Watchlist Manager

Watchlist

Price: 22.73 USD 0.75%

Market Cap: $3.6B

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		253	263	262	315	270	265	277	252	349	290	388	398	351	539	435	432	440	373	429	444	488	479	462	451	458	475	515	528	525	521	506	519	514	502	487	462	451	426	407	394	389	403	435	462	484	503	508	515	522	525	522	518	512	509	506	502	501	495	488	484	482	486	490	492	494	500	510	525	541	553	565	567	565	558	562	600	638	688	724	730	739	751	774	795	811	814	806	797	793	793	795	807	823	840	855	869
Interest Income		524	534	536	550	536	523	527	550	555	592	645	690	756	845	950	1 068	1 183	1 278	1 304	1 289	1 260	1 221	1 199	1 189	1 170	1 141	1 133	1 127	1 106	1 082	1 036	997	959	921	883	833	793	741	696	660	631	621	630	638	646	653	648	646	646	644	638	634	626	619	612	606	604	599	593	585	580	580	585	588	593	601	610	625	642	656	671	676	675	664	662	693	722	765	795	795	798	805	828	863	907	951	991	1 023	1 050	1 070	1 081	1 095	1 104	1 110	1 118	1 123
Interest Expense		271	271	275	236	266	257	250	298	206	303	257	293	406	306	515	635	743	905	875	845	771	742	738	738	712	665	618	599	581	561	530	478	445	419	396	371	342	315	289	266	242	218	195	176	162	150	140	131	124	119	117	116	113	110	106	103	103	104	105	101	98	94	94	97	99	101	100	100	101	103	106	109	109	106	99	93	84	78	71	65	59	54	54	67	97	137	185	226	257	277	286	288	280	270	262	254
Non Interest Income		49	46	54	49	72	84	84	74	77	66	59	54	56	58	64	63	53	42	32	31	33	42	58	64	81	82	72	75	75	55	92	142	126	173	142	118	114	113	108	108	76	50	52	49	54	(13)	(18)	(16)	(20)	50	56	61	83	74	76	81	67	80	88	88	78	78	71	62	77	77	77	82	82	84	87	91	98	97	105	111	112	121	121	121	123	124	124	123	123	128	129	129	134	130	132	131	132	131	130	132
Revenue		302 N/A	309 +2%	316 +2%	363 +15%	342 -6%	350 +2%	361 +3%	326 -10%	426 +31%	356 -16%	447 +26%	452 +1%	407 -10%	596 +47%	499 -16%	495 -1%	493 0%	415 -16%	461 +11%	475 +3%	521 +10%	522 +0%	520 0%	515 -1%	539 +5%	557 +3%	587 +5%	603 +3%	600 0%	577 -4%	598 +4%	661 +11%	640 -3%	676 +6%	629 -7%	580 -8%	565 -3%	540 -4%	515 -5%	502 -3%	465 -7%	454 -2%	486 +7%	511 +5%	538 +5%	489 -9%	490 +0%	499 +2%	502 +1%	575 +15%	578 +1%	579 +0%	595 +3%	583 -2%	582 0%	584 +0%	568 -3%	575 +1%	576 +0%	572 -1%	560 -2%	564 +1%	561 -1%	554 -1%	571 +3%	577 +1%	587 +2%	608 +4%	623 +3%	637 +2%	651 +2%	658 +1%	664 +1%	655 -1%	668 +2%	712 +7%	750 +5%	809 +8%	845 +4%	851 +1%	862 +1%	875 +1%	898 +3%	918 +2%	933 +2%	942 +1%	935 -1%	926 -1%	927 +0%	922 0%	927 +0%	938 +1%	956 +2%	971 +2%	985 +1%	1 001 +2%
Pre-Tax Income
Loan Loss Provision		(66)	(63)	(64)	(62)	(59)	(57)	(56)	(56)	(53)	(53)	(54)	(53)	(51)	(49)	(48)	(51)	(59)	(58)	(65)	(75)	(81)	(96)	(110)	(121)	(142)	(158)	(179)	(191)	(205)	(398)	(491)	(580)	(692)	(603)	(576)	(635)	(552)	(465)	(391)	(236)	(184)	(150)	(132)	(121)	(196)	(258)	(251)	(244)	(165)	(104)	(109)	(110)	(111)	(158)	(162)	(172)	(160)	(107)	(97)	(87)	(91)	(88)	(142)	(144)	(139)	(141)	(77)	(59)	(50)	(43)	(39)	(40)	(106)	(132)	(172)	(171)	(78)	(13)	46	66	64	28	0	(28)	(57)	(69)	(58)	(61)	(58)	(47)	(58)	(60)	(73)	(82)	(84)	(86)
Non Interest Expense		(123)	(124)	(127)	(133)	(140)	(148)	(155)	(132)	(131)	(137)	(143)	(175)	(190)	(201)	(216)	(315)	(334)	(349)	(361)	(288)	(292)	(295)	(297)	(305)	(311)	(319)	(327)	(333)	(336)	(318)	(319)	(352)	(327)	(361)	(367)	(366)	(358)	(346)	(340)	(338)	(340)	(340)	(349)	(355)	(367)	(390)	(397)	(415)	(408)	(397)	(391)	(378)	(377)	(382)	(382)	(384)	(385)	(372)	(367)	(355)	(350)	(350)	(347)	(348)	(346)	(347)	(352)	(358)	(362)	(365)	(366)	(378)	(380)	(377)	(392)	(424)	(465)	(506)	(512)	(489)	(462)	(440)	(442)	(443)	(452)	(456)	(458)	(468)	(477)	(483)	(489)	(487)	(489)	(494)	(496)	(498)
Pre-Tax Income		113 N/A	122 +8%	125 +2%	168 +35%	143 -15%	145 +1%	151 +4%	138 -8%	242 +75%	166 -32%	250 +51%	224 -11%	166 -26%	347 +109%	235 -32%	130 -45%	100 -23%	9 -91%	35 +305%	112 +222%	149 +33%	131 -12%	114 -13%	90 -21%	87 -3%	80 -8%	81 +1%	78 -4%	60 -23%	(140) N/A	(213) -52%	(271) -27%	(378) -40%	(289) +24%	(313) -8%	(421) -35%	(346) +18%	(271) +22%	(216) +20%	(73) +66%	(59) +19%	(36) +39%	5 N/A	36 +600%	(24) N/A	(159) -553%	(159) 0%	(159) 0%	(70) +56%	74 N/A	78 +5%	92 +18%	107 +17%	43 -60%	39 -10%	28 -28%	23 -17%	97 +318%	112 +16%	130 +17%	119 -9%	127 +7%	73 -42%	62 -15%	85 +38%	89 +5%	157 +76%	191 +21%	211 +11%	229 +9%	246 +7%	239 -3%	178 -26%	146 -18%	104 -28%	116 +12%	206 +77%	290 +40%	378 +31%	428 +13%	464 +9%	462 0%	456 -1%	448 -2%	425 -5%	417 -2%	419 +1%	397 -5%	392 -1%	393 +0%	380 -3%	391 +3%	394 +1%	396 +0%	405 +2%	417 +3%
Net Income
Tax Provision		(20)	(22)	(21)	(35)	(24)	(24)	(25)	(18)	(61)	(32)	(60)	(47)	(23)	(88)	(47)	(15)	(7)	19	2	(27)	(45)	(36)	(31)	(22)	(8)	8	17	32	38	127	10	(5)	(26)	(128)	(13)	(103)	(100)	(99)	(103)	(9)	(8)	(7)	(5)	(6)	(5)	(3)	(6)	(5)	(4)	(5)	(2)	301	294	303	299	(6)	(4)	(22)	(27)	(37)	(23)	(25)	(6)	5	(11)	(12)	(33)	11	1	(7)	(14)	(72)	(51)	(39)	(16)	(14)	(45)	(79)	(121)	(147)	(162)	(156)	(151)	(143)	(131)	(128)	(123)	(95)	(87)	(82)	(78)	(92)	(92)	(89)	(89)	(88)
Income from Continuing Operations		93	100	104	133	119	121	125	120	181	134	191	177	144	259	188	115	93	28	37	85	104	96	83	68	79	88	99	110	98	(14)	(203)	(275)	(404)	(416)	(326)	(524)	(446)	(370)	(319)	(82)	(67)	(43)	1	30	(30)	(162)	(165)	(165)	(75)	69	76	392	401	346	337	21	19	75	84	93	96	102	67	67	75	78	125	202	212	222	232	167	126	106	89	102	161	211	258	281	303	307	305	305	293	289	297	303	306	311	303	299	302	307	317	328
Net Income (Common)		73 N/A	77 +4%	79 +4%	107 +34%	92 -14%	94 +3%	98 +5%	90 -9%	148 +65%	97 -34%	150 +55%	137 -9%	103 -25%	219 +112%	148 -33%	74 -50%	53 -29%	(13) N/A	(3) +74%	44 N/A	63 +43%	55 -13%	43 -23%	28 -35%	39 +38%	48 +24%	58 +22%	70 +20%	53 -24%	(65) N/A	(254) -292%	(322) -27%	(442) -37%	(444) 0%	89 N/A	(122) N/A	(44) +64%	30 N/A	(359) N/A	173 N/A	196 +13%	227 +16%	277 +22%	30 -89%	(30) N/A	(162) -446%	(165) -2%	(165) +0%	(74) +55%	71 N/A	78 +10%	394 +405%	402 +2%	346 -14%	337 -2%	21 -94%	19 -11%	75 +295%	84 +12%	93 +10%	95 +2%	100 +6%	64 -36%	64 0%	72 +12%	75 +4%	122 +63%	199 +63%	209 +5%	219 +5%	229 +5%	165 -28%	124 -25%	104 -16%	86 -17%	100 +16%	159 +59%	208 +31%	255 +23%	277 +9%	300 +8%	304 +2%	304 0%	305 +0%	293 -4%	289 -1%	297 +3%	303 +2%	306 +1%	311 +2%	303 -3%	299 -1%	302 +1%	307 +1%	333 +9%	345 +3%
EPS (Diluted)		13.57 N/A	14.16 +4%	14.66 +4%	19.72 +35%	16.98 -14%	17.09 +1%	17.87 +5%	16.27 -9%	26.83 +65%	17.92 -33%	27.3 +52%	24.9 -9%	18.41 -26%	39.76 +116%	26.83 -33%	13.5 -50%	9.79 -27%	-2.26 N/A	-0.58 +74%	8.07 N/A	11.3 +40%	9.87 -13%	7.37 -25%	4.81 -35%	6.22 +29%	7.7 +24%	9.38 +22%	11.24 +20%	8.53 -24%	-10.45 N/A	-40.96 -292%	-51.95 -27%	-71.29 -37%	-71.61 0%	1.02 N/A	-10.79 N/A	-2.07 +81%	1.4 N/A	-16.83 N/A	1.93 N/A	0.95 -51%	1.1 +16%	1.34 +22%	0.14 -90%	-0.14 N/A	-0.79 -464%	-0.8 -1%	-0.8 N/A	-0.37 +54%	0.34 N/A	0.37 +9%	1.87 +405%	1.89 +1%	1.62 -14%	1.58 -2%	0.1 -94%	0.09 -10%	0.35 +289%	0.39 +11%	0.43 +10%	0.43 N/A	0.46 +7%	0.3 -35%	0.3 N/A	0.34 +13%	0.35 +3%	0.56 +60%	0.92 +64%	0.96 +4%	1.01 +5%	1.06 +5%	0.76 -28%	0.57 -25%	0.47 -18%	0.39 -17%	0.46 +18%	0.73 +59%	0.97 +33%	1.22 +26%	1.31 +7%	1.5 +15%	1.55 +3%	1.61 +4%	1.59 -1%	1.61 +1%	1.61 N/A	1.67 +4%	1.71 +2%	1.82 +6%	1.87 +3%	1.84 -2%	1.81 -2%	1.84 +2%	1.88 +2%	2.08 +11%	2.14 +3%

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 319,700+ 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.