AI assistant
Banca Ifis — Investor Presentation 2019
Feb 11, 2020
4153_10-k_2020-02-11_918a17ad-bdef-48f2-a404-59d1f678fda0.pdf
Investor Presentation
Open in viewerOpens in your device viewer
2019 PRELIMINARY RESULTS
11 FEB 2020
Table of contents
| 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 |
Summary results

- €39mln net income
- Reversal of PPA**(net of tax) at €15mln (€6mln in 3Q19)
Net income Net banking income Operating costs LLP
• €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
STOCK
Customer loans** NPL business** Funding CET1
€7.7bn (€0.5bn QoQ)
- Factoring:€3.2bn
- Leasing:€1.4bn
- Corporate Banking & Lending:€0.7bn
- NPL: €1.3bn
-
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
- 14.28% Banca IFIS Group Scope
- Dividend at €1.1 per share
Quarterly results
| (€ 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 |
Non-recurrent items
| 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 |
- 2Q 19, 3Q 19 and 4Q 19 included the closing of a tax proceeding of former Interbanca with no impact on Banca IFIS Group's net income
- Taxes benefited from positive one offs due to the payment of substitute tax for the goodwill of FBS and the reintroduction of ACE tax incentives
- Loan loss provisions were impacted by €28mln provisions on 4 large positions
2019 Results – Actual vs Estimate
| (€ 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 |
Highlights
• No significant differences between 2019 actual figures and 2019 preview presented on 14 Jan 2020 in the context of the 2020-22 Industrial Plan
Capital structure
La

CET1 -0.14% QoQ: RWA increase mainly in factoring due to seasonality at year end
Capital generation in future quarters
- Real estate disposal expected to be completed in 1Q 20 (pre tax capital gain of €25mln)
- Progressive use of DTA against future profits (~€100mln as at 31 Dec 19) currently fully deducted from CET1 (~113bps)
- Ordinary winding down of former Interbanca customer loans (€0.3bn as at 31 Dec 19)
- Provisions to the solidarity funds for voluntary exits
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
Seasonality in NPL and PPA
Net interest income in NPL

2019 Results: P&L break-down by business unit*
| 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
- Corporate banking and lending: includes structured finance, commercial medium long term lending guaranteed by MCC and lending towards pharmacies
- Non Core: former Interbanca performing and non performing portfolios. In 2019, its loan loss provisions were impacted by 3 large positions of former Interbanca (total provisions of ca.€19mln)
- G&S: central services, treasury and costs not allocated to other business units. In 2019, operating costs included €15mln from the closing of a tax proceeding of former Interbanca with no impact on Banca IFIS's net income
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
- Business growth: +€0.2bn RWA vs. 2018
- CET1 ratio increase at 10.96%: +0.66% vs. 2018
- Dividends increase: €1.1 per share vs. €1.05 in 2018

Table of contents

Funding

| 2Q 19 | 3Q 19 | 4Q 19 | |
|---|---|---|---|
| LCR* | >1,300% | >1,600% | >1,100% |
| NSFR* | >100% | >100% | >100% |
- 4Q 19 customer deposits at € 5,286mln (+€29mln QoQ) despite negative seasonality
- +€98mln TLTRO and the placement of the €96mln 2018- 23 bond (which was owned by the Bank) as part of our funding strategy, taking into account the diversification and stability of our ALM
- No significant change in average cost of funding which remains substantially stable at ca. 1.4%*
- In 2019, Rendimax e Contomax funding was +8.3% YoY at €4.791mln, confirming the Group's financial stability
- The average duration of retail funding increased from 1Y and 8 months as at 31 Dec 2018 to 1Y and 11 months as at 31 Dec 2019, driven by the increase in term deposits with 5Y maturity which have more than doubled (€427mln as at 31 Dec 2018 to €866mln as at 31 Dec 2019)
Asset quality – 4Q 19*
| 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 |
Highlights
- NPL Business not included in this analysis
- NPEs ratio in Commercial & Corporate Banking and Non core
- o Gross NPE %: 9.9%
- o Net NPE %: 5.4%
- Gross NPEs in Commercial and Corporate Banking include ~€90mln factoring technical past due mainly due from the PA which does not represent an asset quality risk
- NPEs in Non Core that arose from the acquisition of Interbanca, in accordance with IFRS 9, are qualified as POCI ("purchased or originated credit-impaired") and are booked net of provisions
Consolidated operating costs

- Operating costs ~+€7.7mln vs. 3Q 19, mainly driven by:
- o ~+2.7mln increase in cost of personnel
- o ~+€5mln increase in variable legal and recovery costs in the NPL business following pick up in recovery
- FY 19 cost / income ratio at 52.8% (47.4 % at FY 18)

Other adm. expenses and other income / expenses (€mln)
Personnel expenses (€mln)

Table of contents

NPL Business: portfolio evolution

- 1.8mln tickets, #1.3mln borrowers
- Extensive portfolio diversification by location, type and age of borrower
NPLs acquired in 4Q: €1.6bn GBV
- In 4Q 19, €1.6bn of NPLs (in GBV) were acquired in 13 transactions with major counterparties such as UniCredit, Findomestic Banca and various securitisation vehicles (GACS)
- In 1H 2020, the pipeline in unsecured NPLs is estimated at ca. €1.5-2bn. **Banca IFIS is actively participating in all NPL disposal processes. We will be disciplined in acquisition prices
NPLs disposed in 4Q 19: €0.4bn GBV
• 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
NPL Business*: ERC

ERC breakdown
| 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 |
- ERC based proprietary statistical models built using internal historical data series and homogeneous clusters of borrowers
- o Type of borrower, location, age, amount due, employment status
- o Time frame of recovery
- o Probability of decay
- ERC represents Banca IFIS's expectation in terms of gross cash recovery. Internal and external costs of positions in non-judicial payment plans (GBV of €0.4bn in 4Q 19), court injunction ["precetto"] issued and order of assignments (GBV of €1.2bn in 4Q 19) have already been expensed in P&L
- €1.1bn cash recovery (including proceeds from disposals) in 2014 - 2019
NPL Business*: GBV and cash recovery
Judicial recovery
| 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% |

Non judicial recovery – Voluntary plans

Judicial recovery - Growth of ODA and secured Actual cash repayments > expected cash repayments ***
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
NPL Business*: cash recovery
- Confirmation of Banca IFIS's strong know-how in recovery with continuous increase in cash collections
- Cash collections:
- €76mln in 4Q 19, +29% vs. 3Q 19 and +38% vs. 4Q 18
- €258mln in FY 19; +43% vs. FY 18 and +102% vs. FY 17
- 4Q is usually the strongest quarter of the year. 3Q is impacted by seasonality due to courts shutting in August
| 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% |
NPL Business*: stock by recovery phase
| 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 Business*: GBV and NBV evolution
| 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
NPL Business*: P&L and cash evolution
| 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
NPL Business*: portfolio diversification


Breakdown of Gross Bad Loans by ticket size Gross NPL breakdown by region


Table of contents

La Scogliera: implications of CRD IV
• 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
Table of contents

Focus on DTA
Data in €/mln
| 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*) |
- Other non-convertible DTAs
- DTAs generated due to negative valuation reserves and provisions for risks and charges
- Capital requirements: deduction from CET1 or weighted in RWA depending on certain thresholds. For Banca IFIS they would be weighted at 250% but they are all offset by DTL
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**
Focus on ex-Interbanca PPA*
Description
- In 2016, following the acquisition of Interbanca, Banca IFIS valued the performing and non performing loans of Interbanca by applying a market discount and a liquidity discount to reflect purchase price
- The purchase price allocation (PPA) is written back with the progressive maturity or the disposal of Interbanca's loans
- o As at 31 Dec 19, the residual amount of pretax PPA is €135mln
PPA Reversal in
Net customer loans and PPA - €mln

Disclaimer
- This Presentation may contain written and oral "forward-looking statements", which includes all statements that do not relate solely to historical or current facts and which are therefore inherently uncertain. All forward-looking statements rely on a number of assumptions, expectations, projections and provisional data concerning future events and are subject to a number of uncertainties and other factors, many of which are outside the control of Banca IFIS (the "Company"). There are a variety of factors that may cause actual results and performance to be materially different from the explicit or implicit contents of any forward-looking statements and thus such forward-looking statements are not a reliable indicator of future performance. The Company undertakes no obligation to publicly 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. The information and opinions contained in this Presentation are provided as at the date hereof and are subject to change without notice. Neither this Presentation nor any part of it nor the fact of its distribution may form the basis of, or be relied on or in connection with, any contract or investment decision.
- The information, statements and opinions contained in this Presentation are for information purposes only and do not constitute a public offer under any applicable legislation or an offer to sell or solicitation of an offer to purchase or subscribe for securities or financial instruments or any advice or recommendation with respect to such securities or other financial instruments. None of the securities referred to herein have been, or will be, registered under the U.S. Securities Act of 1933, as amended, or the securities laws of any state or other jurisdiction of the United States or in Australia, Canada or Japan or any other jurisdiction where such an offer or solicitation would be unlawful (the "Other Countries"), and there will be no public offer of any such securities in the United States. This Presentation does not constitute or form a part of any offer or solicitation to purchase or subscribe for securities in the United States or the Other Countries.
- Mariacristina Taormina, Manager charged with preparing the financial reports of Banca IFIS S.p.A., pursuant to the provisions of Art. 154 bis, paragraph 2 of Italian Legislative Decree no.58 dated 24 February 1998, declares that the accounting information included into this document corresponds to the related books and accounting records.
- Neither the Company nor any member of Banca IFIS nor any of its or their respective representatives directors or employees accept any liability whatsoever in connection with this Presentation or any of its contents or in relation to any loss arising from its use or from any reliance placed upon it.