Mediobanca Banca di Credito Finanziario SpA
MIL:MB
Balance Sheet
Balance Sheet Decomposition
Mediobanca Banca di Credito Finanziario SpA
Mediobanca Banca di Credito Finanziario SpA
Balance Sheet
Mediobanca Banca di Credito Finanziario SpA
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
17 439
|
15 723
|
16 755
|
17 668
|
22 954
|
28 133
|
35 807
|
42 390
|
39 925
|
39 235
|
41 876
|
33 878
|
32 046
|
33 433
|
34 314
|
38 086
|
40 531
|
46 087
|
49 030
|
49 791
|
60 105
|
62 556
|
64 159
|
70 315
|
|
| Investments |
11 115
|
14 822
|
18 288
|
14 344
|
15 752
|
20 823
|
18 254
|
21 872
|
25 544
|
24 336
|
29 142
|
31 860
|
31 363
|
30 508
|
28 378
|
24 629
|
23 655
|
23 663
|
19 535
|
23 056
|
18 692
|
19 647
|
26 012
|
24 832
|
|
| PP&E Net |
126
|
129
|
272
|
305
|
302
|
298
|
313
|
318
|
320
|
320
|
238
|
235
|
238
|
236
|
234
|
226
|
210
|
219
|
431
|
447
|
452
|
480
|
502
|
513
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
313
|
318
|
320
|
320
|
238
|
235
|
238
|
236
|
234
|
226
|
210
|
219
|
431
|
447
|
452
|
480
|
502
|
513
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
67
|
92
|
107
|
121
|
122
|
136
|
151
|
131
|
146
|
152
|
173
|
176
|
222
|
283
|
337
|
371
|
393
|
472
|
|
| Intangible Assets |
2
|
1
|
1
|
6
|
4
|
12
|
36
|
81
|
77
|
71
|
58
|
46
|
43
|
36
|
36
|
69
|
90
|
129
|
149
|
142
|
222
|
222
|
218
|
231
|
|
| Goodwill |
0
|
0
|
17
|
0
|
0
|
0
|
404
|
366
|
366
|
366
|
366
|
366
|
366
|
374
|
417
|
484
|
650
|
772
|
667
|
602
|
617
|
575
|
827
|
857
|
|
| Long-Term Investments |
2
|
1
|
2
|
2 138
|
2 355
|
2 633
|
2 846
|
2 639
|
3 348
|
3 156
|
3 166
|
2 587
|
2 871
|
3 411
|
3 193
|
3 037
|
3 211
|
3 260
|
3 205
|
3 703
|
3 158
|
3 564
|
3 789
|
3 989
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
132
|
146
|
143
|
304
|
539
|
623
|
591
|
737
|
649
|
711
|
736
|
751
|
715
|
635
|
682
|
658
|
588
|
597
|
1 021
|
755
|
627
|
|
| Other Assets |
1 817
|
2 207
|
2 455
|
1 567
|
1 118
|
1 380
|
1 953
|
2 537
|
2 720
|
2 363
|
875
|
804
|
977
|
852
|
905
|
938
|
1 247
|
1 297
|
1 283
|
1 196
|
1 337
|
1 428
|
3 456
|
3 116
|
|
| Total Assets |
30 505
N/A
|
32 889
+8%
|
37 780
+15%
|
38 225
+1%
|
46 117
+21%
|
57 840
+25%
|
64 468
+11%
|
73 890
+15%
|
76 342
+3%
|
72 934
-4%
|
78 679
+8%
|
72 841
-7%
|
70 464
-3%
|
70 711
+0%
|
69 819
-1%
|
70 446
+1%
|
72 301
+3%
|
78 245
+8%
|
78 950
+1%
|
82 599
+5%
|
90 568
+10%
|
91 639
+1%
|
99 226
+8%
|
103 952
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accrued Liabilities |
617
|
468
|
574
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
130
|
157
|
160
|
179
|
194
|
228
|
212
|
247
|
255
|
300
|
295
|
321
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 510
|
915
|
2 240
|
5 462
|
3 998
|
3 401
|
4 655
|
4 981
|
2 939
|
2 024
|
4 969
|
4 106
|
10 132
|
10 278
|
|
| Total Deposits |
7 459
|
6 156
|
10 697
|
11 545
|
12 440
|
17 514
|
19 945
|
24 558
|
24 620
|
21 040
|
27 639
|
27 627
|
25 721
|
25 744
|
26 134
|
29 680
|
28 955
|
32 905
|
36 052
|
37 670
|
39 386
|
35 892
|
30 746
|
31 358
|
|
| Other Interest Bearing Liabilities |
15 089
|
18 359
|
16 808
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
104
|
267
|
246
|
317
|
306
|
319
|
253
|
196
|
268
|
229
|
260
|
208
|
190
|
192
|
282
|
192
|
211
|
257
|
417
|
360
|
345
|
|
| Total Current Liabilities |
617
|
468
|
574
|
104
|
267
|
246
|
317
|
306
|
319
|
253
|
1 706
|
1 311
|
2 599
|
5 879
|
4 366
|
3 770
|
5 041
|
5 491
|
3 343
|
2 482
|
5 481
|
4 824
|
10 788
|
10 944
|
|
| Long-Term Debt |
0
|
0
|
0
|
16 720
|
20 561
|
24 703
|
30 427
|
37 416
|
36 666
|
35 271
|
31 300
|
26 695
|
23 330
|
20 154
|
21 813
|
20 109
|
20 609
|
20 134
|
20 191
|
19 639
|
23 028
|
26 511
|
33 717
|
38 625
|
|
| Deferred Income Tax |
0
|
0
|
0
|
313
|
378
|
541
|
404
|
347
|
315
|
313
|
296
|
341
|
361
|
365
|
365
|
370
|
340
|
319
|
325
|
339
|
403
|
450
|
390
|
362
|
|
| Minority Interest |
54
|
62
|
184
|
81
|
89
|
108
|
120
|
103
|
103
|
115
|
109
|
107
|
105
|
108
|
89
|
83
|
88
|
90
|
91
|
88
|
102
|
104
|
86
|
14
|
|
| Other Liabilities |
2 726
|
3 355
|
4 634
|
3 696
|
5 636
|
6 945
|
6 511
|
5 453
|
7 575
|
8 975
|
11 029
|
9 803
|
10 510
|
9 702
|
8 219
|
7 325
|
7 625
|
9 498
|
9 299
|
11 367
|
11 522
|
12 534
|
12 342
|
11 463
|
|
| Total Liabilities |
25 944
N/A
|
28 400
+9%
|
32 898
+16%
|
32 459
-1%
|
39 371
+21%
|
50 057
+27%
|
57 724
+15%
|
68 184
+18%
|
69 597
+2%
|
65 966
-5%
|
72 080
+9%
|
65 883
-9%
|
62 626
-5%
|
61 952
-1%
|
60 986
-2%
|
61 337
+1%
|
62 656
+2%
|
68 436
+9%
|
69 301
+1%
|
71 586
+3%
|
79 921
+12%
|
80 314
+0%
|
88 069
+10%
|
92 766
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
389
|
389
|
389
|
397
|
406
|
409
|
410
|
410
|
431
|
431
|
431
|
431
|
431
|
434
|
436
|
441
|
443
|
444
|
444
|
444
|
444
|
444
|
445
|
445
|
|
| Retained Earnings |
2 350
|
2 279
|
2 671
|
3 423
|
3 917
|
4 418
|
4 295
|
3 533
|
4 353
|
4 624
|
4 599
|
4 316
|
4 615
|
4 944
|
5 297
|
5 807
|
6 354
|
6 714
|
6 866
|
7 659
|
7 815
|
8 702
|
8 654
|
9 473
|
|
| Additional Paid In Capital |
1 807
|
1 807
|
1 807
|
1 933
|
2 071
|
2 119
|
2 140
|
2 140
|
2 120
|
2 120
|
2 120
|
2 120
|
2 122
|
2 144
|
2 153
|
2 188
|
2 192
|
2 196
|
2 196
|
2 196
|
2 196
|
2 196
|
2 196
|
1 854
|
|
| Unrealized Security Profit/Loss |
14
|
14
|
14
|
14
|
351
|
837
|
113
|
163
|
55
|
7
|
337
|
306
|
870
|
1 436
|
1 145
|
871
|
764
|
643
|
334
|
771
|
134
|
281
|
299
|
313
|
|
| Treasury Stock |
1
|
1
|
1
|
0
|
0
|
0
|
214
|
214
|
214
|
214
|
214
|
214
|
199
|
199
|
198
|
198
|
109
|
142
|
232
|
217
|
241
|
79
|
69
|
370
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
41
|
160
|
300
|
344
|
230
|
98
|
|
| Total Equity |
4 561
N/A
|
4 489
-2%
|
4 882
+9%
|
5 767
+18%
|
6 745
+17%
|
7 783
+15%
|
6 744
-13%
|
5 706
-15%
|
6 745
+18%
|
6 968
+3%
|
6 599
-5%
|
6 958
+5%
|
7 838
+13%
|
8 759
+12%
|
8 833
+1%
|
9 109
+3%
|
9 644
+6%
|
9 809
+2%
|
9 649
-2%
|
11 013
+14%
|
10 647
-3%
|
11 325
+6%
|
11 157
-1%
|
11 186
+0%
|
|
| Total Liabilities & Equity |
30 505
N/A
|
32 889
+8%
|
37 780
+15%
|
38 225
+1%
|
46 117
+21%
|
57 840
+25%
|
64 468
+11%
|
73 890
+15%
|
76 342
+3%
|
72 934
-4%
|
78 679
+8%
|
72 841
-7%
|
70 464
-3%
|
70 711
+0%
|
69 819
-1%
|
70 446
+1%
|
72 301
+3%
|
78 245
+8%
|
78 950
+1%
|
82 599
+5%
|
90 568
+10%
|
91 639
+1%
|
99 226
+8%
|
103 952
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
817
|
817
|
817
|
818
|
853
|
858
|
844
|
844
|
844
|
844
|
844
|
844
|
846
|
851
|
855
|
865
|
878
|
872
|
861
|
862
|
839
|
841
|
827
|
809
|
|