UniCredit SpA
MIL:UCG
Balance Sheet
Balance Sheet Decomposition
UniCredit SpA
UniCredit SpA
Balance Sheet
UniCredit SpA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
117 622
|
113 824
|
126 709
|
139 723
|
425 277
|
441 320
|
575 063
|
612 480
|
564 986
|
555 653
|
555 946
|
544 443
|
483 684
|
442 959
|
417 793
|
417 868
|
421 846
|
467 405
|
466 572
|
470 255
|
483 976
|
501 525
|
483 614
|
482 566
|
|
| Investments |
58 506
|
59 011
|
62 896
|
94 359
|
258 963
|
274 684
|
293 641
|
294 312
|
223 501
|
239 973
|
237 569
|
267 016
|
247 307
|
311 453
|
317 688
|
311 556
|
304 260
|
278 737
|
294 616
|
292 816
|
261 188
|
211 035
|
198 605
|
208 728
|
|
| PP&E Net |
3 172
|
3 527
|
3 238
|
3 730
|
7 796
|
8 615
|
10 473
|
10 568
|
8 770
|
9 274
|
12 093
|
11 508
|
10 749
|
10 207
|
7 441
|
6 974
|
6 270
|
8 804
|
8 760
|
8 220
|
7 881
|
7 780
|
7 224
|
6 988
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
10 473
|
10 568
|
8 770
|
9 274
|
0
|
11 508
|
10 749
|
10 207
|
7 441
|
6 974
|
6 270
|
0
|
8 760
|
8 220
|
7 881
|
7 780
|
7 224
|
6 988
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
7 166
|
7 317
|
7 590
|
8 224
|
0
|
8 315
|
7 409
|
7 368
|
7 334
|
6 812
|
6 961
|
0
|
4 345
|
4 589
|
7 598
|
8 006
|
8 151
|
8 069
|
|
| Intangible Assets |
300
|
289
|
397
|
328
|
3 579
|
3 428
|
5 929
|
5 593
|
5 332
|
5 164
|
3 986
|
3 928
|
1 793
|
2 000
|
1 908
|
1 708
|
1 902
|
2 023
|
1 914
|
2 117
|
2 213
|
2 350
|
2 272
|
2 191
|
|
| Goodwill |
2 130
|
1 986
|
2 003
|
1 950
|
9 802
|
9 908
|
20 342
|
20 889
|
20 491
|
20 428
|
11 567
|
11 678
|
3 533
|
3 562
|
1 744
|
1 484
|
1 484
|
1 484
|
886
|
0
|
0
|
0
|
0
|
38
|
|
| Long-Term Investments |
2 292
|
2 404
|
3 504
|
0
|
3 418
|
3 086
|
4 186
|
4 003
|
3 866
|
3 963
|
3 555
|
3 858
|
6 482
|
6 479
|
6 577
|
6 159
|
6 212
|
5 502
|
4 787
|
4 354
|
4 073
|
3 540
|
4 025
|
4 393
|
|
| 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
|
1 620
|
9 967
|
7 331
|
14 193
|
11 494
|
10 784
|
12 062
|
17 433
|
25 116
|
20 814
|
17 899
|
58 873
|
59 872
|
11 730
|
14 153
|
14 641
|
13 378
|
25 885
|
13 077
|
11 119
|
9 982
|
|
| Other Assets |
25 219
|
33 167
|
40 145
|
9 193
|
22 592
|
22 242
|
40 593
|
45 226
|
48 343
|
49 757
|
36 989
|
24 013
|
16 049
|
14 975
|
12 009
|
12 362
|
12 481
|
9 850
|
8 628
|
8 210
|
9 185
|
11 084
|
14 180
|
14 004
|
|
| Total Assets |
208 388
N/A
|
213 349
+2%
|
238 256
+12%
|
260 909
+10%
|
787 284
+202%
|
823 284
+5%
|
1 021 835
+24%
|
1 045 612
+2%
|
928 760
-11%
|
929 488
+0%
|
913 567
-2%
|
926 838
+1%
|
825 919
-11%
|
844 217
+2%
|
860 433
+2%
|
859 533
0%
|
836 790
-3%
|
832 172
-1%
|
855 647
+3%
|
931 456
+9%
|
916 671
-2%
|
857 773
-6%
|
784 974
-8%
|
784 004
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
547
|
538
|
521
|
0
|
4 369
|
4 082
|
4 839
|
4 553
|
4 591
|
4 515
|
4 509
|
0
|
0
|
0
|
241
|
245
|
246
|
271
|
181
|
109
|
73
|
209
|
228
|
231
|
|
| Accrued Liabilities |
2 959
|
2 456
|
2 330
|
0
|
977
|
1 234
|
1 528
|
1 415
|
1 318
|
1 202
|
1 089
|
1 177
|
1 081
|
1 180
|
4 909
|
6 376
|
5 628
|
4 894
|
4 168
|
4 902
|
5 258
|
4 080
|
4 600
|
4 617
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62 414
|
69 295
|
76 203
|
80 984
|
76 766
|
69 050
|
82 738
|
82 411
|
68 572
|
38 187
|
32 121
|
38 486
|
52 500
|
|
| Total Deposits |
125 483
|
125 563
|
142 228
|
178 014
|
410 004
|
433 661
|
551 002
|
566 507
|
488 423
|
513 983
|
526 871
|
462 521
|
431 647
|
440 246
|
449 035
|
479 505
|
517 090
|
522 145
|
526 128
|
604 651
|
626 938
|
580 917
|
501 834
|
490 711
|
|
| Other Interest Bearing Liabilities |
35 868
|
33 173
|
37 298
|
0
|
1 485
|
1 368
|
1 341
|
3 231
|
4 372
|
4 066
|
5 627
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2 050
|
2 230
|
1 984
|
1 556
|
1 337
|
1 515
|
2 690
|
2 827
|
1 988
|
1 465
|
1 504
|
3 258
|
1 255
|
1 130
|
889
|
897
|
651
|
401
|
685
|
792
|
627
|
1 140
|
1 191
|
1 456
|
|
| Total Current Liabilities |
5 556
|
5 224
|
4 835
|
1 556
|
6 683
|
6 831
|
9 057
|
8 795
|
7 897
|
7 182
|
7 102
|
66 849
|
71 631
|
78 513
|
87 023
|
84 284
|
75 575
|
88 304
|
87 445
|
74 375
|
44 145
|
37 550
|
44 505
|
58 804
|
|
| Long-Term Debt |
7 071
|
7 088
|
6 190
|
1 371
|
198 047
|
211 347
|
245 408
|
210 210
|
224 692
|
190 671
|
174 067
|
171 302
|
164 977
|
150 843
|
134 252
|
117 932
|
101 613
|
90 471
|
105 979
|
113 092
|
105 454
|
124 627
|
130 035
|
130 133
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
4 588
|
4 579
|
4 962
|
5 402
|
4 463
|
4 372
|
4 680
|
4 616
|
1 027
|
621
|
539
|
502
|
442
|
544
|
693
|
566
|
588
|
540
|
292
|
252
|
|
| Minority Interest |
2 870
|
1 172
|
973
|
1 181
|
4 237
|
4 275
|
4 744
|
3 242
|
3 202
|
3 479
|
3 318
|
3 669
|
3 334
|
3 446
|
3 399
|
3 853
|
894
|
961
|
369
|
435
|
465
|
158
|
164
|
400
|
|
| Other Liabilities |
22 072
|
29 005
|
33 853
|
64 414
|
127 040
|
122 756
|
147 631
|
193 225
|
136 021
|
141 510
|
140 422
|
156 301
|
106 582
|
121 160
|
136 099
|
134 122
|
81 846
|
73 358
|
73 617
|
78 830
|
77 453
|
50 642
|
44 065
|
41 263
|
|
| Total Liabilities |
198 920
N/A
|
201 226
+1%
|
225 376
+12%
|
246 536
+9%
|
752 085
+205%
|
784 816
+4%
|
964 146
+23%
|
990 613
+3%
|
869 070
-12%
|
865 264
0%
|
862 088
0%
|
865 259
+0%
|
779 197
-10%
|
794 828
+2%
|
810 347
+2%
|
820 197
+1%
|
777 459
-5%
|
775 783
0%
|
794 231
+2%
|
871 949
+10%
|
855 043
-2%
|
794 434
-7%
|
720 895
-9%
|
721 563
+0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 523
|
3 148
|
3 158
|
0
|
5 195
|
5 219
|
6 683
|
6 684
|
8 390
|
9 649
|
12 148
|
19 648
|
19 655
|
19 906
|
20 258
|
20 847
|
20 881
|
20 940
|
20 995
|
21 060
|
21 133
|
21 220
|
21 278
|
21 368
|
|
| Retained Earnings |
3 614
|
5 361
|
6 127
|
2 069
|
11 643
|
13 539
|
16 527
|
15 991
|
15 973
|
16 510
|
6 358
|
10 867
|
5 641
|
15 756
|
15 949
|
5 764
|
24 770
|
24 943
|
27 717
|
28 382
|
32 991
|
38 115
|
44 570
|
42 954
|
|
| Additional Paid In Capital |
3 117
|
3 309
|
3 309
|
0
|
16 816
|
17 628
|
33 708
|
34 070
|
36 582
|
39 322
|
36 823
|
32 878
|
23 879
|
15 977
|
15 977
|
14 385
|
13 400
|
13 393
|
13 225
|
9 386
|
5 446
|
2 516
|
23
|
23
|
|
| Unrealized Security Profit/Loss |
213
|
305
|
285
|
1 156
|
1 904
|
2 444
|
1 135
|
1 740
|
1 250
|
1 253
|
3 843
|
367
|
148
|
1 131
|
1 063
|
344
|
183
|
2 444
|
2 728
|
1 427
|
197
|
2
|
160
|
253
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
359
|
362
|
363
|
6
|
6
|
4
|
7
|
5
|
4
|
3
|
8
|
4
|
3
|
9
|
3
|
3
|
200
|
0
|
1 727
|
0
|
|
| Other Equity |
0
|
0
|
0
|
11 148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 175
|
2 301
|
3 377
|
3 152
|
2 000
|
466
|
434
|
2 210
|
2 109
|
2 061
|
1 490
|
225
|
2 157
|
|
| Total Equity |
9 468
N/A
|
12 124
+28%
|
12 879
+6%
|
14 373
+12%
|
35 199
+145%
|
38 468
+9%
|
57 690
+50%
|
54 999
-5%
|
59 690
+9%
|
64 224
+8%
|
51 479
-20%
|
61 579
+20%
|
46 722
-24%
|
49 390
+6%
|
50 087
+1%
|
39 336
-21%
|
59 331
+51%
|
56 389
-5%
|
61 416
+9%
|
59 507
-3%
|
61 628
+4%
|
63 339
+3%
|
64 079
+1%
|
62 441
-3%
|
|
| Total Liabilities & Equity |
208 388
N/A
|
213 349
+2%
|
238 256
+12%
|
260 909
+10%
|
787 284
+202%
|
823 284
+5%
|
1 021 835
+24%
|
1 045 612
+2%
|
928 760
-11%
|
929 488
+0%
|
913 567
-2%
|
926 838
+1%
|
825 919
-11%
|
844 217
+2%
|
860 433
+2%
|
859 533
0%
|
836 790
-3%
|
832 172
-1%
|
855 647
+3%
|
931 456
+9%
|
916 671
-2%
|
857 773
-6%
|
784 974
-8%
|
784 004
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
189
|
236
|
236
|
234
|
386
|
388
|
498
|
501
|
532
|
584
|
584
|
1 155
|
1 155
|
1 170
|
1 191
|
1 233
|
2 226
|
2 230
|
2 233
|
2 237
|
2 211
|
1 935
|
1 712
|
1 551
|
|