Watchlist Manager

Watchlist

Price: 91.75 USD -3.43%

Market Cap: $10.1B

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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		71	78	87	95	102	110	125	137	149	160	167	174	180	186	188	191	195	199	202	201	202	206	213	224	233	239	245	250	258	267	274	282	290	296	308	321	333	348	359	373	385	397	412	451	493	535	590	625	657	691	720	749	785	820	851	883	916	949	980	1 012	1 040	1 062	1 106	1 124	1 167	1 215	1 287	1 413	1 549	1 681	1 836	2 027	2 216	2 377	2 402	2 387	2 339	2 328	2 434	2 544	2 619	2 671	2 712	2 765	2 865
Interest Income		91	100	111	123	135	149	176	205	233	258	276	292	306	315	311	305	296	289	287	280	276	275	274	277	282	285	289	292	297	302	306	311	318	324	335	349	363	378	391	404	416	429	443	484	525	568	626	665	701	739	772	805	846	888	933	980	1 034	1 090	1 141	1 192	1 225	1 241	1 256	1 246	1 262	1 289	1 369	1 507	1 659	1 809	1 990	2 287	2 692	3 176	3 597	3 885	4 035	4 121	4 268	4 442	4 541	4 582	4 589	4 614	4 693
Interest Expense		20	22	25	28	33	39	51	68	84	98	109	118	126	129	123	114	101	90	85	80	74	68	61	54	49	46	44	42	39	35	32	29	28	28	28	29	30	31	32	31	32	31	31	33	33	33	36	39	43	48	52	56	61	68	82	97	118	141	162	180	185	179	151	122	95	74	82	94	110	128	155	260	476	800	1 195	1 498	1 696	1 794	1 834	1 897	1 922	1 911	1 877	1 849	1 828
Non Interest Income		9	10	11	11	12	13	15	16	13	20	18	21	23	21	27	(1)	(118)	(150)	(154)	(125)	(17)	23	34	32	18	26	18	24	35	30	29	23	47	46	50	47	22	20	14	18	25	26	26	29	30	37	40	42	43	40	42	42	45	46	49	44	43	47	48	63	65	55	62	63	71	85	200	318	404	491	450	374	325	160	184	252	281	469	465	462	543	541	574	635	678
Revenue		80 N/A	88 +10%	97 +10%	106 +9%	114 +8%	123 +7%	139 +14%	153 +10%	162 +6%	180 +11%	184 +2%	195 +6%	202 +4%	207 +2%	215 +4%	190 -11%	77 -59%	49 -36%	48 -2%	76 +57%	186 +145%	229 +23%	247 +8%	255 +4%	251 -2%	265 +6%	263 -1%	274 +4%	292 +7%	296 +1%	303 +2%	304 +0%	337 +11%	342 +2%	358 +5%	368 +3%	355 -3%	367 +3%	374 +2%	391 +5%	410 +5%	424 +3%	438 +3%	480 +10%	522 +9%	572 +9%	630 +10%	667 +6%	700 +5%	731 +4%	762 +4%	791 +4%	830 +5%	866 +4%	900 +4%	927 +3%	959 +3%	996 +4%	1 027 +3%	1 075 +5%	1 106 +3%	1 117 +1%	1 168 +5%	1 187 +2%	1 238 +4%	1 301 +5%	1 487 +14%	1 731 +16%	1 953 +13%	2 172 +11%	2 285 +5%	2 401 +5%	2 541 +6%	2 537 0%	2 586 +2%	2 639 +2%	2 620 -1%	2 797 +7%	2 899 +4%	3 006 +4%	3 162 +5%	3 211 +2%	3 285 +2%	3 401 +4%	3 543 +4%
Pre-Tax Income
Loan Loss Provision		(4)	(4)	(5)	(5)	(6)	(5)	(6)	(6)	(5)	(5)	(4)	(7)	(20)	(28)	(39)	(50)	(68)	(80)	(105)	(141)	(149)	(158)	(143)	(116)	(93)	(75)	(63)	(52)	(46)	(49)	(51)	(48)	(47)	(39)	(29)	(20)	(13)	(11)	(8)	(9)	(5)	(2)	(1)	(1)	(3)	(5)	(8)	(10)	(8)	(10)	(10)	(13)	(17)	(19)	(21)	(22)	(23)	(22)	(24)	(21)	(19)	(66)	(151)	(162)	(124)	(40)	66	69	21	(20)	(62)	(78)	(68)	(79)	(73)	(56)	(63)	(58)	(74)	(95)	(146)	(162)	(165)	(211)	(224)
Non Interest Expense		(45)	(50)	(55)	(61)	(65)	(70)	(79)	(86)	(96)	(110)	(119)	(129)	(134)	(142)	(147)	(233)	(288)	(353)	(353)	(279)	(222)	(169)	(177)	(172)	(168)	(191)	(192)	(196)	(196)	(191)	(187)	(188)	(189)	(189)	(193)	(197)	(196)	(199)	(203)	(203)	(207)	(212)	(221)	(244)	(261)	(282)	(303)	(315)	(331)	(343)	(350)	(354)	(361)	(371)	(386)	(410)	(426)	(439)	(451)	(463)	(483)	(491)	(491)	(489)	(492)	(506)	(636)	(746)	(851)	(965)	(989)	(1 061)	(1 157)	(1 256)	(1 375)	(1 495)	(1 623)	(1 757)	(1 857)	(1 968)	(2 025)	(2 044)	(2 072)	(2 079)	(2 112)
Pre-Tax Income		31 N/A	34 +11%	37 +8%	41 +9%	43 +7%	48 +10%	55 +14%	61 +11%	62 +1%	66 +7%	61 -8%	59 -3%	48 -18%	37 -24%	28 -23%	(93) N/A	(280) -201%	(384) -37%	(409) -6%	(344) +16%	(185) +46%	(98) +47%	(74) +24%	(32) +57%	(11) +67%	(1) +94%	8 N/A	26 +242%	50 +93%	57 +13%	66 +17%	68 +2%	101 +50%	114 +12%	135 +19%	150 +11%	146 -3%	157 +8%	163 +4%	179 +10%	198 +10%	210 +6%	216 +3%	235 +9%	259 +10%	285 +10%	320 +12%	343 +7%	361 +5%	378 +5%	402 +6%	424 +5%	452 +7%	476 +5%	494 +4%	495 +0%	510 +3%	535 +5%	553 +3%	590 +7%	604 +2%	560 -7%	526 -6%	536 +2%	623 +16%	755 +21%	918 +22%	1 054 +15%	1 123 +7%	1 187 +6%	1 234 +4%	1 261 +2%	1 316 +4%	1 203 -9%	1 139 -5%	1 087 -5%	934 -14%	981 +5%	969 -1%	943 -3%	991 +5%	1 006 +1%	1 049 +4%	1 111 +6%	1 207 +9%
Net Income
Tax Provision		(11)	(12)	(13)	(15)	(15)	(17)	(19)	(21)	(22)	(23)	(21)	(20)	(16)	(11)	(8)	7	50	59	68	75	39	37	29	12	6	1	(3)	(10)	(17)	(17)	(19)	(19)	(26)	(29)	(31)	(33)	(30)	(31)	(35)	(38)	(48)	(52)	(55)	(59)	(64)	(70)	(82)	(94)	(101)	(106)	(112)	(118)	(137)	(133)	(126)	(99)	(75)	(79)	(79)	(100)	(105)	(98)	(93)	(95)	(116)	(139)	(172)	(207)	(224)	(240)	(251)	(251)	(259)	(243)	(224)	(220)	(211)	(223)	(233)	(224)	(204)	(196)	(196)	(197)	(217)
Income from Continuing Operations		20	22	24	26	28	31	35	39	40	43	40	39	33	26	20	(86)	(230)	(326)	(341)	(270)	(147)	(61)	(46)	(20)	(4)	0	5	16	34	39	47	49	75	84	104	117	116	126	128	141	149	158	161	176	194	215	237	249	260	272	290	306	315	343	367	396	436	456	474	490	499	462	433	441	507	615	746	847	899	947	983	1 010	1 057	959	915	868	722	758	736	719	788	809	854	914	991
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(15)	(22)
Net Income (Common)		20 N/A	22 +9%	24 +9%	26 +9%	28 +8%	31 +11%	35 +14%	39 +11%	40 +2%	43 +8%	40 -7%	39 -1%	33 -16%	26 -22%	20 -22%	(86) N/A	(238) -177%	(331) -39%	(350) -6%	(281) +20%	(161) +43%	(75) +54%	(59) +21%	(33) +44%	(17) +48%	(12) +28%	(7) +40%	(3) +55%	15 N/A	22 +44%	31 +40%	43 +37%	69 +62%	80 +16%	101 +26%	114 +13%	114 N/A	123 +9%	125 +1%	138 +10%	147 +7%	156 +6%	160 +3%	175 +9%	194 +10%	215 +11%	237 +10%	248 +5%	260 +5%	272 +5%	290 +7%	306 +5%	326 +6%	353 +8%	378 +7%	406 +7%	436 +7%	456 +5%	474 +4%	490 +3%	499 +2%	462 -7%	433 -6%	441 +2%	507 +15%	615 +21%	746 +21%	847 +14%	896 +6%	940 +5%	973 +4%	997 +2%	1 045 +5%	947 -9%	902 -5%	855 -5%	710 -17%	745 +5%	723 -3%	706 -2%	775 +10%	797 +3%	833 +5%	887 +6%	956 +8%
EPS (Diluted)		1.09 N/A	1.09 N/A	1.16 +6%	1.03 -11%	1.24 +20%	1.22 -2%	1.22 N/A	1.34 +10%	1.41 +5%	1.48 +5%	1.25 -16%	1.24 -1%	1.06 -15%	0.82 -23%	0.65 -21%	-2.57 N/A	-7.26 -182%	-8.65 -19%	-9.54 -10%	-3.92 +59%	-2.73 +30%	-1.03 +62%	-0.81 +21%	-0.42 +48%	-0.22 +48%	-0.15 +32%	-0.09 +40%	-0.04 +56%	0.18 N/A	0.26 +44%	0.37 +42%	0.51 +38%	0.82 +61%	0.92 +12%	1.16 +26%	1.3 +12%	1.32 +2%	1.43 +8%	1.4 -2%	1.59 +14%	1.69 +6%	1.74 +3%	1.81 +4%	1.73 -4%	2.03 +17%	2.09 +3%	2.28 +9%	2.37 +4%	2.5 +5%	2.61 +4%	2.77 +6%	2.92 +5%	3.1 +6%	3.35 +8%	3.58 +7%	3.85 +8%	4.14 +8%	4.36 +5%	4.57 +5%	4.78 +5%	4.84 +1%	4.54 -6%	4.32 -5%	4.4 +2%	5.04 +15%	6.06 +20%	7.21 +19%	8.15 +13%	8.67 +6%	8.81 +2%	9.03 +2%	9.24 +2%	9.71 +5%	8.74 -10%	8.34 -5%	7.89 -5%	6.54 -17%	6.83 +4%	6.64 -3%	6.44 -3%	7.09 +10%	7.28 +3%	7.61 +5%	8.09 +6%	8.73 +8%

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 318,800+ 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.