Watchlist Manager

Watchlist

Price: 45.24 USD 2.24%

Market Cap: 8.3B 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		329	346	359	367	372	369	362	357	351	345	341	336	334	338	342	347	356	364	374	382	386	389	398	410	423	434	438	439	441	441	442	444	445	447	445	443	441	439	439	438	435	431	426	421	415	407	401	397	399	402	407	413	417	421	425	431	436	441	446	449	454	457	462	468	474	498	522	544	575	590	608	632	650	665	676	685	691	696	706	711	806	945	1 089	1 263	1 351	1 394	1 403	1 376	1 351	1 351	1 374	1 406	1 436	1 445	1 467	1 530
Interest Income		661	641	620	603	590	579	563	545	527	512	503	498	498	507	519	536	560	588	619	653	682	709	744	777	801	805	778	743	705	671	649	630	615	609	600	592	583	573	564	552	538	524	510	499	486	474	463	454	450	447	447	449	450	453	456	461	464	469	474	478	483	488	496	504	513	542	575	607	654	683	714	750	775	796	802	804	800	790	792	791	882	1 021	1 172	1 378	1 561	1 755	1 979	3 268	2 310	3 521	3 589	2 542	2 547	2 510	2 503	2 560
Interest Expense		331	296	262	243	219	216	207	188	176	168	162	161	164	169	177	189	204	223	245	271	296	321	346	368	378	370	340	303	265	230	207	186	171	162	155	148	142	134	125	114	103	93	84	78	72	67	62	57	51	45	39	36	34	32	31	30	29	28	28	28	30	31	34	36	39	45	53	63	78	93	107	118	125	131	127	119	109	94	86	79	76	76	82	115	209	361	576	792	959	1 070	1 116	1 136	1 111	1 064	1 036	1 030
Non Interest Income		128	128	126	125	125	123	133	161	190	183	195	187	184	193	184	190	199	197	208	209	206	212	218	227	232	240	252	258	246	250	257	256	275	270	247	252	264	268	275	268	271	263	264	275	280	247	257	249	275	270	264	271	269	276	280	274	278	269	264	272	279	283	283	278	268	276	281	286	282	267	261	265	281	293	318	332	337	348	359	353	378	419	442	482	493	439	446	440	(116)	(107)	(138)	(171)	357	358	356	363
Revenue		457 N/A	473 +3%	485 +2%	492 +2%	496 +1%	492 -1%	495 +1%	518 +5%	541 +4%	527 -3%	536 +2%	523 -2%	517 -1%	530 +2%	525 -1%	537 +2%	554 +3%	562 +1%	582 +4%	591 +2%	592 +0%	600 +1%	616 +3%	637 +3%	655 +3%	674 +3%	690 +2%	697 +1%	686 -2%	691 +1%	699 +1%	700 +0%	720 +3%	716 -1%	692 -3%	695 +0%	705 +1%	707 +0%	715 +1%	706 -1%	706 +0%	694 -2%	690 -1%	696 +1%	695 0%	654 -6%	657 +0%	646 -2%	674 +4%	673 0%	671 0%	683 +2%	686 +0%	697 +2%	706 +1%	705 0%	714 +1%	710 0%	709 0%	721 +2%	733 +2%	740 +1%	745 +1%	746 +0%	742 -1%	774 +4%	803 +4%	830 +3%	857 +3%	857 0%	869 +1%	897 +3%	931 +4%	958 +3%	993 +4%	1 017 +2%	1 028 +1%	1 044 +2%	1 064 +2%	1 064 +0%	1 184 +11%	1 363 +15%	1 531 +12%	1 745 +14%	1 844 +6%	1 833 -1%	1 849 +1%	1 817 -2%	1 235 -32%	1 244 +1%	1 236 -1%	1 235 0%	1 793 +45%	1 804 +1%	1 823 +1%	1 893 +4%
Pre-Tax Income
Loan Loss Provision		(22)	(25)	(27)	(29)	(29)	(29)	(28)	(25)	(25)	(23)	(21)	(20)	(18)	(18)	(16)	(28)	(25)	(16)	(16)	(4)	(9)	(14)	(18)	(21)	(23)	(32)	(36)	(46)	(56)	(60)	(67)	(73)	(117)	(146)	(191)	(223)	(204)	(214)	(184)	(154)	(130)	(87)	(60)	(41)	(28)	(22)	(19)	(14)	(8)	(4)	(1)	0	0	5	10	13	13	7	0	(3)	(4)	(4)	(3)	(4)	(3)	(3)	(5)	(4)	(5)	(4)	(2)	(3)	(2)	0	0	0	0	0	(12)	(5)	(138)	(138)	(128)	(135)	(7)	(17)	(31)	(48)	(80)	(92)	(99)	(94)	(71)	(69)	(78)	(98)
Non Interest Expense		(289)	(292)	(290)	(290)	(305)	(286)	(292)	(306)	(323)	(331)	(337)	(339)	(343)	(348)	(354)	(359)	(362)	(368)	(376)	(385)	(393)	(403)	(410)	(418)	(428)	(436)	(442)	(451)	(456)	(465)	(477)	(484)	(490)	(489)	(486)	(484)	(487)	(495)	(502)	(510)	(534)	(527)	(537)	(542)	(549)	(549)	(555)	(550)	(535)	(526)	(512)	(516)	(518)	(529)	(529)	(522)	(540)	(545)	(544)	(547)	(532)	(516)	(516)	(513)	(507)	(528)	(546)	(561)	(588)	(590)	(602)	(620)	(630)	(694)	(719)	(729)	(740)	(682)	(673)	(683)	(799)	(935)	(1 047)	(1 187)	(1 238)	(1 266)	(1 284)	(1 276)	(1 156)	(1 100)	(1 053)	(1 000)	(1 046)	(1 042)	(1 058)	(1 119)
Pre-Tax Income		146 N/A	157 +7%	167 +7%	174 +4%	162 -7%	178 +10%	175 -2%	187 +7%	194 +3%	174 -10%	178 +2%	164 -8%	157 -5%	164 +5%	155 -5%	151 -3%	168 +11%	178 +6%	190 +7%	202 +6%	190 -6%	184 -3%	188 +2%	197 +5%	204 +3%	206 +1%	213 +3%	200 -6%	174 -13%	165 -5%	155 -6%	144 -8%	113 -21%	81 -28%	15 -81%	(12) N/A	14 N/A	(3) N/A	29 N/A	42 +44%	42 +0%	80 +90%	93 +16%	113 +21%	118 +4%	83 -29%	84 +0%	82 -1%	132 +60%	143 +9%	159 +11%	167 +5%	167 +0%	174 +4%	187 +8%	196 +5%	187 -5%	173 -7%	166 -4%	171 +3%	196 +15%	220 +12%	226 +3%	229 +1%	232 +1%	243 +5%	252 +4%	265 +5%	265 +0%	263 -1%	264 +0%	275 +4%	300 +9%	263 -12%	274 +4%	288 +5%	288 0%	363 +26%	380 +5%	378 -1%	247 -35%	291 +18%	357 +23%	424 +19%	599 +41%	550 -8%	534 -3%	492 -8%	(1) N/A	53 N/A	84 +60%	141 +68%	676 +380%	693 +2%	687 -1%	676 -2%
Net Income
Tax Provision		(47)	(51)	(54)	(56)	(50)	(56)	(55)	(59)	(62)	(55)	(57)	(50)	(46)	(49)	(45)	(46)	(53)	(57)	(59)	(70)	(65)	(63)	(67)	(63)	(66)	(66)	(69)	(64)	(54)	(50)	(47)	(42)	(30)	(20)	(0)	17	9	17	11	(2)	(5)	(19)	(24)	(32)	(33)	(33)	(33)	(31)	(38)	(41)	(47)	(51)	(51)	(53)	(58)	(61)	(59)	(55)	(53)	(55)	(64)	(72)	(75)	(76)	(78)	(74)	(67)	(52)	(56)	(56)	(58)	(71)	(65)	(56)	(60)	(63)	(60)	(77)	(80)	(79)	(52)	(62)	(77)	(94)	(136)	(125)	(122)	(111)	5	(8)	(16)	(30)	(153)	(153)	(150)	(146)
Income from Continuing Operations		99	106	113	118	112	122	120	128	131	119	121	115	111	115	110	105	115	121	131	132	125	121	122	134	138	140	144	136	120	115	109	102	83	62	15	5	23	14	39	40	38	61	69	81	84	50	50	51	94	102	112	116	117	121	130	135	128	118	113	116	133	148	152	153	154	169	185	212	210	208	207	204	234	207	215	225	228	285	300	299	195	228	280	331	463	425	412	381	4	44	67	111	524	540	537	530
Net Income (Common)		99 N/A	106 +7%	113 +7%	118 +4%	112 -5%	122 +9%	120 -1%	128 +7%	131 +3%	119 -9%	121 +2%	115 -5%	111 -4%	115 +4%	110 -5%	105 -4%	115 +10%	121 +5%	131 +8%	132 +1%	125 -5%	121 -3%	122 +0%	134 +10%	138 +3%	140 +1%	144 +3%	136 -6%	120 -11%	115 -5%	109 -5%	102 -6%	83 -19%	62 -25%	15 -75%	5 -67%	23 +358%	14 -39%	39 +181%	40 +2%	38 -6%	61 +62%	69 +13%	81 +17%	84 +5%	50 -41%	50 +0%	51 +2%	94 +83%	102 +8%	112 +10%	116 +3%	117 +1%	121 +3%	130 +7%	135 +4%	128 -6%	118 -8%	113 -4%	116 +3%	133 +14%	148 +12%	152 +2%	153 +1%	153 0%	168 +10%	185 +10%	212 +15%	221 +5%	219 -1%	219 0%	216 -1%	234 +9%	205 -13%	210 +3%	218 +4%	219 +0%	276 +26%	290 +5%	289 0%	186 -36%	219 +18%	271 +23%	321 +19%	454 +41%	416 -8%	403 -3%	372 -8%	533 +43%	573 +8%	597 +4%	640 +7%	514 -20%	530 +3%	523 -1%	516 -1%
EPS (Diluted)		1.19 N/A	1.28 +8%	1.38 +8%	1.38 N/A	1.39 +1%	1.56 +12%	1.53 -2%	1.63 +7%	1.68 +3%	1.52 -10%	1.55 +2%	1.48 -5%	1.43 -3%	1.48 +3%	1.41 -5%	1.34 -5%	1.47 +10%	1.53 +4%	1.65 +8%	1.66 +1%	1.57 -5%	1.52 -3%	1.47 -3%	1.64 +12%	1.69 +3%	1.69 N/A	1.75 +4%	1.65 -6%	1.45 -12%	1.38 -5%	1.3 -6%	1.22 -6%	0.99 -19%	0.74 -25%	0.18 -76%	0.05 -72%	0.27 +440%	0.16 -41%	0.46 +188%	0.47 +2%	0.45 -4%	0.66 +47%	0.72 +9%	0.85 +18%	0.9 +6%	0.53 -41%	0.53 N/A	0.54 +2%	0.99 +83%	1.07 +8%	1.17 +9%	1.21 +3%	1.21 N/A	1.25 +3%	1.34 +7%	1.4 +4%	1.09 -22%	1.23 +13%	1.19 -3%	1.23 +3%	1.41 +15%	1.58 +12%	1.65 +4%	1.68 +2%	1.67 -1%	1.7 +2%	1.86 +9%	2.14 +15%	2.23 +4%	2.2 -1%	2.16 -2%	2.12 -2%	2.3 +8%	1.95 -15%	2.04 +5%	2.12 +4%	2.12 N/A	2.68 +26%	2.74 +2%	2.67 -3%	1.54 -42%	1.17 -24%	1.47 +26%	1.75 +19%	2.46 +41%	2.26 -8%	2.19 -3%	2.02 -8%	2.91 +44%	3.08 +6%	3.22 +5%	3.45 +7%	2.77 -20%	2.86 +3%	2.81 -2%	2.73 -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 307,700+ 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.