A

Watchlist Manager

Watchlist

Price: 38.87 USD 2.75% Market Closed

Market Cap: $5.5B

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		35	37	39	41	41	42	43	43	44	46	50	55	60	64	67	69	71	74	76	77	77	76	76	76	77	77	78	78	77	75	76	80	96	117	135	152	156	156	157	156	156	154	154	154	154	153	152	152	178	204	231	255	253	253	252	252	254	256	259	264	267	270	274	279	316	356	391	427	451	481	512	538	545	544	545	555	555	558	559	551	547	546	559	584	607	620	621	611	605	638	669	699	735	872	1 008	1 155
Interest Income		65	65	64	65	66	67	67	67	67	70	75	81	87	93	97	102	107	115	122	129	135	137	139	141	142	141	138	135	132	130	129	129	141	158	174	190	194	192	192	189	188	185	183	182	179	177	174	172	197	223	250	275	274	276	276	277	280	283	287	294	300	308	318	329	377	429	475	529	570	619	666	699	705	687	666	654	630	618	607	592	583	581	606	660	740	821	897	954	1 000	1 091	1 168	1 228	1 270	1 460	1 639	1 821
Interest Expense		30	28	26	25	24	24	24	24	24	24	25	26	27	29	31	33	36	41	46	52	58	61	64	65	66	63	60	57	55	55	53	49	44	41	39	38	38	36	34	33	32	31	29	28	26	24	22	21	19	19	19	20	21	22	24	25	26	27	28	30	33	38	44	50	61	73	85	102	119	138	154	161	160	143	121	98	75	59	48	41	36	36	47	76	133	201	276	343	394	453	499	529	536	588	631	667
Non Interest Income		16	16	17	18	18	21	23	23	23	23	22	23	24	25	26	26	27	27	27	28	27	27	26	25	26	28	31	31	31	32	31	33	35	38	43	34	48	46	37	33	31	31	39	41	30	31	29	39	43	48	55	61	63	63	63	65	66	68	70	60	63	60	56	62	66	91	96	104	109	99	127	133	137	142	128	132	134	126	122	126	125	135	131	119	98	84	85	91	107	106	114	119	122	180	198	219
Revenue		51 N/A	53 +3%	55 +5%	58 +5%	60 +3%	63 +5%	66 +4%	66 +0%	67 +1%	69 +4%	73 +5%	78 +8%	84 +7%	89 +5%	93 +5%	95 +2%	98 +3%	101 +3%	103 +2%	105 +2%	104 -1%	103 -1%	102 -1%	101 -1%	103 +2%	105 +2%	109 +4%	109 0%	107 -1%	108 +0%	107 -1%	113 +6%	132 +17%	155 +18%	178 +14%	186 +5%	204 +10%	203 -1%	194 -4%	189 -2%	187 -1%	185 -1%	192 +4%	196 +2%	184 -6%	184 +0%	182 -1%	190 +5%	220 +16%	252 +14%	285 +13%	316 +11%	316 0%	316 N/A	315 0%	317 +1%	319 +1%	323 +1%	329 +2%	324 -2%	330 +2%	330 +0%	330 N/A	341 +4%	382 +12%	447 +17%	487 +9%	531 +9%	560 +5%	580 +4%	639 +10%	671 +5%	682 +2%	686 +1%	673 -2%	687 +2%	689 +0%	685 -1%	680 -1%	677 0%	672 -1%	680 +1%	689 +1%	703 +2%	705 +0%	704 0%	707 +0%	702 -1%	712 +1%	744 +4%	782 +5%	817 +4%	857 +5%	1 052 +23%	1 206 +15%	1 374 +14%
Pre-Tax Income
Loan Loss Provision		(3)	(3)	(3)	(3)	(3)	(2)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(0)	(0)	(0)	(1)	(3)	(5)	(8)	(10)	(12)	(15)	(16)	(18)	(20)	(19)	(21)	(24)	(26)	(26)	(24)	(17)	(14)	(13)	(11)	(12)	(11)	(9)	(8)	(6)	(4)	(5)	(5)	(8)	(10)	(12)	(12)	(10)	(10)	(9)	(9)	(9)	(8)	(8)	(9)	(11)	(12)	(12)	(12)	(14)	(14)	(17)	(23)	(21)	(21)	(21)	(13)	(5)	9	42	62	61	45	14	(12)	(19)	(28)	(31)	(29)	(32)	(28)	(44)	(41)	(50)	(59)	(143)	(157)	(142)
Non Interest Expense		(33)	(34)	(35)	(36)	(37)	(38)	(40)	(41)	(42)	(45)	(48)	(51)	(54)	(56)	(57)	(58)	(60)	(63)	(66)	(68)	(70)	(70)	(71)	(74)	(76)	(78)	(80)	(80)	(80)	(82)	(83)	(89)	(102)	(115)	(128)	(130)	(141)	(142)	(134)	(131)	(128)	(126)	(133)	(134)	(122)	(123)	(124)	(137)	(171)	(196)	(221)	(238)	(225)	(221)	(215)	(217)	(217)	(217)	(221)	(213)	(216)	(219)	(217)	(226)	(272)	(300)	(321)	(338)	(343)	(363)	(399)	(418)	(464)	(490)	(477)	(496)	(452)	(413)	(409)	(419)	(413)	(419)	(424)	(404)	(407)	(414)	(422)	(430)	(427)	(472)	(486)	(508)	(536)	(666)	(782)	(896)
Pre-Tax Income		15 N/A	16 +5%	18 +9%	19 +10%	21 +8%	22 +7%	23 +2%	23 +0%	22 -3%	23 +2%	23 +1%	25 +8%	28 +12%	31 +11%	35 +13%	35 +2%	37 +3%	37 N/A	35 -3%	36 +1%	34 -5%	32 -5%	31 -5%	26 -15%	24 -8%	22 -8%	21 -7%	19 -9%	16 -15%	11 -31%	8 -23%	6 -30%	9 +59%	21 +126%	29 +38%	32 +8%	38 +20%	34 -9%	36 +5%	42 +16%	45 +7%	47 +6%	48 +2%	50 +4%	51 +2%	52 +3%	50 -5%	47 -5%	45 -4%	51 +13%	60 +17%	70 +18%	81 +16%	83 +2%	88 +6%	90 +3%	92 +1%	97 +6%	99 +2%	102 +3%	105 +3%	103 -2%	104 +1%	105 +1%	98 -7%	135 +38%	153 +14%	179 +17%	203 +13%	200 -2%	218 +9%	231 +6%	197 -15%	175 -11%	183 +5%	186 +2%	246 +32%	314 +28%	333 +6%	319 -4%	304 -5%	274 -10%	254 -8%	280 +10%	270 -4%	260 -4%	255 -2%	240 -6%	257 +7%	229 -11%	255 +12%	260 +2%	261 +1%	242 -7%	267 +10%	337 +26%
Net Income
Tax Provision		(3)	(3)	(4)	(5)	(5)	(6)	(6)	(6)	(6)	(6)	(6)	(7)	(8)	(9)	(11)	(11)	(11)	(11)	(10)	(10)	(9)	(9)	(8)	(7)	(6)	(5)	(5)	(4)	(3)	(2)	(1)	(1)	(1)	(5)	(8)	(9)	(10)	(9)	(10)	(11)	(12)	(13)	(14)	(14)	(14)	(15)	(14)	(13)	(12)	(13)	(15)	(18)	(21)	(22)	(24)	(23)	(23)	(25)	(24)	(26)	(27)	(27)	(28)	(27)	(22)	(27)	(27)	(30)	(34)	(32)	(35)	(38)	(32)	(28)	(29)	(28)	(39)	(52)	(58)	(55)	(53)	(46)	(42)	(45)	(44)	(40)	(40)	(38)	(41)	(43)	(47)	(51)	(52)	(39)	(47)	(63)
Income from Continuing Operations		12	13	14	15	15	16	16	17	16	17	17	18	20	22	24	25	26	26	25	26	25	24	23	20	18	17	16	15	13	9	8	5	8	16	21	23	27	26	27	30	32	34	34	35	36	38	36	34	33	38	45	52	60	61	64	67	68	72	75	76	78	76	76	79	76	108	127	149	169	168	182	194	165	147	155	158	207	262	276	264	252	228	212	235	227	220	215	202	216	186	208	209	209	204	220	274
Net Income (Common)		12 N/A	13 +5%	14 +8%	15 +6%	15 +6%	16 +5%	16 +1%	17 +2%	16 -2%	17 +2%	17 +2%	18 +6%	20 +11%	22 +10%	24 +11%	25 +2%	26 +4%	26 +0%	25 -2%	26 +2%	25 -5%	24 -4%	23 -5%	20 -12%	18 -8%	17 -7%	16 -6%	15 -9%	12 -19%	8 -36%	5 -32%	(1) N/A	3 N/A	11 +253%	17 +50%	21 +24%	25 +20%	23 -8%	24 +4%	28 +14%	30 +8%	32 +7%	33 +3%	35 +7%	36 +3%	38 +3%	36 -5%	34 -4%	33 -3%	38 +16%	45 +18%	52 +15%	60 +15%	61 +1%	64 +6%	67 +5%	68 +2%	72 +6%	75 +3%	78 +4%	80 +3%	78 -2%	79 +0%	73 -7%	71 -3%	100 +42%	117 +18%	146 +25%	165 +13%	167 +1%	182 +9%	194 +6%	165 -15%	147 -11%	152 +3%	153 +0%	199 +30%	250 +26%	264 +5%	252 -4%	240 -5%	216 -10%	200 -8%	223 +11%	215 -4%	208 -3%	204 -2%	190 -7%	204 +7%	174 -15%	196 +13%	197 +0%	197 +0%	192 -3%	208 +8%	262 +26%
EPS (Diluted)		1.06 N/A	1.11 +5%	1.19 +7%	1.27 +7%	1.34 +6%	1.42 +6%	1.43 +1%	1.45 +1%	1.41 -3%	1.27 -10%	1.29 +2%	1.41 +9%	1.5 +6%	1.65 +10%	1.83 +11%	1.87 +2%	1.93 +3%	1.93 N/A	1.9 -2%	1.95 +3%	1.85 -5%	1.77 -4%	1.68 -5%	1.47 -12%	1.36 -7%	1.26 -7%	1.17 -7%	1.07 -9%	0.87 -19%	0.56 -36%	0.34 -39%	-0.03 N/A	0.13 N/A	0.44 +238%	0.64 +45%	0.83 +30%	0.97 +17%	0.9 -7%	0.94 +4%	1.07 +14%	1.16 +8%	1.25 +8%	1.29 +3%	1.37 +6%	1.45 +6%	1.51 +4%	1.4 -7%	1.37 -2%	0.71 -48%	0.83 +17%	0.99 +19%	1.13 +14%	1.32 +17%	1.34 +2%	1.42 +6%	1.49 +5%	1.54 +3%	1.65 +7%	1.69 +2%	1.76 +4%	1.82 +3%	1.79 -2%	1.79 N/A	1.66 -7%	1.07 -36%	1.51 +41%	1.77 +17%	2.21 +25%	2.15 -3%	2.03 -6%	2.22 +9%	2.41 +9%	2.07 -14%	1.86 -10%	1.93 +4%	1.93 N/A	2.52 +31%	3.18 +26%	3.45 +8%	3.26 -6%	3.16 -3%	2.89 -9%	2.66 -8%	2.97 +12%	2.87 -3%	2.78 -3%	2.72 -2%	2.53 -7%	2.72 +8%	1.93 -29%	2.18 +13%	2.24 +3%	2.19 -2%	1.35 -38%	1.46 +8%	2.03 +39%

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 331,300+ 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.