Financial Statements — LOB
Balance Sheet
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.93 | 0.82 | 0.89 | 0.66 | 0.74 | 0.67 | 0.62 | 0.60 | 0.53 | 0.81 | 0.46 | 0.40 | -- | -- | -- | -- | -- |
| Total Assets | 16.04 | 15.30 | 14.67 | 13.83 | 13.60 | 12.61 | 11.87 | 11.51 | 10.95 | 10.82 | 10.36 | 9.31 | 9.12 | 8.62 | 8.14 | 8.24 | 8.42 |
| Total Deposits | 14.55 | 13.84 | 13.29 | 12.59 | 12.40 | 11.40 | 10.71 | 10.38 | 10.00 | 9.88 | 9.42 | 8.40 | 8.16 | 7.64 | 6.82 | 6.52 | 6.32 |
| Total Liabilities | 14.72 | 14.02 | 13.46 | 12.76 | 12.56 | 11.60 | 10.91 | 10.58 | 10.10 | 9.99 | 9.54 | 8.51 | 8.33 | 7.91 | 7.45 | 7.59 | 7.83 |
| Retained Earnings | 0.87 | 0.84 | 0.77 | 0.75 | 0.72 | 0.71 | 0.70 | 0.67 | 0.63 | 0.59 | 0.57 | 0.57 | 0.53 | 0.43 | 0.37 | 0.34 | 0.28 |
| Total Stockholder Equity | 1.31 | 1.28 | 1.20 | 1.06 | 1.03 | 1.01 | 0.96 | 0.93 | 0.85 | 0.83 | 0.82 | 0.80 | 0.79 | 0.71 | 0.69 | 0.66 | 0.59 |
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Interest & Dividend Income | 241.72 | 233.86 | 239.66 | 231.43 | 224.28 | 213.11 | 212.57 | 208.94 | 198.45 | 192.42 | 186.54 | 180.61 | 169.71 | 151.42 | 136.61 | 115.83 | 99.25 | 92.78 | 92.20 | 92.79 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 102.31 | 96.96 | 91.20 | 85.41 | 69.40 | 50.71 | 31.95 | 19.31 | 15.00 | 14.57 | 15.05 |
| Net Interest Income | 125.34 | 119.40 | 123.12 | 115.49 | 109.22 | 100.53 | 97.47 | 97.00 | 91.32 | 90.11 | 89.58 | 89.41 | 84.30 | 82.02 | 85.90 | 83.89 | 79.93 | 77.78 | 77.64 | 77.74 |
| Provision for Credit Losses | 25.80 | 20.10 | 21.85 | 22.24 | 23.25 | 28.96 | 33.58 | 34.50 | 11.77 | 16.36 | 8.99 | 10.28 | 13.03 | 19.02 | 19.67 | 14.17 | 5.27 | 1.84 | 3.92 | 4.32 |
| Non-interest Income | 30.81 | 26.07 | 38.74 | 30.61 | 34.53 | 25.58 | 30.59 | 32.93 | 34.16 | 26.10 | 30.11 | 37.89 | 24.16 | 19.58 | 19.07 | 57.72 | 128.53 | 32.67 | 33.76 | 25.28 |
| Non-interest Expense | 84.53 | 85.29 | 78.10 | 87.29 | 89.29 | 84.02 | 81.26 | 77.59 | 77.66 | 77.74 | 93.20 | 74.26 | 76.46 | 78.96 | 84.59 | 83.05 | 80.88 | 65.71 | 59.70 | 55.46 |
| Pretax Income | 45.82 | 40.08 | 61.91 | 36.57 | 31.20 | 13.13 | 13.23 | 17.84 | 36.06 | 22.11 | 17.48 | 42.76 | 18.97 | 3.61 | 0.72 | 44.39 | 122.32 | 42.90 | 47.78 | 43.23 |
| Tax Provision | 9.12 | 10.13 | 15.79 | 10.11 | 7.82 | 3.46 | 3.39 | 4.82 | 9.10 | (5.48) | 1.32 | 2.97 | 1.43 | 3.22 | (1.07) | 1.53 | 25.28 | 8.39 | 17.63 | 9.39 |
| Net Income | 36.80 | 30.04 | 46.21 | 26.52 | 23.43 | 9.72 | 9.90 | 13.03 | 26.96 | 27.59 | 16.16 | 39.79 | 17.54 | 0.40 | 1.79 | 42.87 | 97.04 | 34.51 | 30.15 | 33.84 |
| Basic EPS | 0.75 | 0.61 | 0.97 | 0.56 | 0.51 | 0.21 | 0.22 | 0.28 | 0.60 | 0.62 | 0.37 | 0.89 | 0.40 | 0.01 | 0.04 | 0.97 | 2.22 | 0.79 | 0.69 | 0.78 |
| Diluted EPS | 0.74 | 0.60 | 0.96 | 0.55 | 0.51 | 0.21 | 0.22 | 0.28 | 0.59 | 0.60 | 0.36 | 0.88 | 0.39 | 0.01 | 0.04 | 0.96 | 2.16 | 0.76 | 0.66 | 0.76 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 31.19 | 87.38 | 79.69 | (234.59) | 208.17 | 104.98 | (220.13) | 191.01 | 83.88 | 90.89 | 170.25 | 154.89 | 136.48 | 158.46 | 26.16 | 20.66 | (78.77) | 156.44 | 29.39 | (30.07) |
| Capital Expenditures | 2.81 | 2.05 | 9.30 | 1.74 | 1.43 | 2.29 | 4.02 | 6.41 | 17.21 | 21.68 | 21.61 | 8.26 | 6.56 | 10.41 | 8.12 | 7.40 | 8.20 | 20.04 | 1.42 | 0.43 |
| Free Cash Flow* | 28.38 | 85.34 | 70.39 | (236.33) | 206.74 | 102.68 | (224.15) | 184.61 | 66.67 | 69.22 | 148.64 | 146.62 | 129.92 | 148.05 | 18.04 | 13.26 | (86.96) | 136.40 | 27.97 | (30.50) |
| Investing Cash Flow | (628.45) | (273.40) | (497.46) | (322.40) | (485.06) | (599.26) | (195.41) | (828.60) | (385.58) | (278.70) | (388.49) | (548.65) | (244.92) | (592.85) | (539.13) | (446.39) | (203.62) | (253.21) | (212.76) | 80.65 |
| Financing Cash Flow | 708.75 | 137.25 | 390.23 | 786.69 | 195.38 | 629.75 | 357.75 | 688.72 | 319.76 | 202.66 | 266.02 | 120.41 | 453.39 | 480.95 | 526.24 | 196.92 | 406.80 | 400.79 | 40.09 | (142.37) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Dividends Per Share | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |