Deutsche

Deutsche
Deutsche
Deutsche
Bank
Bank
Bank
Bank

Financial Data Supplement Q1 2024

April 25, 2024
Q1 2024 Financial Data Supplement

Due to rounding, numbers presented throughout this document may not sum precisely to Deutsche Bank consolidated
the totals we provide and percentages may not precisely reflect the absolute figures. Summary 2
All segment figures reflect the segment composition as of the first quarter 2024. Consolidated Statement of Income 3
Consolidated Balance Sheet - Assets 4

EU carve-out Consolidated Balance Sheet - Liabilities and total equity 5

Net revenues - Segment view 6
Results are prepared in accordance with International Financial Reporting Standards
(IFRS) as issued by the International Accounting Standards Board (“IASB”) and endorsed
by the European Union (“EU”), including application of portfolio fair value hedge Segment detail
accounting for non-maturing deposits and fixed rate mortgages with pre-payment options
(the “EU carve-out”). Fair value hedge accounting under the EU carve-out is employed to Corporate Bank 7
minimize the accounting exposure to both positive and negative moves in interest rates in Investment Bank 8
each tenor bucket thereby reducing the volatility of reported revenue from Treasury
Private Bank 9
activities.
Asset Management 10
For the three-month period ended March 31, 2024, application of the EU carve-out had a
positive impact of € 403 million on profit before taxes and of € 287 million on profit. For the Corporate & Other 11
same time period in 2023, the application of the EU carve-out had a negative impact of €
97 million on profit before taxes and of € 70 million on profit. The Group’s regulatory capital
Risk and capital
and ratios thereof are also reported on the basis of the EU carve-out version of IAS 39. As
of March 31, 2024, the application of the EU carve-out had a negative impact on the CET1 Asset Quality 12
capital ratio of about 33 basis points compared to a positive impact of about 2 basis points Regulatory capital 13
as of March 31, 2023. In any given period, the net effect of the EU carve-out can be positive
or negative, depending on the fair market value changes in the positions being hedged and
the hedging instruments. Leverage ratio 14
To reflect reporting obligations in Germany and the U.S., Deutsche Bank has prepared
separate sets of interim financial information (i.e. locally: based on IFRS as endorsed by the Non-GAAP financial measures 15
EU; U.S.: based on IFRS as issued by the IASB).
This Financial Data Supplement is presented under IFRS as endorsed by the EU. Deutsche
Per share information 21
Bank is filing its Interim and Annual Reports under IFRS as adopted by the IASB with the
U.S. SEC (https://www.db.com/ir/en/sec-filings-for-financial-results.htm).
Definition of certain financial measures and other information 22

Footnotes 25

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 1
Summary
Q1 2024 vs. Q1 2024 vs.
FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024
Q1 2023 Q4 2023
Group targets
Post-tax return on average tangible shareholders' equity 1,2,3 9.4% 8.3% 5.4% 7.3% 8.8% 7.4% 8.7% 0.5ppt (0.1)ppt
Compound annual growth rate of revenues from 2021 18 7.1% 6.7% 7.5% 6.9% 6.6% 6.6% 6.0% (0.7)ppt (0.6)ppt
Cost/income ratio 1 74.9% 71.0% 75.6% 72.4% 82.2% 75.1% 68.2% (2.9)ppt (14.0)ppt
Common Equity Tier 1 capital ratio 1,5 13.4% 13.6% 13.8% 13.9% 13.7% 13.7% 13.4% (0.2)ppt (0.3)ppt
Key financial metrics
Statement of income
Total net revenues, in € bn 27.2 7.7 7.4 7.1 6.7 28.9 7.8 1.3% 16.8%
Provision for credit losses, in € bn 1.2 0.4 0.4 0.2 0.5 1.5 0.4 18.2% (10.0)%
Noninterest expenses, in € bn 20.4 5.5 5.6 5.2 5.5 21.7 5.3 (2.8)% (3.1)%
Nonoperating costs, in € bn 4 0.5 0.1 0.7 0.2 0.2 1.1 0.3 195.2% 56.4%
Adjusted costs, in € bn 4 19.9 5.4 4.9 5.0 5.3 20.6 5.0 (6.1)% (4.9)%
Pre-provision profit, in € bn 19 6.8 2.2 1.8 2.0 1.2 7.2 2.5 11.3% 108.7%
Profit (loss) before tax, in € bn 5.6 1.9 1.4 1.7 0.7 5.7 2.0 9.9% 191.6%
Profit (loss), in € bn 5.7 1.3 0.9 1.2 1.4 4.9 1.5 9.8% 1.5%
Profit (loss) attributable to Deutsche Bank shareholders, in € bn 5.0 1.2 0.8 1.0 1.3 4.2 1.3 10.1% 1.1%
Balance sheet5
Total assets, in € bn 1,337 1,307 1,300 1,358 1,312 1,312 1,331 2% 1%
Net assets (adjusted), in € bn 1 1,019 1,019 1,007 1,030 1,029 1,029 1,030 1% 0%
Average interest earning assets, in € bn 988 972 958 964 972 971 980 1% 1%
Loans (gross of allowance for loan losses), in € bn 489 488 482 485 479 479 480 (1)% 0%
Average loans (gross of allowance for loan losses), in € bn 489 488 485 482 480 483 479 (2)% (0)%
Deposits, in € bn 621 592 593 611 622 622 635 7% 2%
Allowance for loan losses, in € bn 4.8 5.0 5.1 5.1 5.2 5.2 5.4 8% 4%
Shareholders' equity, in € bn 62 63 62 64 64 64 66 4% 2%
Sustainable finance volume (per quarter/year), in € bn 20 58 22 17 11 14 64 21 (5)% 51%
Resources5
Risk-weighted assets, in € bn 360 360 359 354 350 350 355 (1)% 1%
of which: operational risk RWA, in € bn 58 59 58 59 57 57 57 (3)% (0)%
Leverage exposure, in € bn 1,240 1,238 1,236 1,235 1,240 1,240 1,254 1% 1%
Tangible shareholders' equity (tangible book value), in € bn 56 57 56 57 58 58 59 4% 2%
High-quality liquid assets (HQLA), in € bn 219 208 204 210 219 219 222 7% 1%
Employees (full-time equivalent) 84,930 86,712 87,055 89,260 90,130 90,130 90,323 4% 0%
Branches 1,536 1,499 1,457 1,443 1,432 1,432 1,421 (5)% (1)%
Ratios
Post-tax return on average shareholders' equity 1,3 8.4% 7.4% 4.9% 6.5% 7.9% 6.7% 7.8% 0.4ppt (0.1)ppt
Provision for credit losses (bps of average loans) 25.1 30.5 33.0 20.3 40.7 31.1 36.7 6.2bps (4.0)bps
Operating leverage21 12.3% 3.3% (3.6)% (1.2)% (0.0)% (0.3)% 4.1% 0.7ppt 4.1ppt
Net interest margin 1.4% 1.4% 1.5% 1.4% 1.3% 1.4% 1.3% (0.1)ppt (0.0)ppt
Loan-to-deposit ratio 78.6% 82.4% 81.3% 79.3% 77.0% 77.0% 75.7% (6.7)ppt (1.3)ppt
Leverage ratio 1 4.6% 4.6% 4.7% 4.7% 4.5% 4.5% 4.5% (0.2)ppt (0.1)ppt
Liquidity coverage ratio 142% 143% 137% 132% 140% 140% 136% (7)ppt (4)ppt
Share-related information
Basic earnings per share7 € 2.42 € 0.63 € 0.19 € 0.57 € 0.69 € 2.07 € 0.71 13% 3%
Diluted earnings per share1,7 € 2.37 € 0.61 € 0.19 € 0.56 € 0.67 € 2.03 € 0.69 13% 3%
Book value per basic share outstanding 1 € 29.74 € 30.33 € 30.02 € 30.94 € 31.64 € 31.64 € 32.59 7% 3%
Tangible book value per basic share outstanding 1 € 26.70 € 27.28 € 26.95 € 27.74 € 28.41 € 28.41 € 29.26 7% 3%
Dividend per share (with respect to previous financial year) € 0.20 - € 0.30 - - € 0.30 - - -

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 2
Consolidated statement of income
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Interest and similar income 24,299 9,710 10,659 11,426 12,279 44,074 12,611 30% 3%
Interest expense 10,649 6,286 7,048 8,082 9,056 30,472 9,482 51% 5%
Net interest income 13,650 3,424 3,610 3,344 3,223 13,602 3,129 (9)% (3)%
Provision for credit losses 1,226 372 401 245 488 1,505 439 18% (10)%
Net interest income after provision for credit losses 12,425 3,053 3,209 3,099 2,736 12,097 2,690 (12)% (2)%
Commissions and fee income 9,838 2,348 2,321 2,361 2,176 9,206 2,612 11% 20%
Net gains (losses) on financial assets/liabilities at fair value through P&L 2,999 1,622 1,334 783 1,207 4,947 1,938 19% 61%
Net gains (losses) on financial assets at fair value through OCI (216) 23 (2) (12) (10) (0) 26 10% N/M
Net gains (losses) on financial assets at amortized cost (2) (2) (2) (2) (90) (96) (7) N/M (92)%
Net income (loss) from equity method investments 152 (4) 11 (23) (22) (38) 6 N/M N/M
Other income (loss) 789 268 137 681 173 1,259 75 (72)% (57)%
Total noninterest income 13,560 4,256 3,798 3,788 3,434 15,277 4,650 9% 35%
Memo: Net revenues 27,210 7,680 7,409 7,132 6,658 28,879 7,779 1% 17%
Compensation and benefits 10,712 2,696 2,812 2,765 2,858 11,131 2,930 9% 3%
General and administrative expenses 9,728 2,761 2,657 2,399 2,295 10,112 2,373 (14)% 3%
Impairment of goodwill and other intangible assets 68 0 0 0 233 233 0 N/M N/M
Restructuring activities (118) 0 134 (0) 86 220 1 N/M (98)%
Noninterest expenses 20,390 5,457 5,602 5,164 5,472 21,695 5,305 (3)% (3)%
Profit (loss) before tax 5,594 1,852 1,405 1,723 698 5,678 2,036 10% 192%
Income tax expense (benefit) (64) 531 466 522 (731) 787 585 10% N/M
Profit (loss) 5,659 1,322 940 1,201 1,429 4,892 1,451 10% 1%
Profit (loss) attributable to noncontrolling interests 134 25 39 24 31 120 29 15% (7)%
Profit (loss) attributable to Deutsche Bank shareholders and
5,525 1,296 900 1,176 1,399 4,772 1,422 10% 2%
additional equity components
Performance measures and ratios 1
Net interest margin 1.4% 1.4% 1.5% 1.4% 1.3% 1.4% 1.3% (0.1)ppt (0.0)ppt
Average yield on loans 2.9% 4.2% 4.6% 4.9% 5.0% 4.7% 5.0% 0.9ppt 0.0ppt
Cost/income ratio 74.9% 71.0% 75.6% 72.4% 82.2% 75.1% 68.2% (2.9)ppt (14.0)ppt
Compensation ratio 39.4% 35.1% 38.0% 38.8% 42.9% 38.5% 37.7% 2.6ppt (5.3)ppt
Noncompensation ratio 35.6% 35.9% 37.7% 33.6% 39.3% 36.6% 30.5% (5.4)ppt (8.7)ppt
Adjusted costs 19,916 5,368 4,947 4,965 5,305 20,585 5,043 (6)% (5)%
Pre-provision profit 19 6,820 2,224 1,806 1,968 1,186 7,184 2,475 11% 109%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 3
Consolidated balance sheet - Assets
Mar 31, 2024 vs.
Dec 31, 2022 Mar 31, 2023 Jun 30, 2023 Sep 30, 2023 Dec 31, 2023 Mar 31, 2024
(In € m) Dec 31, 2023
Assets
Cash and central bank balances 178,896 160,777 164,586 169,678 178,416 148,238 (17)%

Interbank balances without central banks 7,195 5,863 6,567 6,209 6,140 8,103 32%

Central bank funds sold and securities purchased under resale agreements 11,478 10,016 11,547 14,135 14,725 18,807 28%

Securities borrowed (0) 24 104 122 39 43 11%

Trading assets 92,867 110,901 108,465 112,602 125,275 136,599 9%

Positive market values from derivative financial instruments 299,686 246,299 258,731 287,597 251,856 231,186 (8)%

Non-trading financial assets mandatory at fair value through P&L 89,654 99,854 91,915 88,849 88,047 99,827 13%

Financial assets designated at fair value through profit or loss 168 167 166 169 75 45 (40)%

Total financial assets at fair value through profit or loss 482,376 457,220 459,278 489,217 465,252 467,657 1%

Financial assets at fair value through OCI 31,675 29,087 29,824 32,820 35,546 38,091 7%

Equity method investments 1,124 1,074 1,023 1,002 1,013 1,027 1%

Loans at amortized cost 483,700 482,642 477,380 479,713 473,705 474,954 0%

Property and equipment 6,103 6,101 6,010 6,132 6,185 6,254 1%

Goodwill and other intangible assets 7,092 7,088 7,141 7,333 7,327 7,461 2%

Other assets 118,293 138,408 128,377 143,370 114,697 150,736 31%

Assets for current tax 1,584 1,594 1,552 1,563 1,513 1,630 8%

Deferred tax assets 7,272 6,883 6,904 6,978 7,773 7,782 0%

Total assets 1,336,788 1,306,777 1,300,293 1,358,272 1,312,331 1,330,785 1%

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 4
Consolidated balance sheet - Liabilities and total equity
Mar 31, 2024 vs.
Dec 31, 2022 Mar 31, 2023 Jun 30, 2023 Sep 30, 2023 Dec 31, 2023 Mar 31, 2024
(In € m) Dec 31, 2023
Liabilities and equity
Deposits 621,456 591,937 593,223 611,305 622,035 634,678 2%

Central bank funds purchased and securities sold under repurchase

573 451 2,331 3,486 3,038 2,804 (8)%
agreements
Securities loaned 13 9 10 21 3 3 (1)%

Trading liabilities 50,616 57,276 54,006 47,572 44,005 44,514 1%

Negative market values from derivative financial instruments 282,353 231,823 243,272 271,342 238,260 215,557 (10)%

Financial liabilities designated at fair value through profit or loss 54,634 81,048 79,146 84,391 83,727 83,055 (1)%

Investment contract liabilities 469 479 483 478 484 506 5%

Financial liabilities at fair value through profit or loss 388,072 370,625 376,907 403,783 366,475 343,632 (6)%

Other short-term borrowings 5,122 4,908 7,081 8,798 9,620 8,126 (16)%

Other liabilities 113,714 133,387 121,162 136,038 113,036 153,912 36%

Provisions 2,449 2,759 2,806 2,733 2,448 2,492 2%

Liabilities for current tax 388 512 587 654 631 691 10%

Deferred tax liabilities 650 621 637 692 546 605 11%

Long-term debt 131,525 127,680 122,323 116,358 119,390 107,661 (10)%

Trust preferred securities 500 508 513 514 289 288 (0)%

Total liabilities 1,264,460 1,233,397 1,227,579 1,284,381 1,237,513 1,254,893 1%

Total shareholders' equity 61,959 63,041 62,440 63,543 64,486 65,505 2%

8
Additional equity components 8,578 8,540 8,551 8,575 8,569 8,573 0%

Noncontrolling interests 1,791 1,798 1,723 1,774 1,763 1,814 3%

Total equity 72,328 73,380 72,714 73,891 74,818 75,892 1%

Total liabilities and equity 1,336,788 1,306,777 1,300,293 1,358,272 1,312,331 1,330,785 1%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 5
Net revenues - segment view 9
Q1 2024 vs. Q1 2024 vs.
(In € m) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023

Corporate Bank
Corporate Treasury Services 3,821 1,188 1,085 1,058 1,055 4,387 1,070 (10)% 1%

Institutional Client Services 1,587 447 492 472 495 1,906 463 4% (6)%

Business Banking 930 337 367 360 361 1,424 346 3% (4)%

Total Corporate Bank 6,337 1,973 1,943 1,889 1,911 7,716 1,878 (5)% (2)%

of which:
Net interest income 3,628 1,333 1,312 1,211 1,257 5,113 1,288 (3)% 2%

Commissions and fee income 2,356 576 573 586 593 2,328 592 3% (0)%

Remaining income 354 64 58 92 61 275 (2) N/M N/M

Investment Bank
Fixed Income & Currencies 8,861 2,342 2,128 1,914 1,509 7,893 2,518 7% 67%

Origination & Advisory 998 327 291 323 305 1,246 503 54% 65%

Research and Other 157 22 (58) 34 22 21 26 16% 16%

Total Investment Bank 10,016 2,691 2,361 2,271 1,837 9,160 3,047 13% 66%

Private Bank
Personal Banking 4,970 1,385 1,404 1,361 1,378 5,527 1,324 (4)% (4)%

Wealth Management & Private Banking 4,183 1,053 996 982 1,018 4,048 1,053 0% 4%

Total Private Bank 9,153 2,438 2,400 2,343 2,395 9,575 2,378 (2)% (1)%

of which:
Net interest income 5,223 1,532 1,543 1,512 1,573 6,160 1,433 (6)% (9)%

Commissions and fee income 3,155 777 724 714 637 2,852 789 2% 24%

Remaining income 775 130 132 117 185 563 156 20% (15)%

Asset Management
Management fees 2,458 571 580 589 575 2,314 592 4% 3%

Performance and transaction fees 125 11 57 19 41 128 17 56% (58)%

Other 24 7 (17) (13) (36) (59) 8 8% N/M

Total Asset Management 2,608 589 620 594 580 2,383 617 5% 6%

Corporate & Other (904) (10) 85 35 (65) 45 (140) N/M 116%

Net revenues 27,210 7,680 7,409 7,132 6,658 28,879 7,779 1% 17%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 6
Corporate Bank
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Corporate Treasury Services 3,821 1,188 1,085 1,058 1,055 4,387 1,070 (10)% 1%
Institutional Client Services 1,587 447 492 472 495 1,906 463 4% (6)%
Business Banking 930 337 367 360 361 1,424 346 3% (4)%
Total net revenues 6,337 1,973 1,943 1,889 1,911 7,716 1,878 (5)% (2)%
of which:
Net interest income 3,628 1,333 1,312 1,211 1,257 5,113 1,288 (3)% 2%
Commissions and fee income 2,356 576 573 586 593 2,328 592 3% (0)%
Remaining income 354 64 58 92 61 275 (2) N/M N/M
Provision for credit losses 335 64 117 11 74 266 63 (2)% (15)%
Compensation and benefits 1,417 359 374 381 418 1,531 381 6% (9)%
General and administrative expenses 2,789 761 802 744 816 3,123 831 9% 2%
Impairment of goodwill and other intangible assets 0 0 0 0 0 0 0 N/M N/M
Restructuring activities (19) 0 (0) (0) (4) (4) 0 N/M N/M
Noninterest expenses 4,188 1,121 1,175 1,125 1,229 4,650 1,211 8% (1)%
Noncontrolling interests 0 0 0 0 0 0 0 N/M N/M
Profit (loss) before tax 1,815 788 651 754 608 2,800 604 (23)% (1)%

Balance sheet and resources

Employees (front office, full-time equivalent) 5 7,280 7,351 7,443 7,570 7,627 7,627 7,725 5% 1%
5
Employees (business-aligned operations, full-time equivalent) 7,150 7,498 7,677 8,047 8,019 8,019 8,051 7% 0%

Employees (allocated central infrastructure, full-time equivalent) 5 8,175 8,623 8,711 9,296 9,781 9,781 9,924 15% 1%

Total employees (full-time equivalent) 5 22,605 23,472 23,831 24,914 25,427 25,427 25,700 9% 1%

Assets5,10 257,900 247,941 245,067 254,472 263,903 263,903 264,086 7% 0%

5
Risk-weighted assets 74,303 73,710 71,045 68,971 68,987 68,987 71,857 (3)% 4%

of which: operational risk RWA5 5,304 5,301 5,325 5,568 5,568 5,568 8,075 52% 45%

Leverage exposure 5,6 320,767 310,233 305,703 299,263 306,809 306,809 306,869 (1)% 0%

Deposits5 288,660 269,121 271,208 286,467 289,494 289,494 299,815 11% 4%

5
Loans (gross of allowance for loan losses) 121,543 121,126 116,376 117,148 116,732 116,732 116,578 (4)% (0)%

Average loans (gross of allowance for loan losses) 5,22 121,543 121,367 117,920 115,745 115,523 117,505 114,791 (5)% (1)%

Allowance for loan losses 5 1,163 1,180 1,192 1,123 1,054 1,054 1,067 (10)% 1%

Sustainable finance volume (per quarter/year) 20 13,429 3,478 3,897 3,088 3,082 13,545 5,615 61% 82%
1
Performance measures and ratios
Net interest margin 2.7% 4.1% 4.2% 3.9% 4.1% 4.1% 4.2% 0.1ppt 0.1ppt
Provision for credit losses (bps of average loans) 27.5 21.1 39.8 3.7 25.6 22.7 21.9 0.7bps (3.7)bps
Cost/income ratio 66.1% 56.8% 60.5% 59.5% 64.3% 60.3% 64.5% 7.7ppt 0.2ppt
Adjusted costs 4,172 1,118 1,069 1,096 1,238 4,522 1,135 2% (8)%

Pre-provision profit 19 2,150 852 768 765 682 3,067 667 (22)% (2)%

Post-tax return on average shareholders' equity 3 10.3% 18.3% 15.0% 17.8% 14.7% 16.5% 14.4% (4.0)ppt (0.4)ppt

Post-tax return on average tangible shareholders' equity 2,3 11.1% 19.6% 16.1% 19.2% 15.9% 17.8% 15.4% (4.2)ppt (0.5)ppt

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 7
Investment Bank
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Fixed Income & Currencies 8,861 2,342 2,128 1,914 1,509 7,893 2,518 7% 67%
Fixed Income & Currencies: Financing 2,953 705 776 760 631 2,871 805 14% 28%
Fixed Income & Currencies: Ex-Financing 5,908 1,637 1,352 1,154 878 5,021 1,713 5% 95%
Origination & Advisory 998 327 291 323 305 1,246 503 54% 65%
Debt Origination 412 213 212 229 189 843 355 67% 88%
Equity Origination 101 22 30 23 27 102 44 104% 63%
Advisory 485 92 48 71 89 301 104 13% 17%
Research and Other 157 22 (58) 34 22 21 26 16% 16%
Total net revenues 10,016 2,691 2,361 2,271 1,837 9,160 3,047 13% 66%
Provision for credit losses 319 41 141 63 186 431 150 N/M (19)%
Compensation and benefits 2,380 613 647 618 649 2,527 686 12% 6%
General and administrative expenses 4,059 1,161 970 922 1,035 4,088 945 (19)% (9)%
Impairment of goodwill and other intangible assets 0 0 0 0 233 233 0 N/M N/M
Restructuring activities 15 1 (1) (1) (2) (3) 1 (32)% N/M
Noninterest expenses 6,454 1,775 1,616 1,539 1,914 6,844 1,631 (8)% (15)%
Noncontrolling interests 15 (2) 8 (5) 2 3 1 N/M (42)%
Profit (loss) before tax 3,229 878 596 674 (266) 1,882 1,264 44% N/M

Balance sheet and resources

Employees (front office, full-time equivalent) 5 4,337 4,350 4,371 4,641 4,853 4,853 4,824 11% (1)%

Employees (business-aligned operations, full-time equivalent) 5 2,813 2,940 3,002 3,127 3,129 3,129 3,147 7% 1%

Employees (allocated central infrastructure, full-time equivalent) 5 10,802 11,138 11,342 11,867 12,101 12,101 12,191 9% 1%
5
Total employees (full-time equivalent) 17,951 18,428 18,715 19,635 20,083 20,083 20,162 9% 0%

Assets5,10 676,714 664,097 661,586 714,046 658,345 658,345 707,245 6% 7%

Risk-weighted assets 5 139,442 142,388 145,184 142,047 139,532 139,532 136,612 (4)% (2)%

of which: operational risk RWA5 23,155 23,416 22,922 23,048 21,611 21,611 17,186 (27)% (20)%

Leverage exposure 5,6 529,506 541,140 546,385 551,078 546,251 546,251 567,176 5% 4%

Deposits5 16,408 10,676 11,988 14,630 17,818 17,818 20,295 90% 14%

Loans (gross of allowance for loan losses) 5 103,072 103,017 102,697 103,443 100,645 100,645 102,839 (0)% 2%
5,22
Average loans (gross of allowance for loan losses) 103,072 102,907 103,604 102,969 101,777 102,759 102,648 (0)% 1%

Allowance for loan losses 5 730 726 743 722 870 870 983 35% 13%

Sustainable finance volume (per quarter/year) 20 40,950 13,503 10,071 7,017 8,249 38,840 12,530 (7)% 52%

Performance measures and ratios 1

Provision for credit losses (bps of average loans) 30.9 15.8 54.3 24.5 73.1 41.9 58.6 42.8bps (14.6)bps
Cost/income ratio 64.4% 66.0% 68.5% 67.8% 104.2% 74.7% 53.5% (12.4)ppt (50.7)ppt
Adjusted costs 6,245 1,743 1,515 1,510 1,609 6,377 1,582 (9)% (2)%

Pre-provision profit 19 3,562 916 744 732 (78) 2,316 1,415 54% N/M
3
Post-tax return on average shareholders' equity 9.3% 10.0% 6.2% 7.1% (4.2)% 4.8% 14.5% 4.5ppt 18.7ppt

Post-tax return on average tangible shareholders' equity 2,3 9.6% 10.3% 6.4% 7.3% (4.3)% 4.9% 15.0% 4.7ppt 19.4ppt

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 8
Private Bank
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Personal Banking 4,970 1,385 1,404 1,361 1,378 5,527 1,324 (4)% (4)%
Wealth Management & Private Banking 4,183 1,053 996 982 1,018 4,048 1,053 0% 4%
Total net revenues 9,153 2,438 2,400 2,343 2,395 9,575 2,378 (2)% (1)%
of which:
Net interest income 5,223 1,532 1,543 1,512 1,573 6,160 1,433 (6)% (9)%
Commissions and fee income 3,155 777 724 714 637 2,852 789 2% 24%
Remaining income 775 130 132 117 185 563 156 20% (15)%
Provision for credit losses 583 267 147 174 196 783 219 (18)% 12%
Compensation and benefits 2,785 689 716 693 709 2,806 709 3% 0%
General and administrative expenses 4,193 1,203 1,193 1,087 1,215 4,698 1,101 (8)% (9)%
Impairment of goodwill and other intangible assets 0 0 0 0 0 0 0 N/M N/M
Restructuring activities (113) (0) 135 0 93 228 1 N/M (99)%
Noninterest expenses 6,865 1,891 2,044 1,781 2,017 7,733 1,811 (4)% (10)%
Noncontrolling interests 0 0 0 0 0 0 0 80% (69)%
Profit (loss) before tax 1,705 280 209 387 183 1,059 348 24% 91%

Balance sheet and resources

5
Employees (front office, full-time equivalent) 18,917 18,946 18,822 18,707 18,466 18,466 18,364 (3)% (1)%

Employees (business-aligned operations, full-time equivalent) 5 7,987 7,976 7,957 7,851 7,765 7,765 7,734 (3)% (0)%

Employees (allocated central infrastructure, full-time equivalent) 5 10,839 11,304 11,312 11,849 12,205 12,205 12,179 8% (0)%

Total employees (full-time equivalent) 5 37,743 38,225 38,092 38,408 38,436 38,436 38,277 0% (0)%
5,10
Assets 332,524 328,600 329,736 328,547 330,530 330,530 325,981 (1)% (1)%

Risk-weighted assets 5 87,602 87,243 87,127 86,462 86,226 86,226 95,634 10% 11%

of which: operational risk RWA5 7,637 7,893 7,909 7,802 7,659 7,659 14,648 86% 91%

Leverage exposure 5,6 344,396 340,313 341,268 337,898 338,607 338,607 333,458 (2)% (2)%
5
Deposits 317,410 309,719 306,559 308,668 307,807 307,807 310,287 0% 1%

Loans (gross of allowance for loan losses) 5 264,893 263,257 262,779 263,435 261,250 261,250 260,679 (1)% (0)%

Average loans (gross of allowance for loan losses) 5,22 264,893 263,945 263,035 262,352 262,110 262,792 260,961 (1)% (0)%

Allowance for loan losses 5 2,868 3,064 3,134 3,178 3,188 3,188 3,273 7% 3%
5,11
Assets under management 545,099 556,140 565,038 568,196 579,465 579,465 606,113 9% 5%
Net flows 31,147 4,224 5,552 7,236 5,843 22,853 11,522 173% 97%

Sustainable finance volume (per quarter/year) 20 3,355 5,458 2,553 927 2,692 11,630 3,071 (44)% 14%

Performance measures and ratios 1

Net interest margin 2.0% 2.3% 2.3% 2.3% 2.4% 2.3% 2.2% (0.1)ppt (0.2)ppt
Provision for credit losses (bps of average loans) 22.0 40.4 22.3 26.6 29.8 29.8 33.5 (6.9)bps 3.7bps
Cost/income ratio 75.0% 77.6% 85.2% 76.0% 84.2% 80.8% 76.2% (1.4)ppt (8.0)ppt
Adjusted costs 7,013 1,859 1,790 1,742 1,873 7,264 1,751 (6)% (7)%

Pre-provision profit 19 2,288 547 355 562 378 1,842 567 4% 50%

Post-tax return on average shareholders' equity 3 8.6% 5.4% 3.7% 7.4% 3.0% 4.8% 6.4% 1.0ppt 3.4ppt

Post-tax return on average tangible shareholders' equity 2,3 9.2% 5.7% 3.9% 7.8% 3.2% 5.2% 6.6% 0.8ppt 3.4ppt

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 9
Asset Management
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023

Management fees 2,458 571 580 589 575 2,314 592 4% 3%

Performance and transaction fees 125 11 57 19 41 128 17 56% (58)%

Other 24 7 (17) (13) (36) (59) 8 8% N/M

Total net revenues 2,608 589 620 594 580 2,383 617 5% 6%

Provision for credit losses (2) (1) (0) (0) 1 (1) (1) 9% N/M

Compensation and benefits 899 222 234 221 214 891 234 5% 9%

General and administrative expenses 883 213 241 222 258 934 222 4% (14)%

Impairment of goodwill and other intangible assets 68 0 0 0 0 0 0 N/M N/M

Restructuring activities 0 1 (0) 0 (0) 0 0 (82)% N/M

Noninterest expenses 1,850 436 474 444 471 1,825 456 5% (3)%

Noncontrolling interests 174 39 43 42 38 163 40 3% 6%

Profit (loss) before tax 585 115 103 109 70 396 122 6% 75%

Balance sheet and resources

Employees (front office, full-time equivalent) 5 2,034 2,028 2,033 2,030 2,035 2,035 2,036 0% 0%
5
Employees (business-aligned operations, full-time equivalent) 2,249 2,269 2,280 2,307 2,352 2,352 2,386 5% 1%
5
Employees (allocated central infrastructure, full-time equivalent) 494 529 528 560 576 576 576 9% 0%
5
Total employees (full-time equivalent) 4,777 4,826 4,840 4,897 4,962 4,962 4,998 4% 1%
5,10
Assets 10,150 10,078 9,813 10,138 10,305 10,305 10,669 6% 4%

Risk-weighted assets 5 12,864 12,925 14,151 15,107 15,155 15,155 18,144 40% 20%

of which: operational risk RWA5 3,414 3,489 3,494 3,501 3,475 3,475 4,643 33% 34%
5,6
Leverage exposure 9,462 9,052 8,650 8,861 9,706 9,706 9,948 10% 3%

Management fee margin (in bps) 12 28.2 27.7 27.4 27.1 26.2 27.1 26.0 (1.8)bps (0.2)bps

Assets under management 5,11 821,464 840,523 859,262 859,560 896,097 896,097 941,263 12% 5%

Net flows (19,921) 5,672 9,306 2,290 11,031 28,299 7,786 N/M N/M
1
Performance measures and ratios
Cost/income ratio 70.9% 74.0% 76.5% 74.6% 81.3% 76.6% 73.9% (0.1)ppt (7.4)ppt

Adjusted costs 1,722 426 446 436 458 1,765 438 3% (4)%
19
Pre-provision profit 758 153 146 151 109 558 161 5% 48%
3
Post-tax return on average shareholders' equity 7.3% 5.9% 5.4% 5.6% 3.5% 5.1% 6.3% 0.4ppt 2.8ppt
2,3
Post-tax return on average tangible shareholders' equity 17.0% 14.0% 12.7% 12.9% 8.2% 12.0% 14.5% 0.5ppt 6.3ppt

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 10
Corporate & Other
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023

Total net revenues (904) (10) 85 35 (65) 45 (140) N/M 116%

Provision for credit losses (9) 1 (4) (3) 32 26 9 N/M (73)%

Compensation and benefits 3,231 813 841 852 869 3,375 921 13% 6%

General and administrative expenses (2,197) (578) (549) (576) (1,028) (2,730) (726) 26% (29)%

Impairment of goodwill and other intangible assets 0 0 0 0 0 0 0 N/M N/M

Restructuring activities (2) (1) 0 1 (1) (1) 0 N/M N/M

Noninterest expenses 1,033 234 293 277 (160) 644 195 (17)% N/M

Noncontrolling interests (190) (37) (51) (37) (41) (166) (42) 12% 3%

Profit (loss) before tax (1,739) (208) (153) (202) 104 (459) (302) 45% N/M

Balance sheet and resources

Total Employees (full-time equivalent) 5 32,164 33,354 33,470 34,978 35,885 35,885 36,057 8% 0%

Adjusted costs 766 223 127 181 127 658 137 (39)% 8%
5
Risk-weighted assets 45,792 43,267 41,278 41,724 39,842 39,842 32,583 (25)% (18)%
5,6
Leverage exposure 36,353 37,076 34,036 38,111 38,945 38,945 36,320 (2)% (7)%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 11
Asset quality: Overview of financial instruments subject to impairment 13

(In € m, unless stated otherwise) G ross carryin g amoun t Allowan ce f or credit losses 15
Financial instruments measured Stage 3 Stage 3
Stage 1 Stage 2 Stage 3 Tot al Stage 1 Stage 2 Stage 3 Tot al
at amortized cost 14 POCI POCI
Mar 31, 2024 657,219 55,840 14,010 796 727,865 432 690 4,181 197 5,501
Dec 31, 2023 686,421 55,704 12,799 806 755,731 447 680 3,960 198 5,285
Sep 30, 2023 691,098 54,355 11,869 938 758,260 447 686 3,873 175 5,182
Jun 30, 2023 679,391 52,967 12,259 952 745,570 519 679 3,890 146 5,235
Mar 31, 2023 690,652 47,964 11,984 1,010 751,611 526 618 3,828 180 5,152
Dec 31, 2022 721,546 45,335 11,379 1,041 779,300 533 626 3,656 180 4,995

Financial instruments measured at amortized cost - Loans14

Mar 31, 2024 413,136 52,628 13,791 795 480,350 413 682 4,097 197 5,390
Dec 31, 2023 412,663 52,834 12,576 806 478,879 424 673 3,874 198 5,170
Sep 30, 2023 420,404 51,825 11,611 933 484,773 427 685 3,760 175 5,047
Jun 30, 2023 419,244 50,444 11,845 952 482,485 498 678 3,780 140 5,095
Mar 31, 2023 428,278 46,977 11,397 997 487,650 501 617 3,703 174 4,994
Dec 31, 2022 433,081 43,711 10,686 1,027 488,504 507 619 3,491 174 4,790

Fair value Allowan ce f or credit losses

Financial instruments measured Stage 3 Stage 3
Stage 1 Stage 2 Stage 3 Tot al Stage 1 Stage 2 Stage 3 Tot al
at fair value through OCI POCI POCI
Mar 31, 2024 37,068 923 99 0 38,091 11 6 26 0 43
Dec 31, 2023 34,424 1,076 46 0 35,546 13 13 22 0 48
Sep 30, 2023 31,802 952 66 0 32,820 12 8 43 0 63
Jun 30, 2023 28,789 972 64 0 29,824 15 11 43 0 69
Mar 31, 2023 28,600 425 61 0 29,087 14 11 43 0 68
Dec 31, 2022 31,123 482 70 0 31,675 14 12 43 0 69

Not ion al amoun t Allowan ce f or credit losses 15

Stage 3 Stage 3
Off-balance sheet positions Stage 1 Stage 2 Stage 3 Tot al Stage 1 Stage 2 Stage 3 Tot al
POCI POCI
Mar 31, 2024 303,987 19,025 1,967 2 324,981 104 84 159 0 346
Dec 31, 2023 292,747 23,778 2,282 8 318,814 117 88 187 0 393
Sep 30, 2023 295,393 20,072 2,544 6 318,015 107 99 183 0 389
Jun 30, 2023 291,897 21,275 2,571 12 315,756 134 98 260 0 492
Mar 31, 2023 286,936 18,735 2,504 12 308,187 133 97 233 0 463
Dec 31, 2022 296,062 18,478 2,625 8 317,173 144 97 310 0 551

Net charge-offs / Average loans (at

Memo: net charge-offs Gross charge-offs Recoveries Net charge-offs
amortized cost)
Mar 31, 2024 232 (19) 213 0.04%
Dec 31, 2023 1,197 (93) 1,104 0.23%
Sep 30, 2023 895 (71) 824 0.17%
Jun 30, 2023 482 (36) 446 0.09%
Mar 31, 2023 218 (17) 202 0.04%
Dec 31, 2022 1,043 (71) 971 0.20%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 12
Regulatory capital
Mar 31, 2024 vs.
Dec 31, 2022 Mar 31, 2023 Jun 30, 2023 Sep 30, 2023 Dec 31, 2023 Mar 31, 2024
(In € m, unless stated otherwise) Dec 31, 2023
5
Regulatory capital
Common Equity Tier 1 capital 48,097 48,926 49,348 49,401 48,066 47,672 (1)%

Tier 1 capital 56,616 57,254 57,676 57,729 56,395 56,050 (1)%

Tier 2 capital 9,531 9,258 9,043 9,035 8,610 8,594 (0)%

Total capital 66,146 66,512 66,720 66,764 65,005 64,645 (1)%

1,5
Risk-weighted assets and capital adequacy ratios
Risk-weighted assets 360,003 359,534 358,785 354,311 349,742 354,830 1%

Common Equity Tier 1 capital ratio 13.4% 13.6% 13.8% 13.9% 13.7% 13.4% (0.3)ppt

Tier 1 capital ratio 15.7% 15.9% 16.1% 16.3% 16.1% 15.8% (0.3)ppt

Total capital ratio 18.4% 18.5% 18.6% 18.8% 18.6% 18.2% (0.4)ppt

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 13
Leverage ratio5
Mar 31, 2024 vs.
(In € bn, unless stated otherwise) Dec 31, 2022 Mar 31, 2023 Jun 30, 2023 Sep 30, 2023 Dec 31, 2023 Mar 31, 2024
Dec 31, 2023

Total assets 1,337 1,307 1,300 1,358 1,312 1,331 1%

Changes from IFRS to CRR/CRD (96) (69) (64) (123) (72) (77) 7%

Derivatives netting (257) (212) (221) (245) (215) (196) (9)%

Derivatives add-on 70 70 71 73 72 77 7%

Written credit derivatives 16 21 18 15 21 23 6%

Securities financing transactions 1 (0) 4 3 4 2 (36)%

Off-balance sheet exposure after application of credit conversion factors 128 123 125 126 127 132 4%

Consolidation, regulatory and other adjustments (54) (71) (61) (95) (81) (116) 42%

Leverage exposure 1,240 1,238 1,236 1,235 1,240 1,254 1%

Tier 1 capital 56.6 57.3 57.7 57.7 56.4 56.1 (1)%

1
Leverage ratio 4.6% 4.6% 4.7% 4.7% 4.5% 4.5% (0.1)ppt

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 14
Non-GAAP financial measures (1/6)
Return ratios, Specific revenue items, Costs and Net Assets (adjusted) - Group
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Return ratios
Profit (loss) before tax 5,594 1,852 1,405 1,723 698 5,678 2,036 10% 192%

Profit (loss) 5,659 1,322 940 1,201 1,429 4,892 1,451 10% 1%

Profit (loss) attributable to noncontrolling interests 134 25 39 24 31 120 29 15% (7)%

Profit (loss) attributable to Deutsche Bank shareholders and

5,525 1,296 900 1,176 1,399 4,772 1,422 10% 2%
additional equity components
Profit (loss) attributable to additional equity components 500 138 138 146 138 560 147 6% 6%

Profit (loss) attributable to Deutsche Bank shareholders 5,025 1,158 763 1,031 1,260 4,212 1,275 10% 1%

Average allocated shareholders' equity 59,994 62,440 62,845 62,961 63,796 63,011 65,135 4% 2%
16
Deduct: Average allocated goodwill and other intangible assets 6,328 6,331 6,367 6,448 6,583 6,434 6,644 5% 1%

Average allocated tangible shareholders' equity 53,666 56,109 56,477 56,514 57,213 56,577 58,492 4% 2%
1,3
Post-tax return on average shareholders' equity 8.4% 7.4% 4.9% 6.5% 7.9% 6.7% 7.8% 0.4ppt (0.1)ppt

Post-tax return on average tangible shareholders' equity 1,2,3 9.4% 8.3% 5.4% 7.3% 8.8% 7.4% 8.7% 0.5ppt (0.1)ppt

Specific revenue items

Revenues 27,210 7,680 7,409 7,132 6,658 28,879 7,779 1% 17%

Specific revenue items (for details see divisional pages) (473) (49) 71 (6) 26 42 (23) (53)% N/M

Revenues ex-specific items 26,737 7,631 7,480 7,126 6,684 28,921 7,756 2% 16%

Costs
Noninterest expenses 20,390 5,457 5,602 5,164 5,472 21,695 5,305 (3)% (3)%

Nonoperating costs:
Impairment of goodwill and other intangible assets 68 0 0 0 233 233 0 N/M N/M

Litigation charges, net 413 66 395 105 (255) 311 166 153% N/M

Restructuring and severance (8) 23 260 94 189 566 95 N/M (50)%

Total Nonoperating costs 474 89 655 199 167 1,110 262 195% 56%

Adjusted costs 19,916 5,368 4,947 4,965 5,305 20,585 5,043 (6)% (5)%

Net assets (adjusted), in € bn.

Total assets 5 1,337 1,307 1,300 1,358 1,312 1,312 1,331 2% 1%

Deduct: Derivatives (incl. hedging derivatives) credit line netting 228 186 196 212 196 196 174 (7)% (11)%

Deduct: Derivatives cash collateral received/paid 70 58 60 70 56 56 54 (8)% (4)%

Deduct: Securities Financing Transactions credit line netting 2 1 3 1 2 2 2 124% 14%

Deduct: Pending settlements netting 17 43 35 45 29 29 71 68% 143%

Net assets (adjusted) 1 , 5 1,019 1,019 1,007 1,030 1,029 1,029 1,030 1% 0%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 15
Non-GAAP financial measures (2/6)
Return ratios, Specific revenue items and Costs - Corporate Bank
Q1 2024 vs. Q1 2024 vs.
FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024
(In € m, unless stated otherwise) Q1 2023 Q4 2023
Return ratios
Profit (loss) before tax 1,815 788 651 754 608 2,800 604 (23)% (1)%

Profit (loss) 1,307 567 468 543 438 2,016 435 (23)% (1)%

Profit (loss) attributable to noncontrolling interests 0 0 0 0 0 0 0 N/M N/M

Profit (loss) attributable to Deutsche Bank shareholders and

1,307 567 468 543 438 2,016 435 (23)% (1)%
additional equity components
Profit (loss) attributable to additional equity components 103 27 27 28 25 107 26 (3)% 5%

Profit (loss) attributable to Deutsche Bank shareholders 1,203 540 442 515 413 1,909 409 (24)% (1)%

Average allocated shareholders' equity 11,668 11,793 11,753 11,542 11,194 11,547 11,385 (3)% 2%

Deduct: Average allocated goodwill and other intangible assets 779 783 802 822 840 812 787 0% (6)%

Average allocated tangible shareholders' equity 10,889 11,010 10,951 10,720 10,354 10,735 10,599 (4)% 2%
1,3
Post-tax return on average shareholders' equity 10.3% 18.3% 15.0% 17.8% 14.7% 16.5% 14.4% (4.0)ppt (0.4)ppt
1,2,3
Post-tax return on average tangible shareholders' equity 11.1% 19.6% 16.1% 19.2% 15.9% 17.8% 15.4% (4.2)ppt (0.5)ppt

Costs
Noninterest expenses 4,188 1,121 1,175 1,125 1,229 4,650 1,211 8% (1)%

Nonoperating costs:
Impairment of goodwill and other intangible assets 0 0 0 0 0 0 0 N/M N/M
Litigation charges, net 23 (1) 91 6 (43) 53 61 N/M N/M
Restructuring and severance (7) 4 15 23 35 76 15 N/M (56)%
Total Nonoperating costs 16 3 106 28 (9) 129 76 N/M N/M
Adjusted costs 4,172 1,118 1,069 1,096 1,238 4,522 1,135 2% (8)%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 16
Non-GAAP financial measures (3/6)
Return ratios, Specific revenue items and Costs - Investment Bank
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Return ratios
Profit (loss) before tax 3,229 878 596 674 (266) 1,882 1,264 44% N/M

Profit (loss) 2,325 632 429 486 (191) 1,355 910 44% N/M

Profit (loss) attributable to noncontrolling interests 0 0 0 0 0 0 0 N/M N/M

Profit (loss) attributable to Deutsche Bank shareholders and

2,325 632 429 486 (191) 1,355 910 44% N/M
additional equity components
Profit (loss) attributable to additional equity components 233 55 56 60 55 226 57 4% 3%

Profit (loss) attributable to Deutsche Bank shareholders 2,091 577 373 425 (247) 1,128 853 48% N/M

Average allocated shareholders' equity 22,484 23,124 23,954 23,979 23,546 23,545 23,552 2% 0%

Deduct: Average allocated goodwill and other intangible assets 681 685 712 746 799 736 834 22% 4%

Average allocated tangible shareholders' equity 21,803 22,439 23,242 23,233 22,747 22,808 22,718 1% (0)%

Post-tax return on average shareholders' equity 1,3 9.3% 10.0% 6.2% 7.1% (4.2)% 4.8% 14.5% 4.5ppt 18.7ppt

Post-tax return on average tangible shareholders' equity 1,2,3 9.6% 10.3% 6.4% 7.3% (4.3)% 4.9% 15.0% 4.7ppt 19.4ppt

Specific revenue items

Revenues 10,016 2,691 2,361 2,271 1,837 9,160 3,047 13% 66%

DVA (49) (47) 71 (5) 28 47 (24) (49)% N/M

Specific revenue items (49) (47) 71 (5) 28 47 (24) (49)% N/M

Revenues ex-specific items 9,968 2,644 2,432 2,266 1,864 9,207 3,023 14% 62%

Costs
Noninterest expenses 6,454 1,775 1,616 1,539 1,914 6,844 1,631 (8)% (15)%

Nonoperating costs:
Impairment of goodwill and other intangible assets 0 0 0 0 233 233 0 N/M N/M
Litigation charges, net 166 26 65 2 54 147 25 (3)% (54)%
Restructuring and severance 43 7 36 27 18 87 24 N/M 32%
Total Nonoperating costs 209 32 101 29 306 468 49 52% (84)%
Adjusted costs 6,245 1,743 1,515 1,510 1,609 6,377 1,582 (9)% (2)%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 17
Non-GAAP financial measures (4/6)
Return ratios, Specific revenue items and Costs - Private Bank
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Return ratios
Profit (loss) before tax 1,705 280 209 387 183 1,059 348 24% 91%

Profit (loss) 1,228 202 150 279 131 762 251 24% 91%

Profit (loss) attributable to noncontrolling interests 0 0 0 0 0 0 0 N/M N/M

Profit (loss) attributable to Deutsche Bank shareholders and additional

1,228 202 150 279 131 762 251 24% 91%
equity components
Profit (loss) attributable to additional equity components 116 29 30 32 31 123 33 11% 7%

Profit (loss) attributable to Deutsche Bank shareholders 1,111 172 120 246 101 640 218 26% 116%

Average allocated shareholders' equity 12,945 12,860 13,194 13,382 13,501 13,219 13,659 6% 1%

Deduct: Average allocated goodwill and other intangible assets 850 847 842 826 790 826 383 (55)% (52)%

Average allocated tangible shareholders' equity 12,095 12,013 12,352 12,556 12,711 12,393 13,276 11% 4%

Post-tax return on average shareholders' equity 1,3 8.6% 5.4% 3.7% 7.4% 3.0% 4.8% 6.4% 1.0ppt 3.4ppt

Post-tax return on average tangible shareholders' equity 1,2,3 9.2% 5.7% 3.9% 7.8% 3.2% 5.2% 6.6% 0.8ppt 3.4ppt

Specific revenue items

Revenues 9,153 2,438 2,400 2,343 2,395 9,575 2,378 (2)% (1)%

Sal. Oppenheim workout (125) 0 0 0 0 0 0 N/M N/M

17
Gain on sale Financial Advisory business Italy (305) 0 0 0 0 0 0 N/M N/M
Specific revenue items (430) 0 0 0 0 0 0 N/M N/M

Revenues ex-specific items 8,723 2,438 2,400 2,343 2,395 9,575 2,378 (2)% (1)%

Costs
Noninterest expenses 6,865 1,891 2,044 1,781 2,017 7,733 1,811 (4)% (10)%

Nonoperating costs:
Impairment of goodwill and other intangible assets 0 0 0 0 0 0 0 N/M N/M
Litigation charges, net (60) 28 71 3 21 123 10 (64)% (51)%
Restructuring and severance (87) 5 183 35 123 346 50 N/M (59)%
Total Nonoperating costs (147) 33 254 39 143 468 60 84% (58)%
Adjusted costs 7,013 1,859 1,790 1,742 1,873 7,264 1,751 (6)% (7)%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 18
Non-GAAP financial measures (5/6)
Return ratios and Costs - Asset Management
Q1 2024 vs. Q1 2024 vs.
FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024
(In € m, unless stated otherwise) Q1 2023 Q4 2023
Return ratios
Profit (loss) before tax 585 115 103 109 70 396 122 6% 75%

Profit (loss) 421 83 74 78 50 285 88 6% 75%

Profit (loss) attributable to noncontrolling interests 0 0 0 0 0 0 0 N/M N/M

Profit (loss) attributable to Deutsche Bank shareholders and

421 83 74 78 50 285 88 6% 75%
additional equity components
Profit (loss) attributable to additional equity components 22 5 5 6 5 22 6 1% 4%

Profit (loss) attributable to Deutsche Bank shareholders 399 77 69 73 45 264 82 7% 83%

Average allocated shareholders' equity 5,437 5,197 5,112 5,178 5,161 5,157 5,210 0% 1%
16
Deduct: Average allocated goodwill and other intangible assets 3,093 2,991 2,941 2,930 2,972 2,959 2,946 (2)% (1)%

Average allocated tangible shareholders' equity 2,344 2,205 2,171 2,248 2,189 2,199 2,264 3% 3%
1,3
Post-tax return on average shareholders' equity 7.3% 5.9% 5.4% 5.6% 3.5% 5.1% 6.3% 0.4ppt 2.8ppt
1,2,3
Post-tax return on average tangible shareholders' equity 17.0% 14.0% 12.7% 12.9% 8.2% 12.0% 14.5% 0.5ppt 6.3ppt

Costs
Noninterest expenses 1,850 436 474 444 471 1,825 456 5% (3)%

Nonoperating costs:
Impairment of goodwill and other intangible assets 68 0 0 0 0 0 0 N/M N/M
Litigation charges, net 24 3 20 2 0 26 15 N/M N/M
Restructuring and severance 37 7 8 5 13 34 3 (53)% (74)%
Total Nonoperating costs 129 10 28 8 13 59 18 81% 38%
Adjusted costs 1,722 426 446 436 458 1,765 438 3% (4)%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 19
Non-GAAP financial measures (6/6)
Return ratios, Specific revenue items and Costs - Corporate & Other
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Return ratios
Profit (loss) before tax (1,739) (208) (153) (202) 104 (459) (302) 45% N/M

Profit (loss) 379 (162) (182) (185) 1,001 473 (232) 44% N/M

Profit (loss) attributable to noncontrolling interests 134 25 39 24 31 120 29 15% (7)%

Profit (loss) attributable to Deutsche Bank shareholders and

245 (187) (221) (209) 971 353 (262) 40% N/M
additional equity components
Profit (loss) attributable to additional equity components 26 21 20 20 22 83 25 18% 14%

Profit (loss) attributable to Deutsche Bank shareholders 219 (208) (241) (229) 949 271 (287) 38% N/M

Average allocated shareholders' equity 7,459 9,466 8,831 8,880 10,394 9,543 11,329 20% 9%

Deduct: Average allocated goodwill and other intangible assets 925 1,025 1,070 1,123 1,182 1,101 1,693 65% 43%

Average allocated tangible shareholders' equity 6,534 8,441 7,760 7,757 9,212 8,442 9,635 14% 5%

Specific revenue items:

Revenues (904) (10) 85 35 (65) 45 (140) N/M 116%

DVA 6 (2) (0) (1) (1) (5) 1 N/M N/M

Specific revenue items 6 (2) (0) (1) (1) (5) 1 N/M N/M

Revenues ex-specific items (898) (12) 85 34 (66) 40 (140) N/M 111%

Costs
Noninterest expenses 1,033 234 293 277 (160) 644 195 (17)% N/M

Nonoperating costs:
Impairment of goodwill and other intangible assets 0 0 0 0 0 0 0 N/M N/M
Litigation charges, net 261 10 147 92 (287) (37) 55 N/M N/M
Restructuring and severance 6 1 19 4 0 23 3 N/M N/M
Total Nonoperating costs 267 11 166 96 (286) (14) 58 N/M N/M
Adjusted costs 766 223 127 181 127 658 137 (39)% 8%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 20
Per share information
Q1 2024 vs. Q1 2024 vs.
(In € m, unless stated otherwise) FY 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 FY 2023 Q1 2024 Q1 2023 Q4 2023
Earnings per share measure
Profit (loss) attributable to Deutsche Bank shareholders after AT1-
5,046 1,296 402 1,176 1,399 4,274 1,422 10% 2%
coupon adjustment (in € m)
Weighted-average shares outstanding 2,085 2,067 2,079 2,069 2,041 2,064 2,013 (3)% (1)%

Adjusted weighted-average shares after assumed conversions 2,126 2,112 2,109 2,108 2,089 2,104 2,058 (3)% (1)%
7
Basic earnings per share in € € 2.42 € 0.63 € 0.19 € 0.57 € 0.69 € 2.07 € 0.71 13% 3%
1,7
Diluted earnings per share in € € 2.37 € 0.61 € 0.19 € 0.56 € 0.67 € 2.03 € 0.69 13% 3%

Book value per basic share outstanding

Total shareholders' equity (book value) 61,959 63,041 62,440 63,543 64,486 64,486 65,505 4% 2%

Number of shares issued, in million 2,067 2,040 2,040 2,040 2,040 2,040 1,995 (2)% (2)%

Treasury shares, in million (29) (5) (5) (31) (48) (48) (20) N/M (58)%

Vested share awards, in million 46 43 44 45 46 46 35 (19)% (24)%

Basic shares outstanding 2,083 2,079 2,080 2,054 2,038 2,038 2,010 (3)% (1)%
1
Book value per basic share outstanding in € 29.74 30.33 30.02 30.94 31.64 31.64 32.59 7% 3%

Tangible book value per basic share outstanding

Total shareholders' equity (Book value) 61,959 63,041 62,440 63,543 64,486 64,486 65,505 4% 2%
16
Deduct: Goodwill and other intangible assets 6,327 6,333 6,388 6,558 6,573 6,573 6,695 6% 2%

Tangible shareholders' equity (tangible book value) 55,632 56,708 56,052 56,984 57,913 57,913 58,810 4% 2%

Number of shares issued, in million 2,067 2,040 2,040 2,040 2,040 2,040 1,995 (2)% (2)%

Treasury shares, in million (29) (5) (5) (31) (48) (48) (20) N/M (58)%

Vested share awards, in million 46 43 44 45 46 46 35 (19)% (24)%

Basic shares outstanding 2,083 2,079 2,080 2,054 2,038 2,038 2,010 (3)% (1)%
1
Tangible book value per basic share outstanding in € 26.70 27.28 26.95 27.74 28.41 28.41 29.26 7% 3%

For footnotes please refer to page 25.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 21
Definition of certain financial measures and other information (1/3)

Non-GAAP financial measures Return on equity ratios

This document and other documents the Group has published or may publish The Group reports a post-tax return on average shareholders’ equity (RoE) and
contain non-GAAP financial measures. Non-GAAP financial measures are a post-tax return on average tangible shareholders’ equity (RoTE), each of
measures of the Group’s historical or future performance, financial position or which is a non-GAAP financial measure.
cash flows that contain adjustments that exclude or include amounts that are
The post-tax RoE and RoTE are calculated as profit (loss) attributable to
included or excluded, as the case may be, from the most directly comparable
Deutsche Bank shareholders after Additional Tier 1 (AT1) coupon as a
measure calculated and presented in accordance with IFRS in the Group’s
percentage of average shareholders’ equity and average tangible shareholders'
financial statements.
equity, respectively.
Profit (loss) attributable to Deutsche Bank shareholders after AT1 coupon for
the segments is a non-GAAP financial measure and is defined as profit (loss)
excluding post-tax profit (loss) attributable to noncontrolling interests and after
AT1 coupon, which are allocated to segments based on their allocated average
tangible shareholders’ equity.
For the Group, it reflects the reported effective tax rate which was 29% for Q1
2024, 14% for FY 2023, (105)% for Q4 2023, 30% for Q3 2023, 33% for Q2
2023, 29% for Q1 2023 and (1)% for FY 2022.
For the segments, the applied tax rate was 28% for Q1 2024, for all quarters in
2023, FY 2023 and for FY 2022.
At the Group level, tangible shareholders' equity is shareholders’ equity as
reported in the consolidated balance sheet excluding goodwill and other
intangible assets. Tangible shareholders’ equity for the segments is calculated
by deducting goodwill and other intangible assets from shareholders’ equity as
allocated to the segments. Shareholders’ equity and tangible shareholders’
equity are presented on an average basis.
The Group believes that a presentation of average tangible shareholders’
equity makes comparisons to its competitors easier and refers to this measure
in the return on equity ratios presented by the Group. However, average
tangible shareholders’ equity is not a measure provided for in IFRS, and the
Group’s ratios based on this measure should not be compared to other
companies’ ratios without considering differences in the calculations.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 22
Definition of certain financial measures and other information (2/3)

Allocation of average shareholders’ equity Revenues excluding specific items

Shareholders’ equity is fully allocated to the Group’s segments based on the Revenues excluding specific items is a performance indicator that is a non-
regulatory capital demand of each segment. Regulatory capital demand GAAP financial measure most directly comparable to the IFRS financial measure
reflects the combined contribution of each segment to the Groups’ Common net revenues. Revenues excluding specific items is calculated by adjusting net
Equity Tier 1 (CET1) ratio, the Groups’ leverage ratio and the Group’s capital revenues under IFRS for specific revenue items which generally fall outside the
loss under stress. usual nature or scope of the business and are likely to distort an accurate
assessment of the divisional operating performance. Excluded items are debt
Contributions in each of the three dimensions are weighted to reflect their
valuation adjustment (DVA) and material transactions or events that are either
relative importance and level of constraint for the Group.
one-off in nature or belong to a portfolio of connected transactions or events
Contributions to the CET1 ratio and the leverage ratio are measured through where the P&L impact is limited to a specific period of time. The Group believes
risk-weighted assets (RWA) and leverage ratio exposure. The Group’s capital that a presentation of net revenues excluding the impact of these items provides
loss under stress is a measure of the Group’s overall economic risk exposure a more meaningful depiction of the revenues associated with the bank’s
under a defined stress scenario. business.
Goodwill and other intangible assets are directly attributed to the Group’s
segments in order to allow the determination of allocated tangible
shareholders’ equity and the respective returns. Net assets (adjusted)
Shareholders’ equity and tangible shareholders’ equity is allocated on a Net assets (adjusted) are defined as IFRS total assets adjusted to reflect the
monthly basis and averaged across quarters and for the full year. recognition of legal netting agreements, offsetting of cash collateral received
and paid and offsetting pending settlements balances. The Group believes that a
presentation of net assets (adjusted) makes comparisons to its competitors
easier.
Adjusted costs/nonoperating costs
Adjusted costs is one of the Group’s key performance indicators and is a non-
GAAP financial measure for which the most directly comparable IFRS financial
measure is noninterest expenses. Adjusted costs is calculated by deducting (i)
impairment of goodwill and other intangible assets, (ii) net litigation charges
and (iii) restructuring and severance, in total referred to as nonoperating costs,
from noninterest expenses under IFRS. The Group believes that a
presentation of noninterest expenses excluding the impact of these items
provides a more meaningful depiction of the costs associated with the
operating businesses.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 23
Definition of certain financial measures and other information (3/3)

Book value and tangible book value per basic share outstanding Other key ratios
Book value per basic share outstanding and tangible book value per basic Diluted earnings per share: Profit (loss) attributable to Deutsche Bank
share outstanding are non-GAAP financial measures that are used and relied shareholders, which is defined as profit (loss) excluding noncontrolling interests,
upon by investors and industry analysts as capital adequacy metrics. Book divided by the weighted-average number of diluted shares outstanding. Diluted
value per basic share outstanding represents the bank’s total shareholders’ earnings per share assume the conversion into common shares of outstanding
equity divided by the number of basic shares outstanding at period-end. securities or other contracts to issue common stock, such as share options,
Tangible book value represents the bank’s total shareholders’ equity less convertible debt, unvested deferred share awards and forward contracts.
goodwill and other intangible assets. Tangible book value per basic share Book value per basic share outstanding: Book value per basic share outstanding
outstanding is computed by dividing tangible book value by period-end basic is defined as shareholders’ equity divided by the number of basic shares
shares outstanding. outstanding (both at period-end).
Tangible book value per basic share outstanding: Tangible book value per basic
share outstanding is defined as shareholders’ equity less goodwill and other
Cost ratios intangible assets, divided by the number of basic shares outstanding (both at
Cost/income ratio: Noninterest expenses as a percentage of total net period-end).
revenues, which are defined as net interest income before provision for credit Tier 1 capital ratio: Tier 1 capital, as a percentage of the RWA for credit, market
losses plus noninterest income. and operational risk.
Compensation ratio: Compensation and benefits as a percentage of total net Common Equity Tier 1 capital ratio: Common Equity Tier 1 capital, as a
revenues, which are defined as net interest income before provision for credit percentage of the RWA for credit, market and operational risk.
losses plus noninterest income.
Phase-in CRR/CRD leverage ratio: Tier 1 capital (CRR/CRD phase-in), as a
Noncompensation ratio: Noncompensation noninterest expenses, which are percentage of the CRR/CRD leverage ratio exposure measure.
defined as total noninterest expenses less compensation and benefits, as a
percentage of total net revenues, which are defined as net interest income Net interest margin: For Group and divisions, net interest income (before
before provision for credit losses plus noninterest income. provision for credit losses) as a percentage of average total interest earnings
assets. Net interest margins per division are based on their contribution to the
Group results.
Average yield on loans: Interest income on loans as a percentage of average
loans at amortized cost based upon month-end balances.
Provision for credit losses (bps of loans): Provision for credit losses annualized as
basis points of average loans gross of allowances for loan losses, based upon
month-end balances.

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 24
Footnotes

1. Definitions of certain financial measures are provided on pages 22-24 of this document 14. Financial assets at amortized cost consist of loans at amortized cost, cash and central
2. The reconciliation of average tangible shareholders‘ equity is provided on pages 15-20 of this bank balances, interbank balances (w/o central banks), central bank funds sold and
document securities purchased under resale agreements, securities borrowed and certain
subcategories of other assets
3. Based on profit (loss) attributable to Deutsche Bank shareholders (post-tax)
15. Allowance for credit losses does not include allowance for country risk for amortized cost
4. The reconciliation of adjusted costs/nonoperating costs is provided on pages 15-20 of this document and off-balance sheet positions
5. At period-end 16. Goodwill and other intangible assets attributable to the partial sale of DWS are excluded
6. Contains Group-neutral reallocation of central liquidity reserves to business divisions 17. FY 2022: Gain on sale of € 312 million, net of transaction-related fees of € 6 million
7. The tax impact is recognized in net income (loss) directly; accordingly, earnings were adjusted by 18. Twelve months period until the end of the respective reporting period compared to full
€ 498 million, € 479 million and € 363 million before tax for the coupons paid on AT1 notes in April year 2021
2024, May 2023 and May 2022, respectively; the coupons paid on AT1 notes are not attributable to
Deutsche Bank shareholders and therefore need to be deducted in the calculation in accordance with 19. Pre-provision profit defined as net revenues less noninterest expenses
IAS 33; diluted earnings per common share include the numerator effect of assumed conversions; in 20. Sustainable financing and ESG investment activities are defined in the “Sustainable
case of a net loss potentially dilutive shares are not considered for the earnings per share calculation, Finance Framework – Deutsche Bank Group” which is available at investor-
because to do so would decrease the net loss per share relations.db.com; in cases where validation against the Framework cannot be completed
8. Includes AT1 notes, which constitute unsecured and subordinated notes of Deutsche Bank and are before the end of the reporting quarter, volumes are disclosed upon completion of the
classified as equity in accordance with IFRS validation in subsequent quarters

9. Includes net interest income and net gains (losses) on financial assets/liabilities at fair value through 21. Operating leverage is calculated as the difference between year-on-year change in
profit or loss, net fee and commission income and remaining revenues percentages of reported net revenues and year-on-year change in percentages of
reported noninterest expense
10. Segment assets represent consolidated view, i.e. the amounts do not include intersegment balances
(except for central liquidity reserves, shorts coverage, liquidity portfolio and repack reallocations, 22. Based on the implemented reporting logic the full year 2022 number is based on spot
regarding assets consumed by other segments but managed by CB/IB) value as of December 31, 2022

11. Assets under management include assets held on behalf of customers for investment purposes
and/or assets that are managed by Deutsche Bank; they are managed on a discretionary or advisory
basis or are deposited with Deutsche Bank
12. Annualized management fees divided by average assets under management
13. IFRS 9 introduced a three stage approach to impairment for financial assets that are not credit-
impaired at the date of origination or purchase. This approach is summarized as follows:
Stage 1: The Group recognizes a credit loss allowance at an amount equal to 12-month expected
credit losses
Stage 2: The Group recognizes a credit loss allowance at an amount equal to lifetime expected credit
losses for those financial assets which are considered to have experienced a significant increase in
credit risk since initial recognition
Stage 3: The Group recognizes a loss allowance at an amount equal to lifetime expected credit losses,
reflecting a probability of default of 100%, via the expected recoverable cash flows for the asset, for
those financial assets that are credit-impaired; POCI = Purchased or Originated Credit Impaired

_________________________________________________________________________________________________________________________________________
Deutsche Bank Q1 2024 Financial Data Supplement 25