Investor Presentation • Feb 6, 2020
Investor Presentation
Open in ViewerOpens in native device viewer

6 February 2020
This presentation has been prepared by Banco BPM ("Banco BPM"); for the purposes of this notice, "presentation" means this document, any oral presentation, any question and answer session and any written or oral material discussed following the distribution of this document.
The distribution of this presentation in other jurisdictions may be restricted by law or regulation. Accordingly, persons who come into possession of this document should inform themselves of, and observe, these restrictions. To the fullest extent permitted by applicable law, Banco BPM and its subsidiaries disclaim any responsibility or liability for the violation of such restrictions by any person.
This presentation does not constitute or form part of, and should not be construed as, any offer or invitation to subscribe for, underwrite or otherwise acquire, any securities of Banco BPM or any member of its group or any advice or recommendation with respect to such securities, nor should it or any part of it form the basis of, or be relied on in connection with, any contract to purchase or subscribe for any securities in Banco BPM or any member of its group, or investment decision or any commitment whatsoever. This presentation and the information contained herein does not constitute an offer of securities in the United States or to any U.S. person (as defined in Regulation S under the U.S. Securities Act of 1933 (the "Securities Act"), as amended), Canada, Australia, Japan or any other jurisdiction where such offer is unlawful.
The information contained in this presentation is for background purposes only and is subject to amendment, revision and updating without notice. Certain statements in this presentation are forward-looking statements about Banco BPM. Forward-looking statements are statements that are not historical facts. These statements include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Forward-looking statements are generally identified by the words "expects", "anticipates", "believes", "intends", "estimates" and similar expressions. By their nature, forward-looking statements involve a number of risks, uncertainties and assumptions which could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements.
Banco BPM does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law. You should not place undue reliance on forward-looking statements, which speak only as of the date of this presentation. All subsequent written and oral forward-looking statements attributable to Banco BPM or persons acting on its behalf are expressly qualified in their entirety by this disclaimer.
None of Banco BPM, its subsidiaries or any of their respective representatives, directors, officers or employees nor any other person accepts any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this presentation or otherwise arising in connection therewith.
By participating to the presentation of the Group results and accepting a copy of this presentation, you agree to be bound by the foregoing limitations regarding the information disclosed in this presentation.
This presentation includes both accounting data (based on financial accounts) and internal management data (which are also based on estimates).
***
Mr. Gianpietro Val, as the manager responsible for preparing the Bank's accounts, hereby states pursuant to Article 154-bis, paragraph 2 of the Financial Consolidated Act that the accounting data contained in this presentation correspond to the documentary evidence, corporate books and accounting records.


| 1. Key FY 2019 Performance Highlights | 4 |
|---|---|
| 2. Performance Details: | 29 |
| - Profitability |
30 |
| - Balance Sheet |
37 |
| - Funding and Liquidity |
38 |
| - Customer Loans and Focus on Credit Quality |
43 |
| - Capital Position |
46 |

Turnaround completed and back to dividend
| SUCCESFULL ACHIEVEMENTS… |
Strategic Plan 1 Starting Point |
2019 YE Target |
Achieved as at YE 2019 |
|
|---|---|---|---|---|
| CAPITAL POSITION | - CET 1 RATIO FL - TEXAS RATIO |
12.3% 162% |
12.9% 114% |
12.8% Post dividend 52% |
| DERISKING | - GROSS NPE - GROSS NPE RATIO - NET NPE RATIO |
€31.5BN2 24.8%2 15.7% |
€23.2BN3 17.5%3 11.1% |
€10.1BN 9.1% 5.2% |
| RATIONALIZATION | - BRANCHES (#) - HEADCOUNT (#) |
2,417 25,073 |
2,082 22,560 |
1,727 21,9414 |
| COST EFFICIENCY | - TOTAL OPERATING COST - COST REDUCTION SINCE YE15 |
€3,086M5 | €2,858M5 -€228M |
€2,604M -€482M |
| …IN A CHALLENGING ENVIRONMENT (2017-2019) Yearly average embedded in the Strategic Plan |
Euribor 3M (%) 0.1 2019 2017 2018 -0.1 -0.3 -0.3 -0.3 -0.32 -0.5 |
GDP +0.1 (%) 2 1.7 1.2 0.8 1.1 1 -0.38 0 2017 2018 |
bps 330 280 1.0 230 180 130 0.2 80 2019 |
BTP/BUND Spread 155 160 81 2017 2018 2019 |
Notes: 1. Strategic Plan starting point YE 2015 2.Nominal values. 3. Corresponding to Nominal targets (incl. write-offs) of €23.9bn and of 17.9%, respectively 4. The figure includes 251 exits related to non-recurring corporate transactions. 5.Proforma operating cost target, updated to take account of the perimeter change. The data indicated for 2015 as well as for the 2019 target and for the effective 2019 data are affected by different accounting effects. 6. Calculated over the share price closure of €1.96 as at 05/02/2020).


Note: 1. Do not include the €400m AT1 instrument issued in January 2020, corresponding to 61bps.

| RISK PROFILE | Gross NPE: -1.7bn y/y Net NPE: -1.2bn y/y |
Gross NPE ratio |
Net NPE ratio |
|
|---|---|---|---|---|
| Texas ratio1 : 52.3% (74.9% YE 18) |
9.1% | 5.2% | ||
| RESERVES & UNREALISED | Effective management of debt securities, maintaining a robust buffer of reserves and unrealised |
RESERVES (FVOCI) |
UNREALISED GAINS (AC)3 |
|
| GAINS | gains, which registered a further increase at the beginning of 20202 |
€71m | €520m | |
| CUSTOMER VOLUMES | Solid 'core' commercial volumes |
C/A & Core Perf. Deposits Loans |
AUM | |
| Growing 'core' funding base: opportunity to boost wealth management business |
+8.2% +2.9% y/y y/y |
+4.7% y/y |
||
| Strong position confirmed |
LCR | NSFR | ||
| LIQUIDITY & FUNDING | Unencumbered eligible securities at ~€20bn |
>165% | >100% |
Notes: 1. Net NPE on Tangible Shareholders' Equity. 2. See Slide 17 for details. 3. Unrealised Gains on Debt Securities at AC are not included in the 'Comprehensive Profitability', nor in the Capital position.

| TOTAL INCOME | 4,293 | 4,288 | 5 |
|---|---|---|---|
| OPERATING COSTS | -2,604 | -2,600 | -4 |
| PROFIT FROM OPERATIONS | 1,689 | 1,689 | 0 |
| LLPs | -779 | -779 | 0 |
| OTHER PRE-TAX ELEMENTS | 109 | 12 | 97 |
| PRE-TAX PROFIT | 1,020 | 922 | 97 |
| NET INCOME | 797 | 649 | 148 |
FY 2019 results: from P&L Net Income to Comprehensive Profitability


| P&L STATED | P&L ADJUSTED1 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| € m |
Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | Chg. q/q |
Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | Chg. q/q |
| Restated | Restated | |||||||||
| NII | 505.2 | 514.8 | 500.0 | 477.9 | -4.4% | 505.2 | 514.8 | 500.0 | 473.2 | -5.4% |
| FEES & COMMISSIONS | 434.5 | 453.7 | 444.1 | 462.2 | 4.1% | 434.5 | 453.7 | 444.1 | 462.2 | 4.1% |
| NET FINANCIAL RESULT | 72.3 | 10.7 | 41.7 | 207.4 | 397.7% | 72.3 | 10.7 | 41.7 | 207.4 | 397.7% |
| TOTAL INCOME | 1,063.4 | 1,020.1 | 1,021.7 | 1,187.7 16.2% | 1,063.4 | 1,020.1 | 1,021.7 | 1,183.0 | 15.8% | |
| OPERATING COSTS | -656.2 | -648.9 | -642.8 | -656.1 | 2.1% | -656.2 | -648.2 | -640.9 | -654.3 | 2.1% |
| PROFIT FROM OPERATIONS | 407.2 | 371.3 | 378.9 | 531.6 | 40.3% | 407.2 | 371.9 | 380.9 | 528.7 | 38.8% |
| LLPs | -152.0 | -197.7 | -208.4 | -220.5 | 5.8% | -152.0 | -197.7 | -208.4 | -220.5 | 5.8% |
| FV VALUATION OF TANGIBLE ASSETS | -7.5 | -19.3 | -0.7 | -131.0 | n.m. | 0.0 | 0.0 | 0.0 | 0.0 | n.m. |
| PROVISIONS FOR RISKS & CHARGES | 4.4 | -10.1 | -2.7 | -62.6 | n.m. | 4.4 | 5.2 | -1.7 | -1.5 | n.m. |
| P&L FROM DISPOSALS | 0.2 | 336.6 | 0.0 | -3.6 | n.m. | 0.0 | 0.0 | 0.0 | 0.0 | n.m. |
| PRE-TAX PROFIT | 248.4 | 484.8 | 171.1 | 115.4 -32.6% | 255.7 | 183.5 | 174.9 | 308.3 | 76.2% | |
| TAX | -52.6 | -25.2 | -43.2 | -24.4 | -43.6% | -54.4 | -46.2 | -44.1 | -57.8 | 30.9% |
| SYSTEMIC CHARGES2 | -41.6 | -15.2 | -31.5 | -4.5 | -85.7% | -41.6 | 0.0 | -31.5 | -4.5 | -85.7% |
| NET INCOME | 155.4 | 447.6 | 98.2 | 95.8 | -2.5% | 160.3 | 140.5 | 101.1 | 246.6 | 143.8% |
| €797m | €649m |
Restated: Q1, Q2 and Q3 2019 Operating Costs (specifically D&A item) are restated for the application in Q4 of the new valuation model on properties and artworks. Refer to methodological notes for details.
Notes: 1. For details on non-recurring elements excluded from the stated Net Income see slide 33. 2. Net of taxes.


Core Revenues: quarterly contribution
Broadly stable quarterly core revenues (aggregate NII and Net Fees and Commissions) in 2019, with Net Fees and Commissions increasing the share to 49% in Q4


Notes: 1. 'Other' includes PPA as well as impacts from IFRS9 and IFRS16; see slide 35 for details. 2. Non-commercial banking includes: financial activities, Hedging, interest on Bonds (Retail and Institutional) and other elements.

| € bn |
31/12/2018 | 30/09/2019 | 31/12/2019 | % chg.Y/Y | % chg. Q4 | |
|---|---|---|---|---|---|---|
| Net Performing Customer Loans | 97.3 | 101.1 | 100.3 | 3.1% | -0.8% | |
| o/w: Core Performing Customer Loans1 | 92.0 | 91.1 | 2.9% | -1.0% | ||
| - Medium/Long - Term Loans | 58.6 | 62.0 | 62.5 | 6.8% | 0.9% | |
| - Current Accounts | 11.2 | 11.2 | 10.5 | -6.2% | -5.8% | |
| - Other Loans | 18.8 | 18.9 | 18.1 | -3.8% | -4.1% | |
| Direct Funding2 | 106.5 | 108.9 | 7.3% | 2.3% | ||
| C/A & Deposits (Sight + Time) | 81.1 | 87.0 | 87.8 | 8.2% | 0.8% | |
| Bonds | 14.9 | 14.4 | 15.8 | 6.7% | 10.4% | |
| Certificates | 3.1 | 3.2 | -3.9% | 3.2% | ||
| Other | 2.1 | 1.9 | 2.0 | -5.6% | 4.5% | |
| Indirect Funding3 | 87.0 | 89.2 | 89.7 | 3.2% | 0.6% | |
| o/w: AUM | 57.6 | 58.3 | 4.7% | 1.2% | ||
| - Funds & Sicav | 36.0 | 38.5 | 39.0 | 8.5% | 1.5% | |
| - Bancassurance | 14.9 | 15.2 | 15.4 | 3.2% | 1.4% | |
| - Managed Accounts & Funds of Funds | 4.8 | 4.0 | 3.9 | -18.8% | -2.0% |
Customer Loans as at 30/09/19 are restated including Profamily non-captive volumes. See Methodological Notes for details.
Notes: 1. Exclude GACS senior notes, REPOs and Leasing. 2. Restated excluding REPOs and including Capital-Protected Certificates. 3. Restated excluding Capital-Protected Certificates from AUC.

Solid volumes, with a recovery in pricing of Corporate and SME new lending y/y

Notes: 1. Include M/L-term Mortgages (Secured and Unsecured), Personal Loans, Pool, ST/MLT Structured Finance. Exclude Agos and Profamily volumes sold by the network, but not consolidated by the Group. 2. All-in rates include commission income related to insurance policies, interest rate hedges and loan granting fees. Exclude volumes related to Structured Finance.

€2.8bn public wholesale issues in the period FY 2019-Jan. 2020



| SENIOR PREFERRED INSTRUMENTS |
AVERAGE RATES |
AVERAGE SPREADS |
||
|---|---|---|---|---|
| FY 2019 ISSUES | 2.2% | 2.3% | ||
| FY 2019 MATURITIES | 3.8% | 3.1% | ||
| FY 2020 MATURITIES | 2.8% | 2.3% |
Notes: 1. Managerial data based on nominal amounts, including calls. 2. Include €0.95bn Repo with underlying retained Covered Bonds.


Notes: 1. Internal management data of the Commercial Network regarding the breakdown of running and upfront fees on investment products.


Notes: 1. Management data of the Commercial Network related only to the placements of investment products which generate upfront fees.


Material increase in NFR in Q4 (to €207.4m), mainly as a result of gains from the disposal of debt securities (€125.1m), together with those from debt and equity instruments coming from the disposal of Sorgenia (€44.6m under NFR, with an additional €73.2m contributing directly to equity)
Notes: 1. Debt Securities accounted at Amortised Costs are subject to a specific policy which sets dedicated limits to the amount of disposals allowed throughout the year. 2. Internal management data.


Notes: 1. Management data as at end-January 2020, including hedging strategies.


Notes: 1. 2018 figures are not fully comparable, due to the restatement of Q1, Q2 and Q3 2019 Operating Costs (specifically related to the D&A item). Refer to methodological notes. 2. Internal Management Data, adjusted for non-recurring items and systemic charges. Figures are pro-forma for the Strategic Plan starting point, with ex Aletti Gestielle coherently not included in Operating Costs.


Total Operating Costs1

Note: 1. Q1, Q2 and Q3 2019 Operating Costs (specifically related to the D&A item) are restated for the application in Q4 of the new valuation model on properties and artworks, now impacting the item Profit (Loss) on Fair Value measurement of tangible assets.

| RATIONALE AND NATURE OF MODEL CHANGE |
Rationalisation and value enhancement of the Group's real estate portfolio (both instrumental and Investment property) and artworks From cost-based to fair-value accounting model |
||||||
|---|---|---|---|---|---|---|---|
| IMPACT ON PROPERTY AND ARTWORK VALUATION |
Impact on total property and artworks as at 31/12/2019 (vs. BV at YE 2018): Total impact (pre-tax) - o/w: Property - o/w: Artworks |
+€223.0m1 +€181.8m +€ 41.2m |
|||||
| IMPACT ON P&L VS DIRECT IMPACT TO CAPITAL |
Total impact to P&L (pre-tax): - o/w: Property - o/w: Artworks Total impact direct to capital (pre-tax) - o/w: Property - o/w: Artworks |
P&L includes essentially -€131.4m decreases vs. the value as of -€129.5m 31/12/18 -€1.9m +€354.4m1 +€311.4m +€43.1m |
Note: 1. Of which -€12.6m not recorded under the Comprehensive Profitability.

Reduction in NPE stock and ratios, with strengthened coverage in all categories



Note: 1. Customer Loans as at 30/09/19 are restated including Profamily non-captive volumes. Refer to the Methodological Notes for details.


Note: 1. CoR calculated including also loans classified at IFRS 5, for coherence with related LLPs.

€ bn

Effective NPE management with internal workout more than compensating annual inflows


* -0.3m of IFRS 9 reclassification impact

Note: 1. Cancellations, Recoveries, Cure and Other net movements.
Well positioned to withstand potential future headwinds

Notes: 1. The figures do not include the €400m AT1 instrument issued in January 2020, corresponding to 61bps.
Ratios as at 30/09/2019 include the contribution of the Q3 2019 net result, while those as at 31/12/2019 include the net result, post dividend, pertaining to H2 2019 (see methodological notes for details).

STRONG FUNDING AND LIQUIDITY POSITION
Note: 1. Calculated over the share price closure of €1.96 as at 05/02/2020).

GROWTH IN NET FEE & COMMISSION INCOME EXPECTED TO OFFSET PRESSURE ON NET INTEREST INCOME
ONGOING COST MANAGEMENT ACTIVITIES ALLOW TO COMPENSATE THE EFFECT FROM THE RENEWAL OF THE COLLECTIVE LABOUR CONTRACT AND TO MINIMISE THE IMPACT OF ADDITIONAL INVESTMENTS MAINLY IN IT
FURTHER PROGRESS EXPECTED IN THE PATH OF REDUCTION, CONSISTENT ALSO WITH AN IMPROVEMENT IN THE CREDIT PORTFOLIO
BUILDING ON THE TRACK RECORD OF INTERNAL CAPITAL GENERATION TO SUPPORT A SUSTAINABLE SHAREHOLDER REMUNERATION, MANAGING POTENTIAL FUTURE REGULATORY HEADWINDS
BANCO BPM'S NEW STRATEGIC PLAN AND TARGETS TO BE PROVIDED ON 3 MARCH 2020

| 2. Performance Details: | 29 |
|---|---|
| - Profitability |
30 |
| - Balance Sheet |
37 |
| - Funding and Liquidity |
38 |
| - Customer Loans and Focus on Credit Quality |
43 |
| - Capital Position |
46 |

Resilient capital generation also from the elements not directly impacting P&L
| € m |
9M 2019 | FY 2019 | Q1 2019 |
Q2 2019 |
Q3 2019 |
Q4 2019 |
|
|---|---|---|---|---|---|---|---|
| A. | P&L NET INCOME o/w: ADJUSTED |
701.2 402.0 |
797.0 648.6 |
155.4 160.3 |
447.6 140.5 |
98.2 101.1 |
95.8 246.6 |
| B | OTHER NET INCOME DIRECTLY ACCOUNTED TO EQUITY1 |
283.2 | 526.7 | 110.5 | 13.5 | 159.2 | 243.5 |
| 2 o/w Tangible assets at Fair Value |
0.0 | 249.7 | 0.0 | 0.0 | 0.0 | 249.7 | |
| o/w Reserves of Debt Securities at FVOCI (net of tax) |
281.8 | 178.8 | 91.5 | 64.3 | 126.0 | -103.0 | |
| o/w Reserves of Equity Securities at FVOCI (net of tax) |
14.0 | 119.8 | 19.5 | -31.9 | 26.3 | 105.8 | |
| A.+B. | COMPREHENSIVE NET INCOME OF THE GROUP |
984.5 | 1,323.7 | 265.9 | 461.1 | 257.4 | 339.3 |
Notes: 1. Other Comprehensive Income components, excluded from the distributable amount available for dividends. 2. Element not included in the Adjusted Comprehensive Profitability.
Q1, Q2, Q3 2019 and 9M 2019 figures have been restated for the application in Q4 of the accounting standard for the valuation of the Group's property and works of art. Refer to methodological notes.

| Reclassified income statement | FY 2018 | FY 2019 | Chg. Y/Y | Chg. Y/Y |
|---|---|---|---|---|
| (in euro million) | Stated | Stated | % | |
| Net interest income | 2,292.6 | 1,998.0 | -294.6 | -12.9% |
| Income (loss) from investments in associates carried at equity |
159.5 131.3 |
-28.2 | -17.7% | |
| Net interest, dividend and similar income | 2,452.0 | 2,129.2 | -322.8 | -13.2% |
| Net fee and commission income | 1,860.9 | 1,794.4 | -66.5 | -3.6% |
| Other net operating income | 389.8 | 37.2 | -352.5 | -90.4% |
| Net financial result | 70.2 | 332.1 | 261.9 | 373.2% |
| Other operating income | 2,320.9 2,163.7 |
-157.1 | -6.8% | |
| Total income | 4,772.9 | 4,293.0 | -480.0 | -10.1% |
| Personnel expenses | -1,732.8 | -1,696.5 | 36.3 | -2.1% |
| Other administrative expenses | -816.5 | -638.6 | 177.9 | -21.8% |
| Amortization and depreciation | -243.5 | -268.9 | -25.5 | 10.5% |
| Operating costs | -2,792.8 | -2,604.0 | 188.7 | -6.8% |
| Profit (loss) from operations | 1,980.1 | 1,688.9 | -291.2 | -14.7% |
| Net adjustments on loans to customers | -1,941.1 | -778.5 | 1,162.6 | -59.9% |
| Profit (loss) on FV measurement of tangible assets | -158.5 | -158.5 | ||
| Net adjustments on other financial assets | 3.3 | 5.8 | 2.5 | 75.0% |
| Net provisions for risks and charges | -345.3 | -71.0 | 274.3 | -79.4% |
| Profit (loss) on the disposal of equity and other investments |
173.4 | 333.2 | 159.8 | 92.2% |
| Income (loss) before tax from continuing operations | -129.7 | 1,019.7 | 1,149.4 | n.m. |
| Tax on income from continuing operations | 162.8 | -145.4 | -308.3 | n.m. |
| Systemic charges after tax | -100.2 | -92.9 | 7.3 | -7.3% |
| Income (loss) after tax from discontinued operations | 0.9 | -0.9 | n.m. | |
| Income (loss) attributable to minority interests | 9.6 | 15.6 | 5.9 | 61.7% |
| Net income (loss) for the period excluding Badwill & Impairment of goodwill and client relationship |
-59.4 | 797.0 | 856.4 | n.m. |
The trends in NII and LLPs haves to be read strictly together, due to the impact of the derisking activity: the reduced contribution of NPEs to NII is more than compensated by lower LLPs for NPEs
Starting from 30/06/2019, upfront fees related to the placement of Certificates have been reclassified from Net Financial Results to Net Fees & Commissions. The previous quarters (2018 and Q1 2019) have been reclassified coherently.
2018 figures not fully comparable due to the restatement of Q1, Q2 and Q3 2019 Operating Costs (specifically D&A item) for the application in Q4 of the new valuation model on properties and artworks. Refer to methodological notes.

| Reclassified income statement | Q1 2018 | Q2 2018 | Q3 2018 | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 |
|---|---|---|---|---|---|---|---|---|
| (in euro million) | Stated | Stated | Stated | Stated | Stated | Stated | Stated | Stated |
| Net interest income | 595.1 | 585.0 | 557.8 | 554.7 | 505.2 | 514.8 | 500.0 | 477.9 |
| Income (loss) from investments in associates carried at | 42.6 | 33.4 | 32.8 | 50.7 | 36.8 | 32.6 | 28.0 | 33.9 |
| equity | ||||||||
| Net interest, dividend and similar income | 637.7 | 618.4 | 590.6 | 605.4 | 541.9 | 547.5 | 528.0 | 511.8 |
| Net fee and commission income | 477.9 | 457.3 | 451.4 | 474.4 | 434.5 | 453.7 | 444.1 | 462.2 |
| Other net operating income | 24.2 | 130.0 | 214.5 | 21.1 | 14.6 | 8.3 | 8.0 | 6.3 |
| Net financial result | 27.9 | 73.9 | 46.8 | -78.4 | 72.3 | 10.7 | 41.7 | 207.4 |
| Other operating income | 530.0 | 661.2 | 712.7 | 417.0 | 521.5 | 472.7 | 493.7 | 675.9 |
| Total income | 1,167.7 | 1,279.6 | 1,303.2 | 1,022.4 | 1,063.4 | 1,020.1 | 1,021.7 | 1,187.7 |
| Personnel expenses | -442.1 | -437.1 | -431.5 | -422.2 | -425.9 | -418.0 | -415.6 | -437.1 |
| Other administrative expenses | -211.5 | -203.1 | -196.2 | -205.7 | -167.0 | -163.1 | -158.6 | -149.8 |
| Amortization and depreciation | -47.9 | -49.0 | -49.5 | -97.1 | -63.3 | -67.7 | -68.6 | -69.3 |
| Operating costs | -701.5 | -689.2 | -677.1 | -725.0 | -656.2 | -648.9 | -642.8 | -656.1 |
| Profit (loss) from operations | 466.2 | 590.4 | 626.1 | 297.4 | 407.2 | 371.3 | 378.9 | 531.6 |
| Net adjustments on loans to customers | -326.2 | -360.2 | -267.4 | -987.3 | -152.0 | -197.7 | -208.4 | -220.5 |
| Profit (loss) on FV measurement of tangible assets | -7.5 | -19.3 | -0.7 | -131.0 | ||||
| Net adjustments on other financial assets | 2.2 | -1.6 | -1.3 | 4.0 | -4.0 | 4.0 | 4.1 | 1.6 |
| Net provisions for risks and charges | -25.0 | -20.7 | -71.9 | -227.8 | 4.4 | -10.1 | -2.7 | -62.6 |
| Profit (loss) on the disposal of equity and other | 179.7 | -1.1 | -10.3 | 5.1 | 0.2 | 336.6 | 0.0 | -3.6 |
| investments | ||||||||
| Income (loss) before tax from continuing operations | 296.9 | 206.8 | 275.2 | -908.6 | 248.4 | 484.8 | 171.1 | 115.4 |
| Tax on income from continuing operations | -25.9 | -61.3 | -72.3 | 322.4 | -52.6 | -25.2 | -43.2 | -24.4 |
| Systemic charges after tax | -49.0 | -18.4 | -32.1 | -0.7 | -41.6 | -15.2 | -31.5 | -4.5 |
| Income (loss) after tax from discontinued operations | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Income (loss) attributable to minority interests | 1.4 | 2.2 | 0.3 | 5.8 | 1.2 | 3.2 | 1.8 | 9.2 |
| Net income (loss) for the period excluding Badwill & Impairment of goodwill and client relationship |
223.3 | 129.3 | 171.9 | -581.0 | 155.4 | 447.6 | 98.2 | 95.8 |
Starting from 30/06/2019, upfront fees related to the placement of Certificates have been reclassified from Net Financial Results to Net Fees & Commissions. The previous quarters (2018 and Q1 2019) have been reclassified coherently. Restated: Q1, Q2 and Q3 2019 Operating Costs (specifically D&A item) are restated for the application in Q4 of the new
valuation model on properties. Refer to methodological notes
| Reclassified income statement | FY 2019 | FY 2019 | Non-recurring items and | |
|---|---|---|---|---|
| (in euro million) | Stated | Adjusted | One- off | extraordinary systemic charges |
| Net interest income | 1,998.0 | 1,993.3 | 4.7 | Rem uneration of sub. Bond Carige through FITD |
| Income (loss) from investments in associates carried at equity | 131.3 | 131.3 | 0.0 | |
| Net interest, dividend and similar income | 2,129.2 | 2,124.5 | 4.7 | |
| Net fee and commission income | 1,794.4 | 1,794.4 | 0.0 | |
| Other net operating income | 37.2 | 37.2 | 0.0 | |
| Net financial result | 332.1 | 332.1 | 0.0 | |
| Other operating income | 2,163.7 | 2,163.7 | 0.0 | |
| Total income | 4,293.0 | 4,288.3 | 4.7 | |
| Personnel expenses | -1,696.5 | -1,696.5 | 0.0 | |
| Other administrative expenses | -638.6 | -638.6 | 0.0 | |
| Amortization and depreciation | -268.9 | -264.5 | -4.4 | Adjustm ents on intangible assets |
| Operating costs | -2,604.0 | -2,599.6 | -4.4 | |
| Profit (loss) from operations | 1,688.9 | 1,688.7 | 0.2 | |
| Net adjustments on loans to customers | -778.5 | -778.5 | 0.0 | |
| Profit (loss) on FV measurement of tangible assets | -158.5 | 0.0 | -158.5 | Application of the new valuation m odel on properties and artworks |
| Net adjustments on other assets | 5.8 | 5.8 | 0.0 | |
| Net provisions for risks and charges | -71.0 | 6.5 | -77.5 | Adjustm ents on custom er conditions, charges for litigation and provisions for custom er care and other |
| Profit (loss) on the disposal of equity and other investments | 333.2 | 0.0 | 333.2 | Disposal of ProAgos, First Servicing (NPL platform ) and other |
| Income (loss) before tax from continuing operations | 1,019.7 | 922.4 | 97.4 | |
| Tax on income from continuing operations | -145.4 | -202.5 | 57.1 | Extraordinary positive fiscal item s |
| Systemic charges after tax | -92.9 | -77.6 | -15.2 | Additional contribution to Italian resolution fund |
| Income (loss) after tax from discontinued operations | 0.0 | |||
| Income (loss) attributable to minority interests | 15.6 | 6.3 | 9.3 | Other |
| Net income (loss) for the period excluding Badwill & Impairment of goodwill and client relationship |
797.0 | 648.6 | 148.4 |

| (A-B): | (A-C-E): | ||||
|---|---|---|---|---|---|
| A | B | C | D | E | |
| Reclassified income statement | 2019 | 2019 | 2019 | 2019 | 2019 |
| (in euro million) | Stated | CE ex PPA | PPA (Totale) |
CE ex PPA e IFRS 9 |
Ricl. IFRS 9 |
| Net interest income | 1,998.0 | 1,981.1 | 16.9 | 1,977.1 | 4.0 |
| Income (loss) from investments in associates carried at | |||||
| equity | 131.3 | 131.3 | - | ||
| Net interest, dividend and similar income | 2,129.2 | 2,112.3 | 16.9 | 1,977.1 | 4.0 |
| Net fee and commission income | 1,794.4 | 1,794.4 | - | ||
| Other net operating income | 37.2 | 76.0 | -38.8 | 76.0 | |
| Net financial result | 332.1 | 332.1 | - | ||
| Other operating income | 2,163.7 | 2,202.5 | -38.8 | 76.0 | - |
| Total income | 4,293.0 | 4,314.9 | -21.9 | 2,053.1 | 4.0 |
| Personnel expenses | -1,696.5 | -1,696.5 | - | ||
| Other administrative expenses | -638.6 | -638.6 | - | ||
| Amortization and depreciation | -268.9 | -268.9 | - | ||
| Operating costs | -2,604.0 | -2,604.0 | - | - | - |
| Profit (loss) from operations | 1,688.9 | 1,710.8 | -21.9 | 2,053.1 | 4.0 |
| Net adjustments on loans to customers | -778.5 | -778.5 | -774.6 | -4.0 | |
| Profit (loss) on FV measurement of tangible assets | -158.5 | -158.5 | |||
| Net adjustments on other assets | 5.8 | 5.8 | - | ||
| Net provisions for risks and charges1 Profit (loss) on the disposal of equity and other |
-71.0 | -71.0 | - | ||
| investments | 333.2 | 333.2 | - | ||
| Income (loss) before tax from continuing operations | 1,019.7 | 1,041.6 | -21.9 | 1,278.6 | - |
| Tax on income from continuing operations | -145.4 | -152.7 | 7.2 | -152.7 | |
| Systemic charges after tax | -92.9 | -92.9 | - | ||
| Income (loss) after tax from discontinued operations | - | - | |||
| Income (loss) attributable to minority interests | 15.6 | 15.6 | - | ||
| Net income (loss) for the period | 797.0 | 811.7 | -14.7 | 1,125.9 | - |
Operating Costs (specifically D&A item) in first three 2019 quarters have been restated for the application in Q4 of the new valuation model on tangible assets with conseguent effects on PPA. Refer to methodological notes.


| € m | Q319 | Q4 19 |
|---|---|---|
| Reversal PPA | 4,2 | 4,0 |
| o/w Bad loans (IFRS 9) | 2,6 | 2,2 |
| o/w Unlikely to pay | 14,8 | 14,0 |
| o/w Performing loans | -13,3 | -12,2 |
| Other IFRS 9 | -1,1 | 1,4 |
| Reversal time value on bad loans | 4,8 | 5,0 |
| Adjustment on UTP & PD interests | -5,9 | -3,6 |
| IFRS 16 | -2,4 | -2,3 |
| Total 'OTHER' | 0,7 | 3,1 |

| € m | FY 18 | FY 19 |
|---|---|---|
| Reversal PPA | 143,3 | 16,9 |
| o/w Bad loans (IFRS 9) | 119,6 | 12,5 |
| o/w Unlikely to pay | 106,1 | 61,6 |
| o/w Performing loans | -82,4 | -57,3 |
| Other IFRS 9 | 71,3 | 4,0 |
| Reversal time value on bad loans | 107,7 | 26,7 |
| Adjustment on UTP & PD interests | -36,4 | -22,8 |
| IFRS 16 | 0,0 | -9,7 |
| Total 'OTHER' | 214,6 | 11,1 |
The yearly decrease of the Non-Core Components of NII is due to the strong derisking activity and has to be read strictly together with the material reduction in the cost of risk




1. Fees & Commissions include the restatement of the upfront components for the placements of Certificates (previously booked under NFR).2. 2018 figures are not fully comparable, due to the restatement of Q1, Q2 and Q3 2019 Operating Costs (specifically D&A item). Refer to methodological notes. 3. Mainly referring to adjustments on tangible assets.

| Chg. | ||||
|---|---|---|---|---|
| Reclassified assets (€ m) | 31/12/2018 | 31/12/2019 | Value | % |
| Cash and cash equivalents | 922 | 913 | -9 | -1.0% |
| Loans and advances measured at AC | 108,208 | 115,890 | 7,682 | 7.1% |
| - Loans and advances to banks | 4,193 | 10,044 | 5,851 | 139.5% |
| - Loans and advances to customers (*) | 104,015 | 105,845 | 1,831 | 1.8% |
| Other financial assets | 36,853 | 37,069 | 216 | 0.6% |
| - Assets measured at FV through PL | 5,869 | 7,285 | 1,416 | 24.1% |
| - Assets measured at FV through OCI | 15,352 | 12,527 | -2,825 | -18.4% |
| - Assets measured at AC | 15,632 | 17,257 | 1,625 | 10.4% |
| Equity investments | 1,434 | 1,386 | -48 | -3.4% |
| Property and equipment | 2,776 | 3,624 | 848 | 30.6% |
| Intangible assets | 1,278 | 1,269 | -9 | -0.7% |
| Tax assets | 5,012 | 4,620 | -393 | -7.8% |
| Non-current assets held for sale and discont. operations | 1,593 | 131 | -1,462 | -91.8% |
| Other assets | 2,389 | 2,136 | -253 | -10.6% |
| Total | 160,465 | 167,038 | 6,573 | 4.1% |
| Reclassified liabilities (€ m) | 31/12/2018 | 31/12/2019 | Value | % |
| Due to banks | 31,634 | 28,516 | -3,118 | -9.9% |
| Direct Funding | 105,220 | 109,506 | 4,287 | 4.1% |
| - Deposits from customers | 90,198 | 93,375 | 3,177 | 3.5% |
| - Debt securities and financial liabilities desig. at FV | 15,022 | 16,131 | 1,109 | 7.4% |
| Debts for Leasing | - | 733 | n.m. | n.m. |
| Other financial liabilities designated at FV | 7,229 | 10,919 | 3,691 | 51.1% |
| Liability provisions | 1,705 | 1,487 | -218 | -12.8% |
| Tax liabilities | 505 | 619 | 114 | 22.5% |
| Liabilities associated with assets held for sale | 3 | 5 | 2 | 67.5% |
| Other liabilities | 3,864 | 3,366 | -498 | -12.9% |
| Minority interests | 46 | 26 | -20 | -42.8% |
| Shareholders' equity | 10,259 | 11,861 | 1,602 | 15.6% |
| Total | 160,465 | 167,038 | 6,573 | 4.1% |
2019 figures are not fully comparable to 2018 figures as a result of IFRS16 first adoption and for the change in the accounting standard for the valuation of the Group's property and works of art.

Note: * "Customer loans" include the Senior Notes of the two GACS

Direct customer funding1 (without Repos)
Note:
1. Direct funding restated according to a management logic: it includes capital-protected certificates, recognized under 'Held-for-trading liabilities', while it does not include Repos (€3.9bn at December 2019 vs. €7.1bn at December 2018), mainly transactions with Cassa di Compensazione e Garanzia.



Managerial data based on nominal amounts, including calls.
1. Include also the maturities of Repos with underlying retained Covered Bonds: €0.45bn in 2021 and €0.50bn in 2022


Management data of the commercial network. AUC historic data restated for managerial adjustments.
Note:
1. AuC data are net of capital-protected certificates, as they have been regrouped under Direct Funding (see slide 38).




1. Monthly LCR of December 2019; NSFR for Q4 2019. 2. Includes assets received as collateral.
3. Refers to securities lending (uncollateralized high quality liquid assets).
€10bn of assets encumbered with ECB are rated A or higher: easy to refinance at good conditions
€9.7bn of credit claims (ABACO) encumbered with ECB are eligible for securitisations
Performance Details: Funding and Liquidity
€ bn
| 31/12/18 | 30/09/19 | 31/12/19 | Chg. y/y | Chg. in Q4 | ||
|---|---|---|---|---|---|---|
| Debt securities | 32.9 | 34.2 | 31.2 | -5.0% | -8.8% | |
| - o/w Total Govies | 27.5 | 29.7 | 26.4 | -4.0% | -10.9% | |
| - o/w: Italian Govies | 17.7 | 19.3 | 15.5 | -12.0% | -19.8% | |
| IT Govies in % on Debt Securities | 53.7% | 56.5% | 49.7% | -7.4% | -12.0% | |
| Equity securities, Open-end funds & Private equity | 1.8 | 2.2 | 2.5 | 40.5% | 15.8% | |
| TOTAL SECURITIES | 34.7 | 36.4 | 33.8 | -2.6% | -7.3% |
| € bn |
31/12/18 | 30/09/19 | 31/12/19 | Chg. y/y | Chg. in Q4 |
|---|---|---|---|---|---|
| Govies at FVOCI | 11.7 | 10.0 | 9.1 | -22.4% | -9.3% |
| - Italian | 6.6 | 5.9 | 4.6 | -29.4% | -21.3% |
| - Non Italian | 5.1 | 4.1 | 4.4 | -13.5% | 7.9% |
| Govies at AC | 15.1 | 16.5 | 15.7 | 4.3% | -4.7% |
| - Italian | 10.3 | 10.9 | 10.0 | -3.2% | -8.5% |
| - Non Italian | 4.7 | 5.6 | 5.7 | 20.7% | 2.7% |
| Govies at FVTPL | 0.8 | 3.1 | 1.6 | 115.9% | -48.3% |
| - Italian | 0.8 | 2.5 | 0.9 | 17.6% | -65.0% |
| - Non Italian | 0.0 | 0.6 | 0.7 | n.m. | 20.4% |

Satisfactory increase in Performing Loans, with new loans granted at €21.4bn in FY 20191
| NPE Performing Loans |
104.0 6.7 97.3 |
107.0 6.0 101.1 |
105.8 5.5 100.3 |
||
|---|---|---|---|---|---|
| 31/12/2018 | 30/09/2019 | 31/12/2019 | |||
| CHANGE | |||||
| PERFORMING LOANS | 31/12/18 | 30/09/19 | 31/12/19 | In % y/y | In % Q4 |
| Core customer loans | 88.6 | 92.0 | 91.1 | 2.9% | -1.0% |
| - Medium/Long-Term loans | 58.6 | 62.0 | 62.5 | 6.8% | 0.9% |
| - Current Accounts | 11.2 | 11.2 | 10.5 | -6.2% | -5.8% |
| - Other loans | 16.9 | 17.0 | 16.1 | -4.6% | -4.9% |
| - Cards & Personal Loans | 1.9 | 1.9 | 2.0 | 3.4% | 3.1% |
| Leasing | 1.0 | 1.0 | 1.0 | -9.3% | -3.7% |
| Repos | 6.2 | 5.5 | 5.7 | -8.2% | 4.7% |
| GACS Senior Notes | 1.4 | 2.6 | 2.5 | 75.1% | -3.6% |
| Total Performing Loans | 97.3 | 101.1 | 100.3 | 3.1% | -0.8% |
Customer Loans as at 30/09/19 are restated including Profamily non-captive volumes. See Methodological Notes for details.
Notes:
1. Management data. Include MLT Mortgages (Secured and Unsecured), Personal Loans, Pool, ST/MLT Structured Finance. Exclude Agos and Profamily volumes sold by the network, but not consolidated by the Group. 2. Loans and advances to customers at Amortized Cost, including also the GACS senior notes (Exodus since June 2018 and, moreover, ACE since March 2019). Year-end 2018 data already excluded €1.3bn Bad Loans (having being classified as discontinued operation), then disposed with the ACE project in Q1 2019.

| GROSS EXPOSURES | 31/12/2018 | 30/09/2019 | 31/12/2019 | Chg. y/y | Chg. in Q4 | ||
|---|---|---|---|---|---|---|---|
| €/m and % | Incl. Profamily | Value | % | Value | % | ||
| Bad Loans | 3,939 | 3,395 | 3,565 | -375 | -9.5% | 170 | 5.0% |
| UTP | 7,768 | 6,949 | 6,424 | -1,345 | -17.3% | -525 | -7.6% |
| Past Due | 106 | 131 | 98 | -8 | -7.2% | -32 | -24.7% |
| NPE | 11,814 | 10,474 | 10,087 | -1,727 | -14.6% | -387 | -3.7% |
| Performing Loans | 97,659 | 101,438 | 100,631 | 2,972 | 3.0% | -807 | -0.8% |
| TOTAL CUSTOMER LOANS | 109,473 | 111,912 | 110,718 | 1,245 | 1.1% | -1,195 | -1.1% |
| NET EXPOSURES | 31/12/2018 | 30/09/2019 | 31/12/2019 | Chg. y/y | Chg. in Q4 | ||
|---|---|---|---|---|---|---|---|
| €/m and % | Incl. Profamily | Value | % | Value | % | ||
| Bad Loans | 1,591 | 1,488 | 1,560 | -32 | -2.0% | 72 | 4.8% |
| UTP | 5,048 | 4,373 | 3,912 | -1,136 | -22.5% | -462 | -10.6% |
| Past Due | 88 | 107 | 73 | -15 | -16.6% | -34 | -31.8% |
| NPE | 6,727 | 5,968 | 5,544 | -1,183 | -17.6% | -424 | -7.1% |
| Performing Loans | 97,288 | 101,072 | 100,301 | 3,013 | 3.1% | -771 | -0.8% |
| TOTAL CUSTOMER LOANS | 104,015 | 107,040 | 105,845 | 1,831 | 1.8% | -1,195 | -1.1% |
| COVERAGE | 31/12/2018 | 30/09/2019 | 31/12/2019 | |
|---|---|---|---|---|
| % | Incl. Profamily | |||
| Bad Loans | 59.6% | 56.2% | 56.2% | |
| UTP | 35.0% | 37.1% | 39.1% | |
| Past Due | 17.5% | 18.2% | 25.9% | |
| NPE | 43.1% | 43.0% | 45.0% | |
| Performing Loans | 0.38% | 0.36% | 0.33% | |
| TOTAL CUSTOMER LOANS | 5.0% | 4.4% | 4.4% |
Data refer to Loans and advances to customers measured at Amortized Cost, including also the GACS Senior Notes.
Customer Loans as at 30/09/19 restated including Profamily non-captive volumes. Refer to Methodological Notes for details.


| € | bn | |||
|---|---|---|---|---|
| 31/12/18 | 31/12/2019 | % Chg. | ||
| Restructured | 2.3 | 1.7 | -27.2% | |
| - Secured | 1.3 | 0.9 | -29.0% | |
| - Unsecured | 1.1 | 0.8 | -25.1% | |
| Other UTP | 2.7 | 2.2 | -18.8% | |
| - Secured | 2.3 | 1.9 | -15.6% | |
| - Unsecured | 0.5 | 0.3 | -34.8% | |
| 5.0 | 3.9 | -22.5% | ||
| o/w: | ||||
| - North | 68.8% | 72.6% | ||
| - Centre | 22.8% | 20.9% | ||
| - South, Islands & not resident |
8.4% | 6.5% |

| PHASED IN CAPITAL | 31/12/2018 | 30/09/2019 | 31/12/2019 | ||||
|---|---|---|---|---|---|---|---|
| POSITION (€/m and %) | |||||||
| CET 1 Capital | 7,754 | 9,254 | 9,586 | RWA COMPOSITION (€/bn) |
31/12/2018 | 30/09/2019 | 31/12/2019 |
| T1 Capital | 7,888 | 9,686 | 10,017 | ||||
| Total Capital | 9,442 | 10,966 | 11,542 | CREDIT & COUNTERPARTY RISK |
56.3 | 59.3 | 57.9 |
| RWA | 64,324 | 67,278 | 65,841 | of which: Standard | 27.7 | 29.5 | 28.0 |
| CET 1 Ratio | 12.05% | 13.75% | 14.56% | MARKET RISK | 1.9 | 2.0 | 1.9 |
| AT1 | 0.21% | 0.64% | 0.66% | OPERATIONAL RISK | 5.9 | 5.7 | 5.8 |
| T1 Ratio | 12.26% | 14.40% | 15.21% | CVA | 0.2 | 0.3 | 0.2 |
| Tier 2 | 2.42% | 1.90% | 2.32% | TOTAL | 64.3 | 67.3 | 65.8 |
| Total Capital Ratio | 14.68% | 16.30% | 17.53% |
| FULLY PHASED CAPITAL | 31/12/2018 | 30/09/2019 | 31/12/2019 | ||||
|---|---|---|---|---|---|---|---|
| POSITION (€/m and %) CET 1 Capital T1 Capital |
6,406 6,410 |
8,097 8,399 |
8,453 8,754 |
RWA COMPOSITION (€/bn) |
31/12/2018 | 30/09/2019 | 31/12/2019 |
| Total Capital | 7,964 | 9,679 | 10,280 | CREDIT & COUNTERPARTY RISK |
56.0 | 59.2 | 58.0 |
| RWA | 64,034 | 67,165 | 65,856 | of which: Standard | 27.4 | 29.4 | 28.0 |
| CET 1 Ratio | 10.00% | 12.06% | 12.84% | MARKET RISK | 2.0 | 2.0 | 1.9 |
| AT1 | 0.01% | 0.45% | 0.46% | OPERATIONAL RISK | 5.9 | 5.7 | 5.8 |
| T1 Ratio | 10.01% | 12.51% | 13.29% | CVA | 0.2 | 0.3 | 0.2 |
| Tier 2 | 2.43% | 1.91% | 2.32% | TOTAL | 64.0 | 67.2 | 65.9 |
| Total Capital Ratio | 12.44% | 14.41% | 15.61% |
Ratios as at 30/09/2019 include the contribution of the Q3 2019 net result and those as at 31/12/2019 include the net result, post dividend, pertaining to H2 2019 (see methodological notes for details).

Wide capital buffers, both at Phased-in and Fully Loaded level

Notes: 1. Calculated considering SREP requirements for 2019. 2. The figures do not include the €400m AT1 instrument issued in January 2020, corresponding to 61bps.


| Roberto Peronaglio | +39-02-9477.2090 |
|---|---|
| Tom Lucassen |
+39-045-867.5537 |
| Arne Riscassi |
+39-02-9477.2091 |
| Silvia Leoni | +39-045-867.5613 |
| Carmine Padulese |
+39-02-9477.2092 |
Registered Offices: Piazza Meda 4, I-20121 Milan, Italy Corporate Offices: Piazza Nogara 2, I-37121 Verona, Italy
[email protected] www.bancobpm.it (IR Section)

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.