FRA:MPI0 Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	14,820	13,249	14,317	12,539	1,742	2,319
Investment Securities	46,470	12,015	11,434	10,220	13,600	17,519
Trading Asset Securities	25,337	5,903	6,149	6,610	9,948	9,441
Total Investments	71,807	17,918	17,583	16,830	23,548	26,960
Gross Loans	137,221	83,482	84,250	85,168	87,979	88,759
Allowance for Loan Losses	-2,079	-2,183	-2,192	-2,029	-2,385	-2,397
Net Loans	135,141	81,298	82,058	83,139	85,594	86,362
Property, Plant & Equipment	3,210	2,109	2,229	2,072	2,236	2,088
Goodwill	4,217	7.9	7.9	7.9	7.9	7.9
Other Intangible Assets	351.6	148.17	170.32	154.75	177.33	176.05
Investments in Real Estate	-	-	-	303.69	254.24	247.46
Accrued Interest Receivable	-	-	-	-	516.79	506.99
Other Receivables	410.6	2,189	2,210	1,756	1,166	1,084
Restricted Cash	-	535.01	501.75	524.15	20,745	28,506
Other Current Assets	-	1,790	694.88	677.67	165.34	168.32
Long-Term Deferred Tax Assets	2,990	2,433	1,843	1,498	1,046	1,184
Other Long-Term Assets	5,138	910.49	982.13	701.55	633.21	693.74
Total Assets	238,085	122,602	122,614	120,235	137,869	150,345
Accounts Payable	-	191.75	195.62	197.85	277.49	300.28
Accrued Expenses	-	854.69	1,046	1,283	417.37	613.54
Interest Bearing Deposits	129,834	15,980	18,883	24,575	36,343	33,738
Non-Interest Bearing Deposits	-	66,408	65,735	65,982	66,277	68,520
Total Deposits	129,834	82,388	84,618	90,558	102,620	102,258
Short-Term Borrowings	6,452	8,795	8,049	2,832	8,469	16,060
Current Portion of Leases	-	46.46	43.91	49.13	43.27	50.85
Current Income Taxes Payable	478.7	1.28	3.6	0.02	0.01	0.01
Other Current Liabilities	6,851	2,639	1,885	2,592	3,118	4,559
Long-Term Debt	58,267	12,867	13,625	11,425	12,966	16,896
Long-Term Leases	-	120.07	147.25	162.07	182.9	171.88
Pension & Post-Retirement Benefits	94.3	72.99	75.37	96.8	189.06	199.53
Long-Term Deferred Tax Liabilities	448.3	4.34	5.46	6.62	7.04	4.08
Other Long-Term Liabilities	6,599	2,972	2,940	3,172	3,403	3,459
Total Liabilities	209,025	110,952	112,635	112,374	131,695	144,572
Common Stock	17,978	7,453	7,453	7,453	9,195	9,195
Additional Paid-In Capital	3,148	-	-	-	-	-
Retained Earnings	1,366	4,138	2,629	-178.36	-3,211	-3,523
Treasury Stock	-1.8	-	-	-	-	-313.71
Comprehensive Income & Other	4,252	57.22	-104.16	584.9	188.41	412.89
Total Common Equity	26,742	11,649	9,978	7,860	6,173	5,772
Minority Interest	2,318	0.34	0.65	0.94	1.35	1.31
Shareholders' Equity	29,060	11,649	9,979	7,861	6,174	5,773
Total Liabilities & Equity	238,085	122,602	122,614	120,235	137,869	150,345
Total Debt	64,719	21,829	21,865	14,468	21,662	33,178
Net Cash (Debt)	-11,165	5,279	5,904	8,805	-3,992	-11,861
Net Cash Growth	-	-10.59%	-32.95%	-	-	-
Net Cash Per Share	-8.47	4.19	4.69	41.96	-404.82	-1085.89
Filing Date Shares Outstanding	1,338	1,260	1,260	1,260	10.02	9.66
Total Common Shares Outstanding	1,338	1,260	1,260	1,260	10.02	9.66
Book Value Per Share	19.98	9.25	7.92	6.24	615.78	597.40
Tangible Book Value	22,174	11,493	9,800	7,697	5,987	5,588
Tangible Book Value Per Share	16.57	9.12	7.78	6.11	597.31	578.36

Source: S&P Global Market Intelligence. Banks template. Financial Sources.