Watchlist Manager

Watchlist

Price: 87.5 EUR 6.71% Market Closed

Market Cap: €4B

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Net Interest Income		39	40	42	45	47	50	53	58	63	69	72	80	84	89	94	99	107	112	117	122	128	134	140	145	149	151	152	156	167	180	197	211	220	231	242	251	264	281	303	327	346	364	377	387	397	409	420	430	444	461	477	499	526	542	557	571	586	611	640	658	684	722	761	808	857	885	915	940	952	972	969	962	928	884	851	818	797	780	769	741	757	806	876	928	954	947	914	894	878	886	901	922	959	991
Interest Income		67	67	70	75	80	83	86	90	93	101	108	121	131	145	160	176	198	218	237	253	268	281	289	289	278	264	249	238	237	237	243	252	259	270	280	286	293	304	322	345	365	384	399	410	421	435	445	457	475	495	515	539	567	586	603	622	641	670	703	728	763	818	879	949	1 028	1 092	1 164	1 236	1 296	1 349	1 355	1 335	1 240	1 129	1 039	957	922	895	877	846	871	976	1 144	1 321	1 481	1 584	1 630	1 662	1 682	1 709	1 730	1 739	1 757	1 765
Interest Expense		28	27	28	30	33	33	32	32	31	33	36	41	48	56	65	77	91	105	119	131	141	147	150	144	129	114	97	82	70	57	47	41	39	39	38	35	29	23	19	18	19	20	22	23	24	25	25	27	31	34	38	40	42	44	46	51	55	59	64	69	79	97	118	141	171	207	249	296	344	377	386	373	312	245	188	139	124	114	108	104	114	171	269	393	526	637	716	768	804	823	828	817	798	774
Non Interest Income		7	8	9	9	10	9	11	9	10	11	10	13	11	11	12	11	14	15	18	17	19	19	21	20	20	20	23	22	24	26	29	28	28	29	32	31	31	30	32	32	34	37	43	43	44	44	44	41	41	40	43	42	45	46	48	45	46	51	61	65	70	72	74	75	73	80	78	89	97	92	102	84	130	170	203	236	203	167	138	131	119	120	350	367	386	408	161	165	170	8	31	34	38	221
Revenue		46 N/A	48 +5%	51 +5%	53 +5%	57 +6%	59 +3%	64 +10%	68 +5%	73 +7%	80 +10%	82 +3%	93 +13%	95 +2%	101 +6%	106 +5%	111 +4%	121 +10%	127 +5%	135 +6%	140 +4%	147 +5%	153 +5%	160 +5%	165 +3%	169 +3%	171 +1%	174 +2%	179 +3%	191 +7%	206 +8%	226 +10%	238 +5%	248 +4%	260 +5%	274 +5%	282 +3%	295 +5%	311 +5%	335 +8%	358 +7%	380 +6%	401 +5%	420 +5%	430 +2%	441 +3%	453 +3%	464 +2%	471 +2%	485 +3%	501 +3%	520 +4%	541 +4%	570 +5%	588 +3%	604 +3%	616 +2%	632 +3%	662 +5%	701 +6%	723 +3%	754 +4%	794 +5%	836 +5%	883 +6%	930 +5%	964 +4%	993 +3%	1 029 +4%	1 049 +2%	1 064 +1%	1 072 +1%	1 046 -2%	1 059 +1%	1 054 0%	1 054 +0%	1 053 0%	1 000 -5%	948 -5%	907 -4%	872 -4%	876 +1%	925 +6%	1 225 +32%	1 294 +6%	1 340 +4%	1 355 +1%	1 076 -21%	1 059 -2%	1 048 -1%	895 -15%	932 +4%	956 +3%	997 +4%	1 212 +22%
Pre-Tax Income
Loan Loss Provision		(6)	(6)	(6)	(6)	(7)	(5)	(4)	(4)	(2)	(2)	(2)	(1)	(1)	(0)	0	0	(2)	(3)	(4)	(5)	(5)	(6)	(14)	(17)	(23)	(25)	(27)	(32)	(35)	(44)	(44)	(49)	(52)	(52)	(54)	(48)	(41)	(35)	(29)	(24)	(17)	(13)	(12)	(11)	(17)	(19)	(19)	(22)	(19)	(21)	(22)	(28)	(39)	(46)	(53)	(72)	(74)	(82)	(77)	(56)	(53)	(51)	(44)	(47)	(61)	(54)	(87)	(95)	(95)	(93)	(75)	(121)	0	0	0	0	0	0	0	2	(20)	(32)	(66)	(96)	(81)	(87)	(72)	(63)	(76)	(68)	(67)	(65)	(60)	(62)
Non Interest Expense		(31)	(32)	(35)	(35)	(43)	(45)	(48)	(51)	(48)	(52)	(50)	(61)	(59)	(62)	(65)	(67)	(76)	(81)	(87)	(90)	(94)	(98)	(99)	(100)	(101)	(103)	(110)	(112)	(121)	(130)	(146)	(151)	(154)	(160)	(164)	(171)	(177)	(180)	(188)	(192)	(201)	(208)	(220)	(221)	(236)	(245)	(257)	(269)	(269)	(279)	(285)	(290)	(302)	(312)	(327)	(335)	(348)	(361)	(382)	(400)	(417)	(437)	(466)	(484)	(504)	(526)	(533)	(548)	(558)	(572)	(600)	(654)	(835)	(947)	(962)	(911)	(719)	(615)	(569)	(578)	(612)	(651)	(728)	(768)	(786)	(769)	(757)	(765)	(772)	(788)	(758)	(759)	(761)	(756)
Pre-Tax Income		9 N/A	9 +9%	10 +5%	12 +23%	7 -44%	9 +31%	12 +30%	13 +13%	23 +73%	26 +13%	30 +17%	32 +5%	35 +11%	38 +10%	41 +6%	43 +6%	43 -1%	44 +2%	44 +1%	45 +3%	48 +7%	50 +3%	48 -3%	49 +1%	45 -8%	43 -4%	38 -11%	35 -8%	36 +3%	32 -9%	37 +14%	39 +6%	42 +6%	48 +16%	57 +19%	64 +12%	77 +21%	96 +25%	119 +23%	142 +20%	163 +14%	180 +11%	189 +5%	198 +5%	189 -5%	190 +1%	188 -1%	181 -4%	196 +9%	202 +3%	212 +5%	223 +5%	230 +3%	230 +0%	225 -3%	209 -7%	211 +1%	219 +4%	241 +10%	267 +11%	284 +6%	305 +8%	326 +7%	352 +8%	365 +4%	385 +6%	373 -3%	386 +3%	396 +2%	399 +1%	396 -1%	271 -32%	130 -52%	90 -31%	92 +2%	208 +126%	347 +67%	332 -4%	338 +2%	296 -13%	244 -17%	242 -1%	432 +78%	430 0%	474 +10%	499 +5%	247 -51%	231 -6%	200 -13%	39 -81%	107 +174%	133 +24%	176 +33%	394 +124%
Net Income
Tax Provision		(1)	(2)	(3)	(3)	4	3	2	2	(7)	(8)	(10)	(11)	(12)	(13)	(14)	(15)	(15)	(15)	(15)	(15)	(17)	(17)	(16)	(17)	(15)	(15)	(13)	(12)	(12)	(11)	(13)	(13)	(14)	(16)	(20)	(22)	(27)	(34)	(42)	(51)	(59)	(65)	(68)	(71)	(67)	(68)	(67)	(64)	(71)	(73)	(76)	(80)	(82)	(82)	(80)	(74)	(75)	(78)	(86)	(95)	(99)	(105)	(111)	(108)	(100)	(93)	(80)	(83)	(86)	(87)	(84)	(57)	(28)	(19)	(26)	(53)	(84)	(83)	(84)	(74)	(62)	(62)	(99)	(98)	(108)	(113)	(57)	(54)	(50)	(12)	(30)	(34)	(42)	(93)
Income from Continuing Operations		8	8	7	9	11	12	14	15	15	17	20	21	23	25	27	28	28	29	29	30	32	33	31	32	29	28	25	23	24	22	24	26	28	32	37	42	50	62	76	91	104	115	121	127	121	122	121	116	126	129	136	143	148	148	145	135	136	142	155	173	185	201	215	244	264	291	293	303	310	312	312	214	102	71	66	155	263	249	254	222	182	180	333	332	366	386	189	177	150	27	78	98	134	301
Net Income (Common)		7 N/A	7 -3%	6 -7%	8 +24%	10 +27%	11 +14%	13 +17%	14 +9%	15 +6%	17 +13%	20 +15%	21 +7%	23 +11%	26 +10%	27 +7%	29 +5%	28 -1%	29 +1%	29 +1%	30 +3%	32 +6%	32 +1%	29 -8%	30 +1%	27 -8%	26 -3%	24 -8%	22 -12%	18 -17%	16 -11%	19 +19%	21 +13%	27 +29%	32 +15%	37 +18%	42 +12%	50 +21%	62 +24%	76 +22%	91 +20%	104 +14%	115 +10%	121 +5%	127 +5%	119 -6%	117 -1%	114 -3%	106 -7%	116 +9%	119 +3%	127 +6%	133 +5%	138 +3%	138 +0%	135 -2%	125 -7%	126 +1%	132 +4%	145 +10%	163 +12%	175 +8%	191 +9%	187 -2%	217 +16%	237 +9%	264 +11%	284 +7%	293 +3%	300 +2%	302 +1%	302 N/A	204 -33%	92 -55%	61 -34%	57 -7%	144 +155%	248 +72%	232 -6%	235 +1%	202 -14%	165 -18%	163 -1%	315 +93%	314 0%	349 +11%	369 +6%	172 -53%	159 -7%	132 -17%	9 -93%	60 +542%	81 +35%	117 +44%	283 +143%
EPS (Diluted)		0.37 N/A	0.35 -5%	0.32 -9%	0.35 +9%	0.45 +29%	0.47 +4%	0.56 +19%	0.54 -4%	0.57 +6%	0.66 +16%	0.76 +15%	0.8 +5%	0.88 +10%	0.96 +9%	1.01 +5%	1.07 +6%	1.06 -1%	1.08 +2%	1.09 +1%	1.12 +3%	1.19 +6%	1.19 N/A	1.1 -8%	1.12 +2%	1.01 -10%	0.94 -7%	0.86 -9%	0.69 -20%	0.55 -20%	0.43 -22%	0.55 +28%	0.57 +4%	0.72 +26%	0.86 +19%	1 +16%	1.1 +10%	1.28 +16%	1.62 +27%	1.99 +23%	2.36 +19%	2.66 +13%	2.81 +6%	3 +7%	3.05 +2%	2.84 -7%	2.82 -1%	2.72 -4%	2.46 -10%	2.64 +7%	2.71 +3%	2.88 +6%	2.87 0%	2.97 +3%	2.97 N/A	2.91 -2%	2.7 -7%	2.72 +1%	2.84 +4%	3.11 +10%	3.24 +4%	3.48 +7%	3.79 +9%	3.72 -2%	4.29 +15%	4.73 +10%	5.23 +11%	5.64 +8%	5.83 +3%	5.95 +2%	6 +1%	6 N/A	4.05 -33%	1.82 -55%	1.21 -34%	1.12 -7%	2.82 +152%	4.86 +72%	4.53 -7%	4.6 +2%	3.95 -14%	3.23 -18%	3.23 N/A	6.18 +91%	6.42 +4%	7.2 +12%	7.6 +6%	3.54 -53%	3.34 -6%	2.82 -16%	0.2 -93%	1.28 +540%	1.74 +36%	2.52 +45%	6.12 +143%

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 312,000+ 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.