Investor Presentation • Feb 11, 2021
Investor Presentation
Open in ViewerOpens in native device viewer
4
* Source: management accounting data.
** Includes customer loans in Commercial Banking, Non Core and G&S. It excludes Npl business and €1.1bn Government bonds at amortized costs in G&S
*** €1.1 per share
**** €0.47 per share . The dividend was defined in compliance with the parameters set by the Bank of Italy's recommendation of 16 December 2020 in which the latter expects that dividends and buy-backs of treasury shares remain below 15% of the accumulated net profits for 2019- 20 and not exceeding 20 bps of the Common Equity Tier 1 (CET1) ratio, depending on which of the two parameters is the lower
| 76 | Description |
|---|---|
| 31 | • Additional provisions for loan losses in factoring, leasing and structured finance on sectors most impacted by Covid-19 and moratoriums |
| 5 | • Funds with negative fair value valuation, mainly Npls of former Interbanca** |
| 23 | • Provisions to reflect longer timeframes/slightly lower cash recoveries in the NPL portfolio especially in extrajudicial workout and secured Npls |
| 17 | 77.1 • Loan loss provisions and other provisions for a single position of former Interbanca |
| 2020 |
Decrease in Gross and Net Npe ratios*
| (€ mln) | 3Q 20 | 4Q 20 | FY 19 | FY 20 | |
|---|---|---|---|---|---|
| Net interest income | 91.1 | 120.9 | 458.9 | 381.7 | |
| Net commission income | 15.7 | 19.4 | 94.1 | 74.9 | |
| Trading and other revenues | 2.1 | 5.8 | 5.4 | 11.2 | |
| Net banking income | 108.9 | 146.1 | 558.3 | 467.8 | 1 |
| Loan loss provisions (LLP) | (14.5) | (43.5) | (87.2) 2 |
(91.4) | |
| Net banking income – LLP |
94.4 | 102.6 | 471.1 | 376.4 | |
| Personnel expenses | (28.6) | (34.1) | (130.0) | (123.4) | |
| Other administrative expenses | (40.9) | (67.8) | (214.3) | (190.8) | |
| Other net income/expenses | (4.4) | 23.3 | 3 49.3 4 |
6.2 | |
| Operating costs | (73.9) | (78.6) | (294.9) | (308.0) | |
| Goodwill impairment | - | (0.7) | - | (0.7) | |
| Gains (Losses) on disposal of investments | - | - | (0.4) | 24.2 | 5 |
| Pre tax profit | 20.5 | 23.3 | 175.8 | 91.9 | |
| Taxes | (4.8) | (6.6) | (52.6) | (22.7) | |
| Net income - attributable to the Parent company |
15.6 | 16.5 | 123.1 | 68.8 | |
| Customer loans | 7,957 | 9,135 | 7,651 | 9,135 | |
| - of which Npl Business |
1,325 | 1,406 | 1,280 | 1,406 | |
| Total assets | 11,199 | 12,026 | 10,526 | 12,026 | |
| Total funding | 9,153 | 9,908 | 8,463 | 9,908 | |
of which customer deposits 4,916 5,472 5,286 5,472
of which TLTRO 1,997 1,995 792 1,995 Shareholders Equity 1,512 1,550 1,539 1,550
Net banking income impacted by the slowdown in judicial and extrajudicial Npl workout and lower volumes/net banking income in Commercial & Corporate Banking 1
8 Capital gain due to the disposal of real estate in Milan
In these In the above numbers, net impairment losses/reversals on receivables of the Npl Segment were entirely reclassified to Interest receivable and similar income to present more fairly this particular business and because they represent an integral part of the return on the investment
5
| Commercial & Corporate banking | |||||||
|---|---|---|---|---|---|---|---|
| Data in € mln | Npl | Factoring | Leasing | Corp. Banking & Lending |
Tot. Commercial & Corporate banking |
Non core & G&S |
Consolidated |
| Net interest income | 42 | 28 | 10 | 7 | 44 | 34 | 121 |
| Net commission income | 1 | 14 | 3 | 2 | 19 | (1) | 19 |
| Trading & other revenues | 3 | (0) | 0 | (0) | (0) | 3 | 6 |
| Net banking income | 46 | 42 | 13 | 9 | 63 | 37 | 146 |
| -Of which PPA | 0 | 0 | 0 | 0 | 0 | 30 | 30 |
| Loan loss provisions | 0 | (23) | 1 0 |
(19) | 2 (42) |
(1) | (44) |
| Operating costs | (39) | (27) | (6) | (3) | (36) | (4) | 3 (79) |
| Gains (Losses) on disposal of investments |
- | - | - | - | - | - | - |
| Net income | 5 | (7) | 5 | (10) | (12) | 23 | 17 |
| Net income attributable to non-controlling interests |
0.2 | ||||||
| Net income attributable to | 16 | ||||||
| the Parent company | |||||||
| Net income (%) | 31% | (39%) | 30% | (61%) | (70%) | 139% | 100% |
| Customer Loans | 1,406 | 2,854 | 1,414 | 1,724 | 5,993 | 1,737 | 4 9,135 |
| RWA1 | 2,212 | 2,428 | 1,309 | 1,408 | 5,145 | 916 | 8,272 |
| 2 Allocated capital |
250 | 274 | 148 | 159 | 581 | 103 | 934 |
(1) RWA Credit and counterparty risk only. It excludes RWA from operating, market risks and CVA (€1bn);
(2) RWA (Credit and counterparty risk only) x CET1 4Q20.
* Source: management accounting data
9
Capital gains from Npl disposal
| Data in €bn | ||
|---|---|---|
| Banca Ifis Group Scope |
3Q 20 | 4Q 20 |
| RWA | 8.5 | 9.2 |
| CET1 | 1.3 | 1.4 |
| Total Capital | 1.7 | 1.8 |
| Total Capital % | 20.38% | 19.87% |
| La Scogliera Group scope |
3Q 20 | 4Q 20 |
| RWA | 8.5 | 9.2 |
| CET1 | 1.0 | 1.0 |
|---|---|---|
| Total Capital | 1.3 | 1.4 |
| Total Capital % | 15.45% | 14.85% |
| Excess CET1 not inc. in La Scogliera |
0.3 | 0.4 |
11 *The application of the 2013/36/EU (CRD IV) Directive and EU Regulation 575/2013 (CRR) envisages that only 50.8% of the excess capital of Banca Ifis Group Scope is included in the CET1 of La Scogliera Group Scope. Excess Capital of €0.4bn is not included in CET1 of La Scogliera Group Scope. ** SREP received by the Bank of Italy to be applied in 2019 and to be applied also for 2020
14
Banca Ifis's Commercial & Corporate banking portfolio includes €0.6bn towards PA; the remaining portfolio is well diversified in terms of sector, geography and size to face the potential impact of the current macroeconomic slowdown
| (€ bn) |
4Q20 | Description |
|---|---|---|
| Lending and large NHS/PA to corporations |
||
| Factoring and other loans public to administration |
0 6 |
The quality risk limited , while there on the timeframe of is are uncertainties asset payment |
| Loans 80% guaranteed by State (MCC) |
0 4 |
SMEs 80% guaranteed by MCC/State Loans to |
| Factoring chemists to |
0 1 |
(Credifarma) Factoring in the face of chemists |
| Factoring large Italian Corporations to (Revenue >€500mln) |
0 6 |
The debtors are the large/top Italian (revenue > €500mln) with a sound advantage duration of months corporations competitive Average ca. 3-6 |
| Lending SMEs to |
||
| Factoring SMEs to |
1 5 |
(usually and borrower diversification duration of months ticket of €300k The debtors medium Strong Average ca. 4 Average sector exposures are to corporate) , with well above the ones of the sellers of the credits ratings |
| Leasing SMEs to |
1 4 |
exposures (escluding rental) Strong and borrower diversification duration of Leasing 38k , with an average ticket sector Average ca. 4Y to customers of €30k There are remarketing for all the repossessed which mitigate quality risk agreements assets asset |
| Lending chemists to |
0 7 |
(Credifarma Farbanca) Medium/long lending chemists term to + |
| Structured finance |
0 6 |
exposures (average Lending of ticket of ca. €12mln) towards non-cyclical track record , with Private equity consisting ca. 55 corporations Strong to no significant default in the last 10Y |
| Total loans customer |
6 0 |
of Total loans Commercial & Corporate Banking customer |
| * Source: management accounting data |
| Data in €mln | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 |
|---|---|---|---|---|---|---|---|---|
| Net banking income | 39 | 42 | 42 | 41 | 38 | 35 | 35 | 42 |
| Net banking income / average customer loans |
4.9% | 5.2% | 5.3% | 5.1% | 4.9% | 4.6% | 4.8% | 5.8% |
| Loan loss provisions | (7) | (12) | (4) | (13) | (5) | (1) | (1) | (23) |
Loan loss provisions (2) (3) (4) (2) (4) (4) (7) 0
* Source: management accounting data
** data for leasing excluding rental
• Npls disposed of in 4Q20: €0.4bn GBV (disposal price €20.6mln, capital gain €2.3mln). The disposals include ~€37mln GBV of payment plans already worked out by Banca Ifis at a price in line with book value
| ERC: €2.8bn | |||
|---|---|---|---|
| 1.3 | 2.8 | ||
| 1.5 | |||
| Data in €mln | GBV | NBV | ERC |
|---|---|---|---|
| Waiting for workout - At cost |
2.1 | 0.2 | 0.3 |
| Extrajudicial positions | 10.3 | 0.3 | 0.6 |
| Judicial positions | 7.4 | 0.9 | 1.9 |
| Total | 19.8 | 1.4 | 2.8 |
| Judicial recovery (€ mln) | GBV | % | Ongoing |
|---|---|---|---|
| Freezed** | 3,299 | 45% | processing |
| Court injunctions ["precetto"] and foreclosures | 713 | 10% | Towards ODA or |
| Order of assignments | 676 | 9% | secured and corporate / |
| Secured and Corporate | 2,686 | 36% | future cash flows |
| Total | 7,374 | 100% |
Non-judicial payment plans
Judicial + non judicial recovery, data in €mln
Cash repayments > internal model estimates
jul 18 aug 18 sep 18 oct 18 nov-18 dec-18 jan-19 feb-19
mar-19 apr-19 may-19 jun-19 jul-19 aug-19 sep-19 oct 19 nov-19 dec-19 jan-20 feb-20 mar-20 apr-20 may-20
Actual cash repayments Expected cash repayments
jun-20 jul-20 aug-20 sep-20 oct-20 nov-20 dec-20
Cash collections (mainly secured) postponed due to court shutdown
*Source: management accounting data
** Including the disposal of ~€37mln GBV of payment plans at a price substantially in line with book value 19
• In 4Q 20, P&L contribution included €11mln additional provisions to reflect longer timeframes/slightly lower cash recoveries in the Npl portfolio due to Covid-19 consequences
• In 4Q 20, Npl cash collections were +€10mln vs. 3Q 20 despite the second wave of Covid-19
| Data in € mln (excluding disposals) |
1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 | 2018 YE |
2019 YE |
2020 YE |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash collection | 40 | 41 | 45 | 55 | 57 | 67 | 59 | 76 | 65 | 52 | 66 | 76 | 181 | 258 | 259 |
| Contribution to P&L** | 67 | 56 | 46 | 69 | 66 | 60 | 44 | 78 | 50 | 34 | 48 | 50 | 238 | 248 | 182 |
| Cash collection / contribution to P&L |
60% | 73% | 98% | 79% | 87% | 112% | 132% | 97% | 132% | 153% | 137% | 152% | 76% | 104% | 143% |
*Source: management accounting data
** It includes only interest income, excludes cost of funding and some minor items (i.e. net commission income and the gains on sales of receivables)
| r – m. a SDIR |
|
|---|---|
| Banca | п |
| Cluster | GBV 4Q20 €mln |
% total | Description | Average time frame** |
Accounting valuation | Cash proceeds |
|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
2,140 | 11% | 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 | 10,273 | 52% | ||||
| -Ongoing attempt at recovery | 9,896 | 50% | 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 |
378 | 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 | 7,374 | 37% | ||||
| - Freezed*** |
3,299 | 17% | 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") |
713 | 4% | 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 |
676 | 3% | 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 |
2,686 | 14% | Ongoing execution of real estate collaterals | 4 years | Analytical valuation (expected time frame and amount to be recovered) |
Yes |
| Total | 19,787 | 100% |
** Data before Covid-19.
***Other Judicial positions
| GBV - €mln |
1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
2,298 | 2,014 | 1,840 | 3,472 | 2,864 | 1,598 | 1,783 | 1,794 | 1,440 | 1,709 | 1,885 | 2,140 |
| Extrajudicial positions | 8,050 | 8,145 | 9,667 | 8,956 | 9,745 | 9,862 | 9,574 | 10,378 | 10,619 | 10,257 | 10,579 | 10,273 |
| - Ongoing attempt at recovery |
7,725 | 7,817 | 9,332 | 8,617 | 9,393 | 9,491 | 9,194 | 9,975 | 10,206 | 9,850 | 10,182 | 9,896 |
| - Non-judicial payment plans |
325 | 328 | 335 | 340 | 352 | 371 | 380 | 403 | 413 | 407 | 398 | 378 |
| Judicial positions | 2,664 | 2,738 | 3,170 | 3,327 | 4,015 | 4,913 | 5,226 | 5,669 | 5,720 | 6,278 | 6,428 | 7,374 |
| - Freezed** |
1,515 | 1,435 | 1,712 | 1,692 | 1,822 | 1,931 | 2,192 | 2,521 | 2,533 | 2,627 | 2,518 | 3,299 |
| - Court injunctions ["precetto"] issued and foreclosures |
253 | 336 | 376 | 411 | 464 | 487 | 511 | 543 | 571 | 595 | 642 | 713 |
| - Order of assignments |
388 | 462 | 476 | 536 | 561 | 609 | 612 | 639 | 640 | 672 | 677 | 676 |
| - Secured and Corporate |
508 | 505 | 606 | 689 | 1,167 | 1,886 | 1,911 | 1,965 | 1,975 | 2,384 | 2,590 | 2,686 |
| Total | 13,011 | 12,897 | 14,676 | 15,756 | 16,624 | 16,373 | 16,583 | 17,841 | 17,779 | 18,244 | 18,893 | 19,787 |
| NBV - €mln |
1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | *** 4Q 20 |
| Waiting for workout - Positions at cost |
61 | 57 | 96 | 225 | 174 | 148 | 160 | 109 | 65 | 96 | 104 | 170 |
| Extrajudicial positions | ||||||||||||
| 287 | 285 | 302 | 291 | 306 | 313 | 308 | 356 | 364 | 355 | 353 | 339 | |
| - Ongoing attempt at recovery |
160 | 154 | 167 | 153 | 162 | 164 | 154 | 190 | 193 | 184 | 185 | 174 |
| - Non-judicial payment plans |
127 | 131 | 135 | 138 | 144 | 149 | 154 | 166 | 171 | 171 | 169 | 165 |
| Judicial positions | 484 | 509 | 547 | 577 | 643 | 711 | 720 | 813 | 840 | 854 | 867 | 894 |
| - Freezed** |
222 | 194 | 203 | 188 | 205 | 207 | 215 | 274 | 298 | 304 | 292 | 296 |
| - Court injunctions ["precetto"] issued and foreclosures |
52 | 80 | 94 | 107 | 118 | 118 | 118 | 128 | 120 | 132 | 148 | 160 |
| - Order of assignments |
148 | 174 | 183 | 209 | 227 | 244 | 245 | 259 | 270 | 265 | 264 | 280 |
| - Secured and Corporate |
62 | 61 | 67 | 73 | 94 | 142 | 142 | 152 | 152 | 153 | 162 | 158 |
*Source: management accounting data
**Other Judicial positions
***Does not include customer loans (invoices to be issued) related to Ifis Npl Servicing third parties servicing activities
| P&L - €mln |
1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Waiting for workout - Positions at cost |
||||||||||||
| Extrajudicial positions | 21 | 13 | 13 | 17 | 19 | 19 | 19 | 20 | 17 | 10 | 11 | 7 |
| - Ongoing attempt at recovery |
2 | (3) | (3) | (4) | (3) | (2) | (1) | 4 | (4) | (3) | (5) | (5) |
| - Non-judicial payment plans |
19 | 16 | 16 | 21 | 22 | 21 | 20 | 17 | 21 | 13 | 15 | 12 |
| Judicial positions | 46 | 43 | 33 | 53 | 46 | 42 | 26 | 58 | 33 | 24 | 37 | 43 |
| - Freezed** |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| - Court injunctions and foreclosures + Order of assignments |
44 | 41 | 26 | 42 | 37 | 28 | 18 | 40 | 26 | 24 | 32 | 43 |
| - Secured and Corporate |
3 | 2 | 7 | 11 | 9 | 14 | 7 | 18 | 6 | 0 | 6 | 0 |
| Total | 67 | 56 | 46 | 69 | 66 | 60 | 44 | 78 | 50 | 34 | 48 | 50 |
| Cash - €mln |
1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 |
| Waiting for workout - Positions at cost |
||||||||||||
| Extrajudicial positions | 21 | 21 | 22 | 26 | 27 | 32 | 27 | 38 | 30 | 23 | 33 | 37 |
| - Ongoing attempt at recovery |
4 | 4 | 3 | 3 | 4 | 6 | 4 | 10 | 4 | 3 | 4 | |
| - Non-judicial payment plans |
17 | 17 | 19 | 23 | 23 | 26 | 23 | 28 | 26 | 20 | 29 | |
| Judicial positions | 19 | 20 | 23 | 29 | 30 | 35 | 32 | 38 | 35 | 29 | 33 | |
| - Freezed** |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| - Court injunctions and foreclosures + Order of assignments |
15 | 17 | 19 | 22 | 24 | 25 | 25 | 27 | 29 | 23 | 26 | |
| - Secured and Corporate |
4 | 3 | 4 | 7 | 6 | 11 | 7 | 11 | 7 | 5 | 7 | 6 31 40 0 29 11 |
*Source: management accounting data
**Other Judicial positions
from 5k to 20k 29%
from 20k to 100k 34%
26%
Commercial and Corporate banking 26
• The increase in customer deposits is driven by the acquisition of Farbanca (~+€365mln), corporate deposits (~+€110mln) and German retail deposits (~+€50mln), pursuing funding diversification
• The factoring securitization increased reflecting higher factoring volumes
| 2Q 20 | 3Q 20 | 4Q 20 | |
|---|---|---|---|
| LCR* | >1,600% | >1,300% | >900% |
| NSFR* | >100% | >100% | >100% |
* Source: management accounting data
• In 4Q 20, the proprietary portfolio reported a net banking income of €4.2mln (€15mln in 2020) of which ~€3.5mln in FVOCI bond trading During 3Q 20, Banca Ifis adopted the mechanism offsetting unrealized gains/losses measured through the FVOCI method on government assets
| Bonds | |||||
|---|---|---|---|---|---|
| Government | Financial | Corporate | Equity | Securitization | Total |
| 1123 | 82 | 8 | 112 | 1326 | |
| 709 | 10 | 2 | 43 | 764 | |
| 1832 | 92 | 10 | 43 | 112 | 2090 |
| 13 | |||||
| 1832 | 92 | 10 | 43 | 112 | 2103 |
| 87 1% , |
4 4% , |
0 5% , |
2 1% , |
5 3% , |
100 0% , |
| 3 2 , |
3 1 , |
1 9 , |
NA | 0 3 , |
3 1 , |
| 1 5 , |
4 2 , |
6 3 , |
NA | - | 1 6 , |
| 2 5 , |
3 2 , |
2 8 , |
NA | 0 3 , |
2 6 , |
| Consolidated ratios |
4Q19 | 3Q20 | 4Q20 |
|---|---|---|---|
| Gross Npe** | 9.8% | 10.0% | 6.4% |
| Net Npe** | 5.4% | 5.0% | 3.2% |
| Commercial & Corporate Banking |
Gross Coverage |
Net | |
|---|---|---|---|
| Bad loans |
158 | 73% | 43 |
| UTPs | 177 | 51% | 87 |
| Past dues | 36 | 14% | 30 |
| Total Npes | 370 | 57% | 161 |
| Non Core & G&S | Gross | Coverage % |
Net |
|---|---|---|---|
| Bad loans |
22 | 29% | 16 |
| UTPs | 51 | 38% | 32 |
| Past dues | 3 | 22% | 3 |
| Total Npes | 77 | 35% | 50 |
*Source: management accounting data
**Includes commercial loans in Commercial Banking, Non Core and G&S. It excludes Npl business and €1.1bn Government bonds at amortized costs in G&S.
• The application of the 2013/36/EU (CRD IV) Directive and EU Regulation 575/2013 (CRR) envisages that 49.2% 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
50.8%** Banca Ifis S.p.A.
| Data as at 31 Dec 2020 |
Banca Ifis Group Scope |
Capital requirements* |
Excess Capital | Minority stake of La Scogliera |
Excess capital not included |
La Scogliera Group Scope |
|---|---|---|---|---|---|---|
| CET1 | 1.4 | 0.8 | 49.2% | 0.4 | 1.0 | |
| Total Capital | 1.8 | 0.9 | 49.2% | 0.4 | 1.4 | |
| CET1 % | 15.5% | 7.0% | 49.2% | 11.3% | ||
| Total Capital % | 19.9% | 10.5% | 49.2% | 14.8% | ||
| RWA | 9.2 | 9.2 |
| Convertible DTAs |
• 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 DTAs • Capital requirements: 100% weight on RWA |
Data in €/mln 219.4 |
|---|---|---|
| DTAs 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 |
56.2 |
| • Capital requirements: 100% deduction from CET1 |
||
| Other non-convertible DTAs |
• DTAs generated due to negative valuation reserves and provisions for risks and charges (~€36.8 mln as of 31 Dec 2020) • 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 partially offset by DTL (~€29.5 mln as of 31 Dec 2020) |
7.2 |
| *Includes prudentially €5.7mln of DTAs related to Ifis | Rental and Ifis Real Estate not included in the Banking Group as not a regulated entity |
** As stated by CRR (article 48), these kind of DTAs are subjected to a double threshold mechanism: if their amount is less than 10% of the CET1 Capital, they are weighted at 250%; if their amount added to the total investments in financial sector subjects is less than 17.65% they are weighted. If the amount of DTAs is greater than or the first or the second threshold, the amount in excess is deducted from CET1 Capital. 33
Net customer loans PPA
| 1Q 18 | 2Q 18 | 3Q 18 | 4Q 18 | 1Q 19 | 2Q 19 | 3Q 19 | 4Q 19 | 1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 | Outstanding 4Q 20 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 22 | 17 | 31 | 17 | 21 | 10 | 23 | 9 | 11 | 8 | 30** | 56 | |
| FY 18: €92mln | - - |
FY 19: €70mln. o/w: €3mln Corp. Banking & Lending €67mln Non Core & G&S |
FY 20: €57mln. o/w: -€56mln Non Core & G&S |
-€2mln Corp. Banking & Lending | 4Q 20 Outstanding, o/w: - €4mln Corp. Banking & Lending - €52mln Non Core & G&S |
*Source: management accounting data **In 4Q 20, the write back of PPA was mainly driven by loans and Npls disposals and prepayments
| E-MARKET SDIR CERTIFIED |
|---|
| P&L €/mln | December 2020 (1 month only) |
2020 FY |
|---|---|---|
| Net interest income | 1.2 | 14.5 |
| Net commission income | 0.2 | 2.7 |
| Trading and other revenues | - | (0.1) |
| Total Revenues | 1.4 | 17.1 |
| Loan loss provisions | (0.3) | (2.4) |
| Revenues -Loan loss provisions | 1.1 | 14.8 |
| Personnel expenses | (0.3) | (3.3) |
| Other administrative expenses | (0.2) | (4.7) |
| Other net income/expenses | 0.1 | 0.0 |
| Operating costs | (0.4) | (8.0) |
| Pre tax profit | 0.6 | 6.8 |
| Taxes | (0.3) | (2.3) |
| Net income | 0.4 | 4.5 |
| Balance Sheet €/mln | 2020 | |
| Customer loans | 614.1 | |
| Total assets | 686.9 | |
| Total funding | 590.7 | |
| - of which customer deposits |
365.7 | |
| Shareholders Equity | 70.0 | |
| Capital Structure | 2020 | |
| RWA | 413.6 |
* It doesn't include 2020 net income
** IFRS 3 Farbanca Purchase price allocation (PPA) has been finalized at 31 December 2020
CET1 %* 15.85%
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.