H

Watchlist Manager

Watchlist

Price: 86.95 USD -0.06% Market Closed

Market Cap: $762.6m

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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		54	55	56	57	59	61	64	66	67	68	68	68	69	70	69	69	68	67	67	67	68	68	69	70	72	73	75	76	77	78	79	80	82	83	85	86	88	89	90	91	93	94	96	97	98	98	99	100	102	103	104	106	105	103	106	109	115	119	119	117	114	112	112	113	116	122	131	140	150
Interest Income		98	97	97	96	96	96	96	96	95	95	94	94	93	93	92	91	89	87	86	85	85	84	85	86	87	88	89	91	92	94	95	96	98	99	101	103	106	109	112	115	119	123	127	130	132	133	132	130	129	127	126	125	122	119	120	123	131	142	152	161	171	181	189	197	203	210	218	226	234
Interest Expense		44	41	40	39	37	34	32	29	28	27	26	25	24	24	23	22	22	20	19	18	17	16	16	15	15	15	15	15	15	15	16	16	16	16	16	17	18	20	22	24	26	29	31	34	35	35	32	30	27	24	22	20	18	16	14	14	16	23	32	44	57	68	77	84	88	88	87	86	84
Non Interest Income		17	17	18	19	19	19	19	19	20	19	19	19	19	19	20	21	21	21	21	21	19	19	19	19	19	20	20	20	21	21	20	20	20	20	20	20	21	21	22	24	24	23	23	23	25	26	26	27	28	31	33	33	34	32	31	29	28	27	27	28	29	29	30	30	27	28	28	25	24
Revenue		71 N/A	72 +3%	74 +3%	76 +2%	78 +3%	81 +3%	83 +3%	85 +3%	87 +2%	87 0%	87 0%	87 0%	88 +1%	89 +1%	89 +1%	89 N/A	89 -1%	88 -1%	88 0%	88 0%	87 0%	87 0%	88 +1%	89 +2%	91 +2%	93 +2%	95 +2%	97 +2%	98 +1%	99 +1%	99 0%	100 +1%	102 +1%	103 +2%	106 +2%	107 +1%	109 +2%	110 +1%	112 +2%	115 +3%	116 +1%	117 +1%	119 +1%	120 +1%	122 +2%	124 +1%	126 +2%	127 +1%	130 +2%	134 +3%	136 +2%	139 +2%	138 -1%	135 -2%	137 +1%	138 +1%	143 +3%	146 +2%	146 +0%	145 -1%	142 -2%	142 -1%	141 0%	143 +1%	143 0%	150 +5%	160 +6%	165 +3%	175 +6%
Pre-Tax Income
Loan Loss Provision		(12)	(13)	(12)	(13)	(12)	(12)	(9)	(9)	(9)	(8)	(7)	(6)	(6)	(4)	(2)	0	3	2	1	0	(1)	(1)	(1)	(0)	(1)	(1)	(2)	(3)	(2)	(2)	(1)	1	1	3	(1)	(3)	(2)	(2)	0	(1)	(9)	(8)	(7)	(5)	3	(3)	(4)	(3)	(4)	3	5	5	6	1	(3)	(2)	(6)	(6)	(6)	(13)	(16)	(15)	(13)	(8)	(2)	(6)	(7)	(11)	(12)
Non Interest Expense		(39)	(41)	(43)	(44)	(45)	(46)	(45)	(45)	(46)	(45)	(44)	(44)	(44)	(45)	(47)	(51)	(54)	(54)	(55)	(52)	(49)	(50)	(50)	(50)	(52)	(53)	(54)	(55)	(56)	(55)	(56)	(56)	(57)	(58)	(59)	(60)	(60)	(60)	(61)	(62)	(62)	(63)	(64)	(64)	(67)	(68)	(69)	(70)	(76)	(77)	(78)	(79)	(81)	(81)	(81)	(82)	(76)	(77)	(77)	(78)	(78)	(79)	(80)	(80)	(80)	(81)	(82)	(83)	(87)
Pre-Tax Income		20 N/A	18 -8%	20 +10%	19 -3%	21 +10%	23 +10%	29 +23%	31 +8%	33 +5%	34 +3%	36 +6%	37 +3%	38 +3%	40 +7%	40 +0%	38 -5%	37 -2%	36 -4%	34 -5%	36 +5%	37 +2%	36 -2%	37 +2%	39 +6%	38 -2%	39 +3%	40 +1%	40 -1%	41 +3%	41 +1%	42 +2%	45 +6%	46 +3%	48 +4%	45 -5%	44 -3%	48 +8%	48 +1%	52 +7%	52 +1%	46 -12%	46 +2%	48 +4%	50 +4%	58 +15%	53 -9%	53 +2%	54 +0%	50 -7%	61 +21%	63 +4%	65 +3%	62 -5%	56 -10%	53 -5%	54 +2%	61 +12%	63 +4%	63 +0%	54 -14%	48 -11%	48 -1%	49 +2%	55 +13%	60 +9%	63 +4%	71 +13%	72 +1%	76 +6%
Net Income
Tax Provision		(6)	(5)	(5)	(5)	(5)	(6)	(8)	(9)	(9)	(10)	(10)	(11)	(11)	(12)	(12)	(11)	(11)	(10)	(10)	(10)	(11)	(10)	(11)	(12)	(11)	(12)	(12)	(12)	(13)	(13)	(13)	(14)	(14)	(15)	(14)	(14)	(15)	(13)	(13)	(12)	(9)	(9)	(10)	(11)	(13)	(11)	(12)	(12)	(11)	(14)	(14)	(15)	(14)	(12)	(12)	(12)	(13)	(14)	(14)	(11)	(10)	(10)	(10)	(12)	(13)	(13)	(14)	(14)	(15)
Income from Continuing Operations		14	13	14	14	16	17	21	22	23	24	25	26	27	29	29	27	27	26	25	26	26	26	26	27	27	28	28	28	28	29	29	31	32	33	31	31	33	35	38	40	37	37	38	40	45	41	42	42	39	47	49	50	48	44	41	42	48	50	50	43	38	38	39	43	48	50	56	57	61
Net Income (Common)		14 N/A	13 -5%	14 +8%	14 +0%	16 +11%	17 +9%	21 +22%	22 +6%	23 +4%	24 +3%	25 +5%	26 +3%	27 +3%	29 +6%	29 +0%	27 -5%	27 -2%	26 -4%	25 -5%	26 +5%	26 +1%	26 0%	26 +1%	27 +5%	27 -1%	28 +2%	28 +1%	28 -1%	28 +3%	29 +1%	29 +2%	31 +5%	32 +3%	33 +4%	31 -5%	31 -2%	28 -8%	30 +7%	34 +12%	35 +4%	37 +5%	37 +1%	38 +3%	40 +3%	45 +15%	41 -9%	42 +1%	42 +0%	39 -8%	47 +21%	49 +4%	50 +3%	48 -5%	44 -9%	41 -5%	42 +1%	48 +14%	50 +4%	50 +0%	43 -13%	38 -12%	38 -1%	39 +2%	43 +13%	48 +9%	50 +5%	56 +13%	57 +1%	61 +6%
EPS (Diluted)		1.58 N/A	1.5 -5%	1.62 +8%	1.63 +1%	1.8 +10%	1.97 +9%	2.4 +22%	2.55 +6%	2.64 +4%	2.73 +3%	2.88 +5%	2.98 +3%	3 +1%	2.99 0%	3 +0%	2.89 -4%	2.84 -2%	2.73 -4%	2.61 -4%	2.73 +5%	2.75 +1%	2.74 0%	2.77 +1%	2.91 +5%	2.87 -1%	2.94 +2%	2.98 +1%	2.96 -1%	3.04 +3%	3.08 +1%	3.14 +2%	3.31 +5%	3.4 +3%	3.52 +4%	3.35 -5%	3.28 -2%	3.02 -8%	3.2 +6%	3.58 +12%	3.75 +5%	3.92 +5%	3.96 +1%	4.09 +3%	4.23 +3%	4.81 +14%	4.4 -9%	4.45 +1%	4.46 +0%	4.12 -8%	5 +21%	5.21 +4%	5.4 +4%	5.16 -4%	4.68 -9%	4.44 -5%	4.51 +2%	5.15 +14%	5.36 +4%	5.42 +1%	4.72 -13%	4.16 -12%	4.13 -1%	4.23 +2%	4.81 +14%	5.26 +9%	5.57 +6%	6.31 +13%	6.44 +2%	6.81 +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 332,200+ 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.