Watchlist Manager

Watchlist

Price: 23.59 USD -1.54%

Market Cap: 11.6B 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		689	719	730	745	756	766	789	815	806	808	820	824	856	888	916	958	984	1 002	1 014	1 006	997	989	974	961	941	931	931	916	895	864	824	792	777	760	743	739	731	723	714	704	701	700	700	697	689	678	666	651	637	628	625	626	628	632	642	646	654	669	679	700	729	747	771	796	842	954	1 064	1 160	1 220	1 214	1 206	1 201	1 210	1 219	1 220	1 452	1 662	1 867	2 059	2 019	1 994	1 966	2 011	2 181	2 392	2 601	2 689	2 632	2 540	2 477	2 476	2 498	2 511	2 517	2 529	2 576
Interest Income		1 202	1 136	1 077	1 050	1 042	1 040	1 058	1 075	1 053	1 052	1 062	1 085	1 167	1 298	1 458	1 656	1 840	1 989	2 129	2 244	2 329	2 379	2 395	2 365	2 306	2 199	2 020	1 820	1 607	1 400	1 240	1 094	993	942	907	894	880	869	855	840	832	826	820	812	799	784	767	749	732	719	713	709	709	714	723	728	736	752	762	786	818	843	881	922	990	1 134	1 287	1 433	1 546	1 583	1 608	1 621	1 624	1 602	1 537	1 727	1 898	2 072	2 267	2 202	2 158	2 117	2 158	2 358	2 683	3 092	3 524	3 871	4 116	4 262	4 344	4 386	4 368	4 308	4 255	4 210
Interest Expense		513	416	348	304	287	274	269	260	248	244	242	261	310	410	542	698	856	986	1 115	1 238	1 332	1 390	1 421	1 405	1 365	1 268	1 089	904	712	537	417	302	217	182	164	156	149	145	141	136	132	126	121	116	110	106	102	98	95	91	88	83	82	82	81	82	83	83	84	86	89	96	110	126	148	181	223	273	326	370	401	420	414	384	316	275	236	204	208	183	164	151	147	177	291	491	835	1 239	1 560	1 777	1 856	1 873	1 841	1 777	1 716	1 627
Non Interest Income		1 095	1 312	1 315	1 404	1 312	1 429	1 539	1 540	1 668	1 596	1 501	1 437	1 282	1 316	1 284	1 303	1 307	1 182	1 197	1 168	1 056	1 252	1 198	1 083	784	1 026	1 125	1 217	1 438	1 401	1 306	1 312	1 234	1 076	1 033	974	933	886	832	810	786	792	763	706	671	625	609	596	585	574	558	565	550	534	537	505	517	522	537	561	552	535	517	481	490	509	509	746	723	728	758	581	654	688	736	1 387	1 492	1 615	1 694	1 118	1 076	1 008	924	890	815	758	957	917	927	949	735	762	679	665	668	683
Revenue		1 784 N/A	2 031 +14%	2 044 +1%	2 150 +5%	2 068 -4%	2 195 +6%	2 328 +6%	2 354 +1%	2 473 +5%	2 403 -3%	2 322 -3%	2 261 -3%	2 138 -5%	2 204 +3%	2 199 0%	2 260 +3%	2 291 +1%	2 184 -5%	2 211 +1%	2 174 -2%	2 053 -6%	2 241 +9%	2 172 -3%	2 044 -6%	1 725 -16%	1 957 +13%	2 055 +5%	2 133 +4%	2 333 +9%	2 264 -3%	2 130 -6%	2 104 -1%	2 011 -4%	1 836 -9%	1 776 -3%	1 712 -4%	1 664 -3%	1 609 -3%	1 546 -4%	1 514 -2%	1 487 -2%	1 492 +0%	1 463 -2%	1 403 -4%	1 360 -3%	1 303 -4%	1 274 -2%	1 247 -2%	1 222 -2%	1 202 -2%	1 183 -2%	1 191 +1%	1 178 -1%	1 166 -1%	1 180 +1%	1 151 -2%	1 171 +2%	1 191 +2%	1 216 +2%	1 261 +4%	1 282 +2%	1 282 +0%	1 288 +1%	1 277 -1%	1 333 +4%	1 463 +10%	1 573 +8%	1 906 +21%	1 943 +2%	1 941 0%	1 965 +1%	1 782 -9%	1 864 +5%	1 906 +2%	1 956 +3%	2 839 +45%	3 154 +11%	3 483 +10%	3 753 +8%	3 137 -16%	3 070 -2%	2 974 -3%	2 935 -1%	3 071 +5%	3 207 +4%	3 359 +5%	3 646 +9%	3 549 -3%	3 467 -2%	3 426 -1%	3 211 -6%	3 260 +2%	3 190 -2%	3 182 0%	3 197 +0%	3 259 +2%
Pre-Tax Income
Loan Loss Provision		(93)	(100)	(106)	(104)	(92)	(94)	(98)	(94)	(87)	(74)	(58)	(52)	(48)	(47)	(51)	(63)	(68)	(72)	(75)	(76)	(83)	(94)	(120)	(139)	(273)	(484)	(660)	(957)	(1 080)	(1 140)	(1 180)	(1 025)	(880)	(685)	(495)	(360)	(270)	(166)	(97)	(79)	(44)	(51)	(65)	(73)	(78)	(85)	(85)	(55)	(55)	(50)	(40)	(36)	(27)	(22)	(19)	(14)	(9)	(7)	(9)	(12)	(11)	(7)	(1)	3	0	0	(2)	(4)	(7)	(17)	(30)	(42)	(47)	0	0	0	0	45	160	245	310	305	160	15	(95)	(185)	(205)	(255)	(260)	(260)	(265)	(190)	(150)	(140)	(115)	(75)
Non Interest Expense		(1 202)	(1 401)	(1 410)	(1 510)	(1 417)	(1 492)	(1 586)	(1 574)	(1 668)	(1 612)	(1 548)	(1 504)	(1 462)	(1 517)	(1 539)	(1 600)	(1 627)	(1 678)	(1 694)	(1 721)	(1 620)	(1 711)	(1 745)	(1 713)	(1 741)	(1 875)	(1 855)	(1 821)	(1 580)	(1 568)	(1 532)	(1 493)	(1 537)	(1 479)	(1 411)	(1 404)	(1 342)	(1 318)	(1 328)	(1 309)	(1 293)	(1 301)	(1 484)	(1 424)	(1 384)	(1 302)	(1 003)	(1 173)	(1 159)	(1 136)	(1 074)	(887)	(841)	(997)	(1 050)	(1 020)	(1 054)	(904)	(913)	(931)	(925)	(921)	(912)	(915)	(1 024)	(1 115)	(1 230)	(1 287)	(1 222)	(1 205)	(1 173)	(1 187)	(1 232)	(1 393)	(1 534)	(2 040)	(2 221)	(2 309)	(2 365)	(2 077)	(2 096)	(2 046)	(2 036)	(1 979)	(1 953)	(1 938)	(2 005)	(2 010)	(2 079)	(2 115)	(2 060)	(2 097)	(2 035)	(2 006)	(1 997)	(2 036)
Pre-Tax Income		489 N/A	530 +8%	528 0%	536 +1%	558 +4%	609 +9%	645 +6%	686 +6%	719 +5%	717 0%	715 0%	705 -1%	628 -11%	640 +2%	610 -5%	598 -2%	597 0%	435 -27%	442 +2%	377 -15%	350 -7%	437 +25%	308 -29%	191 -38%	(290) N/A	(402) -39%	(460) -15%	(645) -40%	(326) +49%	(444) -36%	(583) -31%	(415) +29%	(406) +2%	(328) +19%	(129) +61%	(52) +60%	52 N/A	125 +142%	121 -4%	126 +4%	150 +19%	140 -7%	(86) N/A	(94) -10%	(102) -8%	(84) +18%	187 N/A	19 -90%	8 -56%	16 +92%	69 +330%	269 +288%	310 +15%	147 -53%	110 -25%	117 +6%	108 -8%	279 +158%	294 +5%	318 +8%	345 +9%	354 +3%	376 +6%	365 -3%	309 -15%	348 +13%	342 -2%	615 +80%	714 +16%	720 +1%	762 +6%	553 -27%	586 +6%	476 -19%	398 -17%	789 +98%	933 +18%	1 219 +31%	1 548 +27%	1 305 -16%	1 284 -2%	1 233 -4%	1 059 -14%	1 107 +5%	1 159 +5%	1 236 +7%	1 436 +16%	1 284 -11%	1 128 -12%	1 051 -7%	886 -16%	973 +10%	1 005 +3%	1 036 +3%	1 085 +5%	1 148 +6%
Net Income
Tax Provision		(162)	(175)	(172)	(173)	(182)	(201)	(208)	(227)	(246)	(244)	(242)	(236)	(198)	(202)	(194)	(187)	(186)	(123)	(123)	(99)	(83)	(119)	(72)	(37)	138	168	191	269	154	194	241	168	171	144	71	53	21	(8)	(5)	(10)	(16)	(14)	70	73	85	78	(25)	11	32	30	13	(34)	(79)	(38)	(27)	(21)	(11)	(57)	(66)	(85)	(107)	(110)	(97)	(82)	(50)	(53)	(55)	(126)	(158)	(155)	(170)	(121)	(133)	(111)	(89)	(56)	(76)	(142)	(217)	(278)	(274)	(260)	(220)	(235)	(247)	(266)	(314)	(288)	(212)	(194)	(154)	(160)	(211)	(217)	(225)	(245)
Income from Continuing Operations		326	354	356	362	377	408	436	459	473	474	474	469	430	438	416	410	411	311	319	278	267	318	236	154	(151)	(234)	(269)	(375)	(173)	(250)	(342)	(246)	(235)	(184)	(58)	1	73	118	116	116	134	126	(16)	(21)	(16)	(6)	162	30	41	46	82	235	231	109	83	97	97	222	228	232	239	245	279	283	259	296	286	489	557	565	593	432	452	365	308	734	857	1 077	1 331	1 027	1 010	973	839	872	912	970	1 122	996	916	857	732	813	794	819	860	903
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(18)	0	0	0	(19)	(4)	(7)	(10)	(14)	(13)	(13)	(13)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(12)	(11)	(11)	(11)	(12)	(11)	(12)	(12)	(12)	(12)	(12)	(12)	(11)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(11)	(11)	(11)	(11)	(12)	(14)	(15)	(17)	(19)	(19)	(20)	(20)	(19)	(18)	(17)	(16)
Net Income (Common)		318 N/A	351 +10%	356 +1%	362 +2%	377 +4%	408 +8%	436 +7%	459 +5%	473 +3%	474 +0%	474 N/A	469 -1%	446 -5%	441 -1%	423 -4%	422 0%	425 +1%	534 +26%	538 +1%	492 -9%	463 -6%	318 -31%	236 -26%	155 -34%	(170) N/A	(233) -37%	(274) -18%	(385) -40%	(199) +48%	(290) -45%	(394) -36%	(322) +18%	(329) -2%	(274) +17%	(149) +46%	(80) +46%	(58) +27%	10 N/A	27 +171%	48 +74%	131 +176%	122 -7%	(23) N/A	(34) -44%	(28) +17%	(17) +38%	148 N/A	15 -90%	24 +59%	28 +19%	64 +127%	217 +238%	213 -2%	92 -57%	66 -29%	79 +21%	80 +1%	204 +156%	210 +3%	215 +2%	221 +3%	227 +3%	261 +15%	265 +2%	159 -40%	196 +23%	187 -5%	390 +109%	539 +38%	547 +2%	575 +5%	414 -28%	435 +5%	348 -20%	291 -16%	705 +142%	822 +17%	1 035 +26%	1 278 +23%	978 -23%	962 -2%	925 -4%	796 -14%	829 +4%	868 +5%	924 +6%	1 075 +16%	947 -12%	865 -9%	806 -7%	673 -17%	757 +12%	738 -3%	767 +4%	816 +6%	857 +5%
EPS (Diluted)		2.01 N/A	2.26 +12%	2.28 +1%	2.32 +2%	2.41 +4%	2.61 +8%	2.75 +5%	2.92 +6%	3.01 +3%	3.04 +1%	3.07 +1%	3.05 -1%	2.89 -5%	2.85 -1%	2.7 -5%	2.71 +0%	2.73 +1%	3.44 +26%	3.52 +2%	3.21 -9%	3.01 -6%	2.08 -31%	1.54 -26%	1.01 -34%	-1.13 N/A	-1.53 -35%	-1.6 -5%	-1.64 -2%	-0.96 +41%	-1.25 -30%	-1.67 -34%	-1.37 +18%	-1.4 -2%	-1.17 +16%	-0.62 +47%	-0.33 +47%	-0.24 +27%	0.04 N/A	0.09 +125%	0.18 +100%	0.49 +172%	0.47 -4%	-0.09 N/A	-0.14 -56%	-0.11 +21%	-0.06 +45%	0.61 N/A	0.06 -90%	0.1 +67%	0.11 +10%	0.26 +136%	0.9 +246%	0.9 N/A	0.38 -58%	0.28 -26%	0.34 +21%	0.34 N/A	0.87 +156%	0.89 +2%	0.91 +2%	0.94 +3%	0.97 +3%	1.11 +14%	1.12 +1%	0.65 -42%	0.59 -9%	0.56 -5%	1.19 +113%	1.65 +39%	1.71 +4%	1.83 +7%	1.31 -28%	1.38 +5%	1.11 -20%	0.93 -16%	1.27 +37%	1.89 +49%	1.85 -2%	2.3 +24%	1.76 -23%	1.75 -1%	1.68 -4%	1.39 -17%	1.45 +4%	1.53 +6%	1.62 +6%	1.91 +18%	1.67 -13%	1.54 -8%	1.44 -6%	1.23 -15%	1.4 +14%	1.36 -3%	1.46 +7%	1.58 +8%	1.67 +6%

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 302,600+ 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

© 2025 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.