Watchlist Manager

Watchlist

Price: 115.79 USD 0.57% Market Closed

Market Cap: $3.9B

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		106	106	108	109	109	109	108	109	110	112	114	117	121	126	129	132	134	137	141	144	146	147	148	148	147	145	143	139	136	133	131	131	134	137	140	143	146	149	153	157	160	163	164	165	164	164	164	164	165	170	176	181	185	186	186	189	193	198	202	204	209	214	220	227	235	244	252	261	264	268	275	282	289	298	301	307	310	315	319	316	314	319	339	374	407	426	430	424	421	425	436	447	457	468	479	490
Interest Income		175	167	161	157	153	150	144	141	139	139	141	145	150	157	164	172	181	192	203	213	220	226	230	231	228	219	209	198	187	181	174	170	168	168	169	171	174	176	180	182	183	184	183	183	181	179	178	177	179	183	189	194	198	198	198	201	206	211	216	219	224	231	239	248	260	274	288	303	313	321	330	337	340	338	331	327	323	327	331	327	325	332	363	420	487	546	592	424	522	550	505	447	525	468	479	490
Interest Expense		69	60	53	48	44	40	36	32	29	27	27	28	29	31	35	40	47	54	62	70	75	79	82	83	81	74	66	59	52	48	43	39	35	32	29	28	28	28	27	25	23	21	19	18	16	15	14	14	13	13	13	13	13	12	12	12	13	13	14	15	15	17	19	21	25	30	36	43	49	53	55	55	51	41	30	20	13	12	11	11	12	14	24	46	79	120	163	199	229	252	269	277	278	277	273	0
Non Interest Income		39	41	43	45	47	50	49	49	49	48	49	52	53	54	56	54	55	56	57	58	59	59	71	71	74	83	74	74	74	67	67	67	66	66	67	70	72	74	76	77	83	83	85	88	87	88	90	90	91	93	94	96	98	103	104	106	106	104	106	107	110	111	113	118	120	123	126	125	127	131	134	137	140	138	137	137	142	155	160	170	174	172	181	184	188	193	188	185	182	178	183	185	189	193	194	200
Revenue		144 N/A	147 +2%	151 +3%	155 +2%	156 +1%	159 +2%	157 -1%	158 +0%	159 +1%	159 N/A	163 +2%	169 +4%	174 +3%	179 +3%	185 +3%	186 +1%	190 +2%	194 +2%	198 +2%	202 +2%	204 +1%	207 +1%	218 +6%	219 +0%	222 +1%	227 +2%	217 -5%	214 -1%	209 -2%	201 -4%	198 -2%	198 +0%	200 +1%	203 +2%	207 +2%	213 +3%	218 +2%	223 +2%	229 +3%	234 +2%	243 +4%	247 +1%	249 +1%	253 +1%	251 -1%	252 +0%	254 +1%	254 +0%	256 +1%	263 +3%	270 +3%	278 +3%	283 +2%	289 +2%	290 +0%	295 +2%	299 +2%	301 +1%	309 +2%	311 +1%	318 +2%	326 +2%	333 +2%	345 +4%	355 +3%	366 +3%	378 +3%	386 +2%	392 +2%	399 +2%	409 +2%	419 +3%	429 +2%	436 +1%	438 +1%	444 +1%	452 +2%	470 +4%	479 +2%	486 +1%	488 +0%	490 +1%	521 +6%	557 +7%	595 +7%	620 +4%	618 0%	610 -1%	604 -1%	604 0%	619 +2%	631 +2%	645 +2%	661 +2%	673 +2%	691 +3%
Pre-Tax Income
Loan Loss Provision		(3)	(3)	(4)	(5)	(5)	(5)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(4)	(4)	(5)	(5)	(4)	(4)	(2)	(1)	(0)	(2)	(3)	(5)	(9)	(9)	(11)	(12)	(14)	(12)	(10)	(8)	(4)	(4)	(3)	(3)	(4)	(4)	(5)	(4)	(2)	(1)	(3)	(3)	(3)	(3)	(1)	(2)	(5)	(2)	(3)	(3)	(1)	(6)	(8)	(10)	(12)	(13)	(12)	(8)	(7)	(7)	(9)	(9)	(8)	(6)	(4)	(5)	(6)	(8)	(8)	(26)	(43)	(59)	(63)	(43)	(14)	3	9	6	(5)	(6)	(10)	(10)	(12)	(11)	(7)	(9)	(10)	(10)	(9)	(7)	(5)	(6)	(6)
Non Interest Expense		(97)	(98)	(98)	(98)	(99)	(102)	(104)	(105)	(107)	(107)	(107)	(109)	(110)	(110)	(117)	(117)	(121)	(123)	(121)	(125)	(128)	(128)	(132)	(134)	(134)	(136)	(135)	(135)	(137)	(138)	(139)	(139)	(140)	(139)	(139)	(144)	(146)	(151)	(157)	(159)	(164)	(167)	(169)	(170)	(170)	(170)	(171)	(172)	(174)	(177)	(181)	(184)	(185)	(184)	(184)	(186)	(187)	(189)	(192)	(191)	(195)	(196)	(197)	(200)	(207)	(212)	(217)	(222)	(223)	(225)	(231)	(241)	(247)	(255)	(259)	(258)	(261)	(271)	(275)	(286)	(294)	(293)	(302)	(310)	(318)	(325)	(327)	(332)	(335)	(339)	(345)	(347)	(357)	(359)	(365)	(380)
Pre-Tax Income		45 N/A	46 +3%	49 +6%	51 +5%	52 +2%	52 +1%	50 -5%	49 -2%	48 -1%	49 +1%	52 +7%	58 +10%	61 +6%	65 +6%	65 -1%	64 -1%	65 +1%	66 +3%	73 +9%	76 +4%	76 0%	78 +3%	84 +8%	82 -3%	83 +1%	83 +0%	73 -12%	68 -7%	61 -11%	49 -19%	46 -6%	49 +6%	52 +7%	60 +15%	65 +8%	66 +1%	69 +6%	68 -2%	68 0%	71 +4%	75 +6%	77 +3%	79 +3%	79 0%	78 -2%	79 +1%	79 +1%	81 +2%	81 N/A	82 +1%	88 +8%	91 +4%	95 +4%	103 +8%	100 -3%	101 +1%	102 +0%	100 -2%	103 +3%	108 +5%	116 +7%	123 +6%	128 +4%	136 +6%	140 +3%	146 +4%	156 +6%	160 +3%	164 +3%	168 +2%	169 +1%	170 +0%	157 -7%	138 -12%	121 -13%	124 +2%	148 +19%	185 +25%	208 +12%	208 +0%	200 -4%	192 -4%	212 +10%	237 +12%	268 +13%	283 +6%	280 -1%	270 -3%	260 -4%	255 -2%	264 +3%	275 +4%	282 +2%	297 +5%	302 +2%	305 +1%
Net Income
Tax Provision		(16)	(16)	(17)	(17)	(18)	(18)	(17)	(17)	(17)	(17)	(19)	(21)	(21)	(23)	(22)	(21)	(22)	(23)	(25)	(26)	(26)	(27)	(29)	(29)	(29)	(29)	(25)	(24)	(21)	(17)	(15)	(16)	(17)	(20)	(23)	(23)	(25)	(25)	(24)	(25)	(27)	(27)	(28)	(27)	(26)	(26)	(27)	(27)	(25)	(24)	(26)	(27)	(30)	(34)	(34)	(35)	(35)	(35)	(35)	(37)	(40)	(41)	(43)	(46)	(42)	(41)	(39)	(34)	(36)	(36)	(37)	(35)	(31)	(26)	(21)	(24)	(28)	(38)	(43)	(41)	(39)	(35)	(38)	(44)	(53)	(58)	(59)	(57)	(55)	(54)	(55)	(59)	(60)	(63)	(64)	(65)
Income from Continuing Operations		29	30	32	34	34	34	33	32	32	32	34	37	40	42	42	43	43	44	47	49	50	51	55	53	54	54	48	44	40	33	31	33	35	40	42	42	44	44	44	46	48	50	51	52	51	52	53	54	56	58	62	64	66	69	66	66	67	65	68	71	76	82	86	91	98	106	117	126	128	132	132	135	126	112	100	100	120	147	165	168	161	158	174	193	215	225	221	212	205	201	209	216	222	234	238	241
Net Income (Common)		29 N/A	30 +5%	32 +7%	34 +5%	34 +2%	34 -1%	33 -4%	32 -2%	32 -1%	32 +2%	34 +6%	37 +10%	40 +7%	42 +7%	42 0%	43 +1%	43 N/A	44 +2%	47 +8%	49 +4%	50 +0%	51 +2%	55 +8%	53 -3%	54 +1%	54 +1%	48 -11%	44 -7%	40 -10%	33 -19%	31 -5%	33 +6%	35 +7%	40 +14%	42 +6%	42 +1%	44 +5%	44 -2%	44 +2%	46 +3%	48 +6%	50 +3%	51 +3%	52 +1%	51 -1%	52 +2%	53 +1%	54 +3%	56 +3%	58 +4%	62 +7%	64 +3%	66 +3%	69 +6%	66 -5%	66 N/A	67 +0%	65 -2%	68 +4%	71 +4%	76 +8%	82 +7%	86 +5%	86 +1%	94 +9%	101 +8%	113 +11%	126 +12%	128 +2%	132 +3%	132 +0%	135 +2%	126 -7%	112 -11%	100 -11%	100 0%	120 +20%	147 +23%	165 +12%	168 +2%	161 -4%	158 -2%	174 +11%	193 +11%	215 +11%	225 +5%	221 -2%	212 -4%	205 -3%	201 -2%	209 +4%	216 +4%	222 +3%	234 +5%	238 +2%	241 +1%
EPS (Diluted)		0.87 N/A	0.91 +5%	0.97 +7%	1.02 +5%	1.05 +3%	1.07 +2%	1.01 -6%	1 -1%	0.99 -1%	1.01 +2%	1.07 +6%	1.16 +8%	1.24 +7%	1.32 +6%	1.32 N/A	1.34 +2%	1.34 N/A	1.37 +2%	1.48 +8%	1.53 +3%	1.55 +1%	1.59 +3%	1.72 +8%	1.66 -3%	1.72 +4%	1.71 -1%	1.53 -11%	1.42 -7%	1.28 -10%	1.04 -19%	0.99 -5%	1.05 +6%	1.12 +7%	1.25 +12%	1.35 +8%	1.35 N/A	1.41 +4%	1.38 -2%	1.43 +4%	1.47 +3%	1.56 +6%	1.62 +4%	1.66 +2%	1.68 +1%	1.66 -1%	1.69 +2%	1.7 +1%	1.75 +3%	1.78 +2%	1.83 +3%	1.96 +7%	2.02 +3%	2.06 +2%	2.18 +6%	2.08 -5%	2.08 N/A	2.1 +1%	2.05 -2%	2.12 +3%	2.22 +5%	2.34 +5%	2.53 +8%	2.64 +4%	2.65 +0%	2.82 +6%	3.02 +7%	3.36 +11%	3.76 +12%	3.83 +2%	3.95 +3%	3.97 +1%	4.05 +2%	3.77 -7%	3.37 -11%	3 -11%	3 N/A	3.59 +20%	4.4 +23%	4.95 +12%	5.03 +2%	4.83 -4%	4.73 -2%	5.19 +10%	5.77 +11%	6.42 +11%	6.72 +5%	6.59 -2%	6.34 -4%	6.12 -3%	5.99 -2%	6.22 +4%	6.44 +4%	6.6 +2%	6.93 +5%	7.03 +1%	7.11 +1%

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 319,500+ 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.