Watchlist Manager

Watchlist

Price: 138.02 EUR 0.01% Market Closed

Market Cap: €95.2m

Income Statement

Net Interest Income

Non Interest Income

Currency: EUR

		Dec-2004	Jun-2005	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		199	199	198	196	191	186	182	188	186	190	208	216	220	240	242	517	236	229	236	235	227	220	216	178	161	196	188	156	167	190	181	181	186	202	211	220	224	185	157	152	168	183
Interest Income		402	405	419	440	472	515	575	632	670	671	636	602	589	612	652	941	619	576	560	551	531	520	508	517	497	457	445	429	416	409	411	407	401	407	409	411	429	561	765	850	851	816
Interest Expense		203	206	221	126	281	329	393	445	484	481	429	386	369	372	410	424	384	347	324	316	304	300	293	340	336	261	258	274	249	220	230	226	215	205	198	191	205	376	608	698	683	632
Non Interest Income		171	182	201	217	228	245	244	251	252	205	227	233	234	258	233	205	206	213	221	245	230	239	246	255	252	253	263	260	272	280	275	237	247	288	298	335	335	352	359	374	379	376
Revenue		371 N/A	382 +3%	398 +4%	414 +4%	420 +1%	431 +3%	425 -1%	438 +3%	438 +0%	395 -10%	435 +10%	448 +3%	455 +1%	498 +9%	475 -5%	722 +52%	442 -39%	442 +0%	456 +3%	480 +5%	458 -5%	459 +0%	461 +0%	433 -6%	413 -4%	448 +8%	451 +1%	416 -8%	439 +6%	470 +7%	456 -3%	418 -8%	433 +4%	490 +13%	510 +4%	555 +9%	560 +1%	537 -4%	516 -4%	526 +2%	547 +4%	560 +2%
Pre-Tax Income
Loan Loss Provision		(23)	(26)	(32)	(43)	(44)	(41)	(43)	(43)	(56)	(91)	(114)	(101)	(60)	(97)	(94)	(35)	(25)	(22)	(25)	(36)	(39)	(28)	(30)	(24)	(27)	(25)	(20)	(21)	(28)	(29)	(29)	(44)	(40)	(15)	(20)	(30)	(41)	(50)	(32)	(28)	(37)	(42)
Non Interest Expense		(220)	(225)	(231)	(237)	(244)	(244)	(239)	(249)	(286)	(255)	(255)	(256)	(268)	(274)	(258)	(288)	(297)	(294)	(283)	(285)	(281)	(287)	(285)	(286)	(289)	(296)	(319)	(323)	(320)	(326)	(320)	(323)	(319)	(329)	(337)	(345)	(346)	(349)	(348)	(349)	(356)	(351)
Pre-Tax Income		128 N/A	130 +2%	135 +4%	133 -1%	131 -2%	145 +11%	143 -2%	146 +2%	96 -35%	48 -50%	65 +35%	91 +39%	127 +39%	127 0%	123 -3%	400 +225%	120 -70%	127 +6%	148 +17%	158 +7%	137 -13%	144 +5%	147 +2%	122 -17%	97 -20%	128 +32%	111 -13%	71 -36%	91 +28%	115 +26%	107 -7%	50 -53%	73 +45%	146 +100%	152 +4%	179 +18%	173 -3%	138 -20%	136 -1%	148 +9%	155 +4%	167 +8%
Net Income
Tax Provision		(27)	(28)	(34)	(30)	(26)	(33)	(34)	(34)	(0)	19	(6)	(18)	(33)	(38)	(35)	(32)	(44)	(55)	(60)	(54)	(46)	(50)	(49)	(34)	(29)	(40)	(31)	(23)	(23)	(31)	(32)	(23)	(25)	(34)	(35)	(34)	(28)	(17)	(20)	(21)	(21)	(23)
Income from Continuing Operations		101	102	101	104	105	112	109	113	96	67	59	73	94	89	88	367	76	71	88	104	91	93	98	89	68	88	80	49	69	85	75	28	48	112	117	145	145	121	116	127	134	144
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	0	(0)
Net Income (Common)		101 N/A	102 +1%	101 -1%	104 +2%	105 +1%	112 +7%	109 -2%	113 +3%	96 -15%	67 -30%	59 -12%	73 +23%	94 +28%	89 -6%	88 -1%	367 +318%	76 -79%	71 -6%	88 +23%	104 +19%	91 -13%	93 +3%	98 +4%	89 -9%	68 -23%	88 +29%	80 -9%	49 -39%	69 +41%	85 +23%	75 -12%	28 -63%	48 +74%	112 +132%	117 +5%	145 +24%	145 0%	121 -17%	116 -4%	127 +10%	134 +5%	144 +7%
EPS (Diluted)		13.43 N/A	13.6 +1%	13.52 -1%	13.84 +2%	14 +1%	14.93 +7%	14.57 -2%	15.05 +3%	12.78 -15%	8.98 -30%	7.94 -12%	9.8 +23%	12.58 +28%	11.85 -6%	11.74 -1%	49.09 +318%	10.12 -79%	9.52 -6%	11.7 +23%	13.9 +19%	12.11 -13%	12.47 +3%	13.02 +4%	11.82 -9%	9.11 -23%	11.74 +29%	10.73 -9%	6.55 -39%	9.24 +41%	11.35 +23%	10.03 -12%	3.72 -63%	6.46 +74%	15.01 +132%	15.74 +5%	19.5 +24%	19.5 N/A	16.28 -17%	15.64 -4%	17.13 +10%	18 +5%	19.34 +7%

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 314,800+ 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.