G

Watchlist Manager

Watchlist

Price: 40.8 EUR 0.49% Market Closed

Market Cap: €4.6B

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		80	82	85	87	88	88	90	92	97	101	105	107	110	116	122	130	138	143	149	158	165	173	181	184	189	196	203	213	224	233	240	245	244	244	242	235	232	232	234	236	237	232	225	218	210	210	219	235	252	264	271	273	276	279	283	290	297	304	310	315	318	326	336	345	360	383	407	434	453	465	483	503	523	550	570	600	622	630	641	663	691	729	772	788	789	768	729	692	672	667	680	705	728	769	814	889
Interest Income		145	140	136	134	133	131	130	131	134	138	143	147	152	163	175	190	206	219	233	253	269	285	299	305	309	308	305	303	303	302	301	303	300	300	297	288	283	281	281	280	280	272	263	254	244	242	249	264	280	292	298	300	303	308	313	320	327	334	340	344	347	355	366	375	391	414	441	469	492	507	526	546	563	586	601	627	646	650	660	681	710	750	797	830	871	919	969	1 018	1 065	1 092	1 116	1 140	1 150	1 185	1 220	1 296
Interest Expense		65	57	51	48	45	43	41	38	37	37	38	40	43	48	53	60	68	75	84	95	104	112	119	121	120	112	103	90	78	70	62	57	56	56	55	54	51	49	47	45	42	40	38	36	34	32	30	29	28	27	27	27	28	29	30	29	30	30	30	30	29	30	30	30	30	32	33	36	39	42	43	43	40	35	31	27	24	21	19	19	19	21	26	41	82	151	240	326	394	426	437	435	422	415	406	407
Non Interest Income		25	25	25	26	27	31	34	34	34	32	33	35	36	39	42	45	47	48	50	52	56	60	63	65	65	66	62	61	62	66	76	87	85	85	88	88	89	85	82	78	81	85	88	92	94	96	96	93	90	89	89	90	94	97	98	99	100	101	104	107	109	110	113	112	113	117	118	119	121	120	131	131	136	146	157	173	180	174	155	145	138	131	127	121	115	116	116	118	120	123	128	128	131	132	132	141
Revenue		105 N/A	107 +2%	110 +3%	112 +2%	115 +2%	119 +4%	123 +3%	126 +2%	131 +4%	133 +2%	137 +3%	142 +4%	146 +3%	155 +6%	164 +6%	175 +6%	185 +6%	192 +4%	198 +3%	210 +6%	221 +5%	233 +5%	243 +5%	248 +2%	254 +2%	263 +3%	264 +1%	274 +3%	287 +5%	299 +4%	316 +6%	332 +5%	330 -1%	329 0%	330 +0%	322 -2%	321 0%	317 -1%	316 0%	314 -1%	318 +1%	317 0%	313 -1%	310 -1%	304 -2%	306 +0%	315 +3%	328 +4%	341 +4%	353 +3%	360 +2%	363 +1%	369 +2%	376 +2%	382 +1%	389 +2%	397 +2%	406 +2%	414 +2%	422 +2%	427 +1%	435 +2%	449 +3%	457 +2%	473 +3%	499 +6%	525 +5%	552 +5%	575 +4%	585 +2%	614 +5%	634 +3%	658 +4%	696 +6%	727 +4%	773 +6%	802 +4%	804 +0%	796 -1%	807 +1%	830 +3%	860 +4%	899 +4%	909 +1%	904 -1%	884 -2%	845 -4%	810 -4%	792 -2%	790 0%	807 +2%	833 +3%	859 +3%	901 +5%	947 +5%	1 030 +9%
Pre-Tax Income
Loan Loss Provision		(5)	(5)	(5)	(6)	(5)	(5)	(5)	(4)	(4)	(4)	(4)	(4)	(5)	(6)	(6)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(7)	(8)	(12)	(19)	(29)	(42)	(62)	(100)	(125)	(130)	(122)	(94)	(85)	(83)	(85)	(83)	(65)	(54)	(42)	(28)	(22)	(15)	(8)	(7)	(7)	(6)	(5)	(4)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(6)	(9)	(11)	(10)	(12)	(12)	(10)	(9)	(5)	(1)	(0)	0	0	0	0	0	6	5	(23)	(30)	(34)	(42)	(20)	(18)	(23)	(18)	(15)	(18)	(18)	(23)	(28)	(28)	(45)	(44)	(71)
Non Interest Expense		(61)	(60)	(59)	(58)	(58)	(60)	(63)	(66)	(68)	(70)	(71)	(72)	(74)	(78)	(85)	(91)	(98)	(102)	(106)	(113)	(120)	(128)	(135)	(138)	(140)	(142)	(144)	(146)	(150)	(157)	(161)	(169)	(171)	(176)	(187)	(188)	(188)	(186)	(223)	(232)	(239)	(239)	(201)	(193)	(188)	(190)	(190)	(195)	(202)	(206)	(210)	(213)	(218)	(225)	(230)	(237)	(244)	(248)	(254)	(259)	(260)	(261)	(264)	(266)	(276)	(292)	(307)	(320)	(329)	(334)	(362)	(375)	(407)	(432)	(430)	(445)	(427)	(415)	(411)	(435)	(469)	(498)	(524)	(519)	(524)	(525)	(524)	(527)	(544)	(555)	(570)	(578)	(578)	(592)	(615)	(669)
Pre-Tax Income		38 N/A	42 +9%	46 +10%	49 +7%	51 +5%	54 +5%	55 +3%	56 +2%	59 +4%	59 +1%	62 +5%	66 +5%	67 +2%	71 +6%	74 +4%	78 +5%	81 +5%	84 +3%	87 +4%	92 +6%	96 +4%	99 +3%	103 +3%	104 +1%	106 +2%	109 +3%	101 -7%	99 -2%	95 -4%	80 -15%	55 -32%	38 -30%	29 -25%	31 +8%	49 +58%	50 +1%	49 -2%	46 -7%	10 -78%	17 +74%	26 +52%	36 +39%	85 +134%	95 +12%	102 +7%	107 +6%	117 +9%	126 +7%	133 +6%	142 +6%	147 +4%	149 +1%	150 +1%	149 0%	149 0%	150 +1%	152 +1%	156 +3%	158 +1%	161 +2%	164 +2%	168 +3%	175 +4%	181 +3%	187 +3%	195 +4%	207 +6%	222 +7%	236 +6%	247 +5%	251 +1%	259 +3%	251 -3%	264 +5%	297 +12%	328 +10%	375 +14%	394 +5%	390 -1%	349 -10%	331 -5%	328 -1%	333 +1%	370 +11%	362 -2%	336 -7%	303 -10%	268 -12%	230 -14%	217 -6%	215 -1%	226 +5%	253 +12%	264 +4%	287 +9%	290 +1%
Net Income
Tax Provision		(14)	(15)	(16)	(16)	(17)	(18)	(18)	(18)	(19)	(19)	(20)	(21)	(22)	(23)	(24)	(25)	(27)	(28)	(29)	(31)	(33)	(34)	(35)	(35)	(36)	(37)	(34)	(34)	(31)	(24)	(13)	(4)	(0)	0	(7)	(7)	(6)	(4)	3	0	(2)	(5)	(16)	(19)	(22)	(24)	(27)	(30)	(32)	(34)	(36)	(36)	(36)	(35)	(35)	(34)	(35)	(38)	(38)	(40)	(40)	(42)	(43)	(45)	(44)	(41)	(40)	(40)	(44)	(47)	(48)	(49)	(47)	(48)	(55)	(62)	(72)	(76)	(74)	(65)	(59)	(58)	(59)	(67)	(66)	(61)	(55)	(45)	(36)	(33)	(32)	(36)	(41)	(44)	(50)	(51)
Income from Continuing Operations		25	27	30	32	34	36	37	38	40	41	43	45	46	48	50	52	55	56	58	61	64	66	67	69	70	72	67	66	64	56	42	34	29	31	42	42	43	41	13	18	24	31	69	76	80	84	90	96	102	108	111	113	114	114	115	116	117	118	120	121	124	127	133	136	144	154	167	182	192	200	203	211	205	216	242	266	304	318	316	285	272	271	274	303	297	275	248	223	194	184	183	190	212	220	237	239
Net Income (Common)		25 N/A	27 +10%	30 +11%	32 +8%	34 +6%	36 +5%	37 +3%	38 +2%	40 +4%	41 +2%	43 +5%	45 +5%	46 +2%	48 +5%	50 +4%	52 +5%	55 +4%	56 +3%	58 +4%	61 +5%	64 +4%	66 +3%	67 +3%	69 +2%	70 +2%	72 +3%	67 -7%	66 -2%	64 -2%	56 -12%	42 -25%	34 -18%	29 -16%	31 +9%	42 +35%	42 +0%	43 +0%	41 -3%	13 -69%	18 +37%	24 +34%	31 +30%	69 +125%	76 +9%	80 +6%	84 +5%	90 +7%	96 +6%	102 +6%	108 +6%	111 +3%	113 +1%	114 +1%	114 +1%	115 +0%	116 +1%	117 +1%	118 +1%	120 +1%	121 +1%	124 +2%	127 +3%	133 +4%	116 -12%	124 +6%	135 +9%	147 +10%	182 +23%	192 +6%	200 +4%	203 +1%	211 +4%	205 -3%	216 +5%	242 +12%	266 +10%	304 +14%	318 +5%	316 -1%	285 -10%	272 -5%	271 0%	274 +1%	303 +11%	297 -2%	275 -7%	248 -10%	223 -10%	194 -13%	184 -5%	183 -1%	190 +4%	212 +12%	220 +4%	237 +8%	239 +1%
EPS (Diluted)		0.56 N/A	0.61 +9%	0.67 +10%	0.72 +7%	0.75 +4%	0.79 +5%	0.81 +3%	0.83 +2%	0.87 +5%	0.88 +1%	0.92 +5%	0.96 +4%	0.98 +2%	1.02 +4%	1.05 +3%	1.09 +4%	1.12 +3%	1.15 +3%	1.15 N/A	1.21 +5%	1.19 -2%	1.24 +4%	1.26 +2%	1.28 +2%	1.3 +2%	1.33 +2%	1.24 -7%	1.19 -4%	1.04 -13%	0.91 -13%	0.68 -25%	0.56 -18%	0.46 -18%	0.43 -7%	0.58 +35%	0.61 +5%	0.58 -5%	0.57 -2%	0.18 -68%	0.24 +33%	0.34 +42%	0.43 +26%	0.96 +123%	1.05 +9%	1.11 +6%	1.16 +5%	1.21 +4%	1.31 +8%	1.38 +5%	1.45 +5%	1.49 +3%	1.51 +1%	1.51 N/A	1.52 +1%	1.52 N/A	1.54 +1%	1.55 +1%	1.56 +1%	1.58 +1%	1.59 +1%	1.63 +3%	1.63 N/A	1.69 +4%	1.5 -11%	1.53 +2%	1.58 +3%	1.74 +10%	2.17 +25%	2.27 +5%	2.33 +3%	2.24 -4%	2.38 +6%	2.19 -8%	2.26 +3%	2.55 +13%	2.81 +10%	3.18 +13%	3.33 +5%	3.31 -1%	2.86 -14%	2.45 -14%	2.44 0%	2.48 +2%	2.74 +10%	2.68 -2%	2.49 -7%	2.24 -10%	2.01 -10%	1.72 -14%	1.62 -6%	1.62 N/A	1.68 +4%	1.87 +11%	1.88 +1%	1.99 +6%	1.99 N/A

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 313,900+ 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.