Watchlist Manager

Watchlist

Price: 145.26 USD -0.14% Market Closed

Market Cap: $9.7B

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		79	85	92	98	103	106	113	121	130	139	146	158	171	188	205	217	224	231	241	249	256	261	262	262	259	253	247	245	248	261	288	312	343	375	390	416	430	434	449	461	478	497	511	520	524	532	541	551	564	577	587	599	607	614	628	642	661	680	699	722	743	772	804	832	865	898	930	965	1 002	1 030	1 047	1 055	1 054	1 051	1 042	1 040	1 040	1 057	1 088	1 125	1 162	1 221	1 335	1 495	1 654	1 764	1 825	1 838	1 844	1 867	1 907	1 963	2 025	2 101	2 165	2 224
Interest Income		167	170	175	182	187	192	197	204	216	227	240	262	290	329	370	407	440	477	519	558	590	608	613	612	595	569	541	515	501	502	517	528	548	570	576	593	598	595	602	606	615	625	628	627	623	624	627	631	640	650	659	671	680	689	704	719	740	762	785	813	836	870	910	947	992	1 045	1 102	1 171	1 244	1 306	1 356	1 385	1 395	1 378	1 335	1 293	1 255	1 244	1 256	1 276	1 298	1 351	1 495	1 747	2 059	2 384	2 680	2 893	3 059	3 212	3 358	3 478	3 559	3 630	3 685	3 728
Interest Expense		88	85	83	84	85	86	84	84	85	88	94	104	119	140	164	190	216	245	278	309	334	347	352	350	337	316	293	270	253	241	229	216	205	195	186	177	169	161	153	144	137	128	117	108	99	92	86	80	76	72	72	73	74	75	76	77	79	83	86	90	93	98	106	114	127	146	172	206	242	277	309	330	341	327	292	253	214	187	167	151	136	130	160	252	405	620	855	1 055	1 215	1 345	1 451	1 515	1 534	1 529	1 520	1 504
Non Interest Income		35	41	50	61	66	71	73	73	74	76	79	86	91	86	93	94	98	106	96	91	82	79	72	80	85	98	108	100	112	123	252	318	324	329	233	192	191	177	189	190	196	210	206	226	236	250	241	222	211	201	204	215	234	257	264	272	276	284	305	325	326	331	324	320	336	342	362	356	352	355	370	407	439	503	558	604	678	645	611	586	563	536	501	461	406	416	427	434	467	475	476	488	464	467	485	502
Revenue		114 N/A	127 +11%	142 +12%	159 +12%	168 +6%	177 +5%	186 +5%	193 +4%	204 +6%	215 +5%	225 +5%	243 +8%	262 +8%	275 +5%	299 +9%	310 +4%	322 +4%	337 +5%	336 0%	340 +1%	339 0%	339 +0%	333 -2%	342 +3%	344 +1%	350 +2%	356 +1%	344 -3%	359 +4%	384 +7%	540 +41%	630 +17%	667 +6%	704 +6%	623 -11%	608 -2%	620 +2%	611 -1%	639 +5%	651 +2%	673 +3%	707 +5%	717 +1%	746 +4%	761 +2%	781 +3%	782 +0%	773 -1%	775 +0%	778 +0%	791 +2%	814 +3%	841 +3%	871 +4%	892 +2%	913 +2%	937 +3%	963 +3%	1 004 +4%	1 048 +4%	1 069 +2%	1 103 +3%	1 128 +2%	1 152 +2%	1 201 +4%	1 240 +3%	1 292 +4%	1 321 +2%	1 354 +2%	1 385 +2%	1 418 +2%	1 462 +3%	1 493 +2%	1 554 +4%	1 600 +3%	1 644 +3%	1 718 +4%	1 702 -1%	1 699 0%	1 711 +1%	1 725 +1%	1 757 +2%	1 836 +4%	1 957 +7%	2 060 +5%	2 180 +6%	2 252 +3%	2 272 +1%	2 311 +2%	2 342 +1%	2 383 +2%	2 451 +3%	2 489 +2%	2 568 +3%	2 650 +3%	2 726 +3%
Pre-Tax Income
Loan Loss Provision		(9)	(9)	(9)	(10)	(11)	(11)	(11)	(11)	(11)	(9)	(8)	(6)	(5)	(5)	(7)	(7)	(7)	(7)	(6)	(7)	(7)	(8)	(11)	(15)	(22)	(30)	(49)	(57)	(63)	(77)	(144)	(168)	(183)	(200)	(134)	(125)	(121)	(109)	(113)	(103)	(95)	(86)	(76)	(76)	(75)	(69)	(62)	(46)	(32)	(24)	(18)	(21)	(25)	(28)	(30)	(33)	(35)	(35)	(36)	(34)	(31)	(31)	(29)	(30)	(33)	(29)	(32)	(35)	(37)	(57)	(56)	(54)	0	0	0	0	45	61	69	59	10	(26)	(40)	(79)	(97)	(106)	(119)	(114)	(113)	(125)	(127)	(101)	(103)	(86)	(85)	(96)
Non Interest Expense		(73)	(82)	(94)	(106)	(112)	(117)	(121)	(123)	(128)	(135)	(142)	(156)	(170)	(182)	(194)	(199)	(205)	(212)	(220)	(229)	(234)	(238)	(239)	(243)	(246)	(251)	(255)	(256)	(270)	(289)	(319)	(344)	(351)	(360)	(367)	(383)	(397)	(401)	(408)	(420)	(440)	(460)	(478)	(489)	(491)	(502)	(505)	(503)	(514)	(519)	(530)	(547)	(563)	(584)	(605)	(628)	(635)	(652)	(668)	(682)	(696)	(709)	(716)	(732)	(758)	(781)	(811)	(826)	(846)	(869)	(890)	(928)	(1 001)	(1 166)	(1 221)	(1 254)	(1 254)	(1 139)	(1 132)	(1 133)	(1 130)	(1 139)	(1 153)	(1 177)	(1 192)	(1 224)	(1 258)	(1 312)	(1 346)	(1 366)	(1 397)	(1 403)	(1 436)	(1 477)	(1 496)	(1 512)
Pre-Tax Income		33 N/A	36 +9%	39 +9%	43 +10%	45 +7%	50 +9%	54 +9%	59 +9%	65 +10%	71 +8%	76 +7%	81 +7%	87 +8%	88 +1%	98 +12%	105 +7%	110 +5%	118 +7%	110 -7%	104 -5%	97 -7%	93 -5%	84 -10%	84 +0%	76 -9%	70 -8%	52 -26%	31 -41%	26 -17%	18 -29%	77 +328%	118 +52%	133 +13%	144 +8%	122 -15%	101 -17%	102 +1%	101 -2%	118 +18%	128 +8%	139 +8%	161 +16%	163 +1%	180 +10%	195 +8%	210 +8%	216 +3%	224 +4%	229 +2%	235 +3%	242 +3%	246 +2%	253 +3%	260 +3%	257 -1%	252 -2%	267 +6%	277 +4%	300 +8%	332 +11%	341 +3%	363 +6%	382 +5%	390 +2%	410 +5%	430 +5%	448 +4%	460 +3%	471 +2%	459 -2%	471 +3%	480 +2%	449 -7%	369 -18%	372 +1%	390 +5%	510 +31%	623 +22%	636 +2%	638 +0%	605 -5%	592 -2%	642 +8%	701 +9%	771 +10%	850 +10%	875 +3%	845 -3%	851 +1%	851 0%	859 +1%	947 +10%	950 +0%	1 006 +6%	1 069 +6%	1 118 +5%
Net Income
Tax Provision		(12)	(13)	(13)	(15)	(16)	(17)	(19)	(21)	(24)	(26)	(28)	(30)	(32)	(32)	(36)	(38)	(40)	(43)	(40)	(38)	(35)	(33)	(29)	(28)	(25)	(23)	(17)	(10)	(8)	(6)	(30)	(44)	(51)	(55)	(45)	(38)	(39)	(38)	(46)	(51)	(54)	(63)	(63)	(69)	(75)	(81)	(83)	(87)	(89)	(91)	(94)	(95)	(97)	(99)	(98)	(95)	(100)	(104)	(112)	(125)	(125)	(132)	(139)	(140)	(136)	(131)	(124)	(118)	(122)	(118)	(123)	(124)	(119)	(100)	(94)	(97)	(126)	(156)	(167)	(172)	(164)	(162)	(179)	(191)	(208)	(228)	(231)	(222)	(222)	(224)	(226)	(252)	(253)	(266)	(283)	(295)
Income from Continuing Operations		21	23	25	28	30	33	35	38	41	45	48	51	56	56	63	67	70	75	70	67	62	60	55	56	51	47	34	21	17	13	47	73	83	89	77	63	64	63	73	78	84	98	100	111	120	129	132	137	140	144	149	151	156	161	159	157	167	173	188	207	216	231	244	250	274	298	325	342	349	341	348	356	329	270	278	293	383	467	469	466	440	430	464	510	563	623	644	623	630	627	633	695	697	740	786	824
Net Income (Common)		21 N/A	23 +9%	25 +10%	28 +11%	30 +7%	33 +9%	35 +8%	38 +9%	41 +9%	45 +8%	48 +7%	51 +7%	56 +8%	56 +1%	63 +12%	67 +7%	70 +5%	75 +7%	70 -6%	67 -5%	62 -6%	60 -4%	55 -8%	56 +1%	51 -9%	47 -8%	34 -28%	18 -45%	10 -45%	0 -97%	31 +10 100%	54 +75%	63 +18%	70 +10%	58 -17%	32 -44%	37 +14%	39 +7%	53 +36%	73 +38%	80 +9%	92 +15%	93 +1%	102 +10%	110 +7%	118 +8%	123 +4%	129 +5%	132 +3%	138 +4%	142 +3%	145 +2%	150 +3%	155 +4%	151 -3%	146 -3%	154 +6%	158 +3%	173 +10%	192 +11%	202 +5%	218 +8%	232 +6%	248 +7%	273 +10%	298 +9%	324 +9%	335 +3%	342 +2%	334 -2%	341 +2%	348 +2%	321 -8%	261 -19%	261 0%	272 +4%	357 +31%	436 +22%	441 +1%	438 -1%	412 -6%	402 -3%	436 +8%	482 +11%	535 +11%	595 +11%	616 +4%	595 -3%	602 +1%	599 0%	605 +1%	667 +10%	669 +0%	712 +6%	738 +4%	774 +5%
EPS (Diluted)		1.31 N/A	1.34 +2%	1.37 +2%	1.6 +17%	1.61 +1%	1.77 +10%	1.86 +5%	1.98 +6%	1.92 -3%	2.06 +7%	2.19 +6%	2.34 +7%	2.41 +3%	2.27 -6%	2.52 +11%	2.75 +9%	2.81 +2%	2.92 +4%	2.63 -10%	2.56 -3%	2.41 -6%	2.4 0%	2.23 -7%	2.24 +0%	2.09 -7%	1.92 -8%	1.42 -26%	0.76 -46%	0.42 -45%	0.01 -98%	1.15 +11 400%	2.03 +77%	2.33 +15%	2.16 -7%	1.79 -17%	1.02 -43%	0.85 -17%	0.9 +6%	1.15 +28%	1.67 +45%	1.83 +10%	2.08 +14%	1.9 -9%	2.12 +12%	2.21 +4%	2.37 +7%	2.44 +3%	2.58 +6%	2.6 +1%	2.7 +4%	2.79 +3%	2.85 +2%	2.9 +2%	2.99 +3%	2.88 -4%	2.81 -2%	2.94 +5%	2.97 +1%	3.11 +5%	3.54 +14%	3.57 +1%	3.85 +8%	4.08 +6%	4.37 +7%	4.78 +9%	5.2 +9%	5.65 +9%	5.85 +4%	5.98 +2%	5.8 -3%	5.92 +2%	6.03 +2%	5.51 -9%	4.51 -18%	4.49 0%	4.68 +4%	6.18 +32%	7.54 +22%	7.64 +1%	7.58 -1%	7.09 -6%	6.83 -4%	7.07 +4%	8.02 +13%	8.64 +8%	9.57 +11%	9.9 +3%	9.58 -3%	9.64 +1%	9.54 -1%	9.17 -4%	10.31 +12%	9.88 -4%	10.49 +6%	10.85 +3%	11.4 +5%

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.