Watchlist Manager

Watchlist

Price: 45.29 USD 0.6% Market Closed

Market Cap: $834.2m

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		96	96	96	96	96	96	95	96	98	98	100	100	100	102	104	105	105	103	101	98	96	96	96	96	97	97	97	97	97	101	106	112	119	124	126	127	128	130	132	135	135	135	135	135	135	135	135	136	137	139	140	142	142	142	143	143	144	145	145	146	147	150	152	154	156	158	159	161	161	160	158	156	155	153	153	154	155	158	159	160	160	163	171	180	187	188	182	172	161	155	152	152	156	160	164	169
Interest Income		164	160	157	154	150	146	139	137	136	136	138	139	139	142	146	150	156	161	165	169	174	179	185	189	189	184	177	171	165	162	161	161	164	165	164	162	160	160	160	161	160	159	157	155	153	151	150	151	152	154	156	157	158	158	159	159	160	161	161	161	162	164	167	169	171	174	177	181	185	189	191	192	191	187	183	178	174	172	169	168	167	169	176	187	199	211	220	226	232	237	240	243	246	250	255	259
Interest Expense		68	64	61	58	55	50	45	41	38	37	38	39	39	40	42	46	51	58	65	71	77	84	90	93	92	87	80	74	68	62	56	50	44	41	38	35	33	30	28	26	25	24	22	20	18	16	15	15	15	15	15	15	16	16	16	16	16	16	15	15	15	15	15	15	15	16	18	20	24	28	33	36	37	34	30	25	19	14	10	8	6	6	5	7	12	23	37	54	71	81	88	91	91	91	91	90
Non Interest Income		26	26	27	27	28	28	32	30	31	31	30	32	31	29	26	25	21	19	16	15	19	16	17	18	15	18	18	18	19	19	19	19	18	20	19	21	19	18	19	19	20	20	19	21	20	21	21	20	21	20	20	20	19	19	18	18	18	19	19	19	19	18	19	18	18	18	18	18	18	18	19	19	19	18	17	17	16	18	17	18	19	19	19	19	19	18	19	18	18	20	20	20	20	19	19	19
Revenue		122 N/A	123 +0%	124 +1%	123 -1%	124 +1%	124 +0%	126 +2%	126 0%	128 +2%	129 +1%	131 +1%	132 +1%	131 -1%	131 0%	130 -1%	130 0%	126 -3%	122 -3%	117 -4%	113 -3%	116 +2%	112 -3%	113 +1%	114 +1%	112 -2%	114 +2%	114 +0%	115 +1%	116 +1%	120 +3%	125 +4%	131 +5%	137 +4%	143 +5%	145 +1%	148 +2%	147 -1%	148 +1%	152 +2%	153 +1%	155 +1%	155 N/A	154 -1%	156 +1%	155 -1%	156 +1%	156 0%	156 0%	158 +1%	158 +0%	160 +1%	161 +1%	161 0%	161 +0%	161 0%	161 +0%	162 +1%	163 +1%	164 +1%	165 +0%	166 +1%	168 +1%	171 +2%	173 +1%	175 +1%	176 +1%	177 +1%	179 +1%	179 +0%	179 0%	177 -1%	174 -2%	174 0%	171 -2%	170 -1%	171 +1%	171 +0%	175 +2%	177 +1%	178 +1%	179 +0%	182 +2%	190 +4%	199 +5%	206 +3%	206 +0%	201 -3%	190 -5%	180 -5%	175 -3%	172 -2%	172 +0%	176 +2%	179 +2%	183 +2%	188 +3%
Pre-Tax Income
Loan Loss Provision		(4)	(3)	(3)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	1	3	5	6	7	7	5	4	2	0	0	(3)	(3)	(4)	(5)	(4)	(6)	(8)	(10)	(11)	(14)	(18)	(21)	(23)	(23)	(21)	(20)	(19)	(17)	(15)	(13)	(12)	(11)	(10)	(9)	(7)	(7)	(6)	(6)	(5)	(4)	(4)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(3)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(2)	(4)	(5)	(6)	(4)	(2)	2	6	6	6	3	0	(0)	(0)	0	(1)	(2)	(3)	(3)	(2)	(2)	(2)	(2)	(2)
Non Interest Expense		(51)	(52)	(51)	(55)	(56)	(54)	(55)	(49)	(48)	(47)	(47)	(48)	(47)	(47)	(46)	(46)	(47)	(47)	(48)	(49)	(50)	(51)	(53)	(54)	(55)	(56)	(57)	(61)	(65)	(71)	(75)	(77)	(78)	(77)	(77)	(81)	(80)	(82)	(83)	(82)	(82)	(82)	(82)	(84)	(84)	(85)	(85)	(85)	(84)	(82)	(83)	(85)	(86)	(88)	(90)	(91)	(92)	(94)	(94)	(94)	(94)	(93)	(94)	(94)	(94)	(95)	(96)	(98)	(98)	(99)	(99)	(98)	(97)	(96)	(95)	(96)	(97)	(98)	(100)	(102)	(99)	(99)	(100)	(100)	(105)	(108)	(109)	(111)	(109)	(108)	(106)	(106)	(107)	(107)	(107)	(106)
Pre-Tax Income		67 N/A	67 +1%	70 +4%	66 -5%	67 +1%	69 +2%	70 +3%	76 +8%	79 +3%	81 +3%	83 +2%	83 +1%	85 +2%	87 +2%	89 +2%	90 +1%	86 -4%	81 -5%	74 -9%	68 -8%	68 0%	61 -10%	60 -1%	58 -3%	54 -8%	54 +1%	52 -4%	50 -4%	46 -9%	41 -9%	40 -3%	43 +8%	45 +4%	48 +7%	47 -2%	44 -6%	44 +1%	45 +2%	48 +6%	52 +9%	55 +5%	58 +4%	59 +3%	60 +2%	60 +1%	62 +2%	62 +1%	64 +2%	67 +6%	70 +5%	71 +1%	72 +0%	71 -1%	69 -3%	68 -2%	67 -1%	66 -1%	66 -1%	67 +2%	68 +2%	69 +1%	72 +4%	75 +3%	77 +3%	79 +3%	79 +1%	80 +0%	80 +0%	79 0%	79 -1%	78 -1%	77 -2%	75 -2%	71 -6%	70 -1%	69 -1%	71 +2%	75 +6%	78 +5%	82 +5%	86 +5%	90 +5%	94 +4%	99 +6%	100 +1%	99 -2%	92 -7%	78 -16%	70 -10%	65 -8%	62 -4%	64 +3%	67 +4%	70 +5%	75 +6%	81 +8%
Net Income
Tax Provision		(20)	(20)	(21)	(17)	(17)	(18)	(19)	(23)	(25)	(26)	(27)	(27)	(28)	(29)	(30)	(31)	(29)	(28)	(24)	(22)	(22)	(20)	(19)	(19)	(17)	(17)	(17)	(16)	(15)	(13)	(13)	(15)	(16)	(18)	(16)	(15)	(15)	(15)	(17)	(19)	(21)	(22)	(23)	(22)	(23)	(23)	(23)	(24)	(25)	(27)	(27)	(27)	(27)	(26)	(25)	(25)	(24)	(24)	(25)	(26)	(26)	(27)	(28)	(29)	(27)	(24)	(22)	(18)	(18)	(18)	(18)	(19)	(18)	(17)	(17)	(17)	(17)	(18)	(19)	(21)	(21)	(22)	(23)	(24)	(24)	(24)	(23)	(19)	(17)	(15)	(15)	(15)	(16)	(17)	(18)	(20)
Income from Continuing Operations		47	47	49	49	50	51	52	53	54	55	56	57	57	58	58	59	56	54	49	45	45	41	40	40	37	37	35	34	31	28	27	28	29	30	31	29	30	30	31	33	35	36	36	38	38	38	39	40	42	44	44	44	44	43	43	42	42	42	42	43	43	45	47	48	52	55	58	61	61	60	60	58	57	53	53	53	53	56	59	62	65	68	71	75	76	74	70	59	53	49	47	49	51	53	57	61
Net Income (Common)		47 N/A	47 +2%	49 +4%	49 +0%	50 +2%	51 +2%	52 +2%	53 +2%	54 +2%	55 +2%	56 +2%	57 +1%	57 +1%	58 +1%	58 +1%	59 +1%	56 -4%	54 -5%	49 -8%	45 -8%	45 0%	41 -10%	40 -1%	40 -2%	37 -7%	37 +1%	35 -4%	34 -4%	31 -9%	28 -10%	27 -4%	28 +5%	29 +2%	30 +6%	31 +1%	29 -5%	30 +2%	30 +2%	31 +3%	33 +6%	35 +5%	36 +4%	36 +1%	38 +3%	38 +1%	38 +2%	39 +1%	40 +2%	42 +5%	44 +5%	44 +1%	44 +0%	44 -1%	43 -2%	43 0%	42 -1%	42 -1%	42 -1%	42 +1%	43 +1%	43 +1%	45 +4%	47 +4%	43 -7%	47 +9%	50 +7%	53 +5%	61 +16%	61 0%	60 -1%	60 -1%	58 -4%	57 -2%	53 -6%	53 -1%	53 0%	53 +1%	56 +6%	59 +5%	62 +4%	65 +5%	68 +5%	71 +4%	75 +7%	76 +1%	74 -2%	70 -6%	59 -16%	53 -10%	49 -7%	47 -4%	49 +3%	51 +4%	53 +5%	57 +6%	61 +8%
EPS (Diluted)		3.15 N/A	3.2 +2%	3.3 +3%	3.3 N/A	3.34 +1%	3.39 +1%	3.45 +2%	3.52 +2%	3.59 +2%	3.66 +2%	3.72 +2%	3.77 +1%	3.79 +1%	3.85 +2%	3.88 +1%	3.91 +1%	3.74 -4%	3.58 -4%	3.28 -8%	3.02 -8%	3.01 0%	2.72 -10%	2.69 -1%	2.62 -3%	2.43 -7%	2.45 +1%	2.34 -4%	2.25 -4%	2.05 -9%	1.84 -10%	1.76 -4%	1.84 +5%	1.87 +2%	1.98 +6%	2 +1%	1.91 -5%	1.93 +1%	1.97 +2%	2.04 +4%	1.94 -5%	1.85 -5%	1.91 +3%	1.95 +2%	2 +3%	2.01 +0%	2.01 N/A	2.07 +3%	2.11 +2%	2.2 +4%	2.3 +5%	2.32 +1%	2.33 +0%	2.3 -1%	2.24 -3%	2.24 N/A	2.22 -1%	2.2 -1%	2.19 0%	2.2 +0%	2.23 +1%	2.25 +1%	2.34 +4%	2.42 +3%	2.24 -7%	2.43 +8%	2.59 +7%	2.72 +5%	3.18 +17%	3.17 0%	3.13 -1%	3.1 -1%	2.98 -4%	2.93 -2%	2.75 -6%	2.72 -1%	2.72 N/A	2.76 +1%	2.93 +6%	3.07 +5%	3.19 +4%	3.36 +5%	3.54 +5%	3.68 +4%	3.93 +7%	3.97 +1%	3.9 -2%	3.66 -6%	3.08 -16%	2.78 -10%	2.58 -7%	2.49 -3%	2.57 +3%	2.68 +4%	2.81 +5%	3.02 +7%	3.25 +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 317,800+ 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.