Watchlist Manager

Watchlist

Price: 3.47 EUR 0.14%

Market Cap: €1.1B

Income Statement

Net Interest Income

Non Interest Income

Currency: EUR

		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
Revenue
Net Interest Income		17	18	20	22	23	25	27	28	30	30	30	30	30	32	34	36	38	40	42	44	47	53	57	62	69	73	80	89	97	103	107	113	129	158	194	230	254	268	275	274	273	266	254	242
Interest Income		20	22	24	26	28	29	31	33	35	35	35	35	36	38	41	43	46	48	51	55	61	69	76	81	88	94	104	114	125	130	134	138	152	184	230	286	337	379	411	431	444	442	435	426
Interest Expense		3	3	3	4	4	5	5	5	5	5	5	5	5	6	7	7	8	8	8	11	14	17	19	19	20	22	24	25	27	28	27	25	23	26	36	55	83	111	136	157	170	176	181	185
Non Interest Income		14	15	15	16	17	18	21	23	25	27	28	28	27	28	31	33	34	36	36	36	38	39	39	40	48	56	61	65	60	64	65	66	63	65	67	70	74	78	84	88	82	86	85	84
Revenue		31 N/A	33 +9%	35 +6%	38 +8%	41 +6%	43 +5%	47 +11%	51 +8%	55 +7%	57 +4%	58 +1%	58 0%	58 -1%	61 +5%	65 +7%	69 +6%	72 +5%	76 +5%	78 +3%	81 +3%	85 +6%	91 +7%	95 +4%	101 +6%	116 +15%	129 +11%	141 +9%	154 +10%	158 +2%	166 +6%	172 +3%	179 +4%	192 +7%	224 +16%	261 +17%	300 +15%	328 +9%	346 +6%	359 +4%	363 +1%	356 -2%	352 -1%	338 -4%	326 -4%
Pre-Tax Income
Loan Loss Provision		(2)	(2)	(2)	(2)	(1)	(1)	(2)	(2)	(2)	(1)	(2)	(3)	(4)	(4)	(4)	(5)	(5)	(5)	(4)	(2)	(3)	(3)	(10)	(10)	(11)	(11)	(3)	(4)	(4)	(3)	(4)	(4)	(3)	(1)	(2)	(2)	(12)	(16)	(20)	(25)	(16)	(19)	(10)	(4)
Non Interest Expense		(21)	(22)	(23)	(24)	(26)	(28)	(30)	(32)	(33)	(34)	(34)	(34)	(33)	(35)	(36)	(38)	(40)	(42)	(44)	(47)	(51)	(54)	(56)	(57)	(57)	(65)	(74)	(80)	(83)	(90)	(94)	(106)	(113)	(123)	(136)	(142)	(152)	(158)	(163)	(167)	(164)	(169)	(171)	(173)
Pre-Tax Income		8 N/A	9 +16%	11 +18%	12 +13%	13 +6%	13 +5%	15 +14%	18 +15%	20 +14%	22 +10%	22 -1%	22 -2%	21 -2%	21 +1%	24 +13%	26 +5%	28 +7%	29 +5%	30 +3%	32 +7%	31 -1%	34 +10%	30 -14%	34 +14%	49 +44%	52 +6%	64 +23%	70 +10%	71 +1%	73 +3%	74 +2%	69 -7%	76 +10%	100 +32%	124 +24%	156 +26%	165 +6%	172 +5%	176 +2%	170 -3%	175 +3%	164 -6%	157 -4%	149 -5%
Net Income
Tax Provision		(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(2)	(3)	(3)	(4)	(4)	(4)	(4)	(4)	(5)	(4)	(6)	(9)	(8)	(11)	(11)	(11)	(12)	(12)	(13)	(14)	(18)	(20)	(23)	(24)	(24)	(24)	(24)	(25)	(26)	(26)	(26)
Income from Continuing Operations		8	9	11	12	13	13	15	17	20	21	21	21	20	20	22	23	24	25	26	27	27	30	25	28	40	44	53	59	60	61	62	56	61	82	104	132	141	149	152	147	150	139	131	123
Income to Minority Interest		(1)	(0)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)
Net Income (Common)		9 N/A	13 +38%	14 +10%	15 +6%	14 -7%	12 -14%	14 +15%	16 +16%	18 +13%	19 +8%	19 -1%	19 -2%	20 +4%	19 -3%	24 +27%	25 +3%	25 +1%	26 +3%	24 -9%	25 +7%	25 -1%	27 +10%	23 -15%	26 +12%	38 +47%	42 +10%	51 +23%	57 +11%	58 +2%	59 +1%	60 +2%	55 -9%	60 +10%	81 +35%	102 +27%	131 +28%	140 +6%	147 +6%	150 +2%	146 -3%	149 +2%	137 -8%	129 -6%	120 -7%
EPS (Diluted)		0.4 N/A	0.52 +30%	0.56 +8%	0.6 +7%	0.56 -7%	0.49 -13%	0.56 +14%	0.6 +7%	0.7 +17%	0.73 +4%	0.73 N/A	0.71 -3%	0.74 +4%	0.72 -3%	0.91 +26%	0.93 +2%	0.95 +2%	0.97 +2%	0.9 -7%	0.9 N/A	0.89 -1%	0.93 +4%	0.8 -14%	0.88 +10%	1.28 +45%	1.41 +10%	1.73 +23%	1.92 +11%	1.94 +1%	1.96 +1%	0.19 -90%	0.16 -16%	0.19 +19%	0.25 +32%	0.32 +28%	0.4 +25%	0.43 +7%	0.45 +5%	0.46 +2%	0.45 -2%	0.45 N/A	0.42 -7%	0.39 -7%	0.36 -8%

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 314,500+ 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.