Watchlist Manager

Watchlist

Price: 12.2 EUR 0.83%

Market Cap: €794.9m

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		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
Revenue
Net Interest Income		108	112	113	114	114	114	115	117	122	128	138	146	151	157	161	165	168	170	172	174	180	186	191	196	197	199	202	208	215	224	231	235	249	269	290	313	318	309	298	282	268
Interest Income		118	120	121	123	124	124	126	128	134	142	153	163	171	179	184	190	196	201	206	213	226	239	249	257	257	253	250	249	249	253	256	257	270	292	323	368	406	440	470	491	505
Interest Expense		9	9	9	9	9	10	10	11	12	13	15	18	19	21	23	25	27	30	34	40	46	53	58	61	60	54	48	41	34	29	26	23	21	23	33	55	88	130	172	209	237
Non Interest Income		20	19	19	18	18	19	21	21	21	21	21	21	25	26	25	25	23	22	22	22	23	23	24	27	29	28	28	27	25	25	23	22	23	25	27	28	28	27	25	25	24
Revenue		128 N/A	130 +1%	131 +1%	131 0%	133 +1%	133 +1%	136 +2%	138 +1%	143 +4%	150 +4%	159 +6%	167 +5%	176 +5%	183 +4%	186 +1%	191 +3%	191 +0%	193 +1%	194 +1%	196 +1%	203 +3%	209 +3%	215 +3%	223 +4%	226 +2%	227 +0%	230 +2%	235 +2%	239 +2%	248 +4%	254 +2%	257 +1%	272 +6%	294 +8%	317 +8%	341 +7%	346 +1%	337 -3%	323 -4%	307 -5%	292 -5%
Pre-Tax Income
Loan Loss Provision		(8)	(7)	(6)	(6)	(5)	(4)	(4)	(2)	(2)	(2)	(4)	(4)	(4)	(5)	(5)	(6)	(6)	(6)	(5)	(4)	(4)	(2)	(2)	(2)	(3)	(5)	(12)	(3)	(8)	(0)	10	11	2	(8)	(12)	(9)	(10)	(8)	(8)	(13)	(2)
Non Interest Expense		(80)	(80)	(80)	(79)	(79)	(81)	(85)	(87)	(93)	(95)	(97)	(100)	(103)	(105)	(103)	(105)	(103)	(105)	(108)	(111)	(118)	(122)	(124)	(127)	(133)	(140)	(143)	(157)	(141)	(137)	(142)	(141)	(157)	(168)	(178)	(188)	(187)	(189)	(185)	(183)	(179)
Pre-Tax Income		41 N/A	43 +7%	46 +6%	46 +1%	48 +4%	48 +0%	47 -1%	49 +2%	49 0%	52 +7%	57 +10%	63 +9%	68 +9%	73 +7%	77 +5%	80 +4%	81 +2%	81 0%	81 -1%	80 -1%	81 +1%	85 +5%	90 +6%	94 +5%	90 -4%	82 -9%	75 -8%	75 -1%	90 +20%	111 +24%	123 +10%	127 +4%	117 -8%	119 +2%	127 +7%	144 +13%	149 +3%	139 -6%	130 -7%	111 -15%	111 +0%
Net Income
Tax Provision		(14)	(14)	(15)	(15)	(16)	(16)	(15)	(16)	(16)	(18)	(19)	(21)	(23)	(24)	(26)	(27)	(25)	(23)	(19)	(17)	(17)	(19)	(22)	(23)	(23)	(20)	(18)	(17)	(22)	(27)	(31)	(32)	(29)	(29)	(31)	(37)	(38)	(35)	(31)	(26)	(26)
Income from Continuing Operations		27	29	31	31	32	32	32	33	32	35	38	42	46	49	51	53	56	59	62	63	64	65	68	71	67	62	57	58	68	84	92	95	88	90	96	107	111	105	98	85	85
Net Income (Common)		27 N/A	29 +7%	30 +6%	31 +2%	32 +4%	32 +0%	32 -1%	32 +2%	32 -1%	34 +7%	38 +10%	41 +9%	45 +10%	48 +7%	51 +5%	52 +2%	55 +6%	57 +4%	60 +5%	63 +4%	63 +1%	65 +3%	67 +3%	70 +5%	67 -5%	61 -8%	57 -7%	57 +0%	68 +19%	83 +23%	91 +9%	94 +4%	87 -8%	88 +2%	95 +7%	106 +12%	110 +4%	104 -6%	97 -6%	84 -14%	84 0%
EPS (Diluted)		0.7 N/A	0.76 +9%	0.8 +5%	0.82 +2%	0.85 +4%	0.86 +1%	0.84 -2%	0.85 +1%	0.77 -9%	0.82 +6%	0.84 +2%	0.95 +13%	0.95 N/A	1.01 +6%	1.06 +5%	1.11 +5%	1.15 +4%	1.2 +4%	1.26 +5%	1.32 +5%	1.25 -5%	1.27 +2%	1.34 +6%	1.38 +3%	1.32 -4%	1.21 -8%	1.12 -7%	1.13 +1%	1.33 +18%	1.63 +23%	1.78 +9%	1.85 +4%	1.33 -28%	1.36 +2%	1.45 +7%	1.63 +12%	1.69 +4%	1.59 -6%	1.49 -6%	1.29 -13%	1.28 -1%

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 316,400+ 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.