	(234)	(238)	(242)	(243)	(246)	(249)	(254)	(261)	(266)	(271)	(274)	(276)	(277)	(278)	(282)	(284)	(288)	(298)	(304)	(308)	(310)	(316)	(321)	(326)	(329)	(326)	(327)	(330)	(336)	(342)	(340)	(345)	(365)	(384)	(402)	(416)	(415)	(411)	(410)	(409)	(407)	(404)	(408)	(402)	(401)	(411)	(406)	(407)	(411)	(422)	(428)	(430)	(431)	(412)	(415)	(415)	(419)	(421)	(423)	(429)	(461)	(485)	(497)	(502)	(486)	(474)	(485)	(489)	(489)	(494)	(492)	(603)	(610)	(618)	(633)	(485)	(524)	(507)	(487)	(474)	(479)	(485)	(492)
Pre-Tax Income		171 N/A	178 +4%	185 +4%	187 +1%	186 -1%	177 -5%	176 -1%	179 +2%	182 +2%	184 +1%	187 +2%	181 -3%	177 -2%	178 +0%	161 -9%	159 -2%	157 -1%	160 +2%	173 +8%	178 +3%	181 +2%	176 -3%	174 -1%	172 -1%	163 -5%	163 +0%	143 -12%	134 -6%	136 +1%	137 +1%	136 -1%	139 +3%	137 -2%	131 -4%	146 +11%	143 -2%	143 0%	144 +1%	150 +4%	152 +1%	149 -2%	155 +5%	150 -3%	155 +3%	159 +3%	152 -5%	154 +1%	157 +2%	154 -2%	158 +3%	159 +0%	159 +0%	162 +2%	162 +0%	160 -1%	152 -5%	152 0%	149 -2%	135 -9%	139 +2%	140 +1%	144 +3%	147 +2%	151 +3%	154 +2%	156 +1%	173 +10%	170 -2%	172 +1%	168 -2%	171 +2%	177 +4%	174 -2%	160 -8%	149 -7%	166 +11%	190 +14%	226 +19%	245 +8%	207 -15%	175 -15%	148 -16%	133 -11%	157 +18%	74 -53%	99 +35%	111 +12%	102 -8%	181 +77%	183 +1%	(8) N/A	13 N/A	34 +171%	54 +60%	262 +381%	269 +3%
Net Income
Tax Provision		(60)	(62)	(65)	(66)	(65)	(62)	(61)	(61)	(63)	(63)	(65)	(63)	(61)	(61)	(55)	(55)	(54)	(55)	(59)	(60)	(62)	(60)	(59)	(58)	(54)	(54)	(47)	(43)	(44)	(45)	(44)	(46)	(44)	(41)	(47)	(43)	(42)	(42)	(43)	(44)	(42)	(42)	(40)	(41)	(42)	(40)	(40)	(40)	(37)	(37)	(35)	(35)	(39)	(39)	(39)	(36)	(35)	(35)	(31)	(31)	(31)	(32)	(32)	(32)	(32)	(28)	(29)	(24)	(22)	(22)	(22)	(24)	(23)	(21)	(20)	(23)	(30)	(36)	(40)	(35)	(28)	(24)	(22)	(24)	(2)	(7)	(8)	(7)	(28)	(29)	16	12	11	6	(44)	(46)
Income from Continuing Operations		111	116	120	121	121	115	115	117	119	121	123	118	117	117	106	104	103	105	114	118	119	116	115	114	109	109	97	91	92	93	92	94	93	90	100	100	101	101	107	108	107	113	111	114	117	112	114	117	117	121	123	124	124	124	121	116	116	114	105	107	108	113	115	119	123	128	144	146	150	146	148	153	151	139	129	143	160	190	206	172	147	125	111	132	72	93	104	95	153	153	8	25	45	61	217	223
Net Income (Common)		111 N/A	116 +4%	120 +4%	121 +1%	121 0%	115 -5%	115 0%	117 +2%	119 +1%	121 +2%	123 +1%	118 -4%	117 -1%	117 N/A	106 -9%	104 -2%	103 -1%	105 +2%	114 +8%	118 +3%	119 +1%	116 -3%	115 -1%	114 -1%	109 -5%	109 +0%	97 -11%	91 -6%	91 +0%	88 -3%	84 -5%	83 -1%	73 -12%	73 +0%	86 +17%	90 +4%	101 +12%	101 +1%	107 +5%	108 +1%	107 -1%	113 +6%	111 -2%	114 +3%	117 +3%	112 -5%	114 +2%	117 +3%	117 +0%	121 +3%	123 +1%	124 +0%	124 +0%	124 +0%	121 -2%	116 -4%	116 0%	114 -2%	105 -8%	107 +2%	108 +1%	113 +4%	115 +2%	119 +3%	106 -11%	111 +5%	127 +14%	129 +1%	150 +16%	146 -2%	148 +2%	153 +3%	151 -2%	139 -8%	129 -7%	143 +10%	160 +12%	190 +19%	206 +8%	172 -16%	147 -15%	125 -15%	111 -11%	132 +19%	72 -46%	93 +29%	104 +12%	95 -8%	165 +74%	157 -5%	185 +18%	203 +9%	223 +10%	235 +5%	217 -8%	223 +3%
EPS (Diluted)		1.72 N/A	1.8 +5%	1.89 +5%	1.95 +3%	1.94 -1%	1.91 -2%	1.94 +2%	1.99 +3%	2 +1%	2.06 +3%	2.1 +2%	2.03 -3%	2 -1%	2.02 +1%	1.84 -9%	1.84 N/A	1.81 -2%	1.87 +3%	2.03 +9%	2.09 +3%	2.09 N/A	1.97 -6%	1.98 +1%	1.98 N/A	1.88 -5%	1.9 +1%	1.66 -13%	1.6 -4%	1.59 -1%	1.55 -3%	1.47 -5%	1.45 -1%	1.26 -13%	1.14 -10%	1.34 +18%	1.41 +5%	1.57 +11%	1.57 N/A	1.65 +5%	1.67 +1%	1.66 -1%	1.76 +6%	1.72 -2%	1.76 +2%	1.81 +3%	1.69 -7%	1.68 -1%	1.73 +3%	1.75 +1%	1.8 +3%	1.83 +2%	1.84 +1%	1.83 -1%	1.84 +1%	1.8 -2%	1.72 -4%	1.71 -1%	1.68 -2%	1.55 -8%	1.59 +3%	1.6 +1%	1.67 +4%	1.7 +2%	1.75 +3%	1.55 -11%	1.63 +5%	1.87 +15%	1.89 +1%	2.21 +17%	2.23 +1%	2.29 +3%	2.37 +3%	2.32 -2%	2.17 -6%	2.03 -6%	2.25 +11%	2.51 +12%	3 +20%	3.25 +8%	2.73 -16%	2.34 -14%	2.01 -14%	1.79 -11%	2.14 +20%	1.17 -45%	1.51 +29%	1.69 +12%	1.56 -8%	2.7 +73%	2.56 -5%	3.03 +18%	3.3 +9%	3.63 +10%	3.85 +6%	3.57 -7%	3.67 +3%

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 302,200+ 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.