P

Watchlist Manager

Watchlist

Price: 7.1 EUR 0.71% Market Closed

Market Cap: €854.5m

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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
Revenue
Net Interest Income		275	286	298	318	442	549	662	775	786	789	823	869	900	942	961	949	958	965	980	1 004	1 024	1 042	1 041	1 039	1 038	1 030	1 015	1 009	1 003	1 002	1 015	1 026	1 038	1 063	1 104	1 151	1 209	1 268	1 291	1 261	1 123
Interest Income		290	300	310	329	462	579	705	831	845	850	884	929	958	998	1 016	1 004	1 017	1 030	1 053	1 083	1 112	1 144	1 162	1 188	1 214	1 229	1 220	1 207	1 166	1 125	1 104	1 086	1 092	1 116	1 159	1 208	1 278	1 398	1 556	1 751	1 941
Interest Expense		15	14	12	11	20	30	42	55	59	61	61	60	57	55	55	55	59	65	73	79	88	101	121	149	177	199	205	197	163	123	89	60	54	54	55	57	69	130	266	490	817
Non Interest Income		5	10	4	6	14	26	42	58	70	69	84	98	101	112	113	113	126	131	129	132	136	142	149	141	152	149	143	141	129	134	146	162	163	176	194	170	164	151	75	90	(72)
Revenue		279 N/A	296 +6%	302 +2%	324 +7%	457 +41%	574 +26%	705 +23%	834 +18%	855 +3%	858 +0%	908 +6%	967 +7%	1 001 +3%	1 054 +5%	1 074 +2%	1 062 -1%	1 084 +2%	1 096 +1%	1 108 +1%	1 136 +2%	1 160 +2%	1 184 +2%	1 190 +0%	1 180 -1%	1 190 +1%	1 179 -1%	1 157 -2%	1 150 -1%	1 131 -2%	1 135 +0%	1 161 +2%	1 188 +2%	1 202 +1%	1 239 +3%	1 298 +5%	1 321 +2%	1 373 +4%	1 419 +3%	1 366 -4%	1 352 -1%	1 051 -22%
Pre-Tax Income
Loan Loss Provision		5	7	4	8	1	(8)	(12)	(29)	(30)	(34)	(46)	(49)	(57)	(56)	(66)	(70)	(68)	(75)	(58)	(37)	(43)	(39)	(45)	(45)	(36)	(31)	(22)	0	0	0	0	48	136	156	162	114	15	(9)	(25)	(28)	(18)
Non Interest Expense		(198)	(208)	(231)	(237)	(342)	(380)	(406)	(441)	(357)	(352)	(382)	(408)	(433)	(454)	(450)	(456)	(464)	(471)	(496)	(507)	(515)	(525)	(511)	(510)	(509)	(508)	(502)	(2 076)	(2 198)	(2 301)	(2 323)	(773)	(678)	(607)	(637)	(655)	(687)	(723)	(774)	(2 179)	(2 316)
Pre-Tax Income		87 N/A	95 +10%	76 -21%	96 +26%	116 +21%	186 +60%	288 +55%	365 +27%	468 +28%	472 +1%	480 +2%	509 +6%	511 +0%	544 +6%	558 +3%	536 -4%	553 +3%	550 -1%	555 +1%	592 +7%	602 +2%	620 +3%	633 +2%	625 -1%	646 +3%	640 -1%	633 -1%	(944) N/A	(1 076) -14%	(1 169) -9%	(1 162) +1%	463 N/A	660 +43%	788 +19%	822 +4%	781 -5%	701 -10%	688 -2%	568 -18%	(855) N/A	(1 282) -50%
Net Income
Tax Provision		(33)	(33)	(30)	(38)	(51)	(83)	(117)	(147)	(177)	(173)	(181)	(192)	(197)	(205)	(206)	(196)	(201)	(190)	(198)	(196)	(183)	(187)	(166)	(164)	(172)	(172)	(164)	(133)	(96)	(68)	(75)	(117)	(166)	(200)	(215)	(204)	(182)	(178)	(144)	(37)	71
Income from Continuing Operations		54	62	46	58	65	103	171	218	292	299	300	317	314	338	352	340	352	359	357	396	418	433	467	462	474	468	469	(1 077)	(1 172)	(1 237)	(1 238)	346	493	588	607	577	518	510	424	(892)	(1 212)
Net Income (Common)		52 N/A	60 +15%	44 -27%	55 +26%	62 +12%	100 +62%	167 +67%	215 +29%	288 +34%	296 +3%	297 +0%	314 +6%	311 -1%	335 +8%	348 +4%	336 -3%	348 +3%	355 +2%	354 0%	393 +11%	415 +6%	430 +4%	460 +7%	455 -1%	467 +3%	461 -1%	464 +1%	(1 082) N/A	(1 176) -9%	(1 240) -5%	(1 239) +0%	343 N/A	487 +42%	580 +19%	597 +3%	567 -5%	509 -10%	492 -3%	397 -19%	(927) N/A	(1 254) -35%
EPS (Diluted)		1.12 N/A	1.35 +21%	1.09 -19%	1.25 +15%	0.44 -65%	0.98 +123%	1.94 +98%	2.1 +8%	2.79 +33%	2.91 +4%	2.79 -4%	2.6 -7%	2.58 -1%	2.79 +8%	2.9 +4%	2.81 -3%	2.86 +2%	2.97 +4%	2.9 -2%	3.14 +8%	3.35 +7%	3.51 +5%	3.69 +5%	3.81 +3%	3.9 +2%	3.89 0%	3.9 +0%	-9.26 N/A	-9.94 -7%	-10.63 -7%	-10.61 +0%	2.94 N/A	4.1 +39%	4.95 +21%	5.1 +3%	4.83 -5%	4.34 -10%	4.19 -3%	3.37 -20%	-7.86 N/A	-10.6 -35%

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 315,700+ 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.