Investor Presentation • Feb 11, 2020
Investor Presentation
Open in ViewerOpens in native device viewer
11 FEB 2020
| 01 2019 results |
|||||
|---|---|---|---|---|---|
| 02 | Appendices | ||||
| 2.1 | Key financial data | ||||
| 2.2 | NPL business | ||||
| 2.3 | La Scogliera: implications of CRD IV |
||||
| 2.4 | Focus on DTA and PPA |

• €167mln (€112mln in 3Q19) driven by the pick up in NPL recovery
• €82mln (€74mln in 3Q19) due to higher NPL variable recovery costs
• Cost of risk of €38mln, of which €11mln provisions on a few ex-Interbanca positions
€7.7bn (€0.5bn QoQ)
Non core & G&S: €0.9bn
ERC €2.5bn
In 4Q 19: €76mln cash collection vs. €78mln P&L contribution *
€5.3bn customer deposits stable QoQ
€1.1bn wholesale including +€0.1bn placement of the 2018-23 bond in 4Q 19, which was owned by the Bank
10.96% La Scogliera Group Scope, well above the 8.12% SREP
| (€ mln) | 3Q 19 | 4Q 19 | FY 18 | FY 19 |
|---|---|---|---|---|
| Net interest income | 91.1 | 134.2 | 469.3 | 458.9 |
| Net commission income | 22.2 | 25.3 | 84.5 | 94.1 |
| Trading and other revenues | (1.2) | 7.5 | 22.7 | 5.4 |
| Net banking income | 112.0 | 167.1 | 576.5 | 558.3 |
| Loan loss provisions (LLP) | (14.0) | (38.2) | (100.1) | (87.2) |
| Net banking income – LLP |
98.1 | 128.9 | 476.4 | 471.1 |
| Personnel expenses | (31.5) | (34.3) | (111.6) | (130.0) |
| Other administrative expenses | (43.7) | (56.2) | (176.5) | (214.3) |
| Other net income/expenses | 1.3 | 8.8 | 14.7 | 49.3 |
| Operating costs | (74.0) | (81.7) | (273.4) | (294.9) |
| Gains (Losses) on disposal of | ||||
| investments | - | - | - | (0.4) |
| Pre tax profit | 24.1 | 47.2 | 203.0 | 175.8 |
| Taxes | (8.3) | (8.1) | (56.2) | (52.6) |
| Net income attributable to the | 15.7 | 39.1 | 146.8 | 123.1 |
| parent company | ||||
| Customer loans | 7,118 | 7,651 | 7,314 | 7,651 |
| of which Business NPL - |
1,189 | 1,280 | 1,093 | 1,280 |
| Total assets | 10,249 | 10,526 | 9,382 | 10,526 |
| Total funding | 8,233 | 8,463 | 7,438 | 8,463 |
| of which deposits customer - |
5,257 | 5,286 | 4,673 | 5,286 |
| of which TLTRO - |
694 | 792 | 695 | 792 |
| Shareholders Equity | 1,501 | 1,539 | 1,459 | 1,539 |
| Data in €mln | 2Q 19 | 3Q 19 9M 19 | 4Q 19 | 12M 19 | |
|---|---|---|---|---|---|
| Other admin. expenses Other net income |
(31) | 0 | (31) | 0 | (31) |
| /expenses | 39 | 4 | 42 | 4 | 46 |
| Operating costs | 8 | 4 | 11 | 4 | 15 |
| Taxes | (8) | (4) | (11) | (4) | (15) |
| Net income | 0 | 0 | 0 | 0 | 0 |
| (€ mln) | FY 19 A | FY 19 E* |
|---|---|---|
| Net banking income | 558.3 | 557.3 |
| Loan loss provisions (LLP) | (87.2) | (84.8) |
| Net banking income – LLP |
471.1 | 472.5 |
| Personnel expenses | (130.0) | (129.7) |
| Other administrative expenses | (214.3) | (214.7) |
| Other net income/expenses | 49.3 | 50.3 |
| Operating costs | (294.9) | (294.1) |
| Gains (Losses) on disposal of | ||
| investments | (0.4) | (1.3) |
| Pre tax profit | 175.8 | 177.1 |
| Taxes | (52.6) | (54.3) |
| Net income | 123.1 | 122.8 |
| Customer loans | 7,651 | 7,668 |
| of which Business NPL - |
1,280 | 1,350 |
| Total assets | 10,526 | 10,412 |
| Total funding | 8,463 | 8,339 |
| of which deposits customer - |
5,286 | 5,139 |
| of which TLTRO - |
792 | 800 |
| Shareholders Equity | 1,539 | 1,540 |
• No significant differences between 2019 actual figures and 2019 preview presented on 14 Jan 2020 in the context of the 2020-22 Industrial Plan
La

CET1 -0.14% QoQ: RWA increase mainly in factoring due to seasonality at year end
6 BANCA IFIS *The application of the 2013/36/EU (CRD IV) Directive and EU Regulation 575/2013 (CRR) envisages that only 50.7% of the excess capital of Banca IFIS Group Scope is included in the CET1 of La Scogliera Group Scope. Excess Capital of €0.3bn is not included in CET1 of La Scogliera Group Scope
8.12%
** SREP received by the Bank of Italy to be applied in 2019

| Data in € mln | NPL | Factoring | Leasing | Corp. Banking & Lending |
Non core & G&S |
Consolidated |
|---|---|---|---|---|---|---|
| Net interest income | 224 | 98 | 41 | 20 | 77 | 459 |
| Net commission income | 6 | 67 | 12 | 8 | 1 | 94 |
| Trading & other revenues | 15 | 0 | 0 | (2) | (8) | 5 |
| Net banking income | 245 | 165 | 53 | 26 | 70 | 558 |
| -Of which PPA |
1 (2) |
0 | 0 | 3 | 67 | 68 |
| Loan loss provisions | 0 | (36) | (10) | (6) | (36) | (87) |
| Operating costs | (157) | (86) | (24) | (6) | (23) | (295) |
| Net income | 62 | 30 | 17 | 10 | 4 | 123 |
| Net income (%) | 50% | 25% | 13% | 8% | 3% | 100% |
| Cost / income (%) | 64% | 52% | 45% | 22% | 33% | 53% |
| Customer Loans | 1,280 | 3,229 | 1,448 | 747 | 946 | 7,651 |
| 2 RWA |
2,046 | 2,955 | 1,403 | 881 | 937 | 8,221 |
| 3 Capital allocation |
224 | 324 | 154 | 97 | 103 | 901 |
| 4 Return on allocated capital |
28% | 9% | 11% | 11% | 4% | 14% |
Commercial & Corporate banking
BANCA IFIS
*Source: management accounting data (1) Negative PPA of €1.8mln due to FBS goodwill allocated to NPL portfolio, which is amortized with the recovery/winding down of FBS property portfolio. The residual negative PPA of FBS amounts to €6.1mln as at 31 Dec 2019; (2) RWA Credit risk only. It excludes RWA from operating, market risks and CVA (€1bn); (3) RWA (Credit risk only) x CET1 2019; (4) Net income on capital allocation
• Net income at €123mln. Contribution of PPA* (net of tax) down from €61mln in 2018 to €47mln in 2019

• Self financing business growth coupled with increase in CET1 ratio and dividends



| 2Q 19 | 3Q 19 | 4Q 19 | |
|---|---|---|---|
| LCR* | >1,300% | >1,600% | >1,100% |
| NSFR* | >100% | >100% | >100% |
| Commercial & Corporate Banking |
Gross | Coverage % |
Net |
|---|---|---|---|
| Bad loans |
205 | 80% | 42 |
| UTP | 173 | 49% | 89 |
| Past due | 105 | 8% | 96 |
| Total | 483 | 53% | 226 |
| Non core | Gross | Coverage % |
|||||
|---|---|---|---|---|---|---|---|
| Bad loans |
46 | 15% | 39 | ||||
| UTP | 101 | 39% | 62 | ||||
| Past due | 2 | 22% | 2 | ||||
| Total | 149 | 31% | 102 |





• In order to rationalize its NPL portfolio, in 4Q 19, Banca IFIS sold portfolio tails with GBV of ca. €0.4bn to specialized operators realizing a pre tax capital gain of €8mln

| Data in € bn | GBV | NBV | ERC |
|---|---|---|---|
| Waiting for workout - At cost |
1.8 | 0.1 | 0.2 |
| Extrajudicial positions | 10.4 | 0.4 | 0.6 |
| Judicial positions | 5.7 | 0.8 | 1.6 |
| Total | 17.8 | 1.3 | 2.5 |
| Judicial recovery (€ mln) | GBV | % |
|---|---|---|
| Freezed** | 2,521 | 44% |
| Court injunctions ["precetto"] and foreclosures |
543 | 10% |
| Order of assignments | 639 | 11% |
| Secured and Corporate | 1,965 | 35% |
| Total | 5,669 | 100% |


gen-19
feb-19
mar-19
apr-19
mag-19
giu-19
lug-19
ago-19
set-19
oct 19
nov-19
dic-19
GBV, data in €mln Judicial + non judicial recovery, data in €mln

**Other Judicial positions *** Excluding FBS
BANCA IFIS
| Data in € mln (excluding disposals) |
1Q 17 | 2Q 17 | 3Q 17 | 4Q 17 | 1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 2017 YE | 2018 YE | 2019 YE |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash collection | 25 | 29 | 30 | 44 | 40 | 41 | 45 | 55 | 57 | 67 | 59 | 76 | 128 | 181 | 258 |
| Contribution to P&L | ** 35 |
36 | 32 | 58 | 67 | 56 | 46 | 69 | 66 | 60 | 44 | 78 | 162 | 238 | 248 |
| Cash collection / contribution to P&L |
70% | 80% | 93% | 75% | 60% | 73% | 98% | 79% | 87% | 112% | 132% | 97% | 79% | 76% | 104% |
| Cluster | GBV 4Q19 €mln | % total | Description | Average time frame |
Accounting valuation | Cash proceeds |
|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
1,794 | 10% | Recently acquired, under analysis to select the best recovery strategy, to be assigned either to extrajudicial or to judicial recovery |
6 months | Acquisition cost | |
| Extrajudicial positions | 10,378 | 58% | ||||
| -Ongoing attempt of recovery |
9,975 | 56% | Managed by internal and external call centres and recovery networks. The purpose is the transformation into voluntary payment plans (or into judicial recovery if conditions arises) |
NA | Statistical model (collective valuation) | No |
| - Non-judicial payment plans |
403 | 2% | Sustainable cash yields agreed with debtors through call centres and collection agents |
5 years | Increase in value (P&L), with valuation based on agreed plan, net of historical delinquency rate, discounted at the IRR used for acquisition |
Yes |
| Judicial positions | 5,669 | 32% | ||||
| - Freezed** |
2,521 | 14% | Judicial process has started; but the court injunction ["precetto"] has not been issued |
6-12 months | Acquisition cost |
No |
| - Court injunctions ["precetto"] issued and foreclosures ("pignoramento") |
543 | 3% | Court injunction ["precetto"] already issued; legal actions continue to get the order of assignment |
8-12 months | #1 increase in value at court injunction ["precetto"] and #2 increase in value at foreclosure ["Pignoramento"]. Part of the legal costs are expensed in P&L |
No |
| - Order of assignments |
639 | 4% | Enforcement order already issued. The cash repayment plan is decided by the court and starts afterwards |
2-4 months | #3 increase in value. The remaining legal costs are expensed in P&L |
Yes |
| - Secured and Corporate |
1,965 | 11% | Ongoing execution of real estate collaterals |
4 years | Analytical valuation (expected time frame and amount to be recovered) |
Yes |
| Total | 17,841 | 100% |
BANCA IFIS
*Source: management accounting. Please note that the presentation of this table has been improved compared to the past in order to better highlight the correlation regarding both the operating and financial impacts of transferring positions between different categories. **Other Judicial positions
| NPL |
|---|
| GBV - €mln |
1Q 17 | 2Q 17 | 3Q 17 | 4Q 17 | 1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
2,525 | 2,325 | 3,614 | 2,522 | 2,298 | 2,014 | 1,840 | 3,472 | 2,864 | 1,598 | 1,783 | 1,794 |
| Extrajudicial positions | 6,047 | 6,573 | 6,702 | 8,050 | 8,050 | 8,145 | 9,667 | 8,956 | 9,745 | 9,862 | 9,574 | 10,378 |
| - Ongoing attempt of recovery |
5,776 | 6,297 | 6,420 | 7,733 | 7,725 | 7,817 | 9,332 | 8,617 | 9,393 | 9,491 | 9,194 | 9,975 |
| - Non-judicial payment plans |
271 | 276 | 283 | 317 | 325 | 328 | 335 | 340 | 352 | 371 | 380 | 403 |
| Judicial positions | 1,874 | 2,127 | 2,220 | 2,503 | 2,664 | 2,738 | 3,170 | 3,327 | 4,015 | 4,913 | 5,226 | 5,669 |
| - Freezed** |
1,640 | 1,655 | 1,713 | 1,810 | 1,515 | 1,435 | 1,712 | 1,692 | 1,822 | 1,931 | 2,192 | 2,521 |
| - Court injunctions ["precetto"] issued and foreclosures |
0 | 0 | 0 | 0 | 253 | 336 | 376 | 411 | 464 | 487 | 511 | 543 |
| - Order of assignments |
185 | 233 | 269 | 317 | 388 | 462 | 476 | 536 | 561 | 609 | 612 | 639 |
| - Secured and Corporate |
48 | 238 | 238 | 376 | 508 | 505 | 606 | 689 | 1,167 | 1,886 | 1,911 | 1,965 |
| Total | 10,445 | 11,025 | 12,536 | 13,075 | 13,011 | 12,897 | 14,676 | 15,756 | 16,624 | 16,373 | 16,583 | 17,841 |
| NBV - €mln |
1Q 17 | 2Q 17 | 3Q 17 | 4Q 17 | 1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | *** 4Q 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
147 | 132 | 128 | 94 | 61 | 57 | 96 | 225 | 174 | 148 | 160 | 109 |
| Extrajudicial positions | 231 | 244 | 239 | 283 | 287 | 285 | 302 | 291 | 306 | 313 | 308 | 356 |
| - Ongoing attempt of recovery |
130 | 139 | 139 | 160 | 160 | 154 | 167 | 153 | 162 | 164 | 154 | 190 |
| - Non-judicial payment plans |
101 | 105 | 100 | 122 | 127 | 131 | 135 | 138 | 144 | 149 | 154 | 166 |
| Judicial positions | 254 | 325 | 349 | 423 | 484 | 509 | 547 | 577 | 643 | 711 | 720 | 813 |
| - Freezed** |
189 | 219 | 229 | 266 | 222 | 194 | 203 | 188 | 205 | 207 | 215 | 274 |
| - Court injunctions ["precetto"] issued and foreclosures |
0 | 0 | 0 | 0 | 52 | 80 | 94 | 107 | 118 | 118 | 118 | 128 |
| - Order of assignments |
63 | 82 | 95 | 123 | 148 | 174 | 183 | 209 | 227 | 244 | 245 | 259 |
| - Secured and Corporate |
2 | 25 | 25 | 33 | 62 | 61 | 67 | 73 | 94 | 142 | 142 | 152 |
| Total | 631 | 701 | 716 | 799 | 832 | 851 | 945 | 1,093 | 1,123 | 1,172 | 1,188 | 1,278 |
*Source: management accounting. Please note that the presentation of this table has been improved compared to the past in order to better highlight the correlation regarding both the operating and financial impacts of transferring positions between different categories.
**Other Judicial positions ***Does not include customer loans (invoices to be issued) related to FBS third parties servicing activities
| P&L - €mln |
1Q 17 | 2Q 17 | 3Q 17 | 4Q 17 | 1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
||||||||||||
| Extrajudicial positions | 18 | 15 | 16 | 28 | 21 | 13 | 13 | 17 | 19 | 19 | 19 | 20 |
| - Ongoing attempt of recovery |
1 | 1 | (1) | 0 | 2 | (3) | (3) | (4) | (3) | (2) | (1) | 4 |
| - Non-judicial payment plans |
17 | 14 | 18 | 28 | 19 | 16 | 16 | 21 | 22 | 21 | 20 | 17 |
| Judicial positions | 17 | 21 | 16 | 31 | 46 | 43 | 33 | 53 | 46 | 42 | 26 | 58 |
| - Freezed** |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| - Court injunctions and |
||||||||||||
| foreclosures + Order of assignments |
17 | 20 | 15 | 28 | 44 | 41 | 26 | 42 | 37 | 28 | 18 | 40 |
| - Secured and Corporate |
0 | 1 | 1 | 2 | 3 | 2 | 7 | 11 | 9 | 14 | 7 | 18 |
| Total | 35 | 36 | 32 | 58 | 67 | 56 | 46 | 69 | 66 | 60 | 44 | 78 |
| Cash - €mln |
1Q 17 | 2Q 17 | 3Q 17 | 4Q 17 | 1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
||||||||||||
| Extrajudicial positions | 18 | 19 | 21 | 29 | 21 | 21 | 22 | 26 | 27 | 32 | 27 | 38 |
| - Ongoing attempt of recovery |
2 | 3 | 3 | 6 | 4 | 4 | 3 | 3 | 4 | 6 | 4 | 10 |
| - Non-judicial payment plans |
16 | 16 | 18 | 23 | 17 | 17 | 19 | 23 | 23 | 26 | 23 | 28 |
| Judicial positions | 7 | 10 | 10 | 15 | 19 | 20 | 23 | 29 | 30 | 35 | 32 | 38 |
| - Freezed** |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Court injunctions and - |
||||||||||||
| foreclosures + Order of |
7 | 8 | 9 | 12 | 15 | 17 | 19 | 22 | 24 | 25 | 25 | 27 |
| assignments | ||||||||||||
| - Secured and Corporate Total |
0 25 |
2 29 |
0 30 |
3 44 |
4 40 |
3 41 |
4 45 |
7 55 |
6 57 |
11 67 |
7 59 |
11 76 |
BANCA IFIS
*Source: management accounting. Please note that the presentation of this table has been improved compared to the past in order to better highlight the correlation regarding both the operating and financial impacts of transferring positions between different categories. **Other Judicial positions





• The application of the 2013/36/EU (CRD IV) Directive and EU Regulation 575/2013 (CRR) envisages that 49.3% of the excess capital of the Banca IFIS Group Scope is not included in the CET1 of La Scogliera Group Scope. CET1 excess capital of €0.4bn is not included in La Scogliera Group Scope

50.7%** Banca IFIS S.p.A.
Data in €billion
| Data as at 31 Dec 2019 |
Banca IFIS Group Scope |
Capital requirements* |
Excess capital | Minority stake of La Scogliera |
Excess capital not included |
La Scogliera Group Scope |
|---|---|---|---|---|---|---|
| CET1 | 1.3 | 0.7 | 49.3% | 0.4 | 1.0 | |
| Total Capital | 1.7 | 0.7 | 49.3% | 0.4 | 1.3 | |
| CET1 % | 14.3% | 7.0% | 49.3% | 11.0% | ||
| Total Capital % | 18.6% | 10.5% | 49.3% | 14.6% | ||
| RWA | 9.2 | 9.2 | ||||
| 24 |
BANCA IFIS *Capital requirements at parent company level. At group level capital requirements are: CET1 8.12%, Total Capital 12.5% **Net of Treasury shares

| Convertible DTA |
• • • • |
DTAs related to write downs of loans convertible into tax credits (under Law 214/2011) Their recovery is certain regardless of the presence of future taxable income and is defined by fiscal law (range ca. 5%-12% per annum, with full release by 2026) No time and amount limit in the utilization of converted DTA Capital requirements: 100% weight on RWA |
218.4 |
|---|---|---|---|
| DTA due to tax losses (non convertible) |
• • • |
DTAs on losses carried forward (non-convertible) and DTAs on ACE (Allowance for Corporate Equity) deductions can be recovered in subsequent years only if there is positive taxable income No time limit to the use of fiscal losses against taxable income of subsequent years Capital requirements: 100% deduction from CET1 |
103.1 (81.2+21.9*) |
BANCA IFIS * Includes €21.9.xmln of net tax credits booked as loans towards La Scogliera as part of the consolidated fiscal accounts. The tax credit stemmed from Interbanca's PPA in fiscal year 2017, following the merger of Interbanca into Banca IFIS
** Includes €5.8mln of DTA related to IFIS Rental not included in the Banking Group as not a regulated entity
34.7**
PPA Reversal in

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