W

Watchlist Manager

Watchlist

Price: 35.035 USD -0.55%

Market Cap: $3.4B

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		88	91	96	100	104	104	102	103	103	105	107	107	109	117	124	129	132	130	127	125	123	122	120	118	119	128	140	152	161	160	159	159	158	161	163	164	166	167	169	170	169	170	168	167	168	173	177	182	186	187	189	191	193	201	213	225	237	242	241	242	253	264	277	289	290	293	303	319	347	372	389	395	400	422	442	467	480	476	473	467	458	449	446	455	474	491	500	494	481	471	466	469	478	523	623	719
Interest Income		164	164	168	172	176	177	172	169	166	163	163	164	169	185	201	214	225	226	226	226	227	228	230	230	236	254	267	278	282	270	266	262	257	255	248	242	237	232	230	227	224	222	217	213	212	213	215	217	218	217	216	216	216	223	236	248	262	269	270	273	286	298	313	328	332	339	356	379	415	448	468	477	484	508	523	539	541	524	513	500	485	472	467	480	514	562	620	669	712	746	773	803	826	884	1 017	1 146
Interest Expense		76	73	72	72	73	73	71	67	63	59	56	57	60	68	77	102	92	113	99	102	104	106	110	113	117	126	127	127	121	110	107	104	99	94	85	77	70	65	61	57	55	52	49	46	43	40	38	35	32	30	27	25	23	22	22	23	25	27	29	31	33	34	36	40	42	46	53	60	68	75	80	83	84	86	81	72	62	48	40	33	27	23	22	25	39	71	119	176	230	275	307	334	347	361	394	428
Non Interest Income		25	26	27	27	28	29	30	32	33	34	34	35	36	36	38	39	39	35	37	39	40	48	49	50	53	55	56	59	57	55	56	60	65	67	66	62	60	59	60	59	60	61	62	63	65	67	69	70	69	69	69	69	69	70	70	71	75	76	77	80	82	85	88	87	89	90	91	97	100	104	112	114	117	118	120	126	128	133	137	135	133	130	121	120	117	115	120	118	120	123	123	122	128	132	145	160
Revenue		113 N/A	117 +4%	123 +5%	127 +3%	132 +4%	133 +1%	132 -1%	135 +2%	136 +1%	138 +2%	140 +2%	142 +1%	145 +2%	153 +6%	162 +6%	168 +4%	171 +2%	165 -4%	164 0%	164 N/A	163 -1%	170 +4%	170 0%	168 -1%	172 +3%	183 +6%	196 +7%	210 +7%	218 +4%	215 -1%	215 +0%	218 +2%	223 +2%	228 +2%	228 +0%	226 -1%	226 0%	226 +0%	228 +1%	229 +0%	229 +0%	230 +0%	230 0%	230 +0%	233 +1%	240 +3%	246 +3%	251 +2%	255 +1%	255 +0%	258 +1%	260 +1%	262 +1%	271 +3%	283 +5%	297 +5%	312 +5%	318 +2%	318 +0%	322 +1%	335 +4%	349 +4%	364 +4%	376 +3%	379 +1%	383 +1%	394 +3%	415 +5%	448 +8%	476 +6%	500 +5%	509 +2%	517 +2%	540 +5%	562 +4%	593 +5%	608 +2%	609 +0%	609 +0%	602 -1%	591 -2%	579 -2%	566 -2%	575 +2%	592 +3%	606 +2%	620 +2%	612 -1%	602 -2%	594 -1%	589 -1%	591 +0%	606 +3%	655 +8%	768 +17%	878 +14%
Pre-Tax Income
Loan Loss Provision		(6)	(7)	(8)	(8)	(9)	(9)	(10)	(10)	(10)	(10)	(9)	(8)	(8)	(8)	(8)	(8)	(8)	(9)	(9)	(9)	(9)	(8)	(7)	(6)	(9)	(12)	(16)	(21)	(33)	(37)	(41)	(51)	(50)	(52)	(54)	(49)	(45)	(41)	(36)	(35)	(35)	(33)	(33)	(26)	(20)	(16)	(11)	(9)	(9)	(9)	(9)	(8)	(6)	(6)	(7)	(8)	(8)	(9)	(9)	(9)	(9)	(9)	(9)	(10)	(10)	(10)	(9)	(7)	(8)	(8)	(9)	(12)	(11)	(38)	(98)	(110)	(108)	(50)	33	51	64	40	20	18	2	(5)	(9)	(16)	(18)	(18)	(26)	(24)	(19)	(19)	(5)	0
Non Interest Expense		(65)	(68)	(72)	(74)	(77)	(79)	(80)	(81)	(82)	(83)	(83)	(85)	(90)	(96)	(102)	(107)	(109)	(109)	(108)	(106)	(106)	(106)	(106)	(108)	(111)	(121)	(131)	(139)	(143)	(141)	(144)	(146)	(150)	(150)	(145)	(143)	(141)	(141)	(142)	(140)	(140)	(141)	(141)	(144)	(150)	(155)	(159)	(162)	(161)	(160)	(161)	(160)	(162)	(175)	(181)	(189)	(194)	(186)	(187)	(197)	(209)	(218)	(226)	(225)	(221)	(221)	(229)	(249)	(265)	(285)	(294)	(292)	(312)	(330)	(344)	(359)	(355)	(350)	(348)	(353)	(353)	(354)	(358)	(355)	(357)	(366)	(375)	(381)	(390)	(391)	(397)	(400)	(402)	(504)	(595)	(652)
Pre-Tax Income		41 N/A	42 +0%	43 +3%	44 +3%	45 +3%	45 0%	43 -6%	44 +4%	45 +2%	46 +3%	49 +5%	49 N/A	47 -3%	49 +4%	52 +6%	53 +1%	55 +4%	47 -13%	47 -1%	49 +3%	48 0%	57 +18%	57 0%	54 -4%	53 -3%	49 -7%	49 0%	50 +2%	43 -15%	37 -13%	29 -22%	22 -26%	23 +6%	26 +11%	29 +15%	34 +15%	40 +19%	44 +9%	50 +14%	53 +7%	54 +1%	57 +6%	56 0%	60 +6%	63 +6%	69 +9%	76 +11%	80 +5%	85 +5%	86 +2%	88 +3%	92 +5%	94 +2%	90 -4%	94 +5%	100 +6%	109 +10%	122 +12%	123 +0%	116 -6%	118 +1%	123 +4%	128 +5%	142 +11%	148 +4%	152 +3%	157 +3%	159 +1%	175 +10%	183 +5%	198 +8%	204 +3%	193 -5%	171 -11%	121 -29%	124 +3%	145 +17%	209 +44%	294 +40%	300 +2%	302 +1%	265 -12%	228 -14%	239 +5%	236 -1%	235 -1%	236 +0%	215 -9%	194 -10%	185 -5%	166 -10%	167 +0%	185 +11%	132 -29%	168 +27%	227 +35%
Net Income
Tax Provision		(12)	(12)	(12)	(11)	(11)	(10)	(8)	(8)	(9)	(9)	(10)	(10)	(9)	(10)	(11)	(11)	(12)	(10)	(10)	(10)	(9)	(11)	(10)	(9)	(8)	(7)	(8)	(7)	(5)	(3)	(1)	1	1	1	(0)	(1)	(4)	(6)	(8)	(10)	(10)	(11)	(11)	(12)	(14)	(15)	(18)	(19)	(21)	(22)	(22)	(24)	(24)	(23)	(24)	(26)	(28)	(33)	(33)	(31)	(31)	(33)	(35)	(39)	(41)	(37)	(35)	(31)	(31)	(33)	(36)	(38)	(34)	(29)	(19)	(18)	(23)	(38)	(56)	(59)	(60)	(51)	(43)	(45)	(44)	(44)	(43)	(38)	(35)	(33)	(30)	(30)	(34)	(25)	(33)	(45)
Income from Continuing Operations		29	30	31	33	35	36	35	36	36	37	39	39	38	40	42	41	43	37	37	39	39	45	46	45	45	42	41	43	38	34	28	22	24	26	29	33	36	38	42	43	44	46	46	48	50	54	59	61	64	64	66	69	70	68	70	74	81	90	90	85	87	90	94	103	107	115	122	128	143	150	162	166	159	142	102	106	122	172	238	241	242	213	185	194	192	190	192	176	159	152	136	137	152	107	135	182
Net Income (Common)		29 N/A	30 +2%	31 +5%	33 +6%	35 +5%	36 +3%	35 -3%	36 +2%	36 +2%	37 +2%	39 +5%	39 +1%	38 -2%	40 +4%	42 +5%	41 0%	43 +3%	37 -13%	37 N/A	39 +5%	39 N/A	45 +16%	46 +2%	45 -4%	45 +0%	42 -5%	41 -2%	43 +4%	38 -12%	33 -13%	26 -20%	17 -35%	19 +11%	22 +19%	26 +16%	33 +27%	36 +9%	38 +6%	42 +10%	43 +4%	44 +1%	46 +4%	46 +0%	48 +4%	50 +4%	54 +8%	59 +9%	61 +4%	64 +4%	64 +1%	66 +3%	69 +4%	70 +2%	68 -4%	70 +4%	74 +6%	81 +9%	90 +11%	90 +1%	85 -5%	87 +1%	90 +3%	94 +5%	103 +10%	95 -8%	102 +8%	109 +7%	115 +6%	143 +24%	150 +5%	162 +8%	166 +3%	159 -4%	142 -11%	102 -28%	106 +4%	119 +13%	167 +40%	230 +38%	231 +0%	232 +1%	203 -12%	175 -14%	184 +5%	182 -1%	180 -1%	182 +1%	166 -9%	149 -10%	142 -5%	126 -11%	127 +0%	141 +12%	97 -32%	125 +29%	172 +37%
EPS (Diluted)		1.6 N/A	1.56 -3%	1.46 -6%	1.59 +9%	1.7 +7%	1.75 +3%	1.72 -2%	1.78 +3%	1.8 +1%	1.85 +3%	1.95 +5%	2 +3%	1.9 -5%	1.72 -9%	1.83 +6%	1.76 -4%	1.9 +8%	1.69 -11%	1.7 +1%	1.79 +5%	1.79 N/A	2.13 +19%	2.22 +4%	2.15 -3%	2.09 -3%	1.59 -24%	1.54 -3%	1.61 +5%	1.42 -12%	1.24 -13%	0.99 -20%	0.62 -37%	0.7 +13%	0.84 +20%	0.97 +15%	1.22 +26%	1.34 +10%	1.43 +7%	1.57 +10%	1.64 +4%	1.65 +1%	1.71 +4%	1.71 N/A	1.78 +4%	1.84 +3%	1.82 -1%	2 +10%	2.08 +4%	2.18 +5%	2.19 +0%	2.25 +3%	2.34 +4%	2.39 +2%	1.8 -25%	1.82 +1%	1.92 +5%	2.15 +12%	2.34 +9%	2.36 +1%	2.15 -9%	2.16 +0%	2.03 -6%	2.12 +4%	2.34 +10%	2.14 -9%	2.3 +7%	2.33 +1%	2.28 -2%	2.92 +28%	2.74 -6%	2.95 +8%	3.04 +3%	2.83 -7%	2.09 -26%	1.51 -28%	1.56 +3%	1.77 +13%	2.48 +40%	3.42 +38%	3.54 +4%	3.53 0%	3.29 -7%	2.91 -12%	3.08 +6%	3.02 -2%	3.03 +0%	3.07 +1%	2.8 -9%	2.51 -10%	2.39 -5%	2.12 -11%	1.96 -8%	2.26 +15%	1.25 -45%	1.3 +4%	1.78 +37%

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 313,600+ 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.