Watchlist Manager

Watchlist

Price: 96.7 EUR 0.71% Market Closed

Market Cap: €96.7m

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		155	153	156	167	169	176	185	183	185	198	217	230	246	255	254	262	278	284	289	298	299	303	311	310	292	287	292	291	291	283	276	270	271	279	290	305	293	257	252	254	242	240
Interest Income		308	313	324	343	351	378	413	434	457	468	468	466	484	501	510	532	560	551	528	525	516	514	513	498	484	475	471	464	459	453	445	433	426	428	437	453	458	507	593	638	655	654
Interest Expense		153	160	168	176	182	202	228	251	272	270	251	236	239	246	256	270	282	267	239	227	218	212	202	189	191	188	178	173	168	169	169	163	155	149	147	148	166	250	341	384	413	415
Non Interest Income		129	134	147	162	143	145	148	143	147	132	141	148	143	145	146	130	112	124	138	145	146	148	147	158	159	156	157	157	160	166	164	140	157	182	168	182	184	204	213	219	220	213
Revenue		284 N/A	287 +1%	302 +5%	329 +9%	312 -5%	321 +3%	333 +4%	325 -2%	332 +2%	330 -1%	358 +8%	378 +6%	388 +3%	400 +3%	400 +0%	392 -2%	390 -1%	408 +5%	427 +5%	444 +4%	445 +0%	451 +1%	458 +1%	468 +2%	451 -4%	443 -2%	450 +1%	448 0%	451 +1%	449 0%	441 -2%	410 -7%	428 +4%	461 +8%	459 0%	487 +6%	476 -2%	461 -3%	465 +1%	473 +2%	462 -2%	453 -2%
Pre-Tax Income
Loan Loss Provision		(20)	(13)	(14)	(17)	(28)	(25)	(23)	(22)	(26)	(32)	(39)	(42)	(32)	(32)	(35)	(35)	(42)	(42)	(35)	(33)	(38)	(36)	(27)	(25)	(23)	(21)	(8)	(16)	(32)	(27)	(22)	(34)	(31)	(16)	(23)	(37)	(46)	(50)	(65)	(71)	(38)	(32)
Non Interest Expense		(172)	(175)	(180)	(193)	(176)	(186)	(204)	(201)	(207)	(205)	(208)	(215)	(225)	(231)	(232)	(234)	(236)	(245)	(250)	(257)	(251)	(257)	(266)	(265)	(275)	(287)	(293)	(291)	(282)	(282)	(286)	(286)	(295)	(306)	(308)	(322)	(325)	(322)	(321)	(325)	(333)	(325)
Pre-Tax Income		92 N/A	98 +6%	108 +10%	119 +10%	108 -9%	110 +2%	106 -4%	102 -3%	99 -3%	94 -5%	111 +18%	122 +10%	132 +8%	137 +4%	134 -2%	124 -8%	112 -9%	121 +8%	143 +17%	153 +8%	156 +2%	158 +1%	166 +5%	178 +7%	154 -14%	135 -12%	149 +10%	141 -5%	137 -3%	141 +3%	132 -6%	91 -32%	102 +12%	139 +37%	128 -8%	129 +1%	106 -18%	88 -17%	78 -11%	78 -1%	91 +17%	95 +5%
Net Income
Tax Provision		(33)	(35)	(35)	(37)	(32)	(31)	(26)	(25)	(27)	(28)	(34)	(37)	(43)	(45)	(43)	(45)	(44)	(45)	(54)	(56)	(53)	(57)	(59)	(57)	(42)	(36)	(45)	(43)	(38)	(40)	(40)	(31)	(32)	(34)	(32)	(30)	(21)	(14)	(11)	(10)	(13)	(15)
Income from Continuing Operations		59	63	73	82	76	80	79	77	72	65	76	84	89	92	91	79	68	76	88	97	103	101	107	121	111	99	104	98	100	101	92	59	70	105	96	99	85	75	68	68	78	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	0	0
Net Income (Common)		60 N/A	64 +7%	73 +14%	82 +13%	76 -8%	80 +5%	80 +0%	77 -3%	72 -7%	65 -9%	76 +17%	84 +11%	89 +5%	92 +3%	91 -1%	79 -13%	68 -14%	76 +12%	88 +16%	97 +10%	103 +6%	101 -1%	107 +6%	121 +13%	111 -8%	99 -11%	104 +5%	98 -6%	100 +2%	101 +1%	92 -9%	59 -36%	70 +18%	105 +50%	96 -9%	99 +3%	85 -14%	75 -12%	68 -9%	68 +1%	78 +14%	80 +3%
EPS (Diluted)		7.36 N/A	7.86 +7%	8.99 +14%	10.15 +13%	9.37 -8%	9.83 +5%	9.86 +0%	9.56 -3%	8.87 -7%	8.06 -9%	9.41 +17%	10.41 +11%	10.97 +5%	11.35 +3%	11.24 -1%	9.73 -13%	8.38 -14%	9.37 +12%	10.88 +16%	11.98 +10%	12.67 +6%	12.49 -1%	13.18 +6%	14.94 +13%	13.73 -8%	12.24 -11%	12.83 +5%	12.1 -6%	12.28 +1%	12.46 +1%	11.34 -9%	7.31 -36%	8.6 +18%	12.92 +50%	11.81 -9%	12.18 +3%	10.5 -14%	9.21 -12%	8.35 -9%	8.42 +1%	9.6 +14%	9.88 +3%

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 326,500+ 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.