Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Net Interest Income

2,071.8

1,917.7

1,812.5

1,716.5

1,636

1,549.9

Non-Interest Income

988.9

863.9

722.2

958.4

624.2

547

Total Revenues Before Provision for Credit Losses

3,322.4

3,057.9

2,801.6

2,674.9

2,556.1

2,396.2

Total Revenues Before Provision for Credit Losses %Chg

30%

27.6%

22%

26%

30.1%

29.5%

Provision for Credit Losses

31.8

28.6

30.2

31.7

36.9

52.7

Total Revenues After Provision for Credit Losses

3,290.6

3,029.3

2,771.4

2,643.1

2,519.2

2,343.5

Selling, General & Administrative Expenses

1,690.2

1,578.7

1,478.3

1,396.4

1,312.6

1,259.9

Other Non-Interest Expenses

1,200

1,134.9

1,074.2

1,013.4

982

942.6

Total Non-Interest Expense

2,865.4

2,688.8

2,527.7

2,409.8

2,251.8

2,428.7

Income Before Provision for Income Taxes

400.4

315.8

218.9

233.3

224.6

-106.2

Provision for Income Taxes

-239.8

-245.8

-262.8

-265.3

10.5

7.1

Consolidated Net Income

640.2

561.6

481.7

498.7

214.1

-113.3

Net Income Attributable to Common Shareholders

640.2

561.6

481.7

498.7

214.1

-113.3

Basic EPS

0.6

0.5

0.4

0.5

0.2

-0.2

Diluted EPS

0.5

0.5

0.4

0.4

0.1

-0.2

Basic Weighted Average Shares Outstanding

1,116

1,091

1,078.9

1,050.2

1,018.8

988.8

Diluted Weighted Average Shares Outstanding

1,202.6

1,156

1,126.5

1,101.4

1,060.4

1,022

Total Shares Outstanding

1,204.6

1,113.4

1,104.1

1,095.4

1,084.1

1,065.1

EBITDA

326.2

318.8

311.7

203.5

306

306.8

Effective Tax Rate

-59.9%

-77.9%

-120.1%

-113.7%

4.7%

-6.7%