Investor Presentation • Aug 12, 2014
Investor Presentation
Open in ViewerOpens in native device viewer
August 12, 2014Dr. Wolf Schumacher, CEO – Hermann J. Merkens, CFO
Increasing competition in our lending buckets - as a consequence margin compression earlier than originally expected and early repayments of high margin loans will continue.Partially offset by lower funding costs and -structure
We see increasing property values and rents in the majority of European countries but further NPL inflow mainly from our southern European portfolio
While Aareon is expected to be on track deposit business will suffer on segment reporting level – deposit volume supports funding and cheapens funding costs on group level
| Q 2 2 0 1 4 |
Q 1 2 0 1 4 |
Q 4 2 0 1 3 |
Q 3 2 0 1 3 |
Q 2 2 0 1 3 |
C t o m m e n s |
|
|---|---|---|---|---|---|---|
| € m n |
||||||
| N i i t t t e n e r e s n c o m e |
1 6 9 |
1 4 4 |
1 4 7 |
1 3 3 |
1 2 6 |
S N I I d l d t t t r o n g e v e o p m e n u e o C l d i f i l i d i t t t o r e a c r e r s c o n s o a o n E f f f l t t e c s r o m e a r y r e p a y m e n s Q € / Q € / Q € 2 8 1 4 4 1 0 : m n : m n : m n S i A L M t t r a e g c m e a s r e s u ( Q ) A R L f l i h € 1. b 2 '1 3 t t 7 p o r o o g r o n w : |
| N l l i i t e o a n o s s p r o v s o n s |
3 2 |
3 7 |
3 9 |
2 9 |
2 8 |
Q 2- L L P i l i i h i d t n n e g a n c e w u Q f 1- L L P € 3 7 d d j t t t o m n u e o a u s m e n i L I P f 1 t t t o m o r e c o n s e r v a v e a c o r : € i f i l l 6 m n s p e c c a o w a n c e s € f l i l l 3 1 t m n p o r o o a o w a n c e s, |
| N i i i t e c o m m s s o n n c o m e |
3 9 |
4 0 |
4 8 |
4 0 |
3 9 |
A k t a r e o n o n r a c Q f f 4 i h l l t t r e g a r s e a s o n a e e c s w u |
| A d i m n e x p e n s e s |
1 1 4 |
1 0 2 |
9 9 |
9 4 |
9 0 |
Q B d d b l j A R t t r e n e r e g a o r p r o e c s, u y u y f C d i i l d i t t t t c o s s a n n e g r a o n o o r e a c r e |
| N i d i l l t e g a e g o o v w |
1 ) 1 2 5 |
G f i i i i l l i d i t t a n r o m n a c o n s o a o n |
||||
| O i f i t t p e r a n g p r o 1) Ad ju d ste |
6 5 |
) 1 2 1 7 |
5 8 |
4 8 |
4 5 |
P i i d l i d t t t o s v e e v e o p m e n c o n n u e |
2) Adjusted
| C / S S P & L t e g m e n |
Q '1 2 4 |
Q '1 1 4 |
Q '1 4 3 |
Q '1 3 3 |
Q '1 2 3 |
|---|---|---|---|---|---|
| € m n |
|||||
| S l a e s r e v e n u e |
4 5 |
4 6 |
5 3 |
4 6 |
4 4 |
| O k i l i d t w n w o r c a p a s e |
1 | 1 | 1 | 1 | 1 |
| C h i i t a n g e s n n v e n o r y |
0 | 0 | 0 | 0 | 0 |
| O h i i t t e r o p e r a n g n c o m e |
2 | 1 | 4 | 1 | 1 |
| C f i l h d t t o s o m a e r a p u r c a s e |
5 | 6 | 6 | 6 | 5 |
| S f f t a e x p e n s e s |
3 2 |
3 2 |
3 4 |
3 0 |
2 9 |
| D A i i l t m p a r m e n o s s e s , , |
3 | 4 | 3 | 4 | 4 |
| R l i i t t t t e s u s a e q u y a c c. n v e s m |
- | - | 0 | - | - |
| O h i t t e r o p e r a n g e x p e n s e s |
1 4 |
1 2 |
1 3 |
1 2 |
1 3 |
| R l f i t t t e s s r o m n e r e s u d i i l a n s m a r |
0 | 0 | 0 | 0 | 0 |
| O i f i t t p e r a n g p r o |
-6 | -6 | 2 | -4 | 5 - |
Performance of Aareon within guidance
Deposit taking business burdens segment performance
Upon breach of 11.5% (TCR incl. buffer) restrictions will be placed on all discretionary distributions (e.g. dividends)
1) Other possible Buffers are: Up to 5% targeted systemic risk buffer (set by member state)Up to 2.5% institution specific countercyclical buffer
12
=> We assume that a 1% O-SII risk buffer will apply to Aareal
2) TCR: total capital ratio
€ bn
2) Liquidity position clearly exceeds 15% of the total balance sheet. This includes unencumbered
ECB-eligible assets, available excess cash at other banks as well as highly liquid government securities
3) Interbank includes reverse repos of € 1.7 bn14
1) CB: Central banks
2) Liquidity position clearly exceeds 15% of the total balance sheet. This includes unencumbered ECB-eligible assets, available excess cash at otherbanks as well as highly liquid government securities
3) Interbank includes reverse repos of € 1.7 bn15
As at 30.06.2014
NII reflects portfolio growth, sound margins, low funding costs
FY guidance
High diversification and sound asset quality
| N P L- d L L P d l t a n e e o p m e n v |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| € m n |
N P L 1) E x p o s u r e |
S i f i p e c c 1) A l l o w a n c e s |
P f l i t o r o o 2) A l l o w a n c e s |
||||||||
| A l B k G t 3 1. 0 3. 2 0 1 4 a r e a a n r o u p a s a |
8 8 7 |
2 8 8 |
1 1 7 |
||||||||
| G Q '1 A l B k i l i i i 2 4 t t a r e a a n r o p s a o n n u u |
-4 3 |
-1 2 |
0 | ||||||||
| A l B k G d d i i i Q 2 '1 4 t a r e a a n r o u p a o n n |
8 7 |
3 3 |
-1 | ||||||||
| A l B k G 3 0. 0 6. 2 0 1 4 t a r e a a n r o u p a s a |
9 3 1 |
3 0 9 |
1 1 6 |
||||||||
| C i i f i l l t o v e r a g e r a o s p e c c a o w a n c e s |
3 | 3, 2 % |
|||||||||
| 3 0 9 |
1 1 6 |
||||||||||
| A l B k G t 3 0. 0 6. 2 0 1 4 a r e a a n r o u p a s a |
9 3 1 |
5 | |||||||||
| C i t o e r a g e r a o v i l. f l i l l t n c p o r o o a o a n c e s w |
4 5, 7 % |
1) Incl. property finance portfolio still on DEPFA's balance sheet
2) Portfolio allowances mainly reflect expected losses which are calculated on the bases of specific loans in most cases
| N i l o m n a ( ) in € m n |
A L T V v e r a g e |
N P L ( ) in € m n |
|
|---|---|---|---|
| G r e e c e |
- | - | - |
| I l d r e a n |
- | - | - |
| I l t a y |
3, 1 0 7 |
6 9. 5 % |
4 4 6 |
| P l t o r u g a |
- | - | - |
| S i p a n |
1, 0 3 8 |
8 8. 8 % |
9 2 |
NPL and NPL-ratio (since 12.2004)
Total volume outstanding as at 30.06.2014: € 2.2 bn
| 2 0 1 4 |
|
|---|---|
| N i i t t t e n e r e s n c o m e |
) 1 U d f i ( € € ) d 6 1 0 6 4 0 t p p e r e n o g v e n r a n g e m n m n e x p e c e - |
| N l l i i t e o a n o s s p r o v s o n s |
) - 2 € € d i f l i h 1 0 0 1 5 0 t t t m n m n e s p e p o r o o g r o w - U h l f f i d d d j t t t t t p p e r a o g v e n r a n g e e x p e c e u e o a u s m e n o m o r e f i L I P 1 t t c o n s e r v a v e a c o r |
| N i i i t e c o m m s s o n n c o m e |
€ 1 0 € 1 8 0 7 m n m n - |
| A d i m n e p e n s e s x |
€ 4 3 0 € 4 0 5 m n m n - i l. f f l d i i i f C l d i t t t t n c o n e- o s r e a e o a c q u s o n o o r e a c r e |
| i i N d l l t e g a v e g o o w |
3 ) € 1 2 5 m n ~ |
| ) 4 i f i O t t p e r a n g p r o |
i ( ) T d € 3 8 0 € 4 0 0 € 3 7 0 € 3 9 0 t a r g e r a s e m n m n v s. m n m n : - - U d f i d t p p e r e n o g e n r a n g e e p e c e v x |
| P R E t r e- a o x |
l. i d i l l 9 % t e c n e g a e g o o x v w ~ |
| N b i i i i t e s n e s s o r g n a o n w u |
€ 8 b € 9 b n n - f U d i d t p p e r e n o g e n r a n g e e p e c e v x |
| O i f i A t t p e r a n g p r o a r e o n |
€ 2 8 m n ~ |
2) As in 2013, the bank cannot rule out additional allowances for credit losses
3) Adjusted
374) Incl. negative goodwill of € 152 mn
1) Recognition of interest payments for AT1 in the course of H2 2014
Improve deposit ratio and covered bond (CB) ratio further avoiding capital market dependency
Focus on markets with LTV ratios of 60-70%, resulting in stable RWA and LtVs, higher CB-funding share, lower risk costs(but development in Southern Europe uncertain)Strengthen client relationships by leveraging new business through stronger cooperation via club deals and syndication
Enhance profit contribution
Continue cost discipline, but temporarily effected by project costs etc.
Optimise capital structure once regulatory guidelines are in place and markets are pricing instruments adequately
Aareal Bank'saction plan
Measures in detail (1/2)
| 1 F d i n n g u t t s r a e g y |
I d i f h i i i l h i i d f € b 6 t t t t t t n c r e a s e e p o s s r o m e n s u o n a o u s n g n u s r y r o m n ~ i € b i l 2 0 1 2 7 2 0 1 5 t t n o n u n > C B f d i h f b i i l l i i l i i d t t t u n n g s a r e o n e w u s n e s s w n c r e a s e o v e r m e m e o - , / 0 % l l i 5 t t t t m a x. c o v e r p o o o a a s s e s r a o S i d h l l f d i / l i i l l i l t t t t t e n o r u n s e c u r e w o e s a e u n n g o a a s s e s r a o w e m p o r a r y g o f ( ) d h d i l l b l 1 0 % 3 1. 1 2 2 0 1 2 6 % t t o w n u r e r a n w s a y e o w : ~ |
|---|---|
| 2 C R E n e w b i s n e s s u |
K i i i b i i h L T V 6 0 % 7 0 % t t e e p o r g n a n g n e s n e s s m a w u w x. - T b i i h L T V d b i 6 5 % 2 0 0 t t a r g e a e r a g e n e s n e s s a n p s g r o s s m a r g n v w u w ~ f F X t t a e r c o s s T h i h, f k i h h d l t t t t t- t r e e c o n n e n a p p r o a c o c s o n m a r e s s o r e r m e o r o u w w i i h h h f i i l i i d l b l i d t t t t t t t t n e g a v e s w n g s r o u g o u e n a n c a c r s s a n a e a s a s a e m e r m l k l i i l R W A i t t t o u o o r e s u n g n o w c o n s u m p o n L d f f l i i h h i h L T V i l k i l l t t t t t o n g e r m r u n- o w n o p o r o o s w g e r s o r n e g a v e o u o o w / f l i d i R W A i d i l l i t t t r e s u n a e c r e a s n g e x p o s u r e r a o a n w r e e u p e q u y S h l i l i h i b l i b i h h t t t t t r e n g e n c e n r e a o n s p s y e v e r a g n g n e w u s n e s s r o u g i i l b d l d d i i d h i h t t t t s r o n g e r c o o p e r a o n a c e a s a n s n c a o n o p r o c e a g e r v u y u i i i i f l i t t t o r g n a o n c a p a c o r o r c e n s y u |
| 3 A a r e o n |
C l k i f h i i f G E S W d i S i t t t t t o s e r a c n g o e r a n s o n r o m o o s g m a a s a n i h l d l i t n- o u s e o r c o u s o u o n O i i i i i b d k d t t t t t n g o n g n v e s m e n s n n e w o r e x s n g y p r o u c s o e e p a n f d h d l i l h l l l t t t t t t e x p a n e p r o u c p o r o o o n a e s e c n o o g y e v e E l f h b i i i t t t x p o r e u r e r u s n e s s o p p o r u n e s I E B I T d E B I T i m p r o e a n m a r g n v |
|---|---|
| 4 C b t o s a s e |
C f f G S S l k i h i i E W d i i t t t t t o s e r a c n g o e r a n s o n r o m o o s g m a a s a n i h l d l i t n- o s e o r c o s o o n u u u C O h l l i i h d h i h h i h i l i b d k d d h t t t t t t t t t a e n g n o g e n s g a n e e a s m e r o n s g n n e g e o r r r e e g s a n o g r c p o r s o s c s o e e p a n e p a n e v u w x u y y u x d f l i l h l l l t t t t t p r o u c p o r o o o n a e s e c n o o g y e v e f f K h i b l b i l d b j t t t t t t t t e e p e c o s s n a a n c e e m p o r a r e e c e p r o e c c o s s e c. u y y , E l f h b i i i t t t p o r e r e r s n e s s o p p o r n e s x u u u T C I R f S P F l i 4 0 % 2 0 1 5 t t t a r g e o r s e g m e n c o s e o n I E B I T d E B I T i m p r o e a n m a r g n v |
| 5 C i l t a p a t t s r u c u r e |
O i i i l h i l l i d l i t t t t t t p m s e c a p a s r u c u r e o n c e e c n c a r e g u a o r y g u e n e s, d l l i l d t t t t a a n e g a r e a m e n a r e n p a c e a n x k i i i d l t t t t m a r e s a r e p r c n g n s r m e n s a e q a e u u y |
| 2 0 1 4 |
/ 2 0 1 5 2 0 1 6 |
|
|---|---|---|
| T i i 1 t e r r a o S C I F R & R D I V f l l h d p a s e u y |
1 4 0 1 5 0 % - ( d t a s r e p o r e , i l. t. n c m g m f f ) b e r u |
L t o n g e r m t t a r g e : 1 2 2 % 5 > ( b f t. e o r e m g m f f ) b e r u |
| C I R |
4 0 % ~ ( S P F ) |
4 0 % ~ ( S P F ) |
| E B I T i m a r g n |
1 6 % ~ ( A ) a r e o n |
1 7 5 % > ( A ) a r e o n |
| O P R E t r e- a x |
9 % ~ |
1 2 % ~ |
| C f i t t o s o e q u y ( ) t n e |
9 1 0 % - |
| 0 1. 0 4. - 3 0. 0 6. 2 0 1 4 |
0 1. 0 4. - 3 0. 0 6. 2 0 1 3 |
C ha ng e |
|
|---|---|---|---|
| € m n |
€ m n |
||
| Pr f i d lo t a t o n ss a cc ou n |
|||
| Ne in inc t te t re s om e |
1 6 9 |
1 2 6 |
3 4 % |
| A l low fo d i los t an ce r c re se s |
3 2 |
2 8 |
1 4 % |
| Ne in in f l lo fo d i lo t te t te t re s co m e a r a an ce r c re ss es w |
1 3 7 |
9 8 |
4 0 % |
| Ne iss ion inc t c om m om e |
3 9 |
3 9 |
0 % |
| Ne l he dg ing t r t o t es u n e ac co un |
1 | 0 | - |
| / e Ne d ing inc t tra om e xp en se s |
2 | 5 | 6 0 % - |
| Re l fro d ing ts -tr ts su m n on a a ss e |
0 | 5 - |
- |
| fro fo Re l ies d i ts te t e ty su m c om p an a cc ou n r a q u |
- | ||
| A dm in is ive tra t e xp en se s |
1 1 4 |
9 0 |
2 7 % |
| / e Ne he ing inc t o t t r o p er a om e xp en se s |
0 | 2 - |
- |
| Ne ive dw i l l t g a g oo |
- | ||
| in f i Op t Pr t er a g o |
6 5 |
4 5 |
4 4 % |
| Inc ta om e xe s |
2 1 |
1 4 |
5 0 % |
| Ne in / lo t co m e ss |
4 4 |
3 1 |
4 2 % |
| A l lo io f r l t ts ca n o es u |
|||
| Ne inc / los i bu b le l l ing in t t tr ta to tro te ts om e s a n on -c on re s |
5 | 5 | - |
| Ne inc / los i bu b le ha ho l de f Aa l Ba k A G t t tr ta to om e s a s re rs o re a n |
3 9 |
2 6 |
0 % 5 |
| Ap ia io f p f i t ts p ro p r n o ro |
|||
| S So i len h ip i bu ion by F F in t p tn tr t ar er s co n |
5 | 5 | 0 % |
| Co l i da d in d f i / a la d lo te ta t te ns o re e p ro cc um u ss |
3 4 |
2 1 |
6 2 % |
| S d tru tu c re Co in / Co i io / l t l da t ns u g ns o n Pr ty op er Se ice Re i l ia io t rv s co nc n F in in an c g |
Aa l Ba k re a n Gr ou p |
|||||||
|---|---|---|---|---|---|---|---|---|
| 0 1. 0 4. - |
0 1. 0 4. - |
0 1. 0 4. - |
0 1. 0 4. - |
0 1. 0 4. - |
0 1. 0 4. - |
0 1. 0 4. - |
0 1. 0 4. - |
|
| 3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
|
| 2 0 1 4 |
2 0 1 3 |
2 0 1 4 |
2 0 1 3 |
2 0 1 4 |
2 0 1 3 |
2 0 1 4 |
2 0 1 3 |
|
| € m n |
||||||||
| Ne in inc t te t res om e |
1 6 8 |
1 2 4 |
0 | 0 | 1 | 2 | 1 6 9 |
1 2 6 |
| A l low fo d i los t an ce r c re se s |
3 2 |
2 8 |
3 2 |
2 8 |
||||
| Ne in in f l lo fo d i lo t te t te t re s co m e a r a an ce r c re ss es w |
1 3 6 |
9 6 |
0 | 0 | 1 | 2 | 1 3 7 |
9 8 |
| Ne iss ion inc t c om m om e |
1 | 3 | 4 0 |
3 9 |
2 - |
3 - |
3 9 |
3 9 |
| Ne l he dg ing t r t o t es u n e ac co un |
1 | 0 | 1 | 0 | ||||
| Ne d ing inc / e t tra om e xp en se s |
2 | 5 | 2 | 5 | ||||
| fro Re l d ing ts tra ts su m no n- a ss e |
0 | 5 - |
0 | 5 - |
||||
| Re l fro ies d fo i ts te t e ty su m co m p an a cc ou n r a q u |
||||||||
| A dm in is ive tra t e xp en se s |
6 8 |
4 7 |
4 7 |
4 4 |
1 - |
1 - |
1 1 4 |
9 0 |
| Ne he ing inc / e t o t t r o p er a om e xp en se s |
1 - |
2 - |
1 | 0 | 0 | 0 | 0 | 2 - |
| Ne ive dw i l l t g a g oo |
||||||||
| Op in f i t t er a g p ro |
7 1 |
5 0 |
6 - |
5 - |
0 | 0 | 6 5 |
4 5 |
| Inc ta om e xe s |
2 3 |
1 5 |
2 - |
1 - |
2 1 |
1 4 |
||
| / Ne in lo t co m e ss |
4 8 |
3 5 |
4 - |
4 - |
0 | 0 | 4 4 |
3 1 |
| A l lo io f r l t ts ca n o es u |
||||||||
| Ne inc / los i bu b le l l ing in t t tr ta to tro te ts om e s a n on -c on res |
4 | 5 | 1 | 0 | 5 | 5 | ||
| Ne inc / los i bu b le ha ho l de f Aa l Ba k A G t t tr ta to om e s a s re rs o rea n |
4 4 |
3 0 |
5 - |
4 - |
0 | 0 | 3 9 |
2 6 |
| 0 1. 0 1. - 3 0. 0 6. 2 0 1 4 |
0 1. 0 1. - 3 0. 0 6. 2 0 1 3 |
C ha ng e |
|
|---|---|---|---|
| € m n |
€ m n |
||
| Pr f i d lo t a t o n ss a cc ou n |
|||
| Ne in inc t te t re s om e |
3 1 3 |
2 4 7 |
2 7 % |
| A l low fo d i los t an ce r c re se s |
6 9 |
4 5 |
5 3 % |
| Ne in in f l lo fo d i lo t te t te t re s co m e a r a an ce r c re ss es w |
2 4 4 |
2 0 2 |
2 1 % |
| Ne iss ion inc t c om m om e |
9 7 |
7 7 |
3 % |
| Ne l he dg ing t r t o t es u n e ac co un |
3 | 3 - |
- |
| / e Ne d ing inc t tra om e xp en se s |
4 | 1 1 |
6 4 % - |
| Re l fro d ing ts -tr ts su m n on a a ss e |
0 | 6 - |
- |
| fro fo Re l ies d i ts te t e ty su m c om p an a cc ou n r a q u |
- | ||
| A dm in is ive tra t e xp en se s |
2 1 6 |
1 8 2 |
1 9 % |
| / e Ne he ing inc t o t t r o p er a om e xp en se s |
1 6 |
7 - |
- |
| Ne ive dw i l l t g a g oo |
1 5 2 |
- | |
| in f i Op t Pr t er a g o |
2 8 2 |
9 2 |
2 0 7 % |
| Inc ta om e xe s |
4 1 |
2 9 |
4 1 % |
| Ne in / lo t co m e ss |
2 4 1 |
6 3 |
2 8 3 % |
| A l lo io f r l t ts ca n o es u |
|||
| Ne inc / los i bu b le l l ing in t t tr ta to tro te ts om e s a n on -c on re s |
1 0 |
1 0 |
- |
| Ne inc / los i bu b le ha ho l de f Aa l Ba k A G t t tr ta to om e s a s re rs o re a n |
2 3 1 |
3 5 |
3 3 6 % |
| Ap ia io f p f i t ts p ro p r n o ro |
|||
| S So i len h ip i bu ion by F F in t p tn tr t ar er s co n |
1 0 |
1 0 |
0 % |
| Co l i da d in d f i / a la d lo te ta t te ns o re e p ro cc um u ss |
2 2 1 |
4 3 |
4 1 4 % |
| S tru c Pr op F in an |
tu d re ty er in c g |
Co ns u Se rv |
l in / t g ice s |
Co l i ns o Re co nc |
da io / t n i l ia io t n |
Aa re a Gr |
l Ba k n ou p |
|
|---|---|---|---|---|---|---|---|---|
| 0 1. 0 1.- |
0 1. 0 1.- |
0 1. 0 1.- |
0 1. 0 1.- |
0 1. 0 1.- |
0 1. 0 1.- |
0 1. 0 1.- |
0 1. 0 1.- |
|
| 3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
3 0. 0 6. |
|
| 2 0 1 4 |
2 0 1 3 |
2 0 1 4 |
2 0 1 3 |
2 0 1 4 |
2 0 1 3 |
2 0 1 4 |
2 0 1 3 |
|
| € m n |
||||||||
| Ne in inc t te t res om e |
3 1 1 |
2 4 2 |
0 | 0 | 2 | 5 | 3 1 3 |
2 4 7 |
| fo A l low d i los t an ce r c re se s |
6 9 |
4 5 |
6 9 |
4 5 |
||||
| Ne in in f l lo fo d i lo t te t te t re s co m e a r a w an ce r c re ss es |
2 4 2 |
1 9 7 |
0 | 0 | 2 | 5 | 2 4 4 |
2 0 2 |
| Ne iss ion inc t c om m om e |
2 | 5 | 8 0 |
7 8 |
3 - |
6 - |
7 9 |
7 7 |
| Ne l he dg ing t r t o t es u n e ac co un |
3 | 3 - |
3 | 3 - |
||||
| / e Ne d ing inc t tra om e xp en se s |
4 | 1 1 |
4 | 1 1 |
||||
| Re l fro d ing ts tra ts su m no n- a ss e |
0 | 6 - |
0 | 6 - |
||||
| Re l fro ies d fo i ts te t e ty su m co m p an a cc ou n r a q u |
||||||||
| A dm in is ive tra t e xp en se s |
1 2 4 |
9 7 |
9 3 |
8 6 |
1 - |
1 - |
2 1 6 |
1 8 2 |
| Ne he ing inc / e t o t t r o p er a om e xp en se s |
1 5 |
6 - |
1 | 1 - |
0 | 0 | 1 6 |
7 - |
| Ne ive dw i l l t g a g oo |
1 5 2 |
1 5 2 |
||||||
| f Op in i t t er a g p ro |
2 9 4 |
1 0 1 |
1 2 - |
9 - |
0 | 0 | 2 8 2 |
9 2 |
| Inc ta om e xe s |
4 5 |
3 1 |
4 - |
2 - |
4 1 |
2 9 |
||
| Ne in / lo t co m e ss |
2 4 9 |
7 0 |
8 - |
7 - |
0 | 0 | 2 4 1 |
6 3 |
| f r A l lo io l t ts ca n o es u |
||||||||
| / Ne inc los i bu b le l l ing in t t tr ta to tro te ts om e s a n on -c on res |
8 | 9 | 2 | 1 | 1 0 |
1 0 |
||
| Ne inc / los i bu b le ha ho l de f Aa l Ba k A G t t tr ta to om e s a s re rs o rea n |
2 4 1 |
6 1 |
1 0 - |
8 - |
0 | 0 | 2 3 1 |
3 5 |
| St ed P tur ert ruc rop y Fin cin an g |
Co ult ing / Se rvi ns ce s |
Co oli da tio n / ns ilia tio Re co nc n |
Aa l B k G rea an rou p |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q 2 |
Q 1 |
Q 4 |
Q 3 |
Q 2 |
Q 2 |
Q 1 |
Q 4 |
Q 3 |
Q 2 |
Q 2 |
Q 1 |
Q 4 |
Q 3 |
Q 2 |
Q 2 |
Q 1 |
Q 4 |
Q 3 |
Q 2 |
|
| 20 14 |
20 14 |
20 13 |
20 13 |
20 13 |
20 14 |
20 14 |
20 13 |
20 13 |
20 13 |
20 14 |
20 14 |
20 13 |
20 13 |
20 13 |
20 14 |
20 14 |
20 13 |
20 13 |
20 13 |
|
| Eu ro mn |
||||||||||||||||||||
| Ne t in t in ter es co me |
168 | 143 | 146 | 13 1 |
124 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 169 | 144 | 147 | 133 | 126 |
| All fo red it l ow an ce r c os se s |
32 | 37 | 39 | 29 | 28 | 32 | 37 | 39 | 29 | 28 | ||||||||||
| t in t in af Ne ter ter es co me |
13 6 |
10 6 |
10 7 |
10 2 |
96 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 13 7 |
10 7 |
10 8 |
10 4 |
|
| all fo red it l ow an ce r c os se s |
98 | |||||||||||||||||||
| Ne mi ion in t c om ss co me |
1 | 1 | 3 | 2 | 3 | 40 | 40 | 47 | 40 | 39 | 2 - |
1 - |
2 - |
2 - |
3 - |
39 | 40 | 48 | 40 | 39 |
| Ne t re lt o n h ed nti su g e a cc ou ng |
1 | 2 | 3 - |
0 | 0 | 1 | 2 | 3 - |
0 | 0 | ||||||||||
| Ne ad ing in / e t tr co me xp en se s |
2 | 2 | 4 | 3 | 5 | 2 | 2 | 4 | 3 | 5 | ||||||||||
| Re lts fro rad ing n-t ts su m no as se |
0 | 0 | 0 | -2 | -5 | 0 | 0 | 0 | -2 | -5 | ||||||||||
| Re lts fro ies su m co mp an |
||||||||||||||||||||
| ted fo ity t e ac co un r a qu |
0 | 0 | ||||||||||||||||||
| Ad mi nis tive tra ex pe ns es |
68 | 56 | 54 | 50 | 47 | 47 | 46 | 47 | 44 | 44 | 1 - |
0 | 2 - |
0 | 1 - |
114 | 102 | 99 | 94 | 90 |
| Ne the ing in / t o rat r o pe co me |
-1 | 16 | 1 | 3 | 2 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 16 | 0 | 3 | 2 |
| ex pe ns es |
- | - | - | - | - | - | ||||||||||||||
| Ne ati dw ill g ve g oo |
1) 152 |
1) 152 |
||||||||||||||||||
| Op tin rof it era g p |
71 | 1) 22 3 |
56 | 52 | 50 | 6 - |
6 - |
2 | 4 - |
5 - |
0 | 0 | 0 | 0 | 0 | 65 | 1) 21 7 |
58 | 48 | 45 |
| Inc e t om ax es |
23 | 22 | 18 | 16 | 15 | 2 - |
2 - |
0 | 1 - |
1 - |
21 | 20 | 18 | 15 | 14 | |||||
| Ne t in / l co me os s |
48 | 1) 20 1 |
38 | 36 | 35 | 4 - |
4 - |
2 | 3 - |
4 - |
0 | 0 | 0 | 0 | 0 | 44 | 1) 19 7 |
40 | 33 | 31 |
| Al loc ati of lts on re su |
||||||||||||||||||||
| Ne t in / l ttri bu tab le to co me os s a |
||||||||||||||||||||
| llin int tro sts no n-c on g ere |
4 | 4 | 3 | 4 | 5 | 1 | 1 | 1 | 1 | 0 | 5 | 5 | 4 | 5 | 5 | |||||
| / l Ne t in ttri bu tab le to co me os s a |
1) | 1) | ||||||||||||||||||
| sh ho lde of Aa l B k A G are rs rea an |
44 | 197 | 35 | 32 | 30 | 5 - |
5 - |
1 | 4 - |
4 - |
0 | 0 | 0 | 0 | 0 | 39 | 192 | 36 | 28 | 26 |
The transaction represents an attractive opportunity for Aareal Bank Group to pursue inorganic growth as it is creating shareholder value and EpS accretive from day one
Aareal Bank Group acquires Coreal, which has been successfully realigned and refocused on its core business by its previous owner, in a favourable market environment at a conservative price
Coreal is a well digestible addition to Aareal Bank Group. Legacy risks have been conservatively evaluated and comprehensively ring-fenced
Our mid-term targets and our goal to resume an active dividend policy remain unchanged
With the acquisition of Coreal, Aareal Bank Group further strengthens its position as a leading commercial real estate lender
The acquisition of Coreal from existing excess capital demonstrates the strength and strategic capacity of Aareal Bank Group
1) As published December 2013
Transaction in line with mid-term RoE target: midterm pre-tax RoE target confirmed at ~12%
51
1) As published December 2013
2) Fully phased incl. IFRS and CRD IV
3) Negative goodwill and additional net income until 2016 including ppa amortisation
1) Excl. market risk
2) Exposure to Retail amounts to € 22 mn
3) Exposure to Sovereigns amounts to € 15 mn
554) Exposure to investment shares amounts to € 17 mn
Allocated (average) equity
Allocated Equity
Average of:
Jürgen Junginger Managing Director Investor Relations Phone: +49 611 348 [email protected]
Senior Manager Investor RelationsPhone: +49 611 348 [email protected]
Investor RelationsPhone: +49 611 348 [email protected]
© 2014 Aareal Bank AG. All rights reserved.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.