Watchlist Manager

Watchlist

Price: 144.5 EUR 0.7%

Market Cap: €173.4m

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		174	178	183	165	158	157	164	196	185	181	206	206	210	220	229	237	255	261	236	236	271	263	226	227	219	213	234	227	214	214	226	240	258	276	258	207	174	156	172	151
Interest Income		475	494	523	553	594	635	675	682	632	594	599	613	634	655	646	616	594	585	584	571	555	531	500	479	463	444	425	421	421	418	410	412	430	451	486	738	1 052	1 159	1 195	1 135
Interest Expense		301	316	340	388	436	478	511	486	447	413	393	407	424	434	417	379	338	324	347	335	284	267	274	252	245	231	191	194	207	204	184	172	172	176	228	531	877	1 003	1 023	984
Non Interest Income		232	242	243	269	282	288	255	229	267	294	280	269	259	229	246	253	260	266	245	248	248	264	262	257	275	281	266	279	294	255	249	287	291	337	349	355	366	391	392	390
Revenue		406 N/A	420 +3%	426 +1%	434 +2%	441 +2%	445 +1%	419 -6%	424 +1%	453 +7%	475 +5%	485 +2%	474 -2%	469 -1%	450 -4%	475 +6%	489 +3%	515 +5%	527 +2%	481 -9%	484 +1%	520 +7%	527 +1%	488 -7%	484 -1%	493 +2%	495 +0%	501 +1%	505 +1%	508 +1%	469 -8%	474 +1%	527 +11%	549 +4%	613 +12%	607 -1%	563 -7%	540 -4%	546 +1%	564 +3%	541 -4%
Pre-Tax Income
Loan Loss Provision		7	(10)	(12)	(15)	(34)	(42)	(33)	(34)	(35)	(57)	(51)	(23)	(22)	(14)	(17)	(45)	(35)	(12)	(16)	(18)	(17)	(10)	(18)	(20)	(23)	(26)	(15)	(8)	(8)	(16)	(30)	(23)	(14)	(22)	(26)	(19)	(24)	(40)	(37)	(47)
Non Interest Expense		(248)	(252)	(256)	(258)	(264)	(266)	(261)	(271)	(286)	(285)	(292)	(295)	(289)	(289)	(299)	(295)	(283)	(287)	(288)	(294)	(307)	(306)	(307)	(324)	(322)	(317)	(318)	(330)	(350)	(356)	(360)	(377)	(385)	(398)	(420)	(426)	(423)	(427)	(437)	(410)
Pre-Tax Income		165 N/A	158 -4%	158 0%	160 +2%	143 -11%	137 -4%	124 -9%	119 -4%	132 +11%	133 +0%	143 +8%	156 +10%	158 +1%	147 -7%	159 +8%	150 -6%	197 +32%	227 +15%	177 -22%	171 -3%	196 +14%	212 +8%	163 -23%	141 -14%	149 +5%	152 +2%	168 +11%	167 -1%	151 -9%	96 -36%	84 -12%	126 +50%	150 +19%	193 +28%	161 -16%	118 -27%	93 -21%	80 -15%	90 +13%	85 -6%
Net Income
Tax Provision		(47)	(42)	(46)	(44)	(39)	(37)	(32)	(34)	(39)	(32)	(38)	(46)	(44)	(50)	(60)	(53)	(71)	(79)	(58)	(57)	(65)	(63)	(49)	(39)	(40)	(48)	(45)	(43)	(38)	(32)	(32)	(30)	(37)	(39)	(28)	(17)	(7)	1	(4)	(4)
Income from Continuing Operations		118	116	111	116	104	99	92	85	93	100	105	110	114	97	99	96	126	148	119	114	131	149	114	102	108	104	123	124	113	64	53	96	113	153	133	101	86	81	86	81
Net Income (Common)		118 N/A	116 -2%	111 -4%	116 +4%	104 -10%	99 -4%	92 -7%	85 -8%	93 +9%	100 +8%	105 +5%	110 +5%	114 +4%	97 -15%	99 +2%	96 -3%	126 +31%	148 +18%	119 -20%	114 -4%	131 +15%	149 +14%	114 -24%	102 -10%	108 +6%	104 -4%	123 +18%	124 +0%	113 -9%	64 -43%	53 -18%	96 +83%	113 +18%	153 +35%	133 -13%	101 -24%	86 -14%	81 -7%	86 +6%	81 -6%
EPS (Diluted)		15.93 N/A	15.67 -2%	15.04 -4%	15.64 +4%	14 -10%	13.4 -4%	12.48 -7%	11.45 -8%	12.52 +9%	13.57 +8%	14.19 +5%	14.88 +5%	15.46 +4%	13.13 -15%	13.33 +2%	12.98 -3%	17 +31%	20.02 +18%	16.08 -20%	15.37 -4%	17.69 +15%	20.14 +14%	15.42 -23%	13.85 -10%	14.63 +6%	14.02 -4%	16.64 +19%	16.7 +0%	15.22 -9%	8.71 -43%	7.12 -18%	13.01 +83%	15.35 +18%	20.75 +35%	17.98 -13%	13.61 -24%	11.7 -14%	10.94 -6%	11.59 +6%	10.92 -6%

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 318,300+ 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.