Watchlist Manager

Watchlist

Price: 68.85 USD -1.29% Market Closed

Market Cap: $6.5B

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		43	47	50	53	58	61	62	65	69	73	79	82	87	96	104	111	116	124	131	138	155	170	185	200	206	209	215	228	250	271	291	307	311	316	319	318	321	324	326	327	328	328	353	381	407	442	462	499	534	590	639	671	691	675	655	631	634	634	632	633	619	613	615	617	618	627	628	630	631	624	621	696	797	901	1 005	1 031	1 029	1 016	1 006	993	979	982	994	1 005	1 009	997	976	956	951	974	996	1 026	1 054	1 063	1 074	1 081
Interest Income		76	76	77	81	85	88	89	91	95	99	107	112	119	134	148	162	174	194	213	232	266	292	318	341	345	340	337	348	369	390	407	410	401	397	392	385	381	378	375	372	370	367	392	420	446	483	501	539	576	633	684	715	734	716	694	670	673	675	674	676	664	662	670	677	683	700	712	727	742	746	747	833	943	1 042	1 138	1 144	1 120	1 094	1 072	1 047	1 024	1 021	1 040	1 095	1 173	1 276	1 377	1 445	1 499	1 552	1 589	1 624	1 635	1 614	1 595	1 570
Interest Expense		32	29	27	28	26	27	27	26	26	26	28	30	32	38	44	51	58	70	82	94	111	123	133	140	139	131	121	120	119	118	116	103	90	81	73	66	61	54	48	45	42	39	39	39	39	41	40	41	41	43	45	44	44	41	39	39	39	41	42	43	45	50	56	61	66	72	84	98	111	121	126	137	146	141	133	113	90	78	66	54	45	39	46	90	165	279	401	488	548	578	593	597	581	552	520	489
Non Interest Income		9	9	10	12	13	15	16	17	18	20	22	23	24	27	29	30	31	33	33	34	38	43	48	53	54	53	52	52	55	57	59	46	58	56	55	47	55	55	56	56	56	56	66	76	85	97	94	95	101	108	117	121	121	118	120	121	123	121	119	118	119	118	117	117	114	114	116	116	116	118	118	124	131	126	131	132	131	141	141	140	141	143	143	145	148	150	154	153	154	160	163	166	168	165	165	168
Revenue		52 N/A	56 +6%	60 +8%	64 +7%	71 +11%	76 +6%	78 +3%	82 +4%	88 +7%	93 +6%	101 +9%	105 +4%	112 +6%	123 +10%	133 +8%	141 +6%	147 +4%	156 +6%	164 +5%	172 +5%	193 +12%	212 +10%	233 +10%	253 +9%	260 +3%	262 +1%	268 +2%	280 +5%	305 +9%	328 +8%	350 +7%	353 +1%	369 +5%	372 +1%	374 +0%	365 -2%	376 +3%	379 +1%	382 +1%	383 +0%	384 +0%	384 +0%	418 +9%	456 +9%	492 +8%	539 +9%	556 +3%	594 +7%	635 +7%	698 +10%	756 +8%	792 +5%	811 +2%	793 -2%	775 -2%	751 -3%	757 +1%	756 0%	752 -1%	751 0%	737 -2%	730 -1%	731 +0%	734 +0%	731 0%	742 +1%	745 +0%	746 +0%	747 +0%	742 -1%	739 0%	820 +11%	927 +13%	1 027 +11%	1 136 +11%	1 162 +2%	1 160 0%	1 157 0%	1 147 -1%	1 133 -1%	1 120 -1%	1 125 +0%	1 137 +1%	1 150 +1%	1 157 +1%	1 147 -1%	1 130 -1%	1 110 -2%	1 105 0%	1 134 +3%	1 158 +2%	1 192 +3%	1 222 +2%	1 228 +0%	1 240 +1%	1 250 +1%
Pre-Tax Income
Loan Loss Provision		(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(4)	(10)	(15)	(21)	(26)	(29)	(27)	(24)	(19)	(14)	(11)	(9)	(7)	(5)	(4)	(3)	(4)	(6)	(9)	(11)	(13)	(17)	(15)	(19)	(20)	(18)	(19)	(13)	(14)	(8)	(20)	(26)	(23)	(24)	(13)	(10)	(14)	(14)	(21)	(22)	(17)	(16)	(8)	(5)	(4)	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	(19)	(19)	(19)	(19)	(9)	(9)	(9)	(9)	0	0	0
Non Interest Expense		(29)	(30)	(32)	(32)	(37)	(39)	(40)	(42)	(45)	(48)	(51)	(52)	(55)	(61)	(66)	(69)	(70)	(74)	(76)	(78)	(88)	(96)	(107)	(127)	(129)	(130)	(146)	(144)	(159)	(172)	(167)	(155)	(165)	(164)	(166)	(159)	(169)	(168)	(167)	(164)	(163)	(161)	(180)	(199)	(214)	(234)	(236)	(247)	(263)	(289)	(313)	(328)	(336)	(329)	(320)	(314)	(315)	(314)	(317)	(318)	(316)	(313)	(311)	(313)	(315)	(322)	(327)	(326)	(325)	(322)	(321)	(397)	(443)	(506)	(554)	(517)	(512)	(482)	(474)	(474)	(474)	(482)	(485)	(484)	(487)	(510)	(524)	(557)	(570)	(577)	(581)	(571)	(575)	(561)	(559)	(556)
Pre-Tax Income		23 N/A	24 +8%	27 +12%	31 +14%	34 +9%	36 +8%	38 +4%	39 +4%	42 +7%	45 +7%	49 +9%	53 +8%	56 +6%	61 +10%	67 +8%	72 +8%	76 +6%	82 +8%	88 +7%	94 +7%	105 +11%	115 +10%	126 +9%	126 +0%	130 +3%	130 +0%	118 -10%	126 +7%	131 +4%	135 +3%	157 +16%	169 +8%	176 +5%	185 +5%	189 +2%	192 +2%	196 +2%	202 +3%	208 +3%	214 +3%	218 +2%	221 +1%	234 +6%	252 +7%	270 +7%	294 +9%	308 +5%	330 +7%	358 +8%	390 +9%	423 +8%	446 +5%	456 +2%	451 -1%	442 -2%	430 -3%	422 -2%	415 -2%	412 -1%	409 -1%	409 N/A	408 0%	406 0%	406 +0%	396 -3%	397 +0%	401 +1%	403 +1%	415 +3%	415 +0%	414 0%	419 +1%	481 +15%	518 +8%	581 +12%	645 +11%	649 +1%	674 +4%	673 0%	660 -2%	645 -2%	643 0%	653 +2%	666 +2%	670 +1%	618 -8%	588 -5%	534 -9%	517 -3%	548 +6%	568 +4%	613 +8%	638 +4%	667 +5%	681 +2%	694 +2%
Net Income
Tax Provision		(7)	(7)	(8)	(10)	(11)	(12)	(12)	(12)	(13)	(15)	(16)	(18)	(18)	(20)	(22)	(24)	(26)	(28)	(30)	(32)	(36)	(39)	(42)	(42)	(43)	(43)	(39)	(42)	(44)	(45)	(53)	(57)	(59)	(62)	(63)	(64)	(66)	(68)	(70)	(72)	(74)	(75)	(78)	(84)	(89)	(96)	(101)	(108)	(118)	(129)	(141)	(148)	(152)	(151)	(148)	(144)	(140)	(138)	(136)	(134)	(135)	(133)	(132)	(133)	(116)	(105)	(94)	(81)	(85)	(85)	(85)	(87)	(100)	(89)	(103)	(116)	(118)	(143)	(143)	(140)	(137)	(137)	(139)	(142)	(143)	(133)	(126)	(115)	(112)	(118)	(123)	(133)	(139)	(144)	(148)	(151)
Income from Continuing Operations		16	17	19	21	23	25	26	27	28	30	33	35	37	41	45	48	50	54	58	62	69	76	84	84	87	87	79	85	87	90	104	112	117	123	126	128	131	134	138	142	144	146	156	168	181	198	207	221	239	261	282	297	304	300	294	287	282	278	276	275	274	275	274	274	280	293	307	322	330	331	330	333	381	430	478	529	531	531	530	519	508	506	513	525	527	485	462	419	405	430	445	479	499	523	533	543
Net Income (Common)		16 N/A	17 +8%	19 +12%	21 +12%	23 +9%	25 +7%	26 +3%	27 +3%	28 +7%	30 +7%	33 +8%	35 +6%	37 +7%	41 +10%	45 +9%	48 +7%	50 +5%	54 +7%	58 +7%	62 +7%	69 +12%	76 +10%	84 +10%	84 +1%	87 +3%	87 +0%	79 -10%	85 +7%	87 +3%	90 +4%	104 +15%	112 +8%	117 +5%	123 +4%	126 +2%	128 +2%	131 +2%	134 +3%	138 +3%	142 +3%	144 +2%	146 +1%	156 +7%	168 +8%	181 +8%	198 +9%	207 +5%	221 +7%	239 +8%	261 +9%	282 +8%	297 +5%	304 +2%	300 -1%	294 -2%	287 -3%	282 -2%	278 -1%	276 -1%	275 -1%	274 0%	275 +0%	274 0%	272 -1%	278 +2%	291 +5%	306 +5%	322 +5%	330 +2%	331 +0%	330 0%	333 +1%	381 +15%	430 +13%	478 +11%	529 +11%	531 +0%	531 0%	530 0%	519 -2%	508 -2%	506 0%	513 +1%	525 +2%	527 +0%	485 -8%	462 -5%	419 -9%	405 -3%	430 +6%	445 +4%	479 +8%	499 +4%	523 +5%	533 +2%	543 +2%
EPS (Diluted)		0.96 N/A	1.03 +7%	1.09 +6%	1.22 +12%	1.21 -1%	1.32 +9%	1.34 +2%	1.36 +1%	1.33 -2%	1.42 +7%	1.47 +4%	1.59 +8%	1.52 -4%	1.47 -3%	1.59 +8%	1.77 +11%	1.8 +2%	1.63 -9%	1.74 +7%	1.94 +11%	1.71 -12%	1.72 +1%	1.88 +9%	1.94 +3%	1.96 +1%	1.93 -2%	1.7 -12%	1.86 +9%	1.89 +2%	1.94 +3%	2.24 +15%	2.41 +8%	2.51 +4%	2.62 +4%	2.68 +2%	2.73 +2%	2.79 +2%	2.81 +1%	2.94 +5%	3.01 +2%	3.06 +2%	3.09 +1%	2.78 -10%	3.23 +16%	3.03 -6%	3.27 +8%	3.41 +4%	3.65 +7%	3.6 -1%	3.74 +4%	4.04 +8%	4.32 +7%	4.35 +1%	4.3 -1%	4.21 -2%	4.09 -3%	4.03 -1%	3.98 -1%	3.96 -1%	3.94 -1%	3.95 +0%	3.96 +0%	3.95 0%	3.91 -1%	3.98 +2%	4.16 +5%	4.37 +5%	4.61 +5%	4.72 +2%	4.73 +0%	4.8 +1%	4.52 -6%	4.03 -11%	4.63 +15%	5.15 +11%	5.68 +10%	5.73 +1%	5.73 N/A	5.72 0%	5.6 -2%	5.51 -2%	5.5 0%	5.62 +2%	5.73 +2%	5.77 +1%	5.22 -10%	4.92 -6%	4.51 -8%	4.34 -4%	4.48 +3%	4.66 +4%	5.05 +8%	5.23 +4%	5.49 +5%	5.6 +2%	5.72 +2%

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 322,100+ 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.