Watchlist Manager

Watchlist

Price: 147 EUR 0.84% Market Closed

Market Cap: €154.4m

Income Statement

Net Interest Income

Non Interest Income

Currency: EUR

		Dec-2005	Jun-2006	Dec-2006	Jun-2007	Dec-2007	Jun-2008	Dec-2008	Jun-2009	Dec-2009	Jun-2010	Dec-2010	Jun-2011	Dec-2011	Jun-2012	Dec-2012	Jun-2013	Dec-2013	Jun-2014	Dec-2014	Jun-2015	Dec-2015	Jun-2016	Dec-2016	Jun-2017	Dec-2017	Jun-2018	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025
Revenue
Net Interest Income		141	145	148	146	148	146	147	160	169	185	203	206	200	195	208	215	226	238	232	224	230	223	193	181	176	169	173	166	156	158	167	178	185	198	184	148	122	117	126	130
Interest Income		316	325	335	347	366	388	418	431	414	405	413	429	444	449	442	431	428	425	420	415	404	376	344	324	312	303	302	302	297	293	291	299	309	318	345	473	661	777	798	757
Interest Expense		175	180	187	201	218	242	271	271	245	219	210	223	244	254	234	216	201	188	189	192	174	153	151	143	136	133	129	136	141	135	124	121	124	121	161	325	539	660	672	627
Non Interest Income		167	168	168	182	186	190	204	204	200	201	192	202	205	173	171	192	203	212	208	213	202	207	208	214	218	210	215	224	225	192	201	253	240	243	259	292	319	315	302	303
Revenue		307 N/A	313 +2%	316 +1%	328 +4%	333 +2%	337 +1%	351 +4%	364 +4%	369 +2%	387 +5%	396 +2%	408 +3%	405 -1%	368 -9%	379 +3%	407 +7%	429 +5%	449 +5%	439 -2%	437 0%	432 -1%	430 -1%	401 -7%	395 -1%	394 0%	380 -4%	388 +2%	390 +0%	381 -2%	350 -8%	368 +5%	431 +17%	425 -1%	441 +4%	443 +0%	440 -1%	442 +0%	433 -2%	428 -1%	433 +1%
Pre-Tax Income
Loan Loss Provision		(16)	(12)	(6)	(7)	(3)	(5)	(19)	(34)	(25)	(34)	(29)	(32)	(29)	(2)	(1)	(13)	(15)	(32)	(30)	(16)	(11)	(10)	(7)	(0)	(6)	(1)	(3)	(3)	(3)	(6)	(10)	(11)	(12)	(21)	(27)	(25)	(26)	(26)	(32)	(38)
Non Interest Expense		(180)	(187)	(187)	(188)	(192)	(196)	(200)	(208)	(214)	(214)	(219)	(221)	(219)	(217)	(224)	(230)	(229)	(233)	(239)	(244)	(239)	(247)	(244)	(252)	(253)	(257)	(267)	(270)	(264)	(266)	(274)	(285)	(290)	(313)	(320)	(324)	(327)	(314)	(312)	(311)
Pre-Tax Income		110 N/A	114 +3%	123 +8%	134 +9%	139 +4%	136 -2%	132 -3%	122 -8%	130 +6%	140 +7%	148 +6%	155 +5%	156 +1%	150 -4%	154 +3%	165 +7%	185 +12%	184 0%	171 -7%	177 +4%	182 +3%	173 -5%	149 -14%	144 -4%	135 -6%	122 -10%	118 -3%	118 0%	114 -3%	78 -32%	84 +8%	135 +61%	124 -8%	107 -14%	95 -10%	91 -4%	89 -3%	92 +4%	84 -9%	84 +0%
Net Income
Tax Provision		(35)	(34)	(35)	(37)	(41)	(37)	(34)	(37)	(40)	(42)	(46)	(47)	(49)	(55)	(58)	(60)	(68)	(66)	(60)	(59)	(62)	(56)	(54)	(52)	(42)	(36)	(29)	(30)	(28)	(26)	(26)	(33)	(28)	(18)	(14)	(11)	(11)	(9)	(5)	(5)
Income from Continuing Operations		75	81	88	97	98	99	98	85	90	97	102	108	107	95	96	105	117	118	111	118	120	116	95	92	93	86	88	88	86	52	58	102	96	89	82	80	78	83	79	80
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	(0)	(0)	(0)	(0)	(0)	0	0	0	(0)	(0)	(0)	(0)
Net Income (Common)		75 N/A	81 +7%	88 +9%	97 +10%	98 +1%	99 +1%	98 -1%	85 -13%	90 +6%	97 +8%	102 +5%	108 +6%	107 0%	95 -12%	96 +1%	105 +9%	117 +12%	118 +1%	111 -6%	118 +7%	120 +2%	116 -3%	95 -18%	92 -4%	93 +1%	86 -7%	88 +3%	88 -1%	86 -2%	52 -40%	58 +11%	102 +78%	96 -6%	89 -7%	82 -8%	80 -2%	78 -3%	83 +7%	79 -6%	80 +1%
EPS (Diluted)		12.46 N/A	13.32 +7%	14.48 +9%	15.98 +10%	16.18 +1%	16.39 +1%	16.17 -1%	14.04 -13%	14.86 +6%	16.07 +8%	16.81 +5%	17.8 +6%	17.74 0%	15.67 -12%	15.88 +1%	17.3 +9%	19.38 +12%	19.57 +1%	18.29 -7%	19.5 +7%	19.82 +2%	19.24 -3%	15.75 -18%	15.17 -4%	15.31 +1%	14.2 -7%	14.61 +3%	14.46 -1%	14.21 -2%	8.59 -40%	9.51 +11%	16.88 +77%	15.85 -6%	14.66 -8%	13.51 -8%	13.26 -2%	12.84 -3%	13.79 +7%	13 -6%	13.14 +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 315,400+ 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.