ETR:WUW Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Interest Income	840	949	882	774.73	791.23
Net Interest Income Growth	-11.49%	7.60%	13.85%	-2.09%	-8.26%
Non-Interest Income	13,455	12,465	9,513	8,732	18,050
Non-Interest Income Growth	7.94%	31.03%	8.94%	-51.62%	13.10%
Revenues Before Loan Losses	14,295	13,414	10,395	9,507	18,841
Provision for Credit Losses	127	102	91	105.84	91.51
Revenue	14,168	13,312	10,304	9,401	18,750
Revenue Growth	6.43%	29.19%	9.60%	-49.86%	12.48%
Compensation Expenses	677	633	632	633.84	612.5
Selling, General & Admin	2,195	2,211	2,228	2,053	2,531
Other Non-Interest Expenses	4,856	3,876	4,282	7,463	13,548
Total Non-Interest Expense	7,728	6,720	7,142	10,150	16,691
Pretax Income	212	26	202	317.25	480.66
Provision for Income Taxes	91	-9	61	79.6	128.51
Net Income	121	35	141	237.66	352.15
Minority Interest in Earnings	-	2	2	2.24	1.63
Net Income to Common	121	33	139	235.42	350.53
Net Income Growth	266.67%	-76.26%	-40.96%	-32.84%	66.99%
Shares Outstanding (Basic)	94	94	94	94	94
Shares Outstanding (Diluted)	94	94	94	94	94
Shares Change	-0.02%	-0.05%	0.01%	-0.08%	0.06%
EPS (Basic)	1.29	0.35	1.48	2.51	3.74
EPS (Diluted)	1.29	0.35	1.48	2.51	3.74
EPS Growth	269.16%	-76.35%	-41.04%	-32.89%	66.96%

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	940	265	-178	-2,357	-912.94
Free Cash Flow Growth	254.72%	-	-	-	-
Free Cash Flow Per Share	10.04	2.83	-1.90	-25.15	-9.73
Dividends Per Share	0.650	0.650	0.650	0.650	0.650
Dividend Growth	0%	0%	0%	0%	0%
Profit Margin	0.85%	0.26%	1.37%	2.53%	1.88%
FCF Margin	6.63%	1.99%	-1.73%	-25.07%	-4.87%
Effective Tax Rate	42.92%	-34.62%	30.20%	25.09%	26.74%