Quarterly Report • Nov 29, 2013
Quarterly Report
Open in ViewerOpens in native device viewer
Banco BPI
30 September 2013
(in accordance with article 10 of CMVM Regulation 5 / 2008)
This page was intentionally left blank.
| Domestic activity | International activity | Consolidated | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Sep.12 | Sep.13 | Chg.% | Sep.12 | Sep.13 | Chg.% | Sep.12 | Sep.13 | Chg.% | |
| Net profit, efficiency and profitability | |||||||||
| Net profit (as reported) | 55.5 | 10.1 | (81.7%) | 61.6 | 62.6 | 1.6% | 117.1 | 72.7 | (37.9%) |
| Net profit (as reported) per share (EPS)1) | 0.052 | 0.007 | (85.8%) | 0.057 | 0.045 | (21.1%) | 0.109 | 0.053 | (51.8%) |
| Weighted average number of shares 1), 2) | 1,075 | 1,384 | 28.7% | 1,075 | 1,384 | 28.7% | 1,075 | 1,384 | 28.7% |
| Efficiency ratio 3) (last 12 months) | 62.1% | 56.7% | 41.6% | 40.3% | 56.5% | 52.3% | |||
| Efficiency ratio excl. non-recurring impacts (last 12 months) |
70.1% | 83.3% | 41.6% | 40.3% | 61.6% | 68.2% | |||
| Return on average total assets (ROA) | 0.2% | 0.0% | 2.9% | 2.7% | 0.5% | 0.4% | |||
| Return on Shareholders' equity (ROE) | 4.9% | 0.7% | 26.0% | 24.9% | 8.5% | 4.3% | |||
| Balance sheet | |||||||||
| Net total assets 4) | 40 104 | 37 876 | (5.6%) | 5 949 | 6 300 | 5.9% | 45 184 | 43 011 | (4.8%) |
| Loans to Customers | 26 263 | 25 565 | (2.7%) | 1 177 | 1 069 | (9.2%) | 27 440 | 26 634 | (2.9%) |
| Deposits | 19 046 | 19 214 | 0.9% | 5 129 | 5 509 | 7.4% | 24 175 | 24 723 | 2.3% |
| Deposits and retail bonds | 21 116 | 20 170 | (4.5%) | 5 129 | 5 509 | 7.4% | 26 245 | 25 679 | (2.2%) |
| On-balance sheet Customer resources | 23 875 | 23 177 | (2.9%) | 5 129 | 5 509 | 7.4% | 29 004 | 28 686 | (1.1%) |
| Off-balance sheet Customer resources5) | 2 841 | 3 142 | 10.6% | 2 841 | 3 142 | 10.6% | |||
| Total Customer resources6) | 26 326 | 25 642 | (2.6%) | 5 129 | 5 509 | 7.4% | 31 455 | 31 151 | (1.0%) |
| Asset quality | |||||||||
| Loans in arrears for more than 90 days | 771 | 956 | 24.0% | 62 | 56 | (10.1%) | 833 | 1 012 | 21.5% |
| Ratio of loans in arrears 7) | 2.9% | 3.6% | 4.9% | 4.9% | 3.0% | 3.7% | |||
| Credit at risk 8) | 3.9% | 5.0% | 6.8% | 7.1% | 4.0% | 5.1% | |||
| Cost of credit risk 9) | 0.91% | 0.85% | 0.98% | 0.62% | 0.91% | 0.84% | |||
| Pension liabilities | |||||||||
| Employees pension liabilities | 822 | 954 | 16.2% | 822 | 954 | 16.2% | |||
| Employees pension funds assets | 926 | 1 074 | 16.0% | 926 | 1 074 | 16.0% | |||
| Cover of pension obligations 10) | 112.7% | 112.5% | 112.7% | 112.5% | |||||
| Capital | |||||||||
| Shareholders' equity and minority interests | 1 251 | 1 611 | 28.8% | 585 | 616 | 5.2% | 1 836 | 2 227 | 21.3% |
| Core Tier I | 3 662 | 3 471 | (5.2%) | ||||||
| Own funds | 3 663 | 3 425 | (6.5%) | ||||||
| Risk weighted assets | 24 728 | 22 815 | (7.7%) | ||||||
| Core Tier I | 14.8% | 15.2% | |||||||
| Tier I | 14.7% | 15.0% | |||||||
| Capital ratio | 14.8% | 15.0% | |||||||
| CRD IV/CRR phasing in (rules envisaged for | |||||||||
| 2014) 11) | |||||||||
| Core Tier I | 14.0% | ||||||||
| Leverage ratio | 7.5% | ||||||||
| LCR = Liquidity coverage ratio | 280% | ||||||||
| NSFR = Net Stable Funding Ratio | 115% | ||||||||
| CRD IV/CRR fully implemented 11) | |||||||||
| Core Tier I | 9.0% | ||||||||
| Leverage ratio | 4.8% | ||||||||
| LCR = Liquidity coverage ratio | 280% | ||||||||
| NSFR = Net Stable Funding Ratio | 114% | ||||||||
| Distribution network and staff | |||||||||
| Distribution network 12) | 753 | 717 | (4.8%) | 165 | 174 | 5.5% | 918 | 891 | (2.9%) |
| BPI Group staff 13) | 6 595 | 6 326 | (4.1%) | 2 251 | 2 429 | 7.9% | 8 846 | 8 755 | (1.0%) |
1) Figures adjusted for the capital increase through cash injection in August 2012.
2) Average outstanding number of shares, deducted of treasury stock.
3) Operating costs as % of net operating revenue.
4) The total assets for each of the geographical segments presented above has not been corrected for the balances resulting from operations between these
segments.
5) Unit trust funds, PPR and PPA (excludes pension funds).
6) Corrected for double counting: placements of unit trust funds managed by BPI in the Group's deposits, structured products and unit trust funds.
7) Loans in arrears for more than 90 days.
8) Calculated in accordance with Bank of Portugal Instruction 23/2011. It includes loans in arrears for more than 90 days, falling-due loans associated, restructured loans (previously with instalments in arrears for more than 90 days), insolvencies that have not yet been included in loans in arrears for more than 90 days.
9) Loan impairments in the period (P&L account), net of arrear loans recovered, as percentage of the average performing loan portfolio. Annualised figures. 10) Cover of pension obligations by the pension funds assets.
11) Calculations according to BPI's interpretation of CRD IV/CCR rules, based on the information known by the Bank at the current date.
12) Includes traditional branches, housing shops, investment centres, corporate centres, Institutionals and one Project Finance centre. Domestic activity distribution network includes branches in Paris (12 branches).
13) Excludes temporary workers.
The Board of Directors of Banco BPI decided to ask the Bank of Portugal and EBA the approval of a request to redeem 588 M.€ of CoCo to submit to the Ministry of Finance. Following that repayment, the amount of CoCo would be reduced from 920 M.€ to 332 M.€.
Core Tier I capital ratios at 30 September 2013 stood as following:
Banco BPI has ongoing optimisation measures under the CRD IV / CRR regulatory framework that will allow to achieve a Core T1 capital surplus of 588 M.€ relative to a minimum ratio of 7.0% fully implemented.
Banco BPI earned a consolidated net profit of 72.7 million euro (M.€) in the period from January to September 2013. Earnings per share (Basic EPS) was 0.053 €.
The return on average Shareholders' equity was situated at 4.3% from January to September 2013.
Consolidated net operating revenue decreased by 11.4% (-105.7 M.€) relative to the same period of 2012, essentially penalized by the decline in net interest income by 19.3% (-84.9 M.€). Net interest income was under pressure from the low level of short-term interest rates and the cost of CoCo.
Consolidated operating costs decreased 7.5 M.€ (-1.5%) year-on-year benefiting from a 11.1 M.€ fall (-2.9%) in costs in domestic activity.
The consolidated credit at risk ratio (non-performing loans), calculated in accordance with Bank of Portugal Instruction 23 / 2011, was 5.1% at the end of September 2013. The accumulated impairment allowances in the balance sheet covered the credit at risk at 72% (without considering the coverage by associated collaterals).
The net credit loss from January to September 2013, which corresponds to the amount of impairment charges recognised in the period, net of recoveries of arrear loans and interest written off, was 0.84% of the loan portfolio's average balance, in annualised terms.
Customer deposits increased 548 M.€ (+2.3%) year-on-year to 24.7 Bi.€. At 30 September 2013, in the consolidated accounts, the transformation ratio of deposits into loans was 97%.
The pension liabilities under the Bank´s responsibility amounted to 954 M.€ at the end of September 2013 and were 113% covered by the pension fund assets.
1) Calculations according to BPI's interpretation of CRD IV/CCR rules, based on the information known by the Bank at the current date.
Net profit of 72.7 million euro – BANCO BPI (Euronext Lisboa - Reuters BBPI.LS; Bloomberg BPI PL) posted in the period from January to September 2013 a consolidated net profit of 72.7 million euro (M.€). Earnings per share (Basic EPS) were 0.053 € (0.109 € in the same period 2012).
| Income statement | Amounts in M.€ | ||||
|---|---|---|---|---|---|
| Sep.12 | Sep.13 | Chg. M.€ Sep.12/ Sep.13 |
Chg.% Sep.12/ Sep.13 |
||
| Net interest income | 440.0 | 355.0 | ( 84.9) | (19.3%) | |
| Technical results of insurance contracts | 18.1 | 17.3 | ( 0.8) | (4.7%) | |
| Commissions and other similar income (net) |
255.2 | 234.7 | ( 20.5) | (8.0%) | |
| Gains and losses in financial operations | 222.0 | 228.8 | 6.8 | 3.1% | |
| Operating income and charges | ( 9.7) | ( 15.9) | ( 6.2) | (64.3%) | |
| Net operating revenue | 925.6 | 819.9 | ( 105.7) | (11.4%) | |
| Personnel costs, excluding non recurring costs |
280.1 | 275.4 | ( 4.7) | (1.7%) | |
| Outside supplies and services | 182.4 | 180.9 | ( 1.4) | (0.8%) | |
| Depreciation of fixed assets | 25.0 | 23.7 | ( 1.3) | (5.4%) | |
| Operating costs, excluding non recurring costs |
487.5 | 480.0 | ( 7.5) | (1.5%) | |
| Non-recurring costs | ( 7.4) | 0.8 | 8.2 | 110.4% | |
| Operating costs | 480.1 | 480.8 | 0.7 | 0.1% | |
| Operating profit before provisions | 445.5 | 339.2 | ( 106.4) | (23.9%) | |
| Recovery of loans w ritten-off | 11.4 | 14.2 | 2.8 | 24.6% | |
| Loan provisions and impairments | 213.4 | 182.5 | ( 30.9) | (14.5%) | |
| Other impairments and provisions | 43.9 | 19.4 | ( 24.5) | (55.8%) | |
| Profits before taxes | 199.5 | 151.4 | ( 48.1) | (24.1%) | |
| Corporate income tax | 35.7 | 32.5 | ( 3.2) | (9.0%) | |
| Equity-accounted results of subsidiaries | 15.1 | 17.6 | 2.4 | 16.1% | |
| Minority shareholders' share of profit | 61.9 | 63.8 | 1.9 | 3.0% | |
| Net Profit | 117.1 | 72.7 | ( 44.4) | (37.9%) |
The return on shareholders' equity (ROE) was 4.3% from January to September 2013.
The contribution of domestic activity to consolidated net profit in September 2013 amounted to 10.1 M.€. The ROE of domestic activity, to which was allocated, on average, 85% of the Group's capital, was 0.7%.
In the international activity, in its individual accounts, BFA's posted a return on shareholders' equity (ROE) of 28.9% from January to September 2013 and BCI's ROE reached 19.2%.
The contribution of international activity to consolidated net profit in September 2013 stood at 62.6 M.€ and the ROE of international activity, after consolidation adjustments, reached 24.9%.
| Dom estic Activity | International activity | ||||||
|---|---|---|---|---|---|---|---|
| Com m ercial Banking |
Investm ent Banking |
Shareholdings and other |
Total | BFA (individual accounts) |
Contribution to consolidated (BFA, BCI and Other) |
BPI Group (consolidated) |
|
| Capital allocated adjusted (M.€)1) |
1 878.3 | 35.1 | 14.9 | 1 928.3 | 580.3 | 334.6 | 2 262.9 |
| As % of total | 83.0% | 1.6% | 0.7% | 85.2% | - | 14.8% | 100.0% |
| Net profit (M.€)2) | 2.6 | 3.6 | 3.9 | 10.1 | 125.7 | 62.6 | 72.7 |
| ROE | 0.2% | 13.8% | 34.7% | 0.7% | 28.9% | 24.9% | 4.3% |
1) The average capital co nsidered in the calculatio n o f ROE excludes the fair value reserve (net o f deferred taxes) relating to the po rtfo lio o f available-fo r-sale financial assets . The allo cated capital to each individual area o f do mestic activity, excluding the fair value reserve, is adjusted to reflect a capital emplo yment equal to the average capital emplo yed in the do mestic activity. A cco unting capital is used in the internatio nal activity.
2) The co ntributio n fo r co nso lidated pro fit o f the do mestic activity business areas has been adjusted by the capital reallo cation.
At 30 September 2013, the net consolidated Customer loans portfolio amounted to 26.6 Bi.€, which corresponds to a year-on-year contraction of 2.9%. Customer deposits increased by 548 M.€ year-onyear (+2.3%).
At 30 September 2013, BPI's recourse to the ECB amounted to 4.0 Bi.€.
At 30 September 2013, in the consolidated accounts, the transformation ratio of deposits into loans is 97%1 .
Consolidated net operating revenue decreased by 11.4% yoy (-105.7 M.€), essentially penalized by the decline in net interest income by 19.3% (-84.9 M.€). Net interest income was under pressure from the low level of short-term interest rates and the cost of CoCo. Profits from financial operations increased by 3.1% (+6.8 M.€) year-on-year, benefiting from realised capital gains of 129.3 M.€ on the sale of T-bonds in the first quarter. Commissions fell 8.0% over the period (-20.5 M.€).
Consolidated operating costs, excluding non-recurring items, declined by 7.5 M.€ (-1.5%) year-on-year, benefiting from the 11.1 M.€ drop (-2.9%) seen in domestic activity. Including non-recurring items, the aforesaid variations are +0.1% and -0.8%, respectively.
The consolidated efficiency ratio – operating costs as a percentage of net operating revenue -, calculated based on the income and costs recorded in the last 12 months, was 52.3%.
1) Calculated in accordance with Bank of Portugal Instruction 23 / 2011. Includes deposits of BPI Vida e Pensões.
At 30 September 2013, the ratio of Customer loans in arrears for more than 90 days was situated at 3.7% in the consolidated accounts. The credit at risk 1 ratio stood at 5.1% in the consolidated accounts.
M.€ % of loan portfolio 1) M .€ % of loan portfolio 1) M .€ % of loan portfolio 1) Loans in arrears (+90 days) 833.1 3.0% 891.9 3.2% 1 011.9 3.7% Credit at risk (Instruction 23/2011 BoP) 1 108.9 4.0% 1 157.4 4.2% 1 310.1 5.1% Loans impairments (in the balance sheet) 823.6 2.9% 824.4 2.9% 947.3 3.4% Write offs (in the period) 33.3 81.3 35.2 Note: Gross loan portfolio 28 224.2 28 128.6 27 535.8 Sep. 12 Dec. 12 Sep. 13
1) A s % o f the gro ss lo an po rtfo lio
From January to September 2013 loan impairment charges of 182.5 M.€ were recorded (0.91% of the loan portfolio in annual equivalent terms). On the other hand, arrear loans and interest previously written off of 14.2 M.€ were recovered (0.07% of the loan portfolio), with the result that impairments after deducting the abovementioned recoveries amounted to 168.3 M.€, which represents 0.84% of the loan portfolio in annualised terms.
| Sep. 12 | Sep. 13 | |||
|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
|
| Loan impairments | 213.4 | 0.97% | 182.5 | 0.91% |
| Recovery of loans and interest in arrears w ritten-off | 11.4 | 0.05% | 14.2 | 0.07% |
| Loan im pairm ents, after deducting the recovery of loans and interest in arrears w ritten-off |
202.0 | 0.91% | 168.3 | 0.84% |
1) A s percentage o f the average balance o f the perfo rming lo ans po rtfo lio . A nnualised figure.
1) Calculated in accordance with Bank of Portugal Instruction 23 / 2011. For purposes of calculating the non-performing ratio according, the perimeter of the Group subject to the Bank of Portugal supervision is taken into account which results, in the case of BPI, in the recognition of BPI Vida e Pensões using the equity method (whereas in accounting reporting, in accordance with IAS / IFRS, that subsidiary is consolidated in full).
Consolidated indicators according to the Bank of Portugal Notice 23/2011
| 30 Sep. 12 | 30 Sep. 13 | |
|---|---|---|
| Net operating revenue and results of equity accounted subsidiaries / ATA | 2.8% | 2.6% |
| Profit before taxation and minority interests / ATA | 0.6% | 0.5% |
| Profit before taxation and minority interests / average shareholders' equity (including minority interests) |
23.5% | 10.3% |
| Personnel costs / net operating revenue and results of equity accounted subsidiaries 1 | 26.3% | 33.0% |
| Operating costs / net operating revenue and results of equity accounted subsidiaries 1 | 48.4% | 57.4% |
| Loans in arrears for more than 90 days + doubtful loans / loan portfolio (gross) | 3.1% | 4.0% |
| Loans in arrears for more than 90 days + doubtful loans, net of accumulated loan impairments / loan portfolio (net) |
0.3% | 0.5% |
| Non-performing loans ratio 2 | 4.0% | 5.1% |
| Non-performing loans ratio 2, net of accumulated loan impairments / loan portfolio (net) |
1.2% | 1.6% |
| Total capital ratio (according to Bank of Portugal rules) | 14.8% | 14.9% (3) |
| Tier I (according to Bank of Portugal rules) | 14.7% | 14.9% (3) |
| Core Tier I | 14.8% | 15.1% (3) |
| Loans (net) to deposits ratio | 105% | 97% |
1) Excluding early-retirement costs.
2) Loans in arrears for more than 90 days + falling-due loans associated + restructured loans
(previously with instalments in arrears for more than 90 days) + insolvencies that have not yet been
included in loans in arrears for more than 90 days.
3) Does not include the result for the 3rd quarter (unaudited) nor the corresponding minority interests.
ATA = Average total assets.
The net profit from domestic operations for the period January-September 2013 was 10.1 M.€ (55.5 M.€ in the same period last year).
The return on average shareholders' equity1 allocated to domestic operations (ROE) was 0.7% at the end of September 2013.
| Income statement | Amounts in M.€ | |||
|---|---|---|---|---|
| Sep.12 | Sep.13 | Chg. M.€ Sep.12/ Sep.13 |
Chg.% Sep.12/ Sep.13 |
|
| Net interest income | 302.8 | 214.6 | ( 88.3) | (29.1%) |
| Technical results of insurance contracts | 18.1 | 17.3 | ( 0.8) | (4.7%) |
| Commissions and other similar income (net) |
217.6 | 193.9 | ( 23.7) | (10.9%) |
| Gains and losses in financial operations | 167.0 | 161.8 | ( 5.1) | (3.1%) |
| Operating income and charges | ( 9.8) | ( 14.9) | ( 5.1) | (52.6%) |
| Net operating revenue | 695.8 | 572.7 | ( 123.1) | (17.7%) |
| Personnel costs, excluding non recurring costs |
232.6 | 225.3 | ( 7.3) | (3.2%) |
| Outside supplies and services | 140.3 | 138.3 | ( 2.0) | (1.4%) |
| Depreciation of fixed assets | 15.6 | 13.8 | ( 1.8) | (11.4%) |
| Operating costs, excluding non recurring costs |
388.5 | 377.4 | ( 11.1) | (2.9%) |
| Non-recurring costs | ( 7.4) | 0.8 | 8.2 | 110.4% |
| Operating costs | 381.1 | 378.1 | ( 3.0) | (0.8%) |
| Operating profit before provisions | 314.7 | 194.5 | ( 120.2) | (38.2%) |
| Recovery of loans w ritten-off | 9.4 | 12.3 | 2.9 | 31.4% |
| Loan provisions and impairments | 203.1 | 175.5 | ( 27.5) | (13.6%) |
| Other impairments and provisions | 41.6 | 17.2 | ( 24.4) | (58.7%) |
| Profits before taxes | 79.4 | 14.2 | ( 65.2) | (82.2%) |
| Corporate income tax | 31.2 | 14.3 | ( 16.9) | (54.1%) |
| Equity-accounted results of subsidiaries | 8.7 | 11.4 | 2.7 | 31.3% |
| Minority shareholders' share of profit | 1.4 | 1.1 | ( 0.3) | (21.1%) |
| Net Profit | 55.5 | 10.1 | ( 45.4) | (81.7%) |
1 ) Excluding revaluation reserves.
Customer deposits increased by 0.9%, from 19.0 Bi.€ in September 2012 to 19.2 Bi.€ in September 2013.
Capitalisation insurance and off-balance sheet resources (unit trust funds, Retirements savings – PPR - and equity savings – PPA - plans) registered a growth of 9.0% and 10.6% yoy, respectively.
Total Customer resources, penalized by the reduction of the amount of retail bonds placed with customers, fell by 2.6% year-on-year, to 25.6 Bi.€.
| Chg.% | ||||
|---|---|---|---|---|
| Sep.12 | Dec. 12 | Sep.13 | Sep.12/ Sep.13 | |
| On-balance sheet resources | ||||
| Customers' deposits | 19 045.9 | 18 530.2 | 19 213.8 | 0.9% |
| Retail bonds | 2 070.1 | 1 941.7 | 956.5 | (53.8%) |
| Subtotal | 21 115.9 | 20 471.9 | 20 170.2 | (4.5%) |
| Capitalisation insurance and PPR (BPI Vida) | 2 759.0 | 2 723.7 | 3 006.8 | 9.0% |
| On-balance sheet resources | 23 874.9 | 23 195.5 | 23 177.0 | (2.9%) |
| Off-balance sheet resources 1) | 2 841.2 | 2 913.3 | 3 142.5 | 10.6% |
| Total Custom er resources2) | 26 326.0 | 25 610.7 | 25 642.4 | (2.6%) |
| Note: | ||||
| Amount of corporate bonds placed | 1 127.6 | 1 127.6 | 1 194.4 |
1) Unit trust funds, P P R and P P A .
2) Co rrected fo r do uble co unting.
The Customer loans portfolio in domestic operations contracted by 2.7% (-0.7 Bi.€), in year-on-year terms.
The Corporate Banking loan portfolio – large and medium-sized companies - declined by 20.1% (-1.1 Bi.€), loans domiciled at the Madrid branch fell by 11.6% (-0.2 Bi.€) and loans to the public sector decreased by 10.6% (-0.2 Bi.€).
On the other hand, BPI Vida e Pensões, the entity which manages the Group's capitalisation insurance, increased the securitised loan portfolio by 1.3 Bi.€ relative to September 2012. This portfolio corresponds essentially to bonds and commercial paper issued by large Portuguese companies.
The loans to individuals and small businesses portfolio presents a year-on-year decline of 5.1% (-0.8 Bi.€), with decreases of 3.1% (-0.4 Bi.€) in mortgage loans and of 13.0% (-0.2 Bi.€) in loans to small businesses.
It is worth noting that within the scope of the agreed transfer of part of the pension liabilities to the social security system, the State undertook to buy from Banco BPI loans advanced to the Public Sector of 0.7 Bi.€, an operation which has not yet taken place.
| Sep.12 | Dec. 12 | Sep.13 | Chg.% Sep.12/ Sep.13 |
|
|---|---|---|---|---|
| Corporate banking | 5 239.3 | 5 302.2 | 4 185.5 | (20.1%) |
| Large companies | 2 406.7 | 2 503.7 | 1 772.3 | (26.4%) |
| Medium-sized companies | 2 832.6 | 2 798.6 | 2 413.2 | (14.8%) |
| Project Finance - Portugal | 1 199.8 | 1 201.3 | 1 211.2 | 1.0% |
| M adrid branch | 1 804.6 | 1 750.1 | 1 594.8 | (11.6%) |
| Project Finance | 760.6 | 749.6 | 733.8 | (3.5%) |
| Corporates | 1 044.0 | 1 000.5 | 861.0 | (17.5%) |
| Public Sector | 2 269.4 | 2 208.0 | 2 029.3 | (10.6%) |
| Central Administration | 120.2 | 115.1 | 109.9 | (8.5%) |
| Regional and local administrations | 986.8 | 916.5 | 805.2 | (18.4%) |
| State Corporate Sector - in the budget perimeter | 187.9 | 189.8 | 191.7 | 2.1% |
| State Corporate Sector - outside the budget perimeter | 893.7 | 909.9 | 868.9 | (2.8%) |
| Other Institutional | 80.8 | 76.7 | 53.6 | (33.6%) |
| Individuals and Sm all Businesse s Banking | 14 616.3 | 14 386.0 | 13 863.6 | (5.1%) |
| Mortgage loans to individuals | 11 845.5 | 11 739.0 | 11 475.3 | (3.1%) |
| Consumer credit / other purposes | 704.3 | 677.7 | 615.8 | (12.6%) |
| Credit Cards | 159.3 | 162.3 | 152.2 | (4.4%) |
| Car financing | 249.1 | 230.3 | 177.4 | (28.8%) |
| Small businesses | 1 658.0 | 1 576.8 | 1 442.9 | (13.0%) |
| BPI Vida | 587.4 | 771.1 | 1 881.5 | 220.3% |
| Loans in arrears net of im pairm ents | 113.1 | 151.9 | 167.8 | 48.4% |
| Other | 433.1 | 492.5 | 631.1 | 45.7% |
| Total | 26 262.9 | 26 263.2 | 25 564.8 | (2.7%) |
Loans to Customers Amounts in M.€
At the close of September 2013, the resources raised by BPI from the European Central Bank (ECB) amounted to 4.0 Bi.€, close to the value of the Treasury Bills portfolio held (balance sheet value of 3.5 Bi.€). On the same date, BPI still had 6.2 Bi.€ of additional assets (net of haircuts) capable of being transformed into liquidity via operations with the ECB.
It must also be noted that the refinancing needs for medium and long-term debt up till the end of 2018, net of the maturities of bonds held (excluding the Treasury Bills portfolio previously mentioned), are low (1.1 Bi €) while in 2019 3 Bi.€ of the MLT Eurozone sovereign debt held by BPI in portfolio will be redeemed. Additionally, BPI should reimburse 920 M.€ of CoCo until the end of 2015.
Net operating revenue generated by domestic operations decreased by 17.7% (-123.1 M.€) yoy, mainly reflecting the reduction in net interest income by 29.1% (-88.3 M.€) and the fall in commissions by 10.9% (-23.7 M.€). Profits from financial operations amounted to 161.8 M.€ (-3.1% yoy), benefiting from realised capital gains with the sale of bonds during the 1st quarter of the year.
Net interest income continued to be penalised by the following factors:
Those negative effects were partially offset by the gradual adjustment to the spreads on new loans, above all in the corporate segment, and by the acquisition since the beginning of 2012 of a portfolio of treasury bills, financed with recourse to funding obtained from the ECB.
Commissions (net) were down by 10.9% (-23.7 M.€) year-on-year, which was mainly explained by the reduction in commissions earned from mounting and placing of corporate bonds issues (25.0 M.€ reduction in primary market and capital market commissions, of which 19.8 M.€ in Commercial Banking and 5.2 M.€ in Investment Banking).
It is recalled that in 2012 the Bank placed with its retail Customers base an amount of 1 076 M.€ of bonds issued by Portuguese companies and in 2013 an amount of 67 M.€ relative to one issue. The Bank had a clear leadership among placing institutions with a share of 53% of the total issued since December 2011.
Commercial Banking commissions fell by 13.6% (-23.6 M.€), commissions from Investment Banking by 18.7% (-2.9 M.€), whereas asset management commissions advanced by 9.6% (+2.8 M.€).
| 30 Sep. 12 | 30 Sep. 13 | Chg. M.€ | Chg.% | |
|---|---|---|---|---|
| Commercial banking 1) | 173.3 | 149.6 | - 23.6 | (13.6%) |
| Asset management | 29.0 | 31.7 | +2.8 | 9.6% |
| Investment banking 1) | 15.4 | 12.5 | - 2.9 | (18.7%) |
| Total | 217.6 | 193.9 | - 23.7 | (10.9%) |
1) Excluding commissions from unit trust, pension funds and Private Banking, which are presented, in aggregate terms, in the caption "Asset management".
Profits from financial operations in domestic operations totalled 161.8 M.€ from January to September 2013, and include gains of 129.3 M.€ realised in the 1st quarter with the sale of Treasury Bonds acquired in 2012.
The equity-accounted results of subsidiaries in domestic operations amounted to 11.4 M.€, which corresponds to a year-on-year increase of +2.7 M.€, and is attributable to the positive behaviour of the contribution from Allianz Portugal (+2.7 M.€).
| Equity-accounted earnings | Amounts in M.€ | ||
|---|---|---|---|
| 30 Sep. 12 | 30 Sep. 13 | Chg. M.€ | |
| Insurance companies | 6.4 | 10.7 | +4.3 |
| Allianz Portugal | 4.9 | 7.6 | +2.7 |
| Cosec | 1.5 | 3.1 | +1.6 |
| Finangeste | 0.2 | ( 1.3) | - 1.4 |
| Unicre | 1.7 | 1.7 | - 0.0 |
| Other | 0.4 | 0.3 | - 0.1 |
| Total | 8.7 | 11.4 | +2.7 |
Recurring operating costs decreased by 2.9% relative to the same period of 2012 (-11.1 M.€). Nonrecurring costs of 0.8 M.€ in the period from January to September 2013 include costs of 4.1 M. € with early retirements and a gain of 3.3 M.€ resulting from changes in the calculation of the death subsidy1 .
Recurring personnel costs were down 3.2% (-7.3 M.€) relative to the same period of 2012, which chiefly resulted from the 3.9% reduction (y-o-y) in the average headcount engaged in domestic operations, reflecting in part the execution of early retirement programmes.
Third-party supplies and services registered a 1.4% decline (-2.0 M.€), while depreciation and amortization decreased 11.4% (-1.8 M.€), relative to the same period of 2012.
| 30 Sep. 12 | 30 Sep. 13 | Chg. M.€ | Chg.% | |
|---|---|---|---|---|
| Personnel costs, excluding non-recurring costs | 232.6 | 225.3 | - 7.3 | (3.2%) |
| Outside supplies and services | 140.3 | 138.3 | - 2.0 | (1.4%) |
| Depreciation of fixed assets | 15.6 | 13.8 | - 1.8 | (11.4%) |
| Operating costs, excluding non-recurring costs | 388.5 | 377.4 | - 11.1 | (2.9%) |
| Non-recurring costs | -7.4 | 0.8 | +8.2 | 110.4% |
| Operating costs | 381.1 | 378.1 | - 3.0 | (0.8%) |
| Operating costs as a % of net operating revenue (last 12 months) |
62.1% | 56.7% | ||
| Operating costs as a % of net operating revenue (last 12 months) 1) |
70.1% | 83.3% |
1) Excluding non-recurring impacts in costs and revenues.
The efficiency ratio in domestic operations – operating costs as a percentage of net operating revenue – was situated at 56.7% in the period September 2012 to September 2013 (12 months).
Excluding non-recurring impacts on both costs and income, the efficiency ratio in domestic activity was 83.3% in the last 12 months.
From January to September 2013 loan impairment charges of 175.5 M.€ were recorded in the domestic activity accounts. The indicator loan impairment allowances as a percentage of the loan portfolio's average balance was situated at 0.91% at September 2013, in annualised terms (0.96% in the same period of 2012).
On the other hand, arrear loans and interest of 12.3 M.€ previously written off were recovered (0.06% of the loan portfolio), with the result that impairments after deducting the abovementioned recoveries amounted to 163.2 M.€ from January to September 2013, which represents 0.85% of the loan portfolio in annualized terms.
1) Following the publication of Decree-Law 13/2013 of 25 January, which gave rise to a decrease in liabilities of 3 M.€.
| Sep.12 | Sep.13 | |||
|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
|
| Loan impairments | 203.1 | 0.96% | 175.5 | 0.91% |
| Recovery of loans and interest in arrears written-off | 9.4 | 0.05% | 12.3 | 0.06% |
| Loan impairments, after deducting the recovery of loans and interest in arrears written-off |
193.7 | 0.91% | 163.2 | 0.85% |
1) As percentage of the average balance of the performing loans portfolio. Annualised figure.
At 30 September 2013, the ratio of Customer loans in arrears for more than 90 days stood at 3.6% in the domestic operations' accounts.
Cover for loans in arrears for more than 90 days by accumulated impairment allowances in the balance sheet (without considering cover from associated guarantees) was situated at 90% in September 2013.
The credit at risk ratio, calculated in accordance with Bank of Portugal1) Instruction 23/2011 was 5.0% on that date. The accumulated impairment allowances in the balance sheet represented 70% of the credit at risk.
| Sep.12 | Dec.12 | Sep.13 | ||||
|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio1) |
M.€ | % of loan portfolio1) |
M.€ | % of loan portfolio1) |
|
| Loans in arrears (+90 days) | 771.1 | 2.9% | 838.8 | 3.1% | 956.3 | 3.6% |
| Credit at risk (Instruction 23/2011 BoP) | 1 023.5 | 3.9% | 1 082.5 | 4.1% | 1 228.6 | 5.0% |
| Loans impairments (in the balance sheet) | 731.3 | 2.7% | 745.4 | 2.8% | 863.9 | 3.3% |
| Write offs (in the period) | 33.3 | 65.5 | 35.2 | |||
| Note: | ||||||
| Gross loan portfolio | 26 961.3 | 26 973.4 | 26 389.5 |
1) As % of the gross loan portfolio
The following table details by major credit segments the credit at risk ratio, calculated in accordance with Bank of Portugal Instruction 23/201.
The increase in credit at risk in absolute value relative to September 2012 was explained by the deterioration in the corporate segment. In the individuals and small businesses segment the credit at risk registers a stabilization.
1) For purposes of calculating the credit at risk ratio (non-performing ratio), the perimeter of the Group subject to the Bank of Portugal supervision is taken into account which results, in the case of BPI, in the recognition of BPI Vida e Pensões using the equity method (whereas in accounting reporting, in accordance with IAS / IFRS, that subsidiary is consolidated in full).
| Sep. 12 | Dec. 12 | Sep. 13 | ||||
|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
|
| Corporate banking | 406.1 | 3.7% | 455.0 | 4.2% | 612.3 | 6.4% |
| Individuals Banking | 610.5 | 4.0% | 620.7 | 4.2% | 611.7 | 4.3% |
| Mortgage loans | 397.9 | 3.3% | 411.5 | 3.4% | 392.4 | 3.3% |
| Other loans to individuals | 47.0 | 4.1% | 45.6 | 4.1% | 47.5 | 4.8% |
| Small businesses | 165.7 | 9.2% | 163.7 | 9.5% | 171.7 | 10.8% |
| Other | 6.8 | 1.6% | 6.8 | 1.4% | 4.7 | 0.8% |
| Domestic activity | 1 023.5 | 3.9% | 1 082.5 | 4.1% | 1 228.6 | 5.0% |
1) As % of the gross loan portfolio
At 30 September 2013 the accumulated amount of impairment allowances for foreclosed properties amounted to 73.7 M.€, corresponding to 42.7% of their balance sheet value of 172.8 M.€.
| Gross value |
Coverage by impairments | Net | Appraisal | ||
|---|---|---|---|---|---|
| Amount | % | value | |||
| Mortgage | 65.6 | 29.6 | 45.0% | 36.1 | 79.6 |
| Other | 107.2 | 44.2 | 41.2% | 63.1 | 95.9 |
| Total | 172.8 | 73.7 | 42.7% | 99.1 | 175.6 |
At 30 September 2013 BPI's pension liabilities amounted to 954.4 M.€ and are 112.5% covered by the pension fund.
| 30 Sep.12 | 31 Dec.12 | 30 Sep.13 | |
|---|---|---|---|
| Pension obligations | 821.6 | 937.1 | 954.4 |
| Pension funds | 925.9 | 987.4 | 1 074.1 |
| Financing surplus | 104.2 | 50.3 | 119.6 |
| Cover of pension obligations | 112.7% | 105.4% | 112.5% |
| Total prudential corridor | 128.8 | 97.1 | 105.8 |
| Total actuarial deviations1) | ( 61.8) | ( 89.4) | ( 23.1) |
| Available margin in the corridor | 67.1 | 7.7 | 82.6 |
| Deviations with impact in regulatory capital (outside the prudential corridor) |
0.0 | 0.0 | 0.0 |
| Pension fund return2) | 11.9% | 20.0% | 10.1% |
1) At the end of 2011, BPI adopted the method of recognizing actuarial gains and losses directly in Shareholders' equity (OCI - Other Comprehensive Income), in accordance with the revision of IAS19 which becomes mandatory from 1 Jan. 2013. At 30 September 2013, the negative actuarial deviations of 23.1 M.€ are recognised in shareholders' equity.
2) Year-to-date non-annualised return.
From January to September 2013, the Bank's pension funds registered a non-annualised return of 10.1%.
It should be pointed out that, up till the end of September 2013, the actual return achieved by Banco BPI's pension fund since its creation in 1991 was 9.2% per annum, and that in the last ten, five and three years, the actual annual returns were 6.8%, 6.6% and 7.6%, respectively.
With effect from 1 January 2013, the pension fund's assumed return, of 4.5%, is the same as the average discount rate1 equivalent to the use of the discount rates of 4.83% and 4.00% for the population of current employees and retired employees, respectively.
1) The amount of pension liabilities that result from the use of discount rates for current and retirees employees of 4.83% and 4.00%, respectively, is similar to the one obtained in the case a unique global discount rate of 4.5% was used for the total population.
| Dec.11 | Jun.12 | Dec.12 | Sep.13 | ||||
|---|---|---|---|---|---|---|---|
| Discount rate - current employees | 5.83% | 5.83% | 4.83% | 4.83% | |||
| Discount rate - retirees | 5.00% | 5.00% | 4.00% | 4.00% | |||
| Salary growth rate | 2.00% | 2.00% | 1.50% | 1.50% | |||
| Pensions growth rate | 1.25% | 1.25% | 1.00% | 1.00% | |||
| Expected pension fund rate of return | 5.50% | 5.50% | 5.50% | 4.50% | |||
| Mortality table | TV 73/77-M – 1 year (1) | ||||||
| TV 88/ 90-W – 1 year (1) |
1) Beneficiaries were assumed to be one year younger than their actual age, that procedure translating into a higher life expectancy.
The international activity's net profit stood at 62.6 M.€ in the period January-September 2013 (+1.6% over the 61.6 M.€ obtained in the same period last year).
BFA's contribution to the Group's consolidated profit, which corresponds to a 50.1% appropriation of BFA's net profit by BPI, has totalled 58.9 M.€1 , 3.6% higher than the contribution in the same period of last year (56.9 M.€). Minority interests of 62.7 M.€ were recognised in BFA's net profit (60.6 M.€ in the same period of 2012).
The contribution to the consolidated net profit of the 30% participating interest in BCI (Mozambique), which is equity-accounted, stood at 5.7 M.€ (5.9 M.€ from January to September 2013).
BFA's return on the average Shareholders' equity (individual accounts) stood at 28.9% from January to September 2013 and BCI's return on the average Shareholders' equity reached 19.2%.
The return on the average Shareholders' equity allocated to the international activity, after consolidation adjustments, stood at 24.9% from January to September 2013.
| Income statement | Amounts in M.€ | ||||
|---|---|---|---|---|---|
| Sep.12 | Sep.13 | Chg. M .€ Sep.12/ |
Chg.% Sep.12/ |
||
| Sep.13 | Sep.13 | ||||
| Net interest income | 137.1 | 140.4 | 3.3 | 2.4% | |
| Technical results of insurance contracts | |||||
| Commissions and other similar income (net) | 37.5 | 40.8 | 3.2 | 8.6% | |
| Gains and losses in financial operations | 55.0 | 67.0 | 12.0 | 21.8% | |
| Operating income and charges | 0.1 | ( 1.0) | ( 1.1) | ####### | |
| Net operating revenue | 229.8 | 247.3 | 17.5 | 7.6% | |
| Personnel costs | 47.5 | 50.1 | 2.7 | 5.6% | |
| Outside supplies and services | 42.0 | 42.6 | 0.6 | 1.3% | |
| Depreciation of fixed assets | 9.4 | 9.9 | 0.4 | 4.7% | |
| Operating costs | 99.0 | 102.6 | 3.7 | 3.7% | |
| Operating profit before provisions | 130.8 | 144.6 | 13.8 | 10.6% | |
| Recovery of loans w ritten-off | 2.0 | 1.8 | ( 0.1) | (7.5%) | |
| Loan provisions and impairments | 10.3 | 6.9 | ( 3.4) | (32.8%) | |
| Other impairments and provisions | 2.3 | 2.3 | ( 0.1) | (2.4%) | |
| Profits before taxes | 120.2 | 137.3 | 17.1 | 14.2% | |
| Corporate income tax | 4.5 | 18.2 | 13.7 | 303.5% | |
| Equity-accounted results of subsidiaries | 6.5 | 6.2 | ( 0.3) | (4.2%) | |
| Minority shareholders' share of profit | 60.6 | 62.7 | 2.2 | 3.6% | |
| Net Profit | 61.6 | 62.6 | 1.0 | 1.6% |
1) Contribution of BFA to the Group's consolidated profit, net of taxes on dividends.
Total Customer resources in the international activity, measured in euro (consolidation currency), have increased 7.4%1 , reaching 5 509.0 M.€ in September 2013.
| Customers resources | Amounts in M.€ | ||||
|---|---|---|---|---|---|
| Sep.12 | Dec. 12 | Sep.13 | Chg.% Sep.12/ Sep.13 |
||
| Sight deposits | 2 632.1 | 2 808.6 | 2 989.7 | 13.6% | |
| Term deposits | 2 497.2 | 2 459.1 | 2 519.3 | 0.9% | |
| Total | 5 129.3 | 5 267.7 | 5 509.0 | 7.4% |
BFA's market share in deposits reached 15.8% in August 2013, granting it the second post in the Angolan market ranking.
The loans to Customers portfolio, expressed in euro, decreased 9.2%1), from 1 177.0 M.€ in September 2012, to 1 068.9 M.€ in September 2013.
| Sep.12 | Dec. 12 | Sep.13 | Chg.% Sep.12/ Sep.13 |
|
|---|---|---|---|---|
| Performing loans | 1 190.8 | 1 091.9 | 1 081.7 | (9.2%) |
| Loans in arrears | 63.3 | 55.2 | 57.6 | (9.1%) |
| Loan impairments | ( 85.9) | ( 72.9) | ( 77.4) | (9.9%) |
| Interests and other | 8.7 | 8.0 | 7.1 | (18.4%) |
| Total | 1 177.0 | 1 082.3 | 1 068.9 | (9.2%) |
| Guarantees | 321.5 | 317.7 | 211.5 | (34.2%) |
At 30 September 2013, BFA's securities portfolio totalled 2 018 M.€, or 32% of the Bank's assets. The portfolio of short-term securities, comprising Treasury Bills and Central Bank Securities, amounted to 413 M.€ at the end of September (-258 M.€ relative to September 2012) and the Treasury Bonds portfolio amounted to 1 602 M.€ (+149 M.€ relative to September 2012).
The number of Customers has increased by 12%, from slightly more than 1 million Customers in September 2012 to close to 1.2 million Customers in September 2013.
1) When expressed in American dollars, Customer resources increased 12.4% yoy and the loan portfolio decreased 5.0% yoy. When analysing the evolution of BFA's commercial activity, one considers the financial figures translated to US dollars, since the largest share of Customer resources and loans is denominated in U.S. dollars, hence changes expressed in that currency are more representative of the business evolution in Angola.
The distribution network in Angola increased 5.5% over September 2012. Six new branches and one corporate centre were opened during the first nine months of 2013. At the end of September 2013, the distribution network comprised 150 branches, 8 investment centres and 16 corporate centres, representing a market share of 17.0% as regards the number of branches.
BFA has been implementing an expansion programme, involving the opening of branches, an expressive increase in the headcount and staff skills, the launching of innovative products and services onto the market, and a segmented approach to Customers aiming at meeting and harnessing the huge potential for growth in the Angolan market.
BFA holds a prominent position in the debit and credit cards with a 23.0% market share in September 2013 in terms of valid debit cards. At the end of September 2013, BFA had 795 thousand valid debit cards (Multicaixa cards) and 16 487 active credit cards (Gold and Classic cards).
As regards the automatic and virtual channels, we emphasize the growing use of electronic banking (382 thousand subscribers of BFA NET in September 2013, of which 373 thousand are individuals) and an extensive terminal network with 338 ATM and 4 686 active point-of-sale (POS) terminals connected to the EMIS network, corresponding to market shares of 16.2% (ranking 2nd) and 26.3% (ranking 1st), respectively.
BFA's workforce at the end of September 2013 stood at 2 417 employees, which represents an increase in staff of 172 (+7.7%) relative to the staff complement in September 2012. At the end of September 2013, BFA's workforce represented approximately 28% of the Group's total number of Employees.
Net operating revenue in the international activity reached 247.3 M.€ from January to September 2013 (+7.6% over the same period last year).
This growth was explained by the increase in net interest income (+3.3 M.€), profits from financial operations (+12.0 M.€) and commissions (+3.2 M.€).
Operating costs have increased by 3.7% (+3.7 M.€) over the January – September 2012 period.
Personnel costs increased 5.6% (+2.7 M.€) yoy. The investment programme for the expansion of BFA's presence in Angola has been a determinant factor for this evolution.
The ratio "operating costs as percentage of net operating revenue" stood at 40.3% in the period from September 2012 to September 2013 (12 months).
In the international activity, loan provision charges were 6.9 M.€ in the period from January to September 2013, which corresponded to 0.84% of the average performing loan portfolio, in annualised terms.
On the other hand, 1.8 M.€ of loans and interests in arrears, previously written-off, were recovered.
Loan provisions, deducted from recoveries of loans in arrears, have thus reached 5.1 M.€ from January to September 2013, corresponding to 0.62% of the average performing loan portfolio.
| Sep.12 | Sep.13 | ||||
|---|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M .€ | % of loan portfolio 1) |
||
| Loan impairments | 10.3 | 1.21% | 6.9 | 0.84% | |
| Recovery of loans and interest in arrears w ritten-off | 2.0 | 0.23% | 1.8 | 0.22% | |
| Loan im pairm ents, after deducting the recovery of loans and interest in arrears w ritten-off |
8.3 | 0.98% | 5.1 | 0.62% |
1) A s percentage o f the average balance o f the perfo rming lo ans po rtfo lio .
At 30 September 2013, the ratio of Customer loans in arrears for more than 90 days stood at 4.9%. The provisioning coverage of loans in arrears for more than 90 days stood, at the end of September 2013, at 150%.
| Sep.12 | De c.12 | Sep.13 | |||||
|---|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
M .€ | % of loan portfolio 1) |
||
| Loans in arrears (+90 days) | 62.0 | 4.9% | 53.0 | 4.6% | 55.7 | 4.9% | |
| Credit a risk (Instruction 23/2011 BoP) | 85.4 | 6.8% | 74.9 | 6.5% | 81.5 | 7.1% | |
| Loans impairments (in the balance sheet) | 92.3 | 7.3% | 79.1 | 6.8% | 83.4 | 7.3% | |
| Write offs (in the period) | 15.9 | ||||||
| Note: | |||||||
| Gross loan portfolio | 1 262.9 | 1 155.2 | 1 146.4 |
1) A s % o f the gro ss lo an po rtfo lio
In the international activity, the equity-accounted earnings of subsidiaries amounted to 6.2 M.€ from January to September 2013 (-0.3 M.€ over the same period last year)1 , and refer to the appropriation of 30% of the net profit earned by BCI, a commercial bank operating in Mozambique and in which BPI holds a 30% participating interest.
BCI recorded a 19.0% yoy increase in net total assets. Customer deposits have grown by 19.6% yearon-year, to 1 421 M.€ at the end of September 2013, while the Customer loan portfolio has expanded by 12.7% year-on-year, to 1 053 M.€. BCI market shares in deposits and loans, at the end of September 2013, reached 29.1% and 28.6%, respectively.
At the end of September 2013, BCI served 694 thousand clients (+31% relative to September 2012) through a network of 130 branches (+3 than one year before), representing 24.2% of the total Mozambican banking system distribution network. The staff complement reached 2 093 Employees at 30 September 2013 (+14% than in September 2012).
1) BCI's total contribution to consolidated net profit was of 5.9 M.€ in the period from January to September 2012 and 5.7 M.€ in the period from January to September 2013, given that, besides the equity-accounted results, deferred tax relating to the distributable earnings of BCI is recorded in the caption "Corporate income tax" (0.6 M.€ from January to September 2012 and 0.5 M.€ from January to September 2013).
The Core Tier I ratio attained 15.2% on 30 September 2013, which corresponds to an excess capital of 1 189 M.€ relative to 10% core capital requirement prescribed by the Bank of Portugal.
Even if the CoCo's (in the amount of 920 M.€) were not considered in the core capital, BPI would present a Core Tier I ratio of 11.2%, thus continuing to comply with the above mentioned requirement.
| 30 Sep. 12 | 31 Dec. 12 | 30 Sep. 13 | |
|---|---|---|---|
| Core capital | 3 662.0 | 3 683.8 | 3 470.7 |
| Risk weighted assets | 24 728.0 | 24 511.8 | 22 815.0 |
| Core tier 1 capital ratio | 14.8% | 15.0% | 15.2% |
On 22 July, following the entry into force of the new capital rules established by CRD IV/CRR, EBA has made public the decision to replace its 2011 Recommendation with new measures on capital preservation. The new rules foresee, among other issues, that Banks maintain the amount of capital in euros necessary to comply with the capital requirements set by the previous EBA recommendation with reference to 30 June 2012, or a lower amount, as long as they comply with a Core Tier 1 capital ratio of 7.0% according to CRD IV "fully implemented" rules (that is, without benefiting from the phasing-in period envisaged in those rules).
On 23 October, the European Central Bank (ECB) announced the details of the banks' assessment to be conducted in preparation to assume responsibility for banking supervision as part of the single supervisory mechanism. This assessment will be based on a capital benchmark of 8% Core Tier 1, drawing on the definition of CRD IV, including transitional arrangements.
At 30 September 2013 the Bank presents a Core Tier I ratio of 9.0% calculated according to CRD IV / CRR fully implemented1 rules, which corresponds to an excess capital of 367 M.€ relative to the minimum Core Tier 1 ratio of 4.5% and the capital conservation buffer of 2.5% (ratio of 7%).
The Core Tier I ratio calculated according to CRD IV / CRR rules envisaged for 20141 amounts to 14.0% at 30 September 2013, which corresponds to an excess capital of 1 246 M.€ relative to the benchmark of 8% to be considered in the banks' assessment that the ECB will carry out.
1) Calculations according to BPI's interpretation of CRD IV/CCR rules, based on the information known by the Bank at the current date.
BPI has ongoing capital optimisation measures that will raise the excess core tier 1 capital fully implemented by 221 M.€:
After the aforementioned optimisation measures, the core Tier I ratio CRD IV / CRR fully implemented stands at 10.0%, which corresponds to an excess capital of 588 M € relative to the minimum ratio of 7%.
The core Tier I ratio according to the CRD IV / CRR rules envisaged for 2014, after optimisation measures, stands at 14.3%, which corresponds to an excess capital of 1 420 M.€ relative to the benchmark of 8% considered in the banks' assessment that the ECB will carry out.
The Board of Directors of Banco BPI decided to ask the Bank of Portugal and EBA the approval of a request to redeem 588 M.€ of CoCo to submit to the Ministry of Finance. Following that repayment, the amount of CoCo held by the State would be reduced from 920 M.€ to 332 M.€.
After the capital optimisation measures and the redemption of 588 M.€ of CoCo, the proforma core tier 1 ratios would be:
At 30 September 2013, the leverage ratio stands at 4.8% according to CRD IV fully implemented rules.
Considering the capital optimisation measures and the redemption of 588 M.€ of CoCo above mentioned, the proforma leverage ratio amounts to 3.7%.
At 30 September 2013, the Liquidity coverage ratio (LCR) and the net stable funding ratio (NSFR) stand at 280% and 114% according to CRD IV Fully Implemented rules.
According to the previous European Banking Authority's (EBA) Recommendation of 2011 in force until 22 July 2013 and the Bank of Portugal's Notice 5/2012, which considered, for purposes of Core Tier I ratio calculation, the valuation of the sovereign debt exposures at market prices ruling on 30 September 2011, it was calculated for BPI a temporary capital buffer of 1 184 M.€.
If the temporary capital buffer was updated based on Banco BPI's current exposure and at market prices ruling on 25 October 2013, the respective value would decline by 738 M.€, from 1 184 M.€ to 446 M.€.
| M.€ | 30 Sep. 11 | 30 Sep. 13 | 25 Oct. 13 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nominal value |
EBA temporary buffer1) | Nominal value |
Recalculation of temporary capital needs for sovereign 1) debt exposure |
Nominal value |
Recalculation of temporary capital needs for sovereign debt exposure1) |
||||||||
| Securitie s |
Derivativ es |
Total | Securities | Derivativ es |
Total | Securities Derivativ | es | Total | |||||
| Sovereign bonds (after tax) |
4 576 | - 822 | - 256 | -1 078 | 6 563 | - 105 | - 279 | - 384 | 6 552 | - 41 | - 281 | - 322 | |
| Portugal | 2 766 | - 582 | - 125 | - 708 | 5 253 | - 139 | - 156 | - 294 | 5 242 | - 95 | - 156 | - 251 | |
| Of which | |||||||||||||
| Portug. Govt. Bonds acquired until 31 Dec.11 |
2 732 | - 582 | - 125 | - 708 | 1 700 | - 137 | - 156 | - 293 | 1 700 | - 97 | - 156 | - 253 | |
| Treasury bills | 34 | - | - | - | 3 548 | - 1 | - 1 | 3 537 | 2 | 2 | |||
| Italy | 975 | - 66 | - 73 | - 139 | 975 | 15 | - 97 | - 82 | 975 | 29 | - 97 | - 68 | |
| Ireland | 355 | - 37 | - 19 | - 56 | 335 | 19 | - 27 | - 8 | 335 | 24 | - 27 | - 3 | |
| Greece | 480 | - 136 | - 39 | - 175 | |||||||||
| Local governments | 1 058 | - 281 | 810 | - 141 2) | 810 | - 124 3) | |||||||
| Capital buffer for sovereign risk exposures |
-1 359 | - 525 | - 446 | ||||||||||
| Amount recognised in results (Greece) |
175 | ||||||||||||
| Temporary capital needs |
-1 184 | - 525 | - 446 |
1) Includes hedging of interest rate risk.
2) Exposures as of 30 Sep.13 and applying average haircuts per maturity estimated by BPI based on 30 Sep.13 market prices.
3) Exposures as of 30 Sep.13 and applying average haircuts per maturity estimated by BPI based on 25 Oct.13 market prices.
Banco BPI, S.A.
Consolidated financial statements as of September 30, 2013 and 2012
| ( Am ts e oun |
ed in t hou xpr ess |
ds of Eu ro) san |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| 30 Se 13 p. |
31 De 12 c. |
||||||||
| No tes |
Am nts ou bef ore im irm t, pa en de cia tio pre n d an ort isa tio am n |
Im irm t, pa en de cia tio pre n d an ort isa tio am n |
Ne t |
Ne t |
No tes |
Se 30 13 p. |
31 De 12 c. |
||
| AS SE TS |
ES LIA BIL ITI |
||||||||
| Ca sh and de its ral ban ks at c ent pos |
4.1 | 1 35 1 2 61 |
1 35 1 2 61 |
1 269 36 5 |
Re f ce l ba nks ntra sou rce s o |
4.1 4 |
4 137 09 7 |
4 270 91 8 |
|
| De its the edi t in stit utio at o pos r cr ns |
4.2 | 4 466 57 |
4 466 57 |
4 53 438 |
Fin ial liab ilitie s h eld fo adi r tr anc ng |
4.1 5/4 .4 |
2 59 643 |
3 40 164 |
|
| Fin ial he ld f din nd at f air ets tra anc ass or g a |
Re f ot her edi t in stit utio sou rce s o cr ns |
4.1 6 |
1 582 59 9 |
2 568 42 1 |
|||||
| val thr h p rof it o r lo ue oug ss |
/4. 4.3 4 |
1 171 56 5 |
1 171 56 5 |
1 111 64 6 |
Re f cu nd oth deb sto ts sou rce s o me rs a er |
4.1 7 |
25 62 1 0 32 |
24 62 1 1 39 |
|
| Fin ial aila ble fo le ets anc ass av r sa |
4.5 | 9 813 44 4 |
8 7 5 32 |
9 725 91 2 |
10 25 2 8 82 |
De bt s ritie ecu s |
4.1 8 |
2 696 28 7 |
3 787 62 7 |
| Loa and ad dit ins titu tion to ns van ces cre s |
4.6 | 1 676 60 9 |
2 | 1 676 60 7 |
1 710 72 7 |
Fin ial liab ilitie lati sfe d a to t ts anc s re ng ran rre sse |
4.1 9 |
1 434 26 0 |
1 590 98 4 |
| Loa and ad to tom ns van ces cus ers |
4.7 | 27 53 5 8 21 |
9 02 054 |
26 63 3 7 67 |
27 34 5 4 73 |
He dg ing de riva tive s |
4.4 | 5 94 924 |
8 14 983 |
| He ld t rity inv atu est nts o m me |
4.8 | 1 39 527 |
1 39 527 |
4 45 298 |
Pro vis ion s |
4.2 0 |
1 23 799 |
1 38 398 |
|
| He dg ing de riva tive s |
4.4 | 1 97 669 |
1 97 669 |
2 80 737 |
Te chn ica l pr ovi sio ns |
4.2 1 |
2 515 59 2 |
2 255 36 4 |
|
| Oth ible er t set ang as s |
4.9 | 7 20 35 1 |
5 24 595 |
1 95 756 |
2 10 689 |
Ta x li abi litie s |
4.2 2 |
5 2 7 62 |
1 20 176 |
| Inta ible set ng as s |
4.1 0 |
1 02 94 1 |
8 8 0 79 |
1 4 8 62 |
1 4 0 17 |
Co ntin t co rtib le s ubo rdin ate d b ond gen nve s |
4.2 3 |
9 39 919 |
1 200 27 9 |
| Inv est nts in oci ate d c ies d jo intl me ass om pan an y |
Oth sub ord ina ted de bt a nd tici ting bo nds er par pa |
4.2 4 |
1 38 823 |
1 56 33 1 |
|||||
| tro lled titie con en s |
4.1 1 |
2 14 609 |
2 14 609 |
2 02 255 |
Ot her lia bili ties |
4.2 5 |
6 87 274 |
6 39 153 |
|
| Ta ts x a sse |
4.1 2 |
5 47 240 |
5 47 240 |
6 17 692 |
Li ilit ies To tal ab |
40 78 4 0 11 |
42 50 3 9 37 |
||
| Oth ets er ass |
4.1 3 |
7 60 820 |
7 6 1 99 |
6 84 62 1 |
6 50 362 |
SH AR EH OL DE RS ' E QU ITY |
|||
| Su bsc ribe d s har ital e c ap |
4.2 7 |
1 190 00 0 |
1 190 00 0 |
||||||
| Oth ity ins tru nts er equ me |
4.2 9 |
3 282 |
8 558 |
||||||
| Re val uat ion re ser ves |
4.3 0 |
( 9) 468 15 |
( 4) 507 61 |
||||||
| Oth and tain ed rnin er res erv es re ea gs |
4.3 1 |
1 089 64 1 |
7 86 175 |
||||||
| ( Tre har es) asu ry s |
4.2 9 |
( 17 277 ) |
( 18 272 ) |
||||||
| Co lida ted t in f th e B PI Gro nso ne com e o up |
4.4 6 |
7 2 6 82 |
2 49 135 |
||||||
| Sh ho lde rs' uit ttri bu tab le t o t he sh ho lde are eq y a are |
of BP I rs |
1 870 16 9 |
1 707 98 2 |
||||||
| Min orit inte ts y res |
4.3 2 |
3 56 682 |
3 52 662 |
||||||
| To tal Sh ho lde rs' Eq uit are y |
2 226 85 1 |
2 060 64 4 |
|||||||
| To tal As set s |
44 68 9 3 23 |
1 678 46 1 |
43 01 0 8 62 |
44 56 4 5 81 |
Li ilit ies d S ity To tal ab ha reh old ' E an ers qu |
43 01 0 8 62 |
44 56 4 5 81 |
||
| CE SH MS OF F B AL AN EE T I TE Gu ive nd oth ting lia bili ties nte ent ara es g n a er con O f w hic h: |
4.7 /4. 31 |
2 106 8 75 |
2 390 35 9 |
||||||
| [ Gu and ies ] nte ret ara es su |
[ 1 9 42 933 ] |
[ 2 1 85 640 ] |
The accompanying notes form an integral part of these balance sheets.
[Others] [163 825] [204 719] Commitments 4.31 2 685 513 2 546 845
FOR THE PERIODS ENDED SEPTEMBER 30, 2013 AND 2012
(Translation of statements originally issued in Portuguese - Note 5) (Amounts expressed in thousands of Euro)
| Notes | 3rd quarter 2013 |
3rd quarter 2012 |
30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|---|---|---|
| Interest and similar income | 346 320 | 467 604 | 1 065 138 | 1 457 794 | |
| Interest and similar expenses | ( 234 225) | ( 327 160) | ( 733 852) | (1 042 570) | |
| Financial margin (narrow sense) | 4.34 | 112 095 | 140 444 | 331 286 | 415 224 |
| Gross margin on unit links | 4.35 | 776 | 645 | 2 168 | 2 047 |
| Income from equity instruments | 4.36 | 68 | 109 | 3 248 | 3 145 |
| Net commission relating to amortised cost | 4.37 | 5 478 | 6 707 | 18 317 | 19 547 |
| Financial margin | 118 417 | 147 905 | 355 019 | 439 963 | |
| Technical result of insurance contracts | 4.38 | 6 022 | 5 869 | 17 269 | 18 119 |
| Commissions received | 78 427 | 96 567 | 232 932 | 253 693 | |
| Commissions paid | ( 10 606) | ( 10 489) | ( 30 957) | ( 32 281) | |
| Other income, net | 9 726 | 12 240 | 32 696 | 33 758 | |
| Net commission income | 4.39 | 77 547 | 98 318 | 234 671 | 255 170 |
| Gain and loss on operations at fair value | 33 898 | 42 284 | 91 041 | 202 029 | |
| Gain and loss on assets available for sale | 5 586 | 320 | 134 662 | 18 219 | |
| Interest and financial gain and loss with pensions | 4.26 | 1 055 | 1 313 | 3 139 | 1 754 |
| Net income on financial operations | 4.40 | 40 539 | 43 917 | 228 842 | 222 002 |
| Operating income | 3 961 | 3 429 | 9 127 | 7 056 | |
| Operating expenses | ( 8 821) | ( 5 347) | ( 20 788) | ( 12 965) | |
| Other taxes | ( 1 412) | ( 1 368) | ( 4 223) | ( 3 756) | |
| Net operating income | 4.41 | ( 6 272) | ( 3 286) | ( 15 884) | ( 9 665) |
| Operating income from banking activity | 236 253 | 292 723 | 819 917 | 925 589 | |
| Personnel costs | 4.42 | ( 91 607) | ( 93 201) | ( 276 161) | ( 272 676) |
| General administrative costs | 4.43 | ( 61 371) | ( 62 881) | ( 180 904) | ( 182 353) |
| Depreciation and amortisation | 4.9/4.10 | ( 7 802) | ( 8 118) | ( 23 701) | ( 25 045) |
| Overhead costs | ( 160 780) | ( 164 200) | ( 480 766) | ( 480 074) | |
| Recovery of loans, interest and expenses | 3 802 | 3 683 | 14 170 | 11 368 | |
| Impairment losses and provisions for loans and guarantees, net | 4.20 | ( 31 891) | ( 66 946) | ( 182 473) | ( 213 403) |
| Impairment losses and other provisions, net | 4.20 | ( 8 880) | ( 9 420) | ( 19 440) | ( 43 933) |
| Net income before income tax | 38 504 | 55 840 | 151 408 | 199 547 | |
| Income tax | 4.44 | ( 7 220) | ( 8 331) | ( 32 502) | ( 35 706) |
| Earnings of associated companies (equity method) | 4.45 | 7 399 | 6 406 | 17 590 | 15 149 |
| Global consolidated net income | 38 683 | 53 915 | 136 496 | 178 990 | |
| Income attributable to minority interests | 4.32 | ( 24 916) | ( 21 911) | ( 63 814) | ( 61 933) |
| Consolidated net income of the BPI Group | 4.46 | 13 767 | 32 004 | 72 682 | 117 057 |
| Earnings per share (in Euro) | |||||
| Basic | 0.010 | 0.026 | 0.053 | 0.109 | |
| Diluted | 0.010 | 0.026 | 0.052 | 0.108 |
The accompanying notes form an integral part of these statements.
The Accountant The Executive Committee of the Board of Directors
(Translation of statements originally issued in Portuguese - Note 5) (Amounts expressed in thousands of Euro)
| 30 Sep . 13 |
30 Sep . 12 |
|||||||
|---|---|---|---|---|---|---|---|---|
| Att ribu tab le t o sha reh old ' of the BP I ers Gro up |
Att ribu tab le t ino rity o m inte ts res |
Tot al |
Att ribu tab le t o sha reh old ' of the BP I ers Gro up |
Att ribu tab le t ino rity o m inte ts res |
Tot al |
|||
| Con ida t in sol ted ne com e |
72 68 2 |
63 81 4 |
13 6 4 96 |
11 7 0 57 |
61 93 3 |
17 8 9 90 |
||
| Inc ot i ncl ude d in the lida ted f in sta tem ent om e n co nso s o com e: |
||||||||
| Item s th ill n ot b cla ssif ied inc at w to net e re om e: |
||||||||
| Act ial d evia tion uar s |
66 54 7 |
66 54 7 |
62 44 7 |
62 44 7 |
||||
| Tax eff ect |
( 17 4) 86 |
( 17 4) 86 |
( 19 0) 39 |
( 19 0) 39 |
||||
| 48 68 3 |
0 | 48 68 3 |
43 05 7 |
0 | 43 05 7 |
|||
| Item s th be lass ifie d s ubs ly t et i at m ent ay rec equ o n nco me : |
||||||||
| For eign han slat ion diffe ge t exc ran ren ces |
( 14 9) 30 |
( 13 8) 91 |
( 28 7) 22 |
( 5 93) |
1 4 28 |
83 5 |
||
| Rev alua tion f fin ial a vail able for le ts a res erv es o anc sse sa |
76 66 8 |
76 66 8 |
91 7 6 54 |
91 7 6 54 |
||||
| T ffec t ax e |
( 22 90 4) |
( 22 90 4) |
( 26 4 7 88) |
( 26 4 7 88) |
||||
| Val ion of a f as iate d co nies uat ts o sse soc mpa |
2 5 87 |
2 5 87 |
24 69 1 |
24 69 1 |
||||
| T ffec t ax e |
( 4 29) |
( 4 29) |
( 6 971 ) |
( 6 971 ) |
||||
| 41 61 3 |
( 13 91 8) |
27 69 5 |
66 9 9 93 |
1 4 28 |
67 1 42 1 |
|||
| Inc ot i ncl ude d in the lida ted f in sta tem ent om e n co nso s o com e |
90 29 6 |
( 13 91 8) |
76 37 8 |
71 3 0 50 |
1 4 28 |
71 4 4 78 |
||
| Con sol ida ted reh ive inc co mp ens om e |
16 2 9 78 |
49 89 6 |
21 2 8 74 |
83 0 1 07 |
63 36 1 |
89 3 4 68 |
| 3rd arte r 20 13 qu |
3rd arte r 20 12 qu |
|||||
|---|---|---|---|---|---|---|
| Att ribu tab le t o sha reh old ' of the BP I ers Gro up |
Att ribu tab le t ino rity o m inte ts res |
Tot al |
Att ribu tab le t o sha reh old ' of the BP I ers Gro up |
Att ribu tab le t ino rity o m inte ts res |
Tot al |
|
| Con sol ida ted t in ne com e |
13 76 7 |
24 91 6 |
38 68 3 |
32 00 4 |
21 91 1 |
53 91 5 |
| Inc ot i ncl ude d in the lida ted f in sta tem ent om e n co nso s o com e: |
||||||
| Item s th ill n ot b cla ssif ied inc at w to net e re om e: |
||||||
| Act ial d evia tion uar s |
21 62 7 |
20 40 4 |
20 40 4 |
|||
| Tax eff ect |
( 3 826 ) |
( 7 278 ) |
( 7 278 ) |
|||
| 17 80 1 |
0 | 0 | 13 12 6 |
0 | 13 12 6 |
|
| For eign han slat ion diffe ge t exc ran ren ces |
( 13 76 5) |
( 14 94 3) |
( 28 70 8) |
( 9 068 ) |
( 7 618 ) |
( 16 68 6) |
| Rev alua tion f fin ial a vail able for le ts a res erv es o anc sse sa |
4 1 17 |
4 1 17 |
38 3 8 22 |
38 3 8 22 |
||
| T ffec t ax e |
( 2 185 ) |
( 2 185 ) |
( 11 0 7 88) |
( 11 0 7 88) |
||
| Val ion of a f as iate d co nies uat ts o sse soc mpa |
( 8 37) |
( 8 37) |
8 2 88 |
8 2 88 |
||
| T ffec t ax e |
42 7 |
42 7 |
( 2 380 ) |
( 2 380 ) |
||
| ( 12 24 3) |
( 14 94 3) |
( 27 18 6) |
26 9 8 74 |
( 7 618 ) |
26 2 2 56 |
|
| Inc ot i ncl ude d in the lida ted sta tem ent f in om e n co nso s o com e |
5 5 58 |
( 14 94 3) |
( 27 18 6) |
28 3 0 00 |
( 7 618 ) |
27 5 3 82 |
| Con sol ida ted reh ive inc co mp ens om e |
19 32 5 |
9 9 73 |
11 49 7 |
31 5 0 04 |
14 29 3 |
32 9 2 97 |
The accompanying notes form an integral part of these statements.
The Accountant The Executive Committee of the Board of Directors
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY FOR THE PERIODS ENDED SEPTEMBER 30, 2013 AND 2012
(Translation of statements originally issued in Portuguese - Note 5)
| ( Am nts ou ex |
d i ho n t pre sse |
nd f E ) usa s o uro |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Sh | Ot he r |
||||||||
| Su bs cri be d |
are | Ot he ity r e qu |
Re lua tio va n |
d res erv es an |
Tre as ury |
t in | Mi rity no |
Sh ho lde are |
|
| ita sh l are ca p |
ium p rem |
ins tru nts me |
res erv es |
ain ret ed |
sh are s |
Ne co me |
int sts ere |
rs ' e ity qu |
|
| t ac co un |
rni ea ng s |
||||||||
| Ba lan De mb 31 20 11 at ce ce er , |
99 0 0 00 |
12 8 4 32 |
8 0 30 |
( 1 2 51 53 3 ) |
90 0 3 12 |
( 21 02 0 ) |
( 28 4 8 71 ) |
35 3 0 38 |
82 2 3 88 |
| Ap iati of t in fo r 2 01 1 to pro pr on ne co me re se rve s |
( ) 28 4 8 71 |
28 4 8 71 |
|||||||
| Us f s ha miu ativ ine d e ing nt t eta e o re pre m acc ou o c ove r n eg e r arn s |
( 2) 128 43 |
12 8 4 32 |
|||||||
| Sh ital in are ca p cre ase |
20 0 0 00 |
20 0 0 00 |
|||||||
| Div ide nd aid efe sha s p on pr ren ce res |
( ) 1 0 58 |
( ) 1 0 58 |
|||||||
| Div ide nd aid ino rity in to ter est s p m s |
( 1) 64 18 |
( 1) 64 18 |
|||||||
| Va ria ble Re ion Pr ( RV A) rat mu ne og ram |
8 2 |
1 07 9 |
1 16 1 |
||||||
| Sa le / rch of sh tre pu ase as ury are s |
( 6) 62 |
( 6) 62 |
|||||||
| Sa le / of efe rch sha pu ase pr ren ce res |
7 47 |
( ) 2 0 76 |
( ) 1 3 29 |
||||||
| Co f B lida tio PI Alt ativ e F d nso n o ern un |
( ) 3 1 05 |
( ) 3 1 05 |
|||||||
| Co f B riáv lida tio PI Ta Va el Fu nd nso n o xa |
( 9) 10 66 |
( 9) 10 66 |
|||||||
| Co fo e f f 2 reh siv e i r th irst ni nth 01 2 mp en nco me ne mo s o |
65 2 2 73 |
60 77 7 |
11 7 0 57 |
63 36 1 |
89 3 4 68 |
||||
| Ot he rs |
5 6 |
5 6 |
|||||||
| Se Ba lan at tem be r 3 0, 20 12 ce p |
1 1 90 00 0 |
8 1 12 |
( ) 59 9 2 60 |
80 4 8 27 |
( 1) 19 94 |
11 7 0 57 |
33 5 3 10 |
1 8 36 10 5 |
|
| efe Div ide nd aid sha s p on pr ren ce res |
( 1) 26 |
( 1) 26 |
|||||||
| ( A) Va ria ble Re rat ion Pr RV mu ne og ram |
4 46 |
1 66 9 |
2 115 |
||||||
| Sa le / rch of sh tre pu ase as ury are s |
( ) 1 1 26 |
( ) 1 1 26 |
|||||||
| Sa le / rch of efe sha pu ase pr ren ce res |
1 1 |
1 1 |
|||||||
| Co lida tio f B PI Alt ativ e F d nso n o ern un |
1 | 1 | |||||||
| Co reh siv e i fo r th e la hre ths of 20 12 st t mp en nco me e m on |
91 64 6 |
( 0) 17 53 |
13 2 0 78 |
17 60 1 |
22 3 7 95 |
||||
| Ot he rs |
4 | 4 | |||||||
| Ba lan at De mb 31 20 12 ce ce er , |
1 1 90 00 0 |
8 5 58 |
( 50 7 6 14) |
78 6 1 75 |
( 18 27 2) |
24 9 1 35 |
35 2 6 62 |
2 0 60 64 4 |
|
| Ap iati of t in fo r 2 01 2 t pro pr on ne co me o r ese rve s |
24 9 1 35 |
( 24 9 1 35 ) |
|||||||
| Div ide nd aid efe sha s p on pr ren ce res |
( 70 9) |
( 70 9) |
|||||||
| Div ide nd aid ino rity in to ter est s p m s |
( 51 67 8) |
( 51 67 8) |
|||||||
| Va ria ble Re ion Pr ( RV A) rat mu ne og ram |
( 5 2 76 ) |
9 95 |
( 4 2 81 ) |
||||||
| Sa le / rch of sh tre pu ase as ury are s |
3 50 7 |
3 50 7 |
|||||||
| Sa le / rch of efe sha pu ase pr ren ce res |
2 7 |
2 7 |
|||||||
| Co lida tio f B PI Alt ativ e F d nso n o ern un |
2 6 |
( 88 0) |
( 85 4) |
||||||
| Co lida tio f B PI Alt ativ e F d L mb nso n o ern un uxe ou rg |
7 32 5 |
7 32 5 |
|||||||
| Co reh siv e i fo r th e f irst ni nth f 2 01 3 mp en nco me ne mo s o |
39 45 5 |
50 84 1 |
72 68 2 |
49 89 6 |
21 2 8 74 |
||||
| Ot he rs |
( 43 ) |
3 9 |
( 4) |
||||||
| Ba lan Se be r 3 0, 20 13 at tem ce p |
1 1 90 00 0 |
3 2 82 |
( 46 8 1 59 ) |
1 0 89 64 1 |
( 17 27 7) |
72 68 2 |
35 6 6 82 |
2 2 26 85 1 |
The accompanying notes form an integral part of these statements.
(Translation of statements originally issued in Portuguese - Note 5)
| (Amounts expressed in thousands of Euro) | ||
|---|---|---|
| 30 Sep. 13 | 30 Sep. 12 | |
| Operating activities | ||
| Interest, commissions and similar income received | 1 923 731 | 2 074 982 |
| Interest, commissions and similar expenses paid | ( 1 226 402) | ( 1 201 641) |
| Recovery of loans and interest in arrears | 14 170 | 11 368 |
| Payments to personnel and suppliers | ( 418 683) | ( 435 124) |
| Net cash flow from income and expenses | 292 816 | 449 585 |
| Decrease (increase) in: | ||
| Financial assets held for trading, available for sale and held to maturity | 1 072 449 | ( 2 302 174) |
| Loans and advances to credit institutions | 33 729 | 536 450 |
| Loans and advances to customers | 686 514 | 1 401 437 |
| Other assets | ( 65 746) | ( 71 339) |
| Net cash flow from operating assets | 1 726 946 | ( 435 626) |
| Increase (decrease) in: | ||
| Resources of central banks and other credit institutions | ( 1 139 020) | 2 247 776 |
| Resources of customers | 1 266 272 | ( 9 891) |
| Financial liabilities held for trading | ( 80 521) | ( 84 522) |
| Other liabilities | ( 228 576) | 147 736 |
| Net cash flow from operating liabilities | ( 181 845) | 2 301 099 |
| Contributions to the Pension Funds | ( 4 520) | ( 40 695) |
| Income tax paid | ( 70 227) | ( 24 934) |
| 1 763 170 | 2 249 429 | |
| Investing activities | ||
| Purchase of other tangible assets and intangible assets | ( 18 672) | ( 48 302) |
| Sale of other tangible assets | 70 | 21 670 |
| Dividends received and other income | 9 271 | 19 460 |
| ( 9 331) | ( 7 172) | |
| Financing activities | ||
| Liability for assets not derecognised | ( 155 701) | ( 554 945) |
| Issuance of contingent convertible subordinated bonds | 1 500 000 | |
| Redemption of contingent convertible subordinated bonds | ( 280 000) | ( 200 000) |
| Issuance of debt securities and subordinated debt | 126 334 | 919 722 |
| Redemption of debt securities | ( 1 512 896) | ( 3 069 645) |
| Purchase and sale of own debt securities and subordinated debt | 335 212 | ( 579 165) |
| Purchase and sale of preference shares | ( 1 025) | |
| Interest on contingent convertible subordinated bonds | ( 45 380) | |
| Interest on debt securities and subordinated debt | ( 78 787) | ( 153 627) |
| Share capital increase | 200 000 | |
| Dividends paid on preference shares | ( 709) | ( 1 058) |
| Dividends paid to minority interests | ( 51 678) | ( 64 181) |
| Purchase and sale of treasury shares | ( 4 281) | 535 |
| ( 1 667 886) | ( 2 003 389) | |
| Net increase (decrease) in cash and equivalents | 85 953 | 238 868 |
| Cash and equivalents at the beginning of the period | 1 722 717 | 1 529 469 |
| Cash and equivalents at the end of the period | 1 808 670 | 1 768 337 |
The accompanying notes form an integral part of these statements.
Alberto Pitôrra President Fernando Ulrich Vice-President António Domingues Members António Farinha Morais José Pena do Amaral Manuel Ferreira da Silva Maria Celeste Hagatong Pedro Bissaia Barreto
Banco BPI, S.A.
(Unless otherwise indicated, all amounts are expressed in thousands of Euro – t. euro)
Banco BPI is the central entity of a multi-specialised financial group dedicated to banking, which provides a broad range of banking services and products to companies, institutional investors and private individuals. Banco BPI has been listed on the Stock Exchange since 1986.
The BPI Group started operating in 1981 with the foundation of SPI – Sociedade Portuguesa de Investimentos, S.A.R.L.. By public deed dated December 1984, SPI – Sociedade Portuguesa de Investimentos, S.A.R.L. changed its corporate name to BPI – Banco Português de Investimento, S.A., which was the first private investment bank created after the re-opening, in 1984, of the Portuguese banking sector to private investment. On November 30, 1995 BPI – Banco Português de Investimento, S.A. (BPI Investimentos) was transformed into BPI - SGPS, S.A., which operated exclusively as the BPI Group's holding company, and BPI Investimentos was founded to act as the BPI Group's investment banking company. On December 20, 2002, BPI SGPS, S.A. incorporated, by merger, the net assets and operations of Banco BPI and changed its corporate name to Banco BPI, S.A..
At September 30, 2013 the Group's banking operations were carried out principally through Banco BPI in the commercial banking area and through BPI Investimentos in the investment banking area. The BPI Group is also the holder of a 50.1% participation in Banco de Fomento, S.A. which operates as a commercial bank in Angola.
The vehicles through which the Bank's loan securitisation is carried out are recorded in the consolidated financial statements in accordance with the BPI Group's continuing involvement in these operations, based on the percentage held of the equity piece of the corresponding vehicles.
In 2012 the BPI Group reduced its participation in Fundo BPI Taxa Variável - Fundo de Investimento Aberto de Obrigações de Taxa Variável (Fundo BPI Taxa Variável), a fund managed by BPI Gestão de Activos, to a participation of less than 50%. According to the Group's accounting policy, the investment funds are consolidated only if the Group has control, i.e., when the Group holds more than 50% of the participating units. Thus, the participation in this fund was reclassified to the financial assets available for sale portfolio, and is no longer recorded in accordance with the full consolidation method. In December 2012 Fundo BPI Taxa Variável changed its name to BPI Obrigações Mundiais – Fundo de Investimento Aberto (Fundo BPI Obrigações Mundiais).
In 2012 TC Turismo Capital – SCR, S.A. and Aicep Capital were merged by incorporation into Inovcapital – Sociedade de Capital de Risco, S.A., the corporate name of which was changed to Portugal Capital Ventures – Sociedade de Capital de Risco, S.A. The BPI Group ceased to have participations of 25% in TC Turismo Capital – SCR, S.A. and 4.4% in Inovcapital – Sociedade de Capital de Risco, S.A. and now has a 6.4% participation in Portugal Capital Ventures, that has been recorded in the financial assets available for sale portfolio.
In 2012 the BPI Group dissolved and liquidated Ulissipair ACE, a consortium of companies, 50% of which was held by Banco Português de Investimento, S.A.
In January 2013, the BPI Alternative Fund: Iberian Equities Long/Short Fund (Luxemburgo) was established. On September 30, 2013 the BPI Group held 67.3% of the fund's participating units through Banco Português de Investimento, S.A, the financial statements of the fund being fully consolidated in the financial statements of the BPI Group.
In the first nine months of 2013 the BPI Group increased its participation to 100% of the share capital of BPI Dealer – Sociedade Financeira de Corretagem (Mozambique), through the acquisition of 10.5% of the share capital of that company, previously owned by Banco Comercial e de Investimentos (Mozambique). The corporate name of BPI Dealer – Sociedade Financeira de Corretagem (Mozambique) was changed to BPI Moçambique – Sociedade de Investimento, S.A.
| At September 30, 2013 the BPI Group was made up of the following companies: | ||
|---|---|---|
| Head Office | Sharehol ders' equity |
Total assets |
N et income (loss) for the |
Direct partici pation |
Effective participa tion |
Consolidation / Recognition method |
|
|---|---|---|---|---|---|---|---|
| Banks | |||||||
| Banco BPI, S.A. | Portugal | 1 290 117 | 41 846 645 | 16 817 | |||
| Banco Português de Investimento, S.A. | Portugal | 62 772 | 1 897 406 | 2 465 | 100.00% | 100.00% Full Consolidation | |
| Banco Comercial e de Investimentos, S.A.R.L. | M ozambique | 139 885 | 1 973 813 | 19 511 | 29.70% | 30.00% Equity M ethod | |
| Banco de Fomento Angola, S.A. | Angola | 582 811 | 6 391 027 | 121 429 | 50.08% | 50.10% Full Consolidation | |
| Banco BPI Cayman, Ltd. | Cayman Islands | 157 612 | 185 452 | 1 360 | 100.00% Full Consolidation | ||
| Specialised loan companies | |||||||
| BPI Locação de Equipamentos, Lda | Portugal | 8 083 | 8 451 | 37 | 100.00% | 100.00% Full Consolidation | |
| Asset management companies and dealers | |||||||
| BPI M oçambique – Sociedade de Investimento, S.A. | M ozambique | 6 | 514 | ( 655) | 96.54% | 100.00% Full Consolidation | |
| BPI Gestão de Activos – Gestão de Fundos de | |||||||
| Investimento M obiliários, S.A | Portugal | 15 839 | 25 779 | 5 320 | 100.00% | 100.00% Full Consolidation | |
| BPI – Global Investment Fund M anagement Company, S.A. | Luxembourg | 953 | 1 706 | 478 | 100.00% | 100.00% Full Consolidation | |
| BPI (Suisse), S.A. | Switzerland | 8 366 | 9 896 | 3 404 | 99.90% Full Consolidation | ||
| BPI Alternative Fund: Iberian Equities Long/Short Fund | Portugal | 57 888 | 62 101 | 1 607 | 87.57% Full Consolidation | ||
| BPI Alternative Fund: Iberian Equities Long/Short Fund (Lux) | Luxembourg | 22 689 | 23 714 | 297 | 67.29% Full Consolidation | ||
| Venture capital companies | |||||||
| BPI Private Equity - Sociedade de Capital de Risco, S.A. | Portugal | 26 615 | 28 900 | 534 | 100.00% | 100.00% Full Consolidation | |
| Inter-Risco – Sociedade de Capital de Risco, S.A. | Portugal | 1 014 | 2 170 | 517 | 49.00% Equity M ethod | ||
| Insurance companies | |||||||
| BPI Vida e Pensões – Companhia de Seguros, S.A. | Portugal | 216 512 | 3 306 332 | 47 988 | 100.00% | 100.00% Full Consolidation | |
| Cosec – Companhia de Seguros de Crédito, S.A. | Portugal | 50 172 | 121 579 | 6 367 | 50.00% | 50.00% Equity M ethod | |
| Companhia de Seguros Allianz Portugal, S.A. | Portugal | 255 405 | 1 192 972 | 21 808 | 35.00% | 35.00% Equity M ethod | |
| Other | |||||||
| BPI Capital Finance Ltd. 1 | Cayman Islands | 53 656 | 53 661 | 805 | 100.00% | 100.00% Full Consolidation | |
| BPI Capital Africa (Proprietary) Limited | South Africa | ( 2 091) | 1 183 | ( 1 292) | 100.00% Full Consolidation | ||
| BPI, Inc. | U.S.A. | 1 081 | 3 942 | 10 | 100.00% | 100.00% Full Consolidation | |
| BPI M adeira, SGPS, Unipessoal, S.A. | Portugal | 152 927 | 156 281 | 88 | 100.00% | 100.00% Full Consolidation | |
| Finangeste – Empresa Financeira de Gestão | |||||||
| e Desenvolvimento, S.A. | Portugal | 77 151 | 79 451 | ( 3 828) | 32.78% | 32.78% Equity M ethod | |
| Unicre - Instituição Financeira de Crédito, S.A. | Portugal | 90 483 | 308 384 | 10 863 | 20.65% | 21.01% Equity M ethod |
Note: Unless otherwise indicated, all amounts are as of September 30, 2013 (accounting balances before consolidation adjustments).
1 Share capital is made up of 5 000 ordinary shares of 1 Euro each, and 53 427 000 non-voting preference shares of 1 euro each. The BPI Group's effective participation corresponds to 0.009% considering the preference shares.
The consolidated financial statements were prepared from the accounting records of Banco BPI and its subsidiary and associated companies in conformity with International Accounting Standards/International Financial Reporting Standards (IAS/IFRS), as endorsed by the European Union in accordance with Regulation (EC) 1606/2002 of July 19 of the European Parliament and Council, incorporated into Portuguese legislation through Bank of Portugal Notice 1/2005 of February 21.
The accounting policies adopted by the BPI Group are consistent with those used in the preparation of the consolidated financial statements for the period ended June 30, 2013.
The BPI Group's segment reporting is made up as follows:
The BPI Group's operations are focused mainly on commercial banking. Commercial banking includes:
Investment banking covers the following business areas:
This segment includes essentially Financial Investments and Private Equity activities. The BPI Group Private Equity area invests essentially in unlisted companies with the following objectives: the development of new products and technologies, financing of investments in working capital, acquisitions and the strengthening of financial autonomy.
This segment also includes the Bank's residual activity, such segments representing individually less than 10% of total income, net profit and the Group's assets.
Inter-segment operations are presented based on the effective conditions of the operations and application of the accounting policies used to prepare the BPI Group's consolidated financial statements.
The Bank has not identified other business segments under IFRS 8 other than those identified under IAS 14. The reports used by Management consist essentially of accounting information based on IFRS.
The BPI Group's balance sheet as of September 30, 2013 and investments made in tangible and intangible assets during the period, by segment, are as follows:
| Do sti ion rat me c o pe s |
Int ati ern |
al on op |
tio era ns |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Co ial mm erc ban kin g |
Inv est nt me ban kin g |
Equ ity inv d est nts me an oth ers |
Inte ent r se gm rati ope ons |
To tal |
An la go |
Oth ers |
To tal |
Inte ent r se gm rati ope ons |
BP I G rou p |
|
| AS SE TS |
||||||||||
| Ca sh and de its at C ral Ba nks ent pos |
33 8 7 43 |
14 9 |
33 8 8 92 |
1 0 12 3 68 |
1 | 1 0 12 3 69 |
1 3 51 2 61 |
|||
| Loa and ad oth red it in stit utio ble de nd to ns van ces er c ns rep aya on ma |
43 0 8 86 |
46 170 |
4 265 |
( ) 117 606 |
36 3 7 15 |
10 7 3 72 |
4 | 10 7 3 76 |
( 25) 13 6 |
45 7 4 66 |
| Fin ial a ts h eld fo din nd r tra anc sse g a |
||||||||||
| fai lue thr h p rof it o r lo at r va oug ss |
91 0 7 35 |
13 9 2 36 |
( 22 766 ) |
1 0 27 205 |
14 4 3 01 |
9 5 |
14 4 3 60 |
1 17 1 56 5 |
||
| Fin ial a vai lab le f ale ts a anc sse or s |
7 7 72 453 |
26 211 |
52 08 6 |
1 6 47 |
7 8 52 397 |
1 8 73 515 |
1 8 73 515 |
9 7 25 912 |
||
| Loa and ad dit ins titu tio to ns van ces cre ns |
1 44 5 2 11 |
1 6 09 867 |
2 894 |
( 2 13 8 5 70) |
91 9 4 02 |
1 9 03 807 |
9 60 |
1 9 04 767 |
( 1 14 7 5 62) |
1 6 76 607 |
| Loa and ad to tom ns van ces cus ers |
25 37 8 3 22 |
21 2 5 56 |
( 26 054 ) |
25 56 4 8 24 |
1 0 68 943 |
1 0 68 943 |
26 63 3 7 67 |
|||
| He ld t rity inv atu est nts o m me |
16 8 8 84 |
11 684 |
( 41 0 41) |
13 9 5 27 |
13 9 5 27 |
|||||
| He dg ing de riva tive s |
20 0 2 36 |
2 57 |
( 2 8 24) |
19 7 6 69 |
19 7 6 69 |
|||||
| Oth er t ible set ang as s |
67 06 3 |
1 5 32 |
1 | 68 59 6 |
12 6 6 98 |
4 62 |
12 7 16 0 |
19 5 7 56 |
||
| Inta ible set ng as s |
12 55 7 |
5 8 |
12 615 |
2 246 |
1 | 2 247 |
14 86 2 |
|||
| Inv est nt i cia ted ani and jo intl ntro lled titie me n a sso co mp es y co en s |
89 393 |
83 25 0 |
17 2 6 43 |
41 96 6 |
41 96 6 |
21 4 6 09 |
||||
| Tax set as s |
54 3 0 84 |
3 420 |
( 05) 2 0 |
54 4 4 99 |
2 666 |
7 5 |
2 741 |
54 7 2 40 |
||
| Oth ts er a sse |
73 3 3 44 |
40 70 7 |
16 4 |
( 0) 100 37 |
67 3 8 45 |
13 87 2 |
2 37 |
14 109 |
( 33) 3 3 |
68 4 6 21 |
| T O T A L A SS ET S |
38 09 0 9 11 |
2 09 1 8 47 |
14 0 6 55 |
( 2 4 47 58 4) |
37 87 5 8 29 |
6 25 5 7 88 |
4 3 7 65 |
6 29 9 5 53 |
( 1 16 4 5 20 ) |
43 01 0 8 62 |
| LIA BIL ITI ES |
||||||||||
| Re f ce l ba nks ntra sou rce s o |
4 1 37 097 |
4 1 37 097 |
4 1 37 097 |
|||||||
| Fin ial l iab ilitie s h eld fo din r tra anc g |
26 0 0 89 |
19 85 0 |
( 21 1 83) |
25 8 7 56 |
8 87 |
8 87 |
25 9 6 43 |
|||
| Re f ot her dit ins titu tio sou rce s o cre ns |
4 3 84 896 |
19 60 8 |
31 151 |
( 1 69 2 9 78) |
2 7 42 677 |
6 93 |
4 15 |
1 1 08 |
( 1 16 1 18 6) |
1 5 82 599 |
| Re f cu nd oth er d ebt sto sou rce s o me rs a s |
18 894 80 7 |
1 7 46 712 |
( 5 92 033 ) |
20 04 9 4 86 |
71 5 47 5 5 |
71 5 47 5 5 |
( 1) |
25 62 1 03 2 |
||
| De bt s ritie ecu s |
2 7 43 010 |
( 46 723 ) |
2 6 96 287 |
2 6 96 287 |
||||||
| Fin ial l iab ilitie lati sfe rred to t set anc s re ng ran as s |
1 4 34 260 |
1 4 34 260 |
1 4 34 260 |
|||||||
| He dg ing de riva tive s |
59 6 0 59 |
( 2) |
( 1 13 3) |
59 4 9 24 |
59 4 9 24 |
|||||
| Pro vis ion s |
99 76 7 |
18 2 |
99 94 9 |
23 85 0 |
23 85 0 |
12 3 7 99 |
||||
| Tec hni cal vis ion pro s |
2 3 52 823 |
16 2 7 69 |
2 5 15 5 92 |
2 5 15 5 92 |
||||||
| Tax lia bilit ies |
45 20 2 |
2 263 |
( 5) 1 56 |
45 90 0 |
3 954 |
2 908 |
6 862 |
52 76 2 |
||
| Co ntin t co rtib le s ubo rdin ate d b ond gen nve s |
93 9 9 19 |
93 9 9 19 |
93 9 9 19 |
|||||||
| Oth ubo rdin ate d d ebt d p arti cip atin bon ds er s an g |
20 0 7 97 |
3 887 |
( ) 65 861 |
13 8 8 23 |
13 8 8 23 |
|||||
| Oth er l iab ilitie s |
59 3 8 43 |
42 68 3 |
2 285 |
( ) 27 673 |
61 1 13 8 |
76 00 0 |
3 469 |
79 46 9 |
( 33) 3 3 |
68 7 2 74 |
| T O T A L L IA B ILI T IE S |
36 68 2 5 69 |
1 9 97 95 2 |
3 1 8 71 |
( 2 4 47 58 4) |
36 26 4 8 08 |
5 67 6 9 31 |
6 79 2 |
5 68 3 7 23 |
( 1 16 4 5 20 ) |
40 78 4 0 11 |
| SH AR EH OL DE RS ' E QU ITY |
||||||||||
| Sha reh old ' eq uity ribu tab le t o th har eho lde f B PI att ers e s rs o |
1 3 106 57 |
79 27 2 |
10 8 7 84 |
1 5 45 162 |
28 8 0 34 |
36 97 3 |
32 5 0 07 |
1 8 70 169 |
||
| M in orit inte t y res |
51 23 6 |
14 62 3 |
65 85 9 |
29 0 8 23 |
29 0 8 23 |
35 6 6 82 |
||||
| L S S' T O T A H A R E H O LD ER EQ UIT Y |
1 4 08 34 2 |
9 3 8 95 |
10 8 7 84 |
1 6 11 0 21 |
5 78 85 7 |
3 6 9 73 |
6 15 83 0 |
2 22 6 8 51 |
||
| S A SH R S QU T O T A L L IA B ILI T IE N D A R EH OL D E ' E IT Y |
38 09 0 9 11 |
2 09 1 8 47 |
14 0 6 55 |
( 4) 2 4 47 58 |
37 87 5 8 29 |
6 25 5 7 88 |
4 3 7 65 |
6 29 9 5 53 |
( ) 1 16 4 5 20 |
43 01 0 8 62 |
| in Inv tm ts de es en ma : |
||||||||||
| Pro ty per |
203 | 2 03 |
8 38 |
8 38 |
1 0 41 |
|||||
| Equ ipm ent d o the r ta ible set an ng as s |
1 82 8 |
2 6 |
1 8 54 |
11 326 |
8 1 |
11 407 |
13 26 1 |
|||
| Inta ible set ng as s |
3 0 76 |
2 9 |
3 105 |
1 2 67 |
1 2 67 |
4 372 |
Banco BPI | 3rd quarter 2013 | Notes to the consolidated financial statements 39
| Do sti ion rat me c o pe s |
Int ati ern |
al on op |
tio era ns |
Inte r |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Co ial mm erc ban kin g |
Inv est nt me ban kin g |
Eq uity inv est nts d me an oth ers |
Inte ent r se gm tio op era ns |
To tal |
An la go |
Ot her s |
To tal |
nt seg me tio op era ns |
BP I G ro up |
|
| F in cia l m in (na ) an arg rro w s en se |
19 1 3 68 |
8 96 |
( 1 0 76 ) |
19 1 1 88 |
14 0 2 88 |
( 190 ) |
14 0 0 98 |
3 31 28 6 |
||
| Gro in o nit link ss ma rg n u s |
6 29 |
1 5 39 |
2 168 |
2 168 |
||||||
| Inc e fr uity ins tru nts om om eq me |
1 3 18 |
8 5 |
1 8 45 |
3 248 |
3 248 |
|||||
| Ne iss ion rel atin ise d c t co to ort t mm g am os |
17 97 1 |
17 97 1 |
3 46 |
3 46 |
18 317 |
|||||
| F in cia l m in an arg |
2 11 28 6 |
2 52 0 |
7 69 |
2 14 57 5 |
14 0 6 34 |
( ) 190 |
14 0 4 44 |
3 55 01 9 |
||
| f in Te chn ica l re sul t o tra cts sur anc e c on |
17 0 60 |
2 09 |
17 26 9 |
17 26 9 |
||||||
| Co iss ion cei ved mm s re |
19 3 3 36 |
33 123 |
( 19 8 87) |
20 6 5 72 |
27 149 |
14 9 |
27 29 8 |
( 938 ) |
23 2 9 32 |
|
| Co iss ion aid mm s p |
( 38 637 ) |
( 40) 7 7 |
( 7) |
19 88 7 |
( 26 497 ) |
( 5 3 98) |
( 5 3 98) |
9 38 |
( 30 957 ) |
|
| Oth er i t nco me , ne |
13 78 0 |
5 8 |
13 83 8 |
18 85 8 |
18 85 8 |
32 69 6 |
||||
| N e mi io n in t c o m ss co me |
16 8 4 79 |
5 4 2 41 |
( 7) |
19 3 9 13 |
4 0 6 09 |
1 49 |
58 4 0 7 |
2 34 67 1 |
||
| Ga in a nd los atio at f air val s o n o per ns ue |
18 55 0 |
5 463 |
24 013 |
67 02 8 |
67 02 8 |
91 04 1 |
||||
| Ga in a nd los ts a vai lab le f sal s o n a sse or e |
134 62 4 |
3 8 |
13 4 6 62 |
13 4 6 62 |
||||||
| Inte d fi cia l ga in a nd los ith sio t an res nan s w pen ns |
3 086 |
3 5 |
3 139 |
3 139 |
||||||
| N e t in n f ina ial tio co me o nc o p era ns |
15 6 2 60 |
5 55 4 |
16 1 8 14 |
6 7 0 28 |
6 7 0 28 |
2 28 84 2 |
||||
| Op ting inc era om e |
8 42 1 |
5 7 |
8 478 |
6 28 |
2 1 |
6 49 |
9 127 |
|||
| Op ting era ex pen ses |
( 18 9 85) |
( 1 19 5) |
( 20 180 ) |
( 607 ) |
( 1) |
( 608 ) |
( 20 788 ) |
|||
| Oth er t axe s |
( 05) 2 7 |
( ) 505 |
( 10) 3 2 |
( ) 990 |
( 23) |
( 3) 1 01 |
( 23) 4 2 |
|||
| N e ing in t o rat pe co me |
( 13 26 9) |
( 1 6 43 ) |
( 14 912 ) |
( 96 9) |
( 3) |
( 97 2) |
( 15 88 4) |
|||
| tin inc e f ing tiv ity Op ba nk era g o m ro m ac |
5 39 81 6 |
3 2 0 81 |
7 62 |
5 72 65 9 |
2 47 30 2 |
( ) 44 |
2 47 25 8 |
8 19 917 |
||
| Pe l co sts rso nne |
( 8) 210 79 |
( 14) 15 1 |
( ) 127 |
( 9) 226 03 |
( ) 48 673 |
( 9) 1 44 |
( ) 50 122 |
( 1) 276 16 |
||
| Ge al a dm inis tive tra sts ner co |
( 129 35 1) |
( 8 9 24) |
( 22) |
( 138 29 7) |
( 42 164 ) |
( 443 ) |
( 42 607 ) |
( 180 90 4) |
||
| De cia tio nd isa tio ort pre n a am n |
( 12 8 66) |
( 946 ) |
( 13 8 12) |
( 9 7 94) |
( 95) |
( 9 8 89) |
( 23 70 1) |
|||
| Ov erh d c ts ea o s |
( 35 3 0 15) |
( 24 98 4) |
( 149 ) |
( 37 8 1 48 ) |
( 100 63 1) |
( 1 9 87 ) |
( 102 61 8) |
( 48 0 7 66 ) |
||
| Re f lo inte d e t an co ve ry o ans res xpe nse s , |
12 34 7 |
3 | 12 35 0 |
1 8 20 |
1 8 20 |
14 170 |
||||
| Imp airm los d p isio for loa and ent nte t ses an rov ns ns gu ara es, ne |
( 175 92 0) |
3 73 |
( 175 54 7) |
( 6 9 26) |
( 6 9 26) |
( 182 47 3) |
||||
| Imp airm ent los d o the isio t ses an r pr ov ns, ne |
( 99) 17 2 |
( 26) |
16 2 |
( 63) 17 1 |
( 77) 2 2 |
( 77) 2 2 |
( 40) 19 4 |
|||
| N e t in be fo inc e t co me re o m ax |
5 92 9 |
7 44 7 |
75 7 |
15 14 1 |
13 9 2 88 |
( 31) 2 0 |
57 13 7 2 |
15 1 4 08 |
||
| Inc e ta om x |
( 10 9 71) |
( 3 2 17) |
( 134 ) |
( 14 3 22) |
( 17 6 51) |
( 529 ) |
( 18 1 80) |
( 32 502 ) |
||
| of (eq d) Ea rnin iate d c ies uity tho gs ass oc om pan me |
7 632 |
3 74 1 |
11 373 |
6 217 |
6 217 |
17 59 0 |
||||
| Gl o b al o li da ted t in co ns ne co me |
59 2 0 |
4 23 0 |
4 38 2 |
1 1 2 02 |
12 1 6 37 |
65 3 7 |
5 2 12 94 |
13 6 4 96 |
||
| Inc ttri but abl ino rity int e to st om e a m ere |
( ) 774 |
( ) 300 |
( 4) 1 07 |
( ) 62 740 |
( ) 62 740 |
( ) 63 814 |
||||
| C o o li da ted t in o f th e B P I G ns ne co me ro up |
1 816 |
3 93 0 |
4 38 2 |
10 12 8 |
5 8 8 97 |
3 65 7 |
6 2 5 54 |
2 6 82 7 |
||
| Ca sh flo fte r ta w a xes |
20 7 9 01 |
4 529 |
4 220 |
21 6 6 50 |
77 89 4 |
3 752 |
81 64 6 |
29 8 2 96 |
The BPI Group's balance sheet as of December 31, 2012 and investments made in tangible and intangible assets during the year, by segment, are as follows:
| Do sti ion rat me c o pe s |
Int ati ern |
al on op |
tio era ns |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Co ial mm erc ban kin g |
Inv est nt me ban kin g |
Equ ity inv d est nts me an oth ers |
Inte ent r se gm rati ope ons |
To tal |
An la go |
Oth ers |
To tal |
Inte ent r se gm rati ope ons |
BP I G rou p |
|
| AS SE TS |
||||||||||
| Ca at C sh and de its ent ral Ba nks pos |
23 3 0 53 |
16 5 |
23 3 2 18 |
1 0 36 147 |
1 0 36 147 |
1 2 69 365 |
||||
| Loa and ad oth red it in stit utio ble de nd to ns van ces er c ns rep aya on ma |
51 8 2 07 |
77 88 7 |
4 703 |
( 222 42 1) |
37 8 3 76 |
94 47 2 |
7 | 94 47 9 |
( 19 4 17) |
45 3 4 38 |
| Fin ial a ts h eld fo din nd r tra anc sse g a |
||||||||||
| fai lue thr h p rof it o r lo at r va ou g ss |
86 2 0 43 |
12 7 6 21 |
( 31 8 32) |
95 7 8 32 |
15 3 7 53 |
6 1 |
15 3 8 14 |
1 1 11 6 46 |
||
| Fin ial a vai lab le f ale ts a anc sse or s |
8 3 06 461 |
37 38 3 |
47 517 |
1 8 61 |
8 3 93 222 |
1 8 59 660 |
1 8 59 660 |
10 252 88 2 |
||
| Loa and ad to dit ins titu tio ns van ces cre ns |
2 12 9 3 09 |
2 1 16 5 81 |
2 894 |
( ) 3 0 57 305 |
1 19 1 47 9 |
1 6 22 650 |
6 37 |
1 6 23 287 |
( 39) 1 10 4 0 |
1 7 10 7 27 |
| Loa and ad to tom ns van ces cus ers |
26 137 119 |
14 7 8 39 |
( 21 7 94) |
26 26 3 16 4 |
1 0 82 309 |
1 0 82 309 |
27 34 5 4 73 |
|||
| He ld t atu rity inv est nts o m me |
44 3 2 80 |
30 28 9 |
( ) 28 271 |
44 5 2 98 |
44 5 2 98 |
|||||
| He dg ing de riva tive s |
28 4 3 04 |
3 89 |
( 3 9 56) |
28 0 7 37 |
28 0 7 37 |
|||||
| Oth er t ible set ang as s |
78 78 2 |
1 7 13 |
1 | 80 49 6 |
12 9 6 75 |
5 18 |
13 0 19 3 |
21 0 6 89 |
||
| Inta ible set ng as s |
11 835 |
5 0 |
11 885 |
2 129 |
3 | 2 132 |
14 017 |
|||
| Inv nt i cia ted ani and jo intl roll ed itie est ont ent me n a sso co mp es y c s |
80 653 |
82 711 |
16 3 3 64 |
38 89 1 |
38 89 1 |
20 2 2 55 |
||||
| Tax set as s |
61 4 5 09 |
4 091 |
( 1 00 7) |
61 7 5 93 |
10 | 8 9 |
9 9 |
61 7 6 92 |
||
| Oth ts er a sse |
71 4 5 10 |
32 08 8 |
3 83 |
( ) 104 519 |
64 2 4 62 |
26 66 0 |
19 4 |
26 85 4 |
( 54) 18 9 |
65 0 3 62 |
| T O T A L A SS ET S |
40 41 4 0 65 |
2 57 6 0 96 |
13 7 2 02 |
( 3 4 68 23 7) |
39 65 9 1 26 |
6 00 7 4 65 |
4 0 4 00 |
6 04 7 8 65 |
( 1 14 2 4 10) |
44 56 4 5 81 |
| ES LIA BIL ITI |
||||||||||
| Re of c ent ral ban ks so urc es |
4 2 70 918 |
4 2 70 918 |
4 2 70 918 |
|||||||
| Fin ial l iab ilitie s h eld fo din r tra anc g |
34 1 60 1 |
28 017 |
( 29 454 ) |
34 0 16 4 |
34 0 16 4 |
|||||
| of o Re the edi t in stit utio so urc es r cr ns |
5 8 46 931 |
34 00 6 |
25 24 0 |
( 07) 2 2 15 3 |
3 6 90 870 |
9 6 |
9 11 |
1 0 07 |
( 56) 1 12 3 4 |
2 5 68 421 |
| Re of c d o the r de bts ust so urc es om ers an |
18 162 190 |
2 2 29 409 |
( 1 08 4 6 09) |
19 306 99 0 |
5 3 14 1 49 |
5 3 14 1 49 |
24 62 1 13 9 |
|||
| De bt s ritie ecu s |
3 8 23 024 |
12 | ( ) 35 409 |
3 7 87 627 |
3 7 87 627 |
|||||
| Fin ial l iab ilitie lati sfe rred to t set anc s re ng ran as s |
1 5 91 8 11 |
( 827 ) |
1 5 90 984 |
1 5 90 984 |
||||||
| He dg ing de riva tive s |
81 5 8 80 |
( ) 897 |
81 4 9 83 |
81 4 9 83 |
||||||
| Pro vis ion s |
10 4 4 55 |
2 15 |
10 4 6 70 |
33 72 8 |
33 72 8 |
13 8 3 98 |
||||
| Te chn ica l pr isio ov ns |
2 1 11 11 2 |
14 4 2 52 |
2 2 55 364 |
2 2 55 364 |
||||||
| Tax lia bilit ies |
10 8 5 21 |
4 778 |
( 9) 1 21 |
112 08 0 |
8 035 |
6 1 |
8 096 |
12 0 17 6 |
||
| Co ntin rtib le s ubo rdin d b ond t co ate gen nve s |
1 2 00 279 |
1 2 00 279 |
1 2 00 279 |
|||||||
| Oth ubo rdin ate d d ebt d p art icip atin bon ds er s an g |
21 8 2 48 |
3 842 |
( ) 65 759 |
15 6 3 31 |
15 6 3 31 |
|||||
| Oth er l iab ilitie s |
57 0 6 50 |
46 98 8 |
3 432 |
( 35 975 ) |
58 5 0 95 |
70 95 7 |
2 055 |
73 012 |
( 18 9 54) |
63 9 15 3 |
| T O T A L L IA B IL IT I ES |
39 16 5 6 20 |
2 49 1 5 19 |
2 7 4 53 |
( 3 4 68 23 7) |
38 21 6 3 55 |
5 42 6 9 65 |
3 02 7 |
5 42 9 9 92 |
( 1 14 2 4 10) |
42 50 3 9 37 |
| SH AR EH OL DE RS ' E QU ITY |
||||||||||
| Sha reh old ' eq uity ribu tab le t he sha reh old of BP I att o t ers ers |
1 19 7 3 01 |
76 69 8 |
10 9 7 49 |
1 3 83 748 |
28 6 8 21 |
37 413 |
32 4 2 34 |
1 7 07 982 |
||
| M in orit inte t y res |
51 144 |
7 879 |
59 02 3 |
29 3 6 79 |
( 40) |
29 3 6 39 |
35 2 6 62 |
|||
| L S S' T O T A H A R E H O LD ER EQ UIT Y |
1 2 48 44 5 |
8 4 5 77 |
10 9 7 49 |
1 4 42 77 1 |
5 80 50 0 |
3 7 3 73 |
6 17 87 3 |
2 06 0 6 44 |
||
| T O T A L L IA B IL IT I ES A N D SH A R EH OL D E R S ' E QU IT Y |
40 41 4 0 65 |
2 57 6 0 96 |
13 7 2 02 |
( 3 4 68 23 7) |
39 65 9 1 26 |
6 00 7 4 65 |
4 0 4 00 |
6 04 7 8 65 |
( 1 14 2 4 10) |
44 56 4 5 81 |
| Inv de in tm ts es en ma : |
||||||||||
| Pro ty per |
7 | 7 | 9 279 |
9 4 |
9 373 |
9 380 |
||||
| Equ ipm ent d o the r ta ible set an as s |
3 6 07 |
12 7 |
3 734 |
15 73 7 |
2 70 |
16 00 7 |
19 74 1 |
|||
| ng | ||||||||||
| Inta ible set ng as s |
4 8 09 |
6 | 4 815 |
1 3 78 |
1 3 78 |
6 193 |
Banco BPI | 3rd quarter 2013 | Notes to the consolidated financial statements 41
| Do sti ion rat me c o pe s |
Int ati ern |
al on op |
tio era ns |
Inte r |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Co ial mm erc ban kin g |
Inv est nt me ban kin g |
Eq uity inv d est nts me an oth ers |
Inte ent r se gm tio op era ns |
To l ta |
An la go |
Ot her s |
To l ta |
nt seg me tio op era ns |
BP I G ro up |
|
| F in cia in (na e) l m an arg rro w se ns |
2 79 51 3 |
2 97 |
( 01) 1 7 |
2 78 10 9 |
1 37 15 4 |
( ) 39 |
1 37 11 5 |
4 15 22 4 |
||
| Gro in o nit link ss ma rg n u s |
6 22 |
1 4 25 |
2 047 |
2 047 |
||||||
| Inc e fr uity ins tru nts om om eq me |
1 2 99 |
10 0 |
1 7 46 |
3 145 |
3 145 |
|||||
| Ne iss ion lati ise d c t co to ort t mm re ng am os |
19 54 7 |
19 54 7 |
19 54 7 |
|||||||
| F in cia l m in an arg |
3 00 98 1 |
1 82 2 |
4 5 |
3 02 84 8 |
1 37 15 4 |
( 39 ) |
1 37 11 5 |
4 39 96 3 |
||
| Te chn ica l re sul f in t o tra cts sur anc e c on |
17 9 09 |
2 10 |
18 119 |
18 119 |
||||||
| Co iss ion cei ved mm s re |
22 0 9 41 |
28 74 6 |
( 18 3 38) |
23 1 34 9 |
23 139 |
14 3 |
23 28 2 |
( 938 ) |
25 3 6 93 |
|
| Co iss ion aid mm s p |
( ) 40 442 |
( 34) 6 6 |
( 1) |
18 33 8 |
( ) 28 739 |
( 73) 4 4 |
( 7) |
( 80) 4 4 |
9 38 |
( 1) 32 28 |
| Oth er i t nco me , ne |
14 96 4 |
6 7 |
15 03 1 |
18 72 7 |
18 72 7 |
33 75 8 |
||||
| mi io n in N e t c o m ss co me |
1 95 46 3 |
2 2 1 79 |
( 1) |
2 17 64 1 |
3 7 3 93 |
1 36 |
3 7 5 29 |
2 55 17 0 |
||
| Ga in a nd los atio at f air lue s o n o per ns va |
14 0 5 44 |
6 437 |
1 | 14 6 9 82 |
55 04 7 |
55 04 7 |
20 2 0 29 |
|||
| Ga in a nd los ilab le f sal ts a s o n a sse va or e |
17 7 10 |
10 | 4 99 |
18 219 |
18 219 |
|||||
| Inte d fi cia l ga in a nd los ith sio t an res nan s w pen ns |
1 6 44 |
10 9 |
1 | 1 7 54 |
1 7 54 |
|||||
| N e t i n f ina ial io n rat nc o m e o nc o pe s |
1 59 89 8 |
6 55 6 |
5 01 |
1 66 95 5 |
5 5 0 47 |
5 5 0 47 |
2 22 00 2 |
|||
| Op ting inc era om e |
6 248 |
2 14 |
6 462 |
5 82 |
12 | 5 94 |
7 056 |
|||
| Op ting era ex pen ses |
( 12 5 32) |
( 248 ) |
( 3) |
( 12 7 83) |
( 181) |
( 1) |
( 182 ) |
( 12 9 65) |
||
| Oth er t axe s |
( 67) 2 9 |
( 1) 48 |
( 48) 3 4 |
( ) 296 |
( 12) |
( ) 308 |
( 56) 3 7 |
|||
| N e ing in t o rat pe co me |
( 9 2 51) |
( 515 ) |
( 3) |
( 9 7 69 ) |
1 05 |
( 1) |
1 04 |
( 9 6 65 ) |
||
| Op tin inc e f ba nk ing tiv ity era g om ro m ac |
65 6 00 0 |
52 3 0 2 |
5 42 |
95 6 79 4 |
2 29 69 9 |
9 6 |
5 2 29 79 |
25 58 9 9 |
||
| Pe l co sts rso nne |
( 0) 210 54 |
( 38) 14 5 |
( ) 130 |
( 8) 225 20 |
( ) 46 576 |
( ) 892 |
( ) 47 468 |
( 6) 272 67 |
||
| Ge al a dm inis tive tra sts ner co |
( ) 132 217 |
( 63) 8 0 |
( 28) |
( 8) 140 30 |
( 67) 41 6 |
( ) 378 |
( ) 42 045 |
( 3) 182 35 |
||
| De cia tio nd isa tio ort pre n a am n |
( 14 5 79) |
( 1 02 0) |
( 15 5 99) |
( 9 3 72) |
( 74) |
( 9 4 46) |
( 25 045 ) |
|||
| Ov erh d c ts ea o s |
( 35 7 3 36 ) |
( 23 62 1) |
( 158 ) |
( 38 1 1 15) |
( 97 61 5) |
( 1 3 44 ) |
( 98 95 9) |
( 48 0 0 74 ) |
||
| Re f lo inte d e t an co ve ry o ans res xpe nse s , |
9 370 |
3 0 |
9 400 |
1 9 68 |
1 9 68 |
11 368 |
||||
| Imp airm los d p isio for loa and ent nte t ses an rov ns ns gu ara es, ne |
( 202 419 ) |
( 670 ) |
( 203 08 9) |
( 10 3 14) |
( 10 3 14) |
( 213 40 3) |
||||
| Imp airm ent los d o the isio t ses an r pr ov ns, ne |
( ) 40 838 |
( 86) |
( ) 677 |
( 01) 41 6 |
( 32) 2 3 |
( 32) 2 3 |
( ) 43 933 |
|||
| N e t i e b efo inc e t nc o m re o m ax |
7 3 7 77 |
5 90 5 |
( 29 3) |
7 9 3 89 |
12 1 4 06 |
( 1 2 48 ) |
1 20 15 8 |
1 99 54 7 |
||
| Inc e ta om x |
( 28 839 ) |
( 2 4 47) |
8 6 |
( 31 2 00) |
( 3 9 54) |
( 552 ) |
( 4 5 06) |
( 35 706 ) |
||
| of (eq d) Ea rnin iate d c ies uity tho gs ass oc om pan me |
4 930 |
9 7 |
3 633 |
8 660 |
6 489 |
6 489 |
15 149 |
|||
| Gl o b al o li da ted t i co ns ne nc o m e |
4 9 8 68 |
3 55 5 |
3 42 6 |
5 6 8 49 |
1 17 45 2 |
4 68 9 |
1 22 14 1 |
1 78 99 0 |
||
| Inc ttri but abl ino rity int e to st om e a m ere |
( 983 ) |
( 380 ) |
( 1 36 3) |
( 60 58 1) |
11 | ( 60 570 ) |
( 61 9 33) |
|||
| C o o li da ted t i f t he B P I G ns ne nc o m e o ro up |
4 8 8 85 |
3 17 5 |
3 42 6 |
5 5 4 86 |
5 6 8 71 |
4 70 0 |
6 1 5 71 |
1 17 05 7 |
||
| Ca sh flo fte r ta w a xes |
30 6 7 21 |
4 95 1 |
4 103 |
31 5 7 75 |
78 88 9 |
4 774 |
83 66 3 |
39 9 4 38 |
This caption is made up as follows: Cash 332 787 367 092 Demand deposits at the Bank of Portugal 152 951 19 367 Demand deposits at foreign Central Banks 865 468 882 821 Accrued interest 55 85 1 351 261 1 269 365 30 Sep. 13 31 Dec. 12
The caption "Demand deposits at the Bank of Portugal" includes deposits made to comply with the minimum cash reserve requirements of the European Central Bank System (ECBS). These deposits bear interest and correspond to 1% of the amount of customers' deposits and debt securities maturing in up to 2 years, excluding deposits and debt securities of entities subject to the ECBS minimum cash reserves regime.
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Domestic Credit Institutions | ||
| Demand deposits | 2 460 | 3 684 |
| Checks for collection | 87 050 | 77 607 |
| Other | 1 080 | 994 |
| Foreign Credit Institutions | ||
| Demand deposits | 340 738 | 366 594 |
| Checks for collection | 26 136 | 4 558 |
| Accrued interest | 2 | 1 |
| 457 466 | 453 438 |
Cheques for collection from domestic Credit Institutions correspond to cheques drawn by third parties against domestic credit institutions, which in general do not remain in this account for more than one business day.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Financial assets held for trading | ||
| Debt Instruments | ||
| Bonds issued by Portuguese government entities | 7 911 | 3 712 |
| Bonds issued by foreign government entities | 143 434 | 153 801 |
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 4 015 | 4 833 |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 4 613 | 3 970 |
| Subordinated debt | 189 | |
| 159 973 | 166 505 | |
| Equity instruments | ||
| Shares issued by Portuguese entities | 130 795 | 108 913 |
| Shares issued by foreign entities | 68 745 | 58 944 |
| 199 540 | 167 857 | |
| Other securities | ||
| Participating units issued by Portuguese entities | 154 | 152 |
| Participating units issued by foreign entities | 89 | 85 |
| 243 | 237 | |
| 359 756 | 334 599 | |
| Financial assets at fair value through profit or loss | ||
| Debt Instruments | ||
| Bonds issued by Portuguese government entities | 119 163 | 119 435 |
| Bonds issued by foreign government entities | 124 730 | 89 164 |
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 68 407 | 19 015 |
| Bonds issued by foreign financial entities | 744 | |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 46 862 | 51 298 |
| Subordinated debt | 1 880 | 1 685 |
| 361 042 | 281 341 | |
| Equity instruments | ||
| Shares issued by Portuguese entities | 745 | 489 |
| Shares issued by foreign entities | 24 349 | 21 993 |
| 25 094 | 22 482 | |
| Other securities Participating units issued by Portuguese entities |
13 138 | 12 426 |
| Participating units issued by foreign entities | 165 982 | 131 771 |
| 179 120 | 144 197 | |
| 565 256 | 448 020 | |
| Derivative instruments with positive fair value (Note 4.4) | 246 553 | 329 027 |
| 1 171 565 | 1 111 646 |
This caption includes the following assets hedging capitalisation insurance products issued by BPI Vida:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Debt Instruments | ||
| Of public entities | 243 893 | 208 599 |
| Other entities | 117 150 | 72 742 |
| Equity Instruments | 8 652 | 6 186 |
| Other securities | 179 120 | 144 197 |
| Derivative instruments with positive fair value | 127 | 286 |
| 548 942 | 432 010 |
The caption "Derivative instruments held for trading" (Notes 4.3 and 4.14) is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notional | Book value | Notional | Book value | |||||
| value1 | Assets | Liabilities | value1 | Assets | Liabilities | |||
| Exchange rate contracts | ||||||||
| Futures | 239 448 | 239 448 | ||||||
| Exchange forw ards and sw aps | 2 183 009 | 722 | 894 | 1 816 008 | 1 172 | 112 | ||
| Interest rate contracts | ||||||||
| Futures | 301 751 | 49 | 56 | 184 067 | 29 | 113 | ||
| Options | 499 829 | 3 475 | 3 735 | 594 164 | 5 333 | 5 545 | ||
| Sw aps | 6 567 231 | 212 780 | 214 604 | 7 527 215 | 285 208 | 286 338 | ||
| Contracts over shares | ||||||||
| Futures | 30 929 | 19 | 163 | 33 924 | 15 | 55 | ||
| Sw aps | 246 939 | 219 | 12 093 | 221 830 | 2 837 | 13 367 | ||
| Options | 31 233 | 535 | 50 | 177 680 | 1 124 | 253 | ||
| Contracts over other underlying items | ||||||||
| Futures | 213 169 | 185 687 | ||||||
| Options | 6 264 | |||||||
| Other | ||||||||
| Options2 | 711 595 | 27 493 | 27 713 | 1 198 581 | 32 415 | 33 210 | ||
| Other3 | 1 989 056 | 190 | 2 157 136 | 938 | ||||
| Overdue derivatives | 1 261 | 894 | ||||||
| 13 020 453 | 246 553 | 259 498 | 14 335 740 | 329 027 | 339 931 |
1 In the case of swaps and forwards only the asset amounts were considered.
2 Parts of operations that are autonomous for accounting purposes, commonly referred to as "embedded derivatives".
3 Corresponds to derivatives associated to Financial liabilities relating to transferred assets (Note 4.19).
| 30 Sep. 13 | 31 Dec. 12 | ||||||
|---|---|---|---|---|---|---|---|
| Notional | Book value | Notional | Book value | ||||
| value1 | Assets | Liabilities | value1 | Assets | Liabilities | ||
| Interest rate contracts | |||||||
| Futures | 143 630 | 1 | 458 | 137 358 | 350 | 248 | |
| Sw aps | 15 918 812 | 170 893 | 564 599 | 15 467 042 | 244 327 | 778 369 | |
| Contracts over shares | |||||||
| Sw aps | 216 044 | 908 | 3 998 | 298 384 | 764 | 4 370 | |
| Contracts over credit events | |||||||
| Sw aps | 15 164 | 72 | 15 164 | 33 | 1 | ||
| Contracts over other underlying items | |||||||
| Sw aps | 12 758 | 325 | 399 | 32 786 | 3 808 | 540 | |
| Other | |||||||
| Options2 | 591 965 | 25 470 | 25 470 | 622 712 | 31 455 | 31 455 | |
| 16 898 373 | 197 669 | 594 924 | 16 573 446 | 280 737 | 814 983 |
1 In the case of swaps and forwards only the asset amounts were considered.
2 Parts of operations that are autonomous for accounting purposes, commonly referred to as "embedded derivatives".
The BPI Group's operations include carrying out derivative transactions to manage its own positions based on expectations regarding market evolution (trading), meet the needs of its customers or hedge positions of a structural nature (hedging).
All derivatives (embedded or autonomous) are recorded at market value.
Derivatives are also recorded as off balance sheet items by their theoretical value (notional value). Notional value is the reference value for purposes of calculating the flow of payments and receipts resulting from the operation.
Market value (fair value) corresponds to the value of the derivatives if they were traded on the market on the reference date. Changes in the market value of derivatives are recognised in the appropriate balance sheet accounts and have an immediate effect on net income.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Debt instruments | ||
| Bonds issued by Portuguese government entities | 5 134 831 | 5 493 710 |
| Bonds issued by foreign government entities | 3 259 122 | 3 249 288 |
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 472 | 79 826 |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 167 824 | 303 848 |
| Subordinated debt | 720 632 | 753 087 |
| Impairment | ( 1 501) | |
| 9 282 881 | 9 878 258 | |
| Equity instruments | ||
| Shares issued by Portuguese entities | 70 683 | 59 063 |
| Impairment | ( 27 956) | ( 27 933) |
| Quotas | 44 081 | 46 335 |
| Shares issued by foreign entities | 32 556 | 36 180 |
| Impairment | ( 18 122) | ( 18 156) |
| 101 242 | 95 489 | |
| Other securities | ||
| Participating units issued by Portuguese entities | 356 859 | 289 922 |
| Impairment | ( 19 107) | ( 15 068) |
| Participating units issued by foreign entities | 2 302 | 1 535 |
| 340 054 | 276 389 | |
| Loans and other receivables | 21 960 | 22 722 |
| Impairment | ( 20 225) | ( 19 976) |
| 1 735 | 2 746 | |
| Overdue securities | 2 122 | 1 087 |
| Impairment | ( 2 122) | ( 1 087) |
| 9 725 912 | 10 252 882 |
The caption "Loans and other receivables" corresponds to shareholders' loans to, and supplementary capital contributions in, companies classified as financial assets available for sale.
In the review made by the Bank, no impaired securities were identified, other than the amounts already recognised.
The changes in impairment losses and provisions in the first nine months of 2013 and 2012 are shown in Note 4.20.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Loans and advances to Bank of Portugal | 14 500 | |
| Loans and advances to other Portuguese credit institutions | ||
| Deposits | 300 873 | 50 000 |
| Other loans | 46 100 | 34 800 |
| Other advances | 8 697 | 4 122 |
| Accrued interest | 435 | 650 |
| 356 105 | 89 572 | |
| Loans and advances to other foreign Central Banks | 428 419 | 435 756 |
| Loans and advances to international financial organisations | 2 541 | |
| Loans and advances to other foreign credit institutions | ||
| Very short term loans and advances | 44 625 | 135 305 |
| Deposits | 107 592 | 23 746 |
| Loans | 44 | 40 |
| Other loans and advances | 735 947 | 1 005 629 |
| Accrued interest | 3 901 | 4 590 |
| 1 320 528 | 1 607 607 | |
| Commission relating to amortised cost (net) | ( 24) | |
| 1 676 609 | 1 711 679 | |
| Impairment | ( 2) | ( 952) |
| 1 676 607 | 1 710 727 |
The changes in impairment losses and provisions in the first nine months of 2013 and 2012 are presented in Note 4.20.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Loans | ||
| Domestic loans | ||
| Companies | ||
| Discount | 95 485 | 125 101 |
| Loans | 5 062 581 | 5 163 276 |
| Commercial lines of credit | 954 768 | 1 052 342 |
| Demand deposits - overdrafts | 188 933 | 325 973 |
| Invoices received - factoring | 341 559 | 536 779 |
| Finance leasing | 220 969 | 265 261 |
| Real estate leasing | 384 938 | 438 986 |
| Other loans | 23 051 | 23 628 |
| Loans to individuals | ||
| Housing | 11 479 477 | 11 743 141 |
| Consumer | 731 818 | 828 012 |
| Other loans | 521 192 | 550 503 |
| Foreign loans | ||
| Companies | ||
| Discount | 729 | 1 423 |
| Loans | 2 423 546 | 2 377 834 |
| Commercial lines of credit | 174 442 | 228 415 |
| Demand deposits - overdrafts | 21 914 | 26 571 |
| Invoices received - factoring | 981 | 1 040 |
| Finance leasing | 243 | 504 |
| Real estate leasing | 909 | 985 |
| Other loans | 300 757 | 293 771 |
| Loans to individuals | ||
| Housing | 160 122 | 161 429 |
| Consumer | 225 129 | 305 101 |
| Other loans | 85 635 | 77 889 |
| Accrued interest | 74 187 | 64 618 |
| 23 473 365 | 24 592 582 | |
| Securities | ||
| Issued by Portuguese government entities | 199 885 | 199 863 |
| Issued by other Portuguese entities | ||
| Non subordinated debt securities | ||
| Bonds | 1 371 552 | 957 446 |
| Commercial paper | 978 422 | 1 181 053 |
| Issued by foreign government entities | 23 037 | |
| Issued by other foreign entities | ||
| Non subordinated debt securities | ||
| Bonds | 353 425 | 198 575 |
| Subordinated debt securities | 24 720 | 24 720 |
| Accrued interest | 25 468 | 13 671 |
| Deferred interest | ( 1 428) | ( 1 334) |
| 2 975 081 | 2 573 994 | |
| Correction of the amount of hedged assets | 35 678 | 49 156 |
| Commission relating to amortised cost (net) | 1 666 | ( 4 501) |
| 26 485 790 | 27 211 231 | |
| Overdue loans and interest | 1 050 031 | 917 399 |
| Loan impairment | ( 902 054) | ( 783 157) |
| 26 633 767 | 27 345 473 |
The caption "Loans to customers" includes the following non-derecognised securitised assets:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Non-derecognised securitised assets1 | ||
| Loans | ||
| Housing | 4 671 808 | 4 832 928 |
| Loans to SME's | 3 190 933 | 3 223 577 |
| Accrued interest | 16 333 | 17 727 |
| 7 879 074 | 8 074 232 |
1 Excludes overdue loans and interest.
The loans subject to securitisation operations carried out by Banco BPI were not derecognised from the Bank's balance sheet and are recorded under the caption "Loans". The amounts received by Banco BPI from these operations are recorded under the caption "Liabilities relating to assets not derecognised in securitisation operations" (Note 4.19).
During the first quarter of 2012, Banco BPI repurchased 35% of the equity pieces related to housing loans securitisation operations, which caused an increase of loans and advances to customers in the amount of 761 072 t. euro (in February 2012).
At September 30, 2013 and December 31, 2012 the caption "Loans to Customers" also included operations allocated to the Cover Pool given as collateral for Covered Bonds issued by Banco BPI (Note 4.18), namely:
The securities portfolio includes the following assets to cover capitalization insurance contracts issued by BPI Vida:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Debt instruments | ||
| Issued by Portuguese government entities | 199 885 | 199 863 |
| Issued by other Portuguese entities | 1 291 194 | 380 005 |
| Issued by other foreign entities | 407 886 | 191 201 |
| 1 898 965 | 771 069 |
The changes in impairment losses and provisions in the first nine months of 2013 and 2012 are presented in Note 4.20.
| This caption is made up as follows: | ||
|---|---|---|
| 30 Sep. 13 | 31 Dec. 12 | |
| Debt Instruments | ||
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 24 318 | 160 650 |
| Bonds issued by foreign government entities | 59 957 | 69 867 |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 52 446 | 201 073 |
| Subordinated debt | 1 900 | 11 349 |
| Accrued interest | 906 | 2 359 |
| 139 527 | 445 298 |
The portfolio of held to maturity investments includes assets to cover capitalization insurance contracts issued by BPI Vida.
The changes in other tangible assets in the first nine months of 2013 were as follows:
| Gr os s |
De | Ne t |
Ne t |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ba lan ce De at 1, 12 3 c. |
Pu ha rc se s |
Sa les d an ite wr - f fs o |
Tr fe an s rs d o t he an rs |
ig Fo re n ha e d ex c ng i f fe re nc es |
Ba lan at ce Se 0, 13 3 p. |
Ba lan at ce De 1, 12 3 c. |
iat ion De p re c fo he r t io d p er |
p Sa les d an ite wr f fs o |
ig Fo re n ha e d ex c ng i f fe re nc es |
Ba lan at ce Se 3 0, 13 p. |
Ba lan at ce Se 3 0, p. 13 |
Ba lan at ce De 3 1, 12 c. |
|
| Pro ert p y |
|||||||||||||
| for P ert rop y ow n u se |
13 6 8 00 |
4 36 |
( ) 14 3 |
3 22 0 |
( ) 4 0 17 |
13 6 2 96 |
26 17 2 |
1 92 1 |
( ) 40 |
( ) 41 9 |
27 63 4 |
10 8 6 62 |
11 0 6 28 |
| Ot he ert r p rop y |
1 04 |
1 04 |
3 5 |
1 | 3 6 |
6 8 |
6 9 |
||||||
| L ho ld imp ts ea se rov em en |
11 2 3 60 |
6 05 |
( 1 7 25 ) |
2 34 6 |
( 1 7 60 ) |
11 1 8 26 |
97 54 3 |
1 79 3 |
( 1 5 40 ) |
( 1 1 78 ) |
96 61 8 |
15 20 8 |
14 81 7 |
| 24 9 26 4 |
1 0 41 |
( ) 1 8 6 8 |
5 5 6 6 |
( ) 5 7 77 |
24 8 22 6 |
12 3 7 5 0 |
3 71 5 |
( ) 1 5 8 0 |
( ) 1 5 97 |
12 4 2 8 8 |
12 3 9 3 8 |
12 5 5 14 |
|
| Eq ip nt me u |
|||||||||||||
| F itur nd fix tur urn e a es |
52 83 5 |
8 88 |
( ) 35 2 |
9 5 |
( ) 52 9 |
52 93 7 |
44 00 1 |
1 43 1 |
( ) 34 6 |
( ) 25 4 |
44 83 2 |
8 10 5 |
8 83 4 |
| M hin d t ls ac ery an oo |
14 20 3 |
5 15 |
( ) 35 2 |
( ) 16 |
( ) 16 7 |
14 18 3 |
12 40 5 |
4 79 |
( ) 35 1 |
( ) 102 |
12 43 1 |
1 75 2 |
1 79 8 |
| Co r h dw ute mp ar are |
18 7 9 20 |
2 77 4 |
( 3 0 91 ) |
1 15 0 |
( 1 0 48 ) |
18 7 7 05 |
17 8 7 35 |
5 19 6 |
( 3 0 74 ) |
( 85 5 ) |
18 0 0 02 |
7 70 3 |
9 18 5 |
| I rio r in llat ion nte sta s |
16 0 4 75 |
1 13 9 |
( 4 6 81 ) |
1 60 |
( 35 0 ) |
15 6 7 43 |
11 6 5 53 |
65 1 7 |
( 2 5 22 ) |
( 16 0 ) |
12 1 5 22 |
35 22 1 |
43 92 2 |
| V hic les e |
10 75 8 |
1 33 0 |
( ) 51 1 |
2 14 |
( ) 41 5 |
11 37 6 |
7 30 1 |
1 50 3 |
( ) 47 6 |
( ) 28 6 |
8 04 2 |
3 33 4 |
3 45 7 |
| Se rity ip nt cu eq u me |
27 69 2 |
4 82 |
( ) 18 5 |
( ) 1 0 78 |
( ) 19 1 |
26 72 0 |
22 70 4 |
8 03 |
( ) 16 8 |
( ) 10 0 |
23 23 9 |
3 48 1 |
4 98 8 |
| Ot he ip nt r e q u me |
6 20 |
3 | ( ) 8 |
( ) 22 |
5 93 |
1 33 |
5 | 1 38 |
4 55 |
4 87 |
|||
| 45 4 5 0 3 |
7 13 1 |
( ) 9 17 2 |
5 17 |
( ) 2 7 22 |
45 25 0 7 |
3 8 1 8 3 2 |
17 0 6 8 |
( ) 6 9 37 |
( 57 ) 1 7 |
3 9 0 20 6 |
5 6 0 0 1 |
72 67 1 |
|
| Ta ib le a in ets ng ss p rog res s |
9 62 4 |
6 12 8 |
( 6 4 18 ) |
( 20 8 ) |
9 12 6 |
9 12 6 |
9 62 4 |
||||||
| Ot he ib le a r ta ets ng ss |
12 99 1 |
2 | ( ) 25 1 |
12 74 2 |
10 11 1 |
1 81 |
( ) 19 1 |
10 10 1 |
2 64 1 |
2 88 0 |
|||
| 22 6 15 |
6 13 0 |
( 25 1 ) |
( 6 41 8 ) |
( 20 8 ) |
21 8 6 8 |
10 11 1 |
1 8 1 |
( 19 1 ) |
10 10 1 |
11 76 7 |
12 5 0 4 |
||
| 72 6 3 8 2 |
14 3 0 2 |
( 11 29 1 ) |
( 3 3 5 ) |
( 8 7 07 ) |
72 0 3 5 1 |
5 15 6 9 3 |
20 9 6 4 |
( 8 7 0 8 ) |
( 3 3 5 4 ) |
5 24 5 9 5 |
19 5 7 5 6 |
21 0 6 8 9 |
| Gr os s |
Ne t |
Ne t |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ba lan ce De at 31 c. , 11 |
Pu rch a- se s |
Sa les d an ite wr - off s |
Tr sfe an rs d o the an rs |
Fo ign re ch ex an ge dif fer en ce s |
Ba lan at ce Se 30 p. , 12 |
Ba lan at ce De 31 c. , 11 |
De cia tio pre n for th e rio d pe |
Sa les d an ite wr off s |
Tr sfe an rs d o the an rs |
Fo ign re ch ex an ge dif fer en ce s |
Ba lan at ce Se 30 p. , 12 |
Ba lan at ce Se 30 p. , 12 |
Ba lan at ce De 31 11 c. , |
|
| Pro rty pe |
||||||||||||||
| P for ert rop y ow n u se |
13 0 6 53 |
6 58 1 |
( 4 4 91 ) |
2 42 8 |
( 152 ) |
13 5 0 19 |
24 31 8 |
1 61 8 |
( 29 2) |
4 1 |
6 | 25 69 1 |
10 9 3 28 |
10 6 3 35 |
| O the ert r p rop y |
3 14 |
( 21 0) |
1 04 |
1 59 |
1 | ( 125 ) |
3 5 |
6 9 |
1 55 |
|||||
| L ho ld i ent ea se mp rov em s |
11 4 5 22 |
7 25 |
( ) 2 5 74 |
2 594 |
1 6 |
11 5 2 83 |
99 14 2 |
2 05 5 |
( ) 2 5 07 |
( ) 41 |
4 | 98 65 3 |
16 63 0 |
15 38 0 |
| 24 5 4 89 |
7 30 6 |
( ) 7 2 75 |
5 022 |
( ) 136 |
25 0 4 06 |
12 3 6 19 |
3 67 4 |
( 24) 2 9 |
1 0 |
12 4 3 79 |
12 6 0 27 |
12 1 8 70 |
||
| Equ ipm ent |
||||||||||||||
| fix F itur nd tur urn e a es |
52 08 6 |
1 185 |
( ) 394 |
( ) 23 |
52 85 4 |
42 79 5 |
1 50 4 |
( 3) 38 |
( 2) |
( 6) |
43 90 8 |
8 94 6 |
9 29 1 |
|
| M hin d t ls ac ery an oo |
13 82 1 |
69 5 |
( 27 3) |
4 | ( 7) |
14 11 4 |
12 02 0 |
50 5 |
( 26 7) |
( 1) |
12 30 2 |
1 812 |
1 80 1 |
|
| C ha rdw ter om pu are |
18 7 3 11 |
1 995 |
( 1 4 30 ) |
7 29 |
( 24 ) |
18 8 5 81 |
17 3 1 31 |
6 73 2 |
( 1 4 20 ) |
( 1) |
( 14) |
17 8 4 28 |
10 15 3 |
14 18 0 |
| In ter ior ins tall atio ns |
16 1 2 55 |
1 09 8 |
( ) 2 1 54 |
5 78 |
( 15) |
16 0 7 62 |
10 9 0 23 |
8 04 9 |
( ) 1 9 58 |
1 | ( 5) |
11 5 1 10 |
45 65 2 |
52 23 2 |
| V eh icle s |
9 54 2 |
1 79 3 |
( 872 ) |
1 5 |
( 38 ) |
10 44 0 |
6 49 0 |
1 51 1 |
( 86 6) |
2 | ( 19) |
118 7 |
3 322 |
3 05 2 |
| S urit ipm ent ec y e qu |
27 28 8 |
5 11 |
( 24 5) |
8 5 |
( 1) |
27 63 8 |
21 80 6 |
1 02 7 |
( 24 2) |
( 5) |
22 58 6 |
5 052 |
5 48 2 |
|
| O the ipm ent r e qu |
7 46 |
1 1 |
( ) 118 |
6 39 |
2 44 |
9 | ( ) 118 |
1 35 |
5 04 |
5 02 |
||||
| 45 2 0 49 |
7 162 |
( 5 4 86) |
1 41 1 |
( 108 ) |
45 5 0 28 |
36 5 5 09 |
19 38 2 |
( 5 2 54) |
( 50) |
37 9 5 87 |
75 44 1 |
86 54 0 |
||
| Ta ible s in set ng as pr og res s |
13 53 3 |
6 30 1 |
( 11 21 5) |
1 26 |
8 74 5 |
8 745 |
13 53 3 |
|||||||
| Oth tan ible set er g as s |
13 36 9 |
( 1) 32 |
13 04 8 |
10 20 4 |
2 10 |
( 1) 31 |
10 10 3 |
2 945 |
3 165 |
|||||
| 26 90 2 |
6 30 1 |
( 32 1) |
( 11 21 5) |
1 26 |
21 79 3 |
10 20 4 |
2 10 |
( 31 1) |
10 10 3 |
11 69 0 |
16 69 8 |
|||
| 72 4 4 40 |
9 ( 20 76 |
2) 13 08 |
( 82) 4 7 |
( ) 118 |
72 7 2 27 |
49 9 3 32 |
23 26 6 |
( 89) 8 4 |
( 40) |
51 4 0 69 |
58 21 3 1 |
5 1 22 08 |
The changes in intangible assets in the first nine months of 2013 were as follows:
| Gr os s |
De | Ne t |
Ne t |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ba lan ce at De 3 1, c. 12 |
Pu ha rc se s |
Sa les d an ite wr f fs o |
Tr fe an s rs d o he t an rs |
Fo ig re n ha ex c ng e f fe d i re nc es |
Ba lan at ce Se 3 0, p. 13 |
Ba lan at ce De 3 1, c. 12 |
De iat ion p re c fo r t he io d p er |
Sa les d an ite wr f fs o |
Fo ig re n ha ex c ng e f fe d i re nc es |
Ba lan at ce Se 3 0, 13 p. |
Ba lan at ce Se 3 0, p. 13 |
Ba lan at ce De 3 1, 12 c. |
|
| So ftw are |
65 11 6 |
1 35 9 |
1 14 0 |
( ) 23 2 |
67 38 3 |
59 08 9 |
2 72 8 |
( ) 144 |
61 67 3 |
5 71 0 |
6 02 7 |
||
| Ot he r in ib le a tan ets g ss |
30 14 4 |
( ) 1 0 02 |
( ) 62 |
29 08 0 |
27 46 0 |
9 | ( ) 1 0 02 |
( ) 61 |
26 40 6 |
2 67 4 |
2 68 4 |
||
| 9 5 26 0 |
1 3 5 9 |
( ) 1 0 0 2 |
1 14 0 |
( ) 29 4 |
9 6 46 3 |
8 6 5 49 |
2 73 7 |
( ) 1 0 0 2 |
( ) 20 5 |
8 8 07 9 |
8 3 8 4 |
8 71 1 |
|
| Inta ib le a in ets ng ss p rog res s |
5 30 6 |
3 01 3 |
( 1 8 41 ) |
6 47 8 |
6 47 8 |
5 30 6 |
|||||||
| 10 0 5 6 6 |
4 37 2 |
( 1 0 0 2 ) |
( 70 1 ) |
( 29 4 ) |
10 2 9 41 |
8 6 5 49 |
2 73 7 |
( 1 0 0 2 ) |
( 20 5 ) |
8 8 07 9 |
14 8 6 2 |
14 0 17 |
The changes in intangible assets in the first nine months of 2012 were as follows:
| Gr os s |
De | Ne t |
Ne t |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ba lan ce De 3 1, at c. 11 |
Pu ha rc se s |
Sa les d an ite wr f fs o |
Tr fe an s rs d o t he an rs |
Fo ig re n ha ex c ng e d i f fe re nc es |
Ba lan at ce Se 3 0, p. 12 |
Ba lan at ce De 3 1, c. 11 |
De iat ion p re c fo he r t io d p er |
Sa les d an ite wr f fs o |
Fo ig re n ha ex c ng e d i f fe re nc es |
Ba lan at ce Se 3 0, 12 p. |
Ba lan at ce Se 3 0, p. 12 |
Ba lan at ce De 3 1, 11 c. |
|
| So ftw are |
60 37 1 |
1 09 8 |
1 0 55 |
( 1 ) |
63 01 8 |
56 77 0 |
1 74 8 |
( 3 ) |
58 51 5 |
4 50 3 |
3 60 1 |
||
| Ot he r in tan ib le a ets g ss |
30 55 3 |
( ) 32 6 |
30 22 7 |
27 83 4 |
3 1 |
( ) 32 6 |
27 53 9 |
2 68 8 |
2 71 9 |
||||
| 9 0 9 24 |
1 0 9 8 |
( 3 26 ) |
1 5 5 0 |
( 1 ) |
9 3 24 5 |
8 4 6 0 4 |
1 9 77 |
( 3 26 ) |
( 3 ) |
8 6 0 5 4 |
19 1 7 |
6 3 20 |
|
| Inta ib le a in ets ng ss p rog res s |
3 23 7 |
1 27 2 |
( 54 2 ) |
3 96 7 |
3 96 7 |
3 23 7 |
|||||||
| 9 4 1 6 1 |
2 37 0 |
( ) 3 26 |
1 0 0 8 |
( ) 1 |
97 21 2 |
8 4 6 0 4 |
1 77 9 |
( ) 3 26 |
( ) 3 |
8 6 0 5 4 |
11 15 8 |
9 5 57 |
Investments in associated companies and jointly controlled entities, recorded in accordance with the equity method, are as follows:
| Effective participation (%) | Book value | |||
|---|---|---|---|---|
| 30 Sep. 13 | 31 Dec. 12 | 30 Sep. 13 | 31 Dec. 12 | |
| Banco Comercial e de Investimentos, S.A.R.L. | 30.0 | 30.0 | 41 966 | 38 891 |
| Companhia de Seguros Allianz Portugal, S.A. | 35.0 | 35.0 | 89 393 | 80 654 |
| Cosec – Companhia de Seguros de Crédito, S.A. | 50.0 | 50.0 | 25 086 | 24 594 |
| Finangeste – Empresa Financeira de Gestão e Desenvolvimento, S.A. | 32.8 | 32.8 | 25 292 | 26 560 |
| Inter-Risco - Sociedade de Capital de Risco, S.A. | 49.0 | 49.0 | 668 | 595 |
| Unicre - Instituição Financeira de Crédito, S.A. | 21.0 | 21.0 | 32 204 | 30 961 |
| 214 609 | 202 255 |
This caption is made up as follows:
| 30 Sep 13 | 31 Dec 12 | |
|---|---|---|
| Current tax assets | ||
| Corporate income tax recoverable | 12 734 | 7 162 |
| Others | 2 010 | 2 047 |
| 14 744 | 9 209 | |
| Deferred tax assets | ||
| Due to temporary differences | 475 119 | 536 549 |
| Due to tax losses carried forw ard | 57 377 | 71 934 |
| 532 496 | 608 483 | |
| 547 240 | 617 692 |
Details of deferred tax assets are presented in Note 4.41.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Debtors, other applications and other assets | ||
| Debtors for future operations | 11 456 | 10 492 |
| Collateral accounts | 6 063 | 3 727 |
| Other aplications | 12 492 | 7 183 |
| VAT recoverable | 135 | 115 |
| Debtors for loan interest subsidy receivable | 5 702 | 6 811 |
| Other debtors | 115 285 | 129 068 |
| Overdue debtors and other applications | 777 | 432 |
| Impairments for debtors and other applications | ( 259) | ( 395) |
| Other assets | ||
| Gold | 38 | 49 |
| Other available funds and other assets | 803 | 814 |
| 152 492 | 158 296 | |
| Tangible assets available for sale | 180 365 | 169 397 |
| Impairment | ( 75 940) | ( 64 707) |
| 104 425 | 104 690 | |
| Accrued income | ||
| For irrevocable commitments assumed in relation to third parties | 275 | 226 |
| For banking services rendered to third parties | 2 994 | 2 484 |
| Other accrued income | 27 959 | 28 380 |
| 31 228 | 31 090 | |
| Deferred expenses | ||
| Insurance | 82 | 3 |
| Rent | 3 889 | 1 946 |
| Contributions to the Deposit Guarantee Fund | 817 | |
| Initial contribution to the Resolution Fund (Note 4.41) | 1 114 | |
| Other deferred expenses | 16 697 | 7 313 |
| 22 599 | 9 262 | |
| Liability for pensions and other benefits (Note 4.26) | ||
| Pension Fund Asset Value | ||
| Pensioners and employees | 1 074 069 | 986 874 |
| Directors | 35 437 | 32 638 |
| Past Service Liabilities | ||
| Pensioners and employees | ( 954 432) | ( 937 090) |
| Directors | ( 36 512) | ( 35 113) |
| Others | ( 1 179) | ( 999) |
| Changes in the Pension Plan conditions to be amortised | ||
| Others | 59 | 63 |
| Liability for pensions and other benefits | 117 442 | 46 373 |
| Other accounts | ||
| Stock exchange transactions pending settlement | 10 658 | 17 761 |
| Over-the-counter exchange transactions pending settlement | 21 393 | |
| Operations on assets pending settlement | 245 777 | 261 497 |
| 256 435 | 300 651 | |
| 684 621 | 650 362 |
The caption "Other debtors" at September 30, 2013 and December 31, 2012 includes 100 045 t. euro and 102 319 t. euro, respectively, relating to instalments receivable from the sale in 2008 of 49.9% of the share capital of Banco de Fomento (Angola). The selling price was 365 671 t. euro, part of the proceeds from the sale being paid in eight annual instalments, from 2009 to 2016, plus compensation due to monetary correction.
| Balance at 31 Dec. 12 | Sales and write Aquisi offs tions and |
Increase / Reversals of |
Foreign exchan ge |
Balance at 30 Sep. 13 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Impair ment |
Net | transfers | Gross | Impair ment |
impairment | diffe rences |
Gross | Impair ment |
Net | |
| Assets received in | |||||||||||
| settlement of defaulting | |||||||||||
| loans | |||||||||||
| Real estate | 162 320 ( 63 418) | 98 902 | 33 635 ( 21 308) | 3 017 | ( 13 320) | ( 44) 174 603 ( 73 721) 100 882 | |||||
| Equipment | 2 701 | ( 1 025) | 1 676 | 2 147 | ( 3 062) | 265 | ( 217) | ( 5) | 1 781 | ( 977) | 804 |
| Others | 61 | ( 61) | 61 | ( 61) | |||||||
| Other tangible assets | |||||||||||
| Real estate | 4 315 | ( 203) | 4 112 | ( 395) | 197 | ( 1 175) | 3 920 | ( 1 181) | 2 739 | ||
| 169 397 ( 64 707) 104 690 | 35 782 ( 24 765) | 3 479 | ( 14 712) | ( 49) 180 365 ( 75 940) 104 425 |
| Balance at 31 Dec. 11 | Aquisi tions and |
Sales and write Increase / offs Reversals of |
Balance at 30 Sep. 12 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Impair ment |
Net | transfers | Gross | Impair ment |
impairment | Gross | Impair ment |
Net | |
| Assets received in settlement of defaulting loans |
||||||||||
| Real estate | 139 198 ( 53 561) | 85 637 | 35 913 ( 22 973) | 3 868 | ( 9 025) 152 138 ( 58 718) | 93 420 | ||||
| Equipment | 2 151 | ( 838) | 1 313 | 2 760 | ( 2 367) | 203 | ( 275) | 2 544 | ( 910) | 1 634 |
| Others | 61 | ( 61) | 61 | ( 61) | ||||||
| Other tangible assets | ||||||||||
| Real estate | 4 315 | ( 203) | 4 112 | 4 315 | ( 203) | 4 112 | ||||
| 145 725 ( 54 663) | 91 062 | 38 673 ( 25 340) | 4 071 | ( 9 300) 159 058 ( 59 892) | 99 166 |
The caption "Operations on assets pending settlement" at September 30, 2013 and December 31, 2012 includes 13 292 t. euro and 15 960 t. euro, respectively, relating to taxes to be settled, of which 9 268 t. euro and 11 977 t. euro, relates to taxes under litigation which were paid under the provisions of Decree-Law 248-A / 02 of November 14.
In addition, at September 30, 2013 and December 31, 2012 this caption also includes 187 691 t. euro and 194 994 t. euro, respectively, relating to securitisation operations carried out by the BPI Group (Notes 4.7 and 4.19), resulting from temporary differences between settlement of the securitised loans and settlement of the liability for assets not derecognized.
The captions "Stock and Non stock exchange transactions pending settlement" refer to the sale of securities only settled in the following month.
The changes in impairment losses and provisions in the first nine months of 2013 and 2012 are presented in Note 4.20.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Resources of the Bank of Portugal | ||
| Deposits | 4 074 787 | 4 217 432 |
| Accrued interest | 51 754 | 33 073 |
| Resources of other Central Banks | ||
| Deposits | 10 530 | 20 323 |
| Accrued interest | 27 | 90 |
| 4 137 098 | 4 270 918 |
During the first nine months of 2013 and in 2012, Banco BPI took funds from the EuroSystem, using part of its portfolio of eligible assets for this purpose (Note 4.31).
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Short selling | ||
| Debt instruments | ||
| Bonds issued by foreign government entities | 145 | 233 |
| Derivative instruments with negative fair value (Note 4.4) | 259 498 | 339 931 |
| 259 643 | 340 164 |
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Resources of Portuguese credit institutions | ||
| Interbank money market | 150 000 | |
| Very short term resources | 149 856 | 11 369 |
| Deposits | 165 833 | 109 266 |
| Loans | 33 | 35 |
| Other resources | 6 660 | 7 174 |
| Accrued interest | 758 | 187 |
| 323 140 | 278 031 | |
| Resources of foreign credit institutions | ||
| Deposits of international financial organisations | 165 409 | 192 997 |
| Very short term resources | 2 500 | 57 979 |
| Deposits | 150 888 | 173 119 |
| Debt securities sold w ith repurchase agreements | 848 893 | 1 714 249 |
| Other resources | 82 850 | 140 881 |
| Accrued interest | 935 | 1 185 |
| 1 251 475 | 2 280 410 | |
| Correction of the amount of hedged liabilities | 8 069 | 10 505 |
| Commission relating to amortised cost | ( 85) | ( 525) |
| 1 582 599 | 2 568 421 |
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Demand deposits | 8 157 592 | 7 811 054 |
| Term deposits | 16 421 036 | 15 745 657 |
| Savings deposits | 135 701 | 229 449 |
| Compulsory deposits | 6 887 | 7 210 |
| Cheques and orders payable | 62 726 | 75 776 |
| Debt securities sold w ith repurchase agreements | 92 577 | |
| Other resources of customers | 48 922 | 54 291 |
| Capitalisation insurance products - Unit links | 390 587 | 323 885 |
| Capitalisation insurance products - Guaranteed Rate and Guaranteed Retirement |
100 600 | 144 409 |
| Accrued interest | 179 413 | 185 564 |
| 25 596 041 | 24 577 295 | |
| Correction of the amount of hedged liabilities | 24 991 | 43 844 |
| 25 621 032 | 24 621 139 |
The caption "Resources of customers" at September 30, 2013 included 617 286 t. euro and 142 863 t. euro, respectively, relating to deposits of investment funds and pension funds managed by the BPI Group (414 394 t. euro and 104 507 t. euro, respectively, at December 31, 2012).
| 30 Sep. 13 | 31 Dec. 12 | |||||||
|---|---|---|---|---|---|---|---|---|
| Issued | Repurcha sed |
Balance | Average interest rate |
Issued | Repurcha sed |
Balance | Average interest rate |
|
| Deposit Certificates | ||||||||
| EUR | 9 | 9 | 3.6% | |||||
| 9 | 9 | |||||||
| Commercial Paper | ||||||||
| EUR | 4 907 | 4 907 | 2.0% | 19 889 | 19 889 | 2.2% | ||
| 4 907 | 4 907 | 19 889 | 19 889 | |||||
| Covered Bonds | ||||||||
| EUR | 4 325 000 | (2 765 000) | 1 560 000 | 1.6% | 4 325 000 | (2 752 600) | 1 572 400 | 1.6% |
| 4 325 000 | (2 765 000) | 1 560 000 | 4 325 000 | (2 752 600) | 1 572 400 | |||
| Fixed rate cash bonds | ||||||||
| EUR | 872 210 | ( 202 563) | 669 647 | 4.2% | 1 655 548 | ( 318 274) | 1 337 274 | 3.9% |
| CHF | 824 | ( 62) | 762 | 3.3% | ||||
| USD | 16 309 | ( 4 180) | 12 129 | 3.3% | 147 579 | ( 29 438) | 118 141 | 3.6% |
| CAD | 23 046 | ( 1 945) | 21 101 | 4.5% | ||||
| JPY | 30 354 | 30 354 | 2.5% | 35 208 | 35 208 | 2.5% | ||
| 918 873 | ( 206 743) | 712 130 | 1 862 205 | ( 349 719) | 1 512 486 | |||
| Variable rate cash bonds | ||||||||
| EUR | 142 000 | ( 42 000) | 100 000 | 0.9% | 212 000 | ( 101 050) | 110 950 | 1.2% |
| USD | 7 579 | ( 3 085) | 4 494 | 2.4% | ||||
| 142 000 | ( 42 000) | 100 000 | 219 579 | ( 104 135) | 115 444 | |||
| Variable income cash bonds | ||||||||
| EUR | 333 616 | ( 113 510) | 220 106 | 668 959 | ( 248 288) | 420 671 | ||
| USD | 39 411 | ( 17 038) | 22 373 | 56 465 | ( 38 461) | 18 004 | ||
| 373 027 | ( 130 548) | 242 479 | 725 424 | ( 286 749) | 438 675 | |||
| 5 763 807 | (3 144 291) | 2 619 516 | 7 152 106 | (3 493 203) | 3 658 903 | |||
| Accrued interest Correction of the amount of hedged |
29 039 | 44 022 | ||||||
| liabilities | 54 467 | 96 008 | ||||||
| Premiums and commission (net) | ( 6 735) | ( 11 306) | ||||||
| 76 771 | 128 724 | |||||||
| 2 696 287 | 3 787 627 |
The changes in the bonds issued by the BPI Group during the first nine months of 2013 were as follows:
| Deposit Certificates |
Commercia l Paper |
Covered Bonds |
Fixed rate bonds |
Variable rate bonds |
Variable income bonds |
Total | |
|---|---|---|---|---|---|---|---|
| Balance at December 31, 2012 | 9 | 19 889 | 1 572 400 | 1 512 486 | 115 444 | 438 675 | 3 658 903 |
| Bonds issued during the year | 4 907 | 72 327 | 49 100 | 126 334 | |||
| Bonds redeemed | ( 9) | ( 19 889) | (1 010 420) | ( 77 579) | ( 400 798) | (1 508 695) | |
| Repurchases (net of resales) | ( 12 400) | 142 899 | 62 135 | 155 800 | 348 434 | ||
| Exchange difference | ( 5 162) | ( 298) | ( 5 460) | ||||
| Balance at September 30, 2013 | 4 907 | 1 560 000 | 712 130 | 100 000 | 242 479 | 2 619 516 | |
| Deposit Certificates |
Commercial Paper |
Covered Bonds | Fixed rate bonds |
Variable rate bonds |
Variable income bonds |
Total | |
|---|---|---|---|---|---|---|---|
| Balance at December 31, 2011 | 27 | 29 716 | 2 615 500 | 2 725 606 | 607 313 | 542 110 | 6 520 272 |
| Bonds issued during the year | 19 889 | 800 000 | 54 739 | 62 767 | 937 395 | ||
| Bonds redeemed | ( 18) | ( 29 716) | (1 000 000) | (1 404 053) | ( 875 217) | ( 258 320) | (3 567 324) |
| Repurchases (net of resales) | ( 843 100) | 143 298 | 383 498 | 92 244 | ( 224 060) | ||
| Exchange difference | ( 7 104) | ( 150) | ( 126) | ( 7 380) | |||
| Balance at December 31, 2012 | 9 | 19 889 | 1 572 400 | 1 512 486 | 115 444 | 438 675 | 3 658 903 |
Bonds issued by the BPI Group at September 30, 2013, by maturity date, are as follows:
| 2013 | 2014 | 2015 | 2016-2019 | > 2019 | Total | |
|---|---|---|---|---|---|---|
| Commercial Paper | ||||||
| EUR | 4 907 | 4 907 | ||||
| 4 907 | 4 907 | |||||
| Covered Bonds | ||||||
| EUR | 835 000 | 725 000 | 1 560 000 | |||
| 835 000 | 725 000 | 1 560 000 | ||||
| Fixed rate cash bonds | ||||||
| EUR | 37 267 | 368 394 | 134 301 | 109 685 | 20 000 | 669 647 |
| USD | 3 351 | 8 778 | 12 129 | |||
| JPY | 30 354 | 30 354 | ||||
| 40 618 | 377 172 | 134 301 | 109 685 | 50 354 | 712 130 | |
| Variable rate cash bonds | ||||||
| EUR | 100 000 | 100 000 | ||||
| 100 000 | 100 000 | |||||
| Variable income cash bonds | ||||||
| EUR | 63 352 | 96 026 | 14 216 | 46 512 | 220 106 | |
| USD | 12 580 | 9 793 | 22 373 | |||
| 63 352 | 96 026 | 26 796 | 56 305 | 242 479 | ||
| Total | 108 877 | 573 198 | 996 097 | 890 990 | 50 354 | 2 619 516 |
| 2013 | 2014 | 2015 | 2016-2019 | > 2019 | Total | |
|---|---|---|---|---|---|---|
| Deposit Certificates | ||||||
| EUR | 9 | 9 | ||||
| 9 | 9 | |||||
| Commercial Paper | ||||||
| EUR | 19 889 | 19 889 | ||||
| 19 889 | 19 889 | |||||
| Covered Bonds | ||||||
| EUR | 847 400 | 725 000 | 1 572 400 | |||
| 847 400 | 725 000 | 1 572 400 | ||||
| Fixed rate cash bonds | ||||||
| EUR | 761 751 | 377 644 | 65 008 | 112 871 | 20 000 | 1 337 274 |
| CHF | 762 | 762 | ||||
| USD | 108 523 | 9 618 | 118 141 | |||
| CAD | 21 101 | 21 101 | ||||
| JPY | 35 208 | 35 208 | ||||
| 892 137 | 387 262 | 65 008 | 112 871 | 55 208 | 1 512 486 | |
| Variable rate cash bonds | ||||||
| EUR | 10 950 | 100 000 | 110 950 | |||
| USD | 4 494 | 4 494 | ||||
| 15 444 | 100 000 | 115 444 | ||||
| Variable income cash bonds | ||||||
| EUR | 260 422 | 121 543 | 30 683 | 8 023 | 420 671 | |
| USD | 3 380 | 1 698 | 12 926 | 18 004 | ||
| 263 802 | 123 241 | 43 609 | 8 023 | 438 675 | ||
| Total | 1 191 281 | 610 503 | 956 017 | 845 894 | 55 208 | 3 658 903 |
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Liabilities relating to assets not derecognised in securitisation operations (Note 4.7) |
||
| Loans | ||
| Housing loans | 4 838 141 | 4 996 234 |
| Loans to SME's | 3 340 200 | 3 385 632 |
| Liabilities held by the BPI Group | (6 742 984) | (6 790 808) |
| Accrued costs | 1 554 | 2 898 |
| Commission relating to amortised cost (net) | ( 2 651) | ( 2 972) |
| 1 434 260 | 1 590 984 |
During 2012, Banco BPI repurchased 35% of the equity piece related to securitisation operations DOURO Mortgages Nº 1, DOURO Mortgages No. 2 and DOURO Mortgages No. 3, in the amount of 770 416 t.euro (in February 2012).
The changes in provisions and impairment losses of the Group during the first nine months of 2013 were as follows:
| Balance at Dec. 31, 12 |
Increases | Decreases and reversals |
Utilisation | Exchange differences and others |
Balance at Sep. 30, 13 |
|
|---|---|---|---|---|---|---|
| Impairment losses on loans and advances | ||||||
| to credit institutions (Note 4.6) | 952 | ( 538) | ( 394) | ( 18) | 2 | |
| Impairment losses on loans and advances | ||||||
| to customers (Note 4.7) | 783 157 | 192 287 | ( 7 026) | ( 63 799) | ( 2 565) | 902 054 |
| Impairment losses on financial assets | ||||||
| available for sale (Note 4.5) | ||||||
| Debt instruments | 2 588 | 21 | ( 996) | ( 526) | 1 035 | 2 122 |
| Equity instruments | 46 089 | 52 | ( 46) | ( 17) | 46 078 | |
| Other securitites | 15 068 | 4 039 | 19 107 | |||
| Loans and other receivables | 19 976 | 1 315 | ( 31) | ( 1 035) | 20 225 | |
| Impairment losses on other assets (Note 4.13) | ||||||
| Tangible assets held for sale | 64 707 | 22 412 | ( 7 700) | ( 3 479) | 75 940 | |
| Debtors, other applications and other assets | 395 | 26 | ( 162) | 259 | ||
| Impairment losses and provisions for | ||||||
| guarantees and commitments | 48 106 | ( 2 788) | ( 50) | 45 268 | ||
| Other provisions | 90 292 | 3 937 | ( 2 966) | ( 20 898) | 8 166 | 78 531 |
| 1 071 330 | 224 089 | ( 22 176) | ( 89 173) | 5 516 | 1 189 586 |
The changes in provisions and impairment losses of the Group during the first nine months of 2012 were as follows:
| Balance at Dec. 31, 11 |
Increases | Decreases and reversals |
Utilisation | Exchange differences and others |
Balance at Sep. 30, 12 |
|
|---|---|---|---|---|---|---|
| Impairment losses on loans and advances | ||||||
| to credit institutions | 3 | 959 | 10 | 972 | ||
| Impairment losses on loans and advances | ||||||
| to customers | 676 251 | 234 000 | ( 31 150) | ( 94 854) | ( 1) | 784 246 |
| Impairment losses on financial assets | ||||||
| available for sale | ||||||
| Debt instruments | 2 607 | 16 103 | 18 710 | |||
| Equity instruments | 45 189 | 724 | ( 3) | 45 910 | ||
| Other securitites | 3 571 | 6 695 | 10 266 | |||
| Loans and other receivables | 18 383 | 1 426 | ( 10) | 19 799 | ||
| Impairment losses on financial assets held | ||||||
| to maturity | ||||||
| Debt instruments | 117 733 | ( 117 733) | ||||
| Impairment losses on other assets | ||||||
| Tangible assets held for sale | 54 663 | 22 920 | ( 13 620) | ( 4 071) | 59 892 | |
| Debtors, other applications and other assets | 381 | 34 | ( 1) | ( 31) | 383 | |
| Impairment losses and provisions for | ||||||
| guarantees and commitments | 35 009 | 10 553 | 749 | 46 311 | ||
| Other provisions | 93 179 | 8 850 | ( 147) | ( 7 572) | 1 576 | 95 886 |
| 1 046 969 | 302 264 | ( 44 928) | ( 224 261) | 2 331 | 1 082 375 |
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Immediate Life Annuity / Individual | 5 | 5 |
| Immediate Life Annuity / Group | 26 | 27 |
| Family Savings | 25 | 38 |
| BPI New Family Savings | 1 366 752 | 1 167 097 |
| BPI Retirement Guaranteed | 133 473 | 112 092 |
| BPI Retirement Savings | 872 595 | 863 190 |
| BPI Non Resident Savings | 133 524 | 103 005 |
| Planor | 5 248 | 5 236 |
| PPR BBI Life | 2 770 | 3 394 |
| Savings Investment Plan / Youths | 1 091 | 1 187 |
| South PPR | 83 | 93 |
| 2 515 592 | 2 255 364 |
The technical provisions were computed on a prospective actuarial basis, contract by contract, in accordance with the technical bases of the products.
| Individual | Interest Rate 6% |
|---|---|
| Mortality Table PF 60/64 | |
| Group | Interest Rate 6% |
| Mortality Table PF 60/64 |
| Group | Interest Rate 4% and 0% |
|---|---|
| Mortality Table PF 60/64, TV 73-77 and GRF 80 |
The technical provisions also include a provision for rate commitments, which is recorded when the effective profitability of the assets that represent the mathematical provisions of a determined product is lower than the technical interest rate used to calculate the mathematical provisions.
The BPI New Family Savings, BPI Retirement Savings PPR and BPI Non Resident Savings are capitalisation products with guaranteed capital and participation in the results.
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Current Tax Liability | ||
| Corporate income tax payable | 11 320 | 29 229 |
| Other | 298 | 1 132 |
| 11 618 | 30 361 | |
| Deferred Tax Liability | ||
| On temporary differences | 41 144 | 89 815 |
| 41 144 | 89 815 | |
| 52 762 | 120 176 |
Details of the deferred tax liability are presented in Note 4.41.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Redem | Average interest |
Redem | Average interest |
|||||||||
| Issued | ption Balance |
rate | Issued ption |
Balance | rate | |||||||
| Contingent convertible subordinated bonds |
||||||||||||
| EUR | 1 200 000 | ( 280 000) | 920 000 | 8.8% | 1 500 000 | ( 300 000) | 1 200 000 | 8.5% | ||||
| 1 200 000 | ( 280 000) | 920 000 | 1 500 000 | ( 300 000) | 1 200 000 | |||||||
| Accrued interest | 19 919 | 279 | ||||||||||
| 939 919 | 1 200 279 |
In the beginning of June, 2012 Banco BPI's Board of Directors approved the Recapitalisation Plan for reinforcing Core Tier 1 own funds, in order to comply with the minimum ratios defined by the European Banking Authority and the Bank of Portugal.
The Recapitalisation Plan, in the amount of 1 500 000 t. euro, includes:
• a share capital increase of 200 000 t. euro, with shareholders' preemptive rights;
• the issuance of debt instruments eligible for own funds, subscribed for by the Portuguese State, in the amount of 1 300 000 t. euro.
On June 29, 2012 the Portuguese State subscribed for debt instruments eligible for Core Tier 1 own funds (contingent convertible subordinated bonds), in the amount of 1 500 000 t. euro. The features of these instruments are defined in Law 63 – A/2008 of November 24, as republished by Law 4/2012 of January 11 (Bank Recapitalisation Law), in Ministerial Order 150-A/2012 of May 17 and in the Terms and Conditions established in Order 8840-A/2012 of the Portuguese Minister of State and Finance of June 28, 2012. The investment period of the instrument is five years from the date of issue, and the Recapitalisation Plan of the Bank establishes partial repayments over the period of the instrument. On August 10, 2012 the Bank completed the capital increase of 200 000 t. euro, with shareholders' preemptive rights (Note 4.27). The amount received was used in August 13, 2012 by the Bank to repay part of the contingent convertible subordinated bonds, the par value of which was reduced to 1 300 000 t. euro.
On December 4, 2012 the Bank reimbursed to the Portuguese State 100 000 t. euro relating to contingent convertible subordinated bonds, reducing the nominal amount to 1 200 000 t. euro.
On March 13, 2013 the Bank reimbursed to the Portuguese State 200 000 t. euro relating to contingent convertible subordinated bonds, reducing the nominal amount to 1 000 000 t. euro.
On July 16, 2013 the Bank reimbursed to the Portuguese State 80 000 t. euro relating to contingent convertible subordinated bonds, reducing the nominal amount to 920 000 t. euro.
The contingent convertible subordinated bonds bear interest payable half yearly, at an effective annual interest rate of 8.5% in the first year, increasing 0.25% per year in the first two years and 0.5% in each of the following years.
These instruments are convertible into Banco BPI shares on the occurrence of any one of the events listed in the Terms and Conditions established in Order 8840-A/2012 of the Portuguese Minister of State and Finance of June 28, 2012. Briefly the conversion events are as follows:
If the conversion into Banco BPI shares referred to above occurs, it will be made through delivery of a number of shares that cannot be determined prior to the occurrence of the event that determines the conversion, since (i) the definition of the Conversion Price contained in Section 1.1. of the Terms and Conditions states that the price depends on the price / market value of the shares in the period prior to the occurrence of the event and (ii) the determination of the number of shares is made based on the Conversion Price.
The Terms and Conditions included an additional conversion event (if on October 1, 2012 the amount of instruments issued exceeds 1 300 000 t. euro), which will no longer occur because, as mentioned above, in August, 2012, Banco BPI repurchased 200 000 t. euro of these instruments, reducing on that date the amount to 1 300 000 t. euro.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |||||||
|---|---|---|---|---|---|---|---|---|
| Average | Average | |||||||
| Repurcha | interest | Repurcha | interest | |||||
| Issued | sed | Balance | rate | Issued | sed | Balance | rate | |
| Other subordinated debt | ||||||||
| Perpetual bonds | ||||||||
| EUR | 420 000 | ( 360 000) | 60 000 | 2.3% | 420 000 | ( 360 000) | 60 000 | 1.7% |
| JPY | 56 913 | ( 56 913) | 2.9% | 66 015 | ( 66 015) | 2.9% | ||
| 476 913 | ( 416 913) | 60 000 | 486 015 | ( 426 015) | 60 000 | |||
| Other Bonds | ||||||||
| EUR | 400 000 | ( 325 276) | 74 724 | 1.7% | 404 200 | ( 312 237) | 91 963 | 1.3% |
| JPY | 132 797 | ( 132 797) | 2.8% | 154 036 | ( 154 036) | 2.8% | ||
| 532 797 | ( 458 073) | 74 724 | 558 236 | ( 466 273) | 91 963 | |||
| 1 009 710 | ( 874 986) | 134 724 | 1 044 251 | ( 892 288) | 151 963 | |||
| Participating bonds | ||||||||
| EUR | 28 081 | ( 24 145) | 3 936 | 0.9% | 28 081 | ( 23 962) | 4 119 | 1.2% |
| 28 081 | ( 24 145) | 3 936 | 28 081 | ( 23 962) | 4 119 | |||
| Accrued interest | 163 | 200 | ||||||
| Correction of the amount of hedged | ||||||||
| liabilities | 51 | |||||||
| Premiums and commission (net) | ( 2) | |||||||
| 163 | 249 | |||||||
| 138 823 | 156 331 |
The changes in debt issued by the BPI Group during the first nine months of 2013 were as follows:
| Perpetual bonds |
Other bonds |
Participating bonds |
Total | |
|---|---|---|---|---|
| Balance at December 31, 2012 | 60 000 | 91 963 | 4 119 | 156 082 |
| Bonds redeemed | ( 4 200) | ( 4 200) | ||
| Repurchases (net of resales) | ( 13 039) | ( 183) | ( 13 222) | |
| Balance at September 30, 2013 | 60 000 | 74 724 | 3 936 | 138 660 |
The changes in debt issued by the BPI Group during 2012 were as follows:
| Perpetual bonds |
Other bonds |
Participating bonds |
Total | |
|---|---|---|---|---|
| Balance at December 31, 2011 | 60 000 | 149 467 | 4 595 | 214 062 |
| Repurchases (net of resales) | ( 57 504) | ( 476) | ( 57 980) | |
| Balance at December 31, 2012 | 60 000 | 91 963 | 4 119 | 156 082 |
| 2013 | 2014 | 2015 | 2016-2019 | > 2019 | Total | |
|---|---|---|---|---|---|---|
| Perpetual bonds | ||||||
| EUR 1 | 60 000 | 60 000 | ||||
| Other bonds | ||||||
| EUR | 74 724 | 74 724 | ||||
| Total | 60 000 | 74 724 | 134 724 |
1 In September 2012 the call option was not exercised, so these bonds now have a quarterly call option. In September 2012 the remuneration had a step-up due to the fact that the option was not exercised.
| 2013 | 2014 | 2015 | 2016-2019 | > 2019 | Total | |
|---|---|---|---|---|---|---|
| Perpetual bonds | ||||||
| EUR 1 | 60 000 | 60 000 | ||||
| Other bonds | ||||||
| EUR | 2 369 | 89 594 | 91 963 | |||
| Total | 62 369 | 89 594 | 151 963 |
1 In September 2012 the call option was not exercised, so these bonds now have a quarterly call option. In September 2012 the remuneration had a step-up due to the fact that the option was not exercised.
The participating bonds can be redeemed at par at the request of the participants with the approval of the Bank or at the initiative of the Bank with six months notice.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Creditors and other resources | ||
| Creditors for futures operations | 8 421 | 5 419 |
| Consigned resources | 24 425 | 28 783 |
| Captive account resources | 6 947 | 7 670 |
| Subscription account resources | 23 | |
| Guarantee account resources | 11 406 | 12 670 |
| State administrative sector | ||
| Value Added Tax (VAT) payable | 17 754 | 7 274 |
| Tax w ithheld at source | 21 336 | 30 980 |
| Social Security contributions | 4 556 | 7 230 |
| Other | 233 | 175 |
| Contributions to other health systems | 1 406 | 1 420 |
| Creditors for factoring contracts | 17 609 | 8 401 |
| Creditors for the supply of assets | 2 196 | 2 810 |
| Contributions ow ed to the Pension Fund | ||
| Pensioners and employees | 500 | |
| Directors | 2 475 | |
| Other creditors | 174 945 | 167 064 |
| Deferred costs | ( 222) | ( 95) |
| 291 012 | 282 799 | |
| Accrued costs | ||
| Creditors and other resources | 340 | 366 |
| Personnel costs | 119 861 | 90 162 |
| General administrative costs | 44 217 | 35 535 |
| Others | 2 630 | 2 598 |
| 167 048 | 128 661 | |
| Deferred income | ||
| On guarantees given and other contingent liabilities | 4 697 | 4 874 |
| Others | 4 850 | 4 650 |
| 9 547 | 9 524 | |
| Other accounts | ||
| Foreign exchange transactions pending settlement | 17 381 | 7 739 |
| Non stock exchange transactions pending settlement | 11 734 | |
| Liabilities pending settlement | 138 544 | 177 968 |
| Other operations pending settlement | 52 008 | 32 462 |
| 219 667 | 218 169 | |
| 687 274 | 639 153 |
As of September, 30, the amounts recorded under the caption "Non stock exchange transactions pending settlement" correspond to securities purchased which were only settled in the following month.
The caption "Liabilities pending settlement" at September 30, 2013 and December 31, 2012 includes:
The Shareholders' General Meeting held on May 31, 2012 authorised Banco BPI's Board of Directors to do the following (valid for 18 months):
On June 27, 2012, the Shareholders' General Meeting approved the conversion of Banco BPI shares into shares with no par value.
On July 10, 2012, under the authority introduced into Banco BPI's Statutes at the Shareholders' General Meeting of June 27, 2012, the Board of Directors decided to increase share capital from 990 000 t. euro to 1 190 000 t. euro, in cash and with shareholders' preemptive rights, which decision was taken considering the Recapitalisation Plan approved in that Shareholders' General Meeting, aimed at reinforcing Core Tier 1 own funds, in order to comply with the minimum ratios defined by the European Banking Authority and the Bank of Portugal (Notes 4.23 and 4.50). The share capital increase was made through the issuance of 400 million ordinary shares with no par value, at an issue price of 0.5 euro. The share capital increase was concluded on August 10, 2012, all the shares offered for subscription being fully subscribed for and so Banco BPI's share capital is now 1 190 000 t. euro represented by 1 390 000 000 nominative dematerialized ordinary shares, with no par value.
Also at the Shareholders' General Meeting held on June 27, 2012:
These captions are made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Other equity instruments | ||
| Cost of shares to be made available to Group employees | ||
| RVA 2009 | 7 | |
| RVA 2010 | 116 | 95 |
| RVA 2011 | 1 | 2 |
| RVA 2012 | 25 | 14 |
| RVA 2013 | 15 | |
| Costs of options not exercised (premiums) | ||
| RVA 2007 | 5 725 | |
| RVA 2008 | 828 | 828 |
| RVA 2009 | 814 | 814 |
| RVA 2010 | 568 | 496 |
| RVA 2011 | 57 | 89 |
| RVA 2012 | 596 | 488 |
| RVA 2013 | 262 | |
| 3 282 | 8 558 | |
| Treasury shares | ||
| Shares to be made available to Group employees | ||
| RVA 2009 | 7 | |
| RVA 2010 | 2 | 4 |
| RVA 2011 | 2 | 2 |
| RVA 2012 | 40 | 40 |
| Shares hedging RVA options | ||
| RVA 2007 | 11 348 | |
| RVA 2008 | 3 045 | 3 045 |
| RVA 2009 | 3 147 | 3 147 |
| RVA 2010 | 106 | 118 |
| RVA 2011 | 2 458 | 133 |
| RVA 2012 | 8 477 | 428 |
| 17 277 | 18 272 |
The caption "Other equity instruments" includes accrued share-based payment program (RVA) costs relating to shares to be made available and options not yet exercised.
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Revaluation reserves | ||
| Reserves resulting from valuation to fair value of financial assets available for | ||
| sale (Note 4.5): | ||
| Debt Instruments | ||
| Securities | ( 134 993) | ( 52 155) |
| Hedging derivatives | ( 471 468) | ( 637 218) |
| Equity Instruments | 13 715 | 17 053 |
| Other | ( 475) | 2 431 |
| Reserve for foreign exchange difference on investments in foreign entities | ||
| Subsidiary or associated companies | ( 50 981) | ( 36 672) |
| Equity instruments available for sale | ( 5) | ( 4) |
| Legal revaluation reserve | 703 | 703 |
| ( 643 504) | ( 705 862) | |
| Deferred tax reserve | ||
| Resulting from valuation to fair value of financial assets available for sale: | ||
| Tax assets | 178 762 | 244 037 |
| Tax liabilities | ( 3 417) | ( 45 789) |
| 175 345 | 198 248 | |
| ( 468 159) | ( 507 614) |
Deferred taxes have been calculated in accordance with current legislation and correspond to the best estimate of the impact of recognising the unrealized gains and losses included in the caption "Revaluation Reserves".
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Legal reserve | 86 124 | 68 377 |
| Merger reserve | ( 2 463) | ( 2 463) |
| Consolidation reserves and retained earnings | 552 951 | 472 617 |
| Other reserves | 609 249 | 456 056 |
| Actuarial deviations | ||
| Associated w ith the transferred liabilities | ( 193 538) | ( 193 538) |
| Associated w ith the liabilities that remain w ith the Bank | ( 24 277) | ( 90 825) |
| Taxes related to actuarial deviations | 62 971 | 80 834 |
| Loss on treasury shares | ( 1 980) | ( 6 912) |
| Taxes relating to gain on treasury shares | 604 | 2 029 |
| 1 089 641 | 786 175 |
In accordance with Article 97 of the General Regime for Credit Institutions and Financial Companies, approved by Decree-Law 298/91 of December 31 and amended by Decree-Law 201/2002 of September 25, Banco BPI must appropriate at least 10% of its net income each year to a legal reserve until the amount of the reserve equals the greater of the amount of share capital or the sum of the free reserves plus retained earnings.
This caption is made up as follows:
| Balance sheet | Statement of income | |||
|---|---|---|---|---|
| 30 Sep. 13 | 31 Dec. 12 | 30 Sep. 13 30 Sep. 12 | ||
| Minority shareholders in: | ||||
| Banco de Fomento Angola, S.A. | 290 823 | 293 679 | 62 740 | 60 582 |
| BPI Capital Finance Ltd | 51 236 | 51 144 | 774 | 983 |
| BPI Alternative Fund | 7 193 | 7 874 | 200 | 377 |
| BPI Alternative Fund Luxemburgo | 7 422 | 97 | ||
| BPI Dealer - Sociedade financeira de Corretagem (Mozambique), S.A.R.L. | ( 40) | ( 10) | ||
| BPI (Suisse), S.A. | 8 | 5 | 3 | 1 |
| 356 682 | 352 662 | 63 814 | 61 933 |
Minority interests in BPI Capital Finance at September 30, 2013 and December 31, 2012 include 51 021 t. euro relating to preference shares:
| 30 Sep. 13 | 31 Dec. 12 | |||||
|---|---|---|---|---|---|---|
| Issued | Repurchased | Balance | Issued | Repurchased | Balance | |
| "C" Series Shares | 250 000 | ( 198 979) | 51 021 | 250 000 | ( 198 979) | 51 021 |
| 250 000 | ( 198 979) | 51 021 | 250 000 | ( 198 979) | 51 021 |
This caption is made up as follows:
| 30 Sep. 13 | 31 Dec. 12 | |
|---|---|---|
| Guarantees given and other contingent liabilities | ||
| Guarantees and sureties | 1 942 933 | 2 185 640 |
| Transactions w ith recourse | ||
| Stand-by letters of credit | 73 615 | 13 635 |
| Documentary credits | 76 924 | 177 805 |
| Sureties and indemnities | 86 | 79 |
| Other guarantees given and other contingent liabilities | 13 200 | 13 200 |
| 2 106 758 | 2 390 359 | |
| Assets given as collateral | 13 271 650 | 15 166 739 |
| Commitments to third parties | ||
| Irrevocable commitments | ||
| Options on assets | 10 398 | 55 047 |
| Irrevocable credit lines | 1 565 | 1 582 |
| Securities subscription | 275 860 | 206 070 |
| Term commitment to make annual contributions to | ||
| the Deposit Guarantee Fund | 38 714 | 38 714 |
| Commitment to the Investor Indemnity System | 10 262 | 9 944 |
| Other irrevocable commitments | 293 | 707 |
| Revocable commitments | 2 348 421 | 2 234 781 |
| 2 685 513 | 2 546 845 | |
| Responsibility for services provided | ||
| Deposit and safeguard of assets | 24 563 078 | 24 869 361 |
| Amounts for collection | 72 717 | 131 737 |
| Assets managed by the institution | 4 980 673 | 4 924 016 |
| 29 616 468 | 29 925 114 |
The caption "Assets given as collateral" at September 30, 2013 includes:
At September 30, 2013 the BPI Group managed the following third party assets:
| Investment Funds and PPRs | 2 069 116 |
|---|---|
| Pension Funds 1 | 2 039 172 |
1 Includes the Group companies' Pension Funds.
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Interest and similar income | ||
| Interest on deposits w ith banks | 1 278 | 1 986 |
| Interest on placements w ith credit institutions | 25 405 | 21 897 |
| Interest on loans to customers | 404 493 | 520 265 |
| Interest on credit in arrears | 13 779 | 10 295 |
| Interest on securities held for trading and available for sale | 277 451 | 356 147 |
| Interest on securitised assets not derecognised | 133 162 | 179 574 |
| Interest on derivatives | 203 605 | 356 193 |
| Interest on securities held to maturity | 105 | 461 |
| Interest on debtors and other aplications | 2 520 | 3 371 |
| Other interest and similar income | 3 340 | 7 605 |
| 1 065 138 | 1 457 794 | |
| Interest and similar expense | ||
| Interest on resources | ||
| Of central banks | 19 310 | 27 351 |
| Of other credit institutions | 8 347 | 17 866 |
| Deposits and other resources of customers | 318 923 | 443 343 |
| Debt securities | 65 801 | 114 981 |
| Interest from short selling | 386 | 2 498 |
| Interest on derivatives | 238 585 | 378 276 |
| Interest on liabilities relating to assets not derecognised on | ||
| securitised operations | 15 099 | 25 444 |
| Interest on contingent convertible subordinated debt | 65 021 | 29 536 |
| Interest on subordinated debt | 2 165 | 2 936 |
| Other interest and similar expenses | 215 | 339 |
| 733 852 | 1 042 570 |
| This caption is made up as follows: | ||||
|---|---|---|---|---|
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Income from financial instruments | ||
| Interest | 2 068 | 3 305 |
| Gains and losses on financial instruments | 10 230 | 15 045 |
| Gains and losses on capitalisation insurance - unit links | ( 12 298) | ( 18 350) |
| Management and redemption comission | 2 168 | 2 047 |
| 2 168 | 2 047 |
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Commission received relating to amortised cost | ||
| Loans to customers | 22 837 | 24 348 |
| Others | 974 | 1 224 |
| Commission paid relating to amortised cost | ||
| Loans to customers | ( 4 569) | ( 4 830) |
| Others | ( 925) | ( 1 195) |
| 18 317 | 19 547 |
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Premiums | 477 853 | 178 285 |
| Income from financial instruments | 52 933 | 56 840 |
| Cost of claims, net of reinsurance | ( 293 400) | ( 596 185) |
| Changes in technical provisions, net of reinsurance | ( 185 088) | 415 874 |
| Participation in results | ( 35 029) | ( 36 695) |
| 17 269 | 18 119 |
This caption includes the result of capitalisation insurance with a discretionary participation feature (IFRS 4). Participation in the results of capitalisation insurance is attributed at the end of each year and is calculated in accordance with the technical bases of each product, duly approved by the Portuguese Insurance Institute.
| This caption is made up as follows: | ||
|---|---|---|
| 30 Sep. 13 | 30 Sep. 12 | |
| Commissions received | ||
| On guarantees provided | 17 388 | 19 628 |
| On commitments to third parties | 2 902 | 1 388 |
| On banking services rendered | 200 965 | 221 011 |
| On operations realised on behalf of third parties | 9 428 | 9 182 |
| Other | 2 249 | 2 484 |
| 232 932 | 253 693 | |
| Commissions paid | ||
| On guarantees received | 23 | 9 |
| On financial instrument operations | 256 | 395 |
| On banking services rendered by third parties | 28 842 | 29 257 |
| On operations realised by third parties | 1 922 | 2 380 |
| Other | ( 86) | 240 |
| 30 957 | 32 281 | |
| Other income, net | ||
| Refund of expenses | 19 605 | 20 054 |
| Income from banking services | 19 696 | 20 572 |
| Charges similar to fees | ( 6 605) | ( 6 868) |
| 32 696 | 33 758 |
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Gain and loss on operations at fair value | ||
| Foreign exchange gain, net | 72 931 | 62 323 |
| Gain and loss on financial assets held for trading | ||
| Debt instruments | 3 376 | 6 349 |
| Equity instruments | 48 737 | 16 322 |
| Other securities | 4 | 8 |
| Gain and loss on trading derivative instruments | ( 45 800) | ( 17 544) |
| Gain and loss on other financial assets valued at fair value through | ||
| profit and loss account | 536 | 1 076 |
| Gain and loss on financial liabilities held for trading | 1 545 | ( 11 360) |
| Gain and loss on the revaluation of assets and liabilities hedged by | ||
| derivatives | ( 102 916) | 217 273 |
| Gain and loss on hedging derivative instruments | 103 528 | ( 187 512) |
| Other gain and loss on financial operations | 9 100 | 115 094 |
| 91 041 | 202 029 | |
| Gain and loss on assets available for sale | ||
| Gain and loss on the sale of loans and advances to customers | 1 119 | ( 4 812) |
| Gain and loss on financial assets available for sale | ||
| Debt instruments | 129 041 | 22 522 |
| Equity instruments | 4 502 | 509 |
| 134 662 | 18 219 | |
| Interest and financial gain and loss with pensions | ||
| Interest cost relating to the liabilities | ( 31 790) | ( 34 476) |
| Income on plan assets computed w ith the discount rate | 34 929 | 36 230 |
| 3 139 | 1 754 |
At September 30, 2013, the caption "Other gain and loss on financial operations" includes 5 964 t. euro relating to gains on the repurchase of financial liabilities on securitization operations. At September 30, 2012 the BPI Group recorded gains on the repurchase of debt in the amount of 139 115 t. euro, of which 115 964 t. euro relates to financial liabilities on securitisation operations (included in caption "Other gain and loss on financial operations") and - 2 613 t. euro relates to the repurchase of 35% of the equity piece related to securitisation operations (included in caption "Other realized gains and losses").
At September 30, 2013 the caption "Gain and loss on financial assets available for sale – debt instruments" includes 129 327 t. euro relating to the sale of Treasury Bonds and Treasury Bills issued by the Portuguese State.
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Operating income | ||
| Gains on disposal of investiments in subsidiaries and | ||
| associated companies | 71 | |
| Gain on tangible assets held for sale | 357 | 558 |
| Gain on other tangible assets | 5 851 | 3 722 |
| Other operating income | 2 919 | 2 705 |
| 9 127 | 7 056 | |
| Operating expenses | ||
| Subscriptions and donations | 2 899 | 2 659 |
| Contributions to the Deposit Guarantee Fund | 2 451 | 3 252 |
| Contributions to the Resolution Fund | 3 341 | |
| Contribution to the Investor Indemnity System | 10 | 4 |
| Loss on tangible assets held for sale | 491 | 3 512 |
| Loss on other tangible and intangible assets | 9 226 | 2 172 |
| Other operating expenses | 2 370 | 1 366 |
| 20 788 | 12 965 | |
| Other taxes | ||
| Indirect taxes | 3 448 | 3 018 |
| Direct taxes | 775 | 738 |
| 4 223 | 3 756 |
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Remuneration | 213 556 | 214 815 |
| Long service premium | 2 492 | 2 272 |
| Pension costs | 4 051 | 5 310 |
| Early retirements | 4 085 | 25 000 |
| Death subsidy | ( 3 317) | ( 32 398) |
| Other mandatory social charges | 47 619 | 50 207 |
| Other personnel costs | 7 675 | 7 470 |
| 276 161 | 272 676 |
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Administrative costs | ||
| Supplies | ||
| Water, energy and fuel | 10 350 | 10 113 |
| Consumable material | 4 021 | 4 982 |
| Other | 831 | 1 020 |
| Services | ||
| Rent and leasing | 38 239 | 39 661 |
| Communications and computer costs | 30 146 | 31 841 |
| Travel, lodging and representation | 6 193 | 6 416 |
| Publicity | 13 146 | 14 507 |
| Maintenance and repairs | 16 080 | 13 526 |
| Insurance | 3 353 | 3 464 |
| Fees | 3 451 | 3 503 |
| Legal expenses | 4 851 | 2 104 |
| Security and cleaning | 8 705 | 9 068 |
| Information services | 3 809 | 3 391 |
| Temporary labour | 2 902 | 3 200 |
| Studies, consultancy and auditing | 4 966 | 6 288 |
| SIBS | 15 180 | 14 613 |
| Other services | 14 681 | 14 656 |
| 180 904 | 182 353 |
At September 30, 2013 and 2012, the income tax recognised in the statements of income, as well as the tax burden, measured by the relationship between the tax charge and profit before tax, are as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Current income tax | ||
| For the period | 34 158 | 17 697 |
| Correction of prior years | ( 2 218) | ( 170) |
| 31 940 | 17 527 | |
| Deferred tax | ||
| Recognition and reversal of temporary differences | ( 23 591) | ( 9 550) |
| Change in the tax rate | ( 199) | |
| On tax losses carried forw ard | 14 558 | 17 312 |
| ( 9 232) | 7 761 | |
| Contribution over the banking sector | 9 794 | 10 417 |
| Total tax charged to the statement of income | 32 502 | 35 706 |
| Net income before income tax 1 | 151 408 | 199 547 |
| Tax burden | 21.5% | 17.9% |
Considering net income of the BPI Group plus income tax and income attributable to minority interests less the earnings of associated companies (equity method).
| 30 Sep. 13 | 30 Sep. 12 | |||
|---|---|---|---|---|
| Tax rate | Amount | Tax rate | Amount | |
| Net income before income tax | 151 408 | 199 547 | ||
| Income tax computed based on the nominal tax rate | 34.3% | 51 868 | 33.0% | 65 752 |
| Effect of tax rates applicable to foreign branches | -0.1% | ( 191) | -0.1% | ( 154) |
| Capital gain and impairment of investments (net) | 0.3% | 517 | -1.0% | ( 2 031) |
| Capital gain of tangible assets (net) | -0.2% | ( 376) | -0.2% | ( 457) |
| Income on Angolan public debt | -24.5% | ( 37 069) | -13.9% | ( 27 639) |
| Non taxable dividends | -0.4% | ( 641) | -0.3% | ( 694) |
| Tax on dividends of subsidiary and associated companies | 3.1% | 4 648 | 2.3% | 4 548 |
| Tax benefits | -0.9% | ( 1 295) | -0.8% | ( 1 557) |
| Impairments and provisions for loans | -0.3% | ( 488) | 0.7% | 1 433 |
| Non tax deductible pension costs | 1.2% | 1 808 | -0.1% | ( 202) |
| Interest recognised on minority interests | -0.2% | ( 228) | -0.1% | ( 259) |
| Correction of prior year taxes | -0.7% | ( 1 072) | 0.2% | 342 |
| Differential of tax rate on tax losses | 2.0% | 2 975 | ||
| Use of tax losses | -7.4% | ( 14 853) | ||
| Effect of change in the rate of deferred tax | -0.1% | ( 199) | ||
| Contribution over the financial sector | 6.5% | 9 794 | 5.2% | 10 417 |
| Autonomous taxation | 0.6% | 951 | 0.5% | 972 |
| Other non taxable income and expenses | 1.0% | 1 499 | 0.0% | 87 |
| 21.5% | 32 502 | 17.9% | 35 706 |
Reconciliation between the nominal rate of income tax and the tax burden on the first nine months of 2013 and 2012, as well as between the tax cost/income and the product of the accounting profit times the nominal tax rate are as follows:
Current taxes are calculated based on the nominal tax rates legally in force in the countries in which the Bank operates.
Deferred tax assets and liabilities correspond to the amount of tax recoverable and payable in future periods resulting from temporary differences between the amount of assets and liabilities on the balance sheet and their tax base. Deferred tax assets are also recognised on tax losses carried forward and tax credits.
Profits distributed to Banco BPI by subsidiary and associated companies in Portugal are not taxed in Banco BPI as a result of applying the regime established in article 46 of the Corporate Income Tax Code, which eliminates double taxation of profits distributed.
Deferred tax assets and liabilities are calculated using the tax rates decreed for the periods in which they are expected to reverse.
| 30 Sep. 13 | 30 Sep. 12 | |||
|---|---|---|---|---|
| Deferred taxes | Deferred taxes | |||
| Assets | Liabilities | Assets | Liabilities | |
| Pension liabilities | 2 531 | 9 610 | ||
| Early retirements | 26 927 | 31 833 | ||
| Long service premium | 6 660 | 6 996 | ||
| Tax deferral of the impact of the partial transfer of liabilities w ith pensions to Social Security |
26 001 | 27 572 | ||
| Provisions and impairments | 156 239 | 132 693 | ||
| Revaluation of tangible fixed assets | ( 701) | ( 737) | ||
| Revaluation of assets and liabilities hedged by derivatives | ( 311) | ( 541) | ||
| Financial instruments available for sale | ( 2 924) | ( 4 579) | ||
| Dividends to be distributed by subsidiary and associated companies | ( 6 862) | ( 6 269) | ||
| Repurchase of debt | ( 23 619) | ( 32 851) | ||
| Tax losses | 57 377 | 92 575 | ||
| Other | 1 736 | ( 3 310) | 2 775 | ( 1 083) |
| Deferred taxes recognised in the income statement | 277 471 | ( 37 727) | 304 054 | ( 46 060) |
| Deferred taxes recognised in the fair value reserve | 178 762 | ( 3 417) | 318,432 | ( 79 555) |
| Deferred taxes recognised in other reserves | 76 264 | 85,516 | ||
| Total deferred taxes | 532 496 | ( 41 144) | 708 002 | ( 125 615) |
Deferred tax assets and liabilities at September 30, 2013 and 2012 are as follows:
Deferred tax assets are recognised up to the amount expected to be realised through future taxable profits.
The BPI Group does not recognise deferred tax assets and liabilities on temporary taxable differences relating to investments in subsidiary and associated companies as it is improbable that such differences will revert in the foreseeable future, except as follows:
This caption is made up as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Banco Comercial e de Investimentos, S.A.R.L. | 6 216 | 6 489 |
| Companhia de Seguros Allianz Portugal, S.A. | 7 633 | 4 930 |
| Cosec – Companhia de Seguros de Crédito, S.A. | 3 092 | 1 463 |
| Finangeste – Empresa Financeira de Gestão e | ||
| Desenvolvimento, S.A. | ( 1 268) | 181 |
| Fundo BPI Obrigações Mundiais (ex-Fundo BPI Taxa Variável) | 97 | |
| InterRisco - Sociedade de Capital de Risco, S.A. | 251 | 280 |
| Unicre - Instituição Financeira de Crédito, S.A. | 1 666 | 1 709 |
| 17 590 | 15 149 |
The contribution of Banco BPI and subsidiary and associated companies to consolidated net income on the first nine months of 2013 and 2012 is as follows:
| 30 Sep. 13 | 30 Sep. 12 | |
|---|---|---|
| Banks | ||
| Banco BPI, S.A.1 | ( 62 792) | 13 377 |
| Banco Português de Investimento, S.A.1 | 934 | 3 858 |
| Banco de Fomento Angola, S.A.1 | 58 897 | 56 871 |
| Banco Comercial e de Investimentos, S.A.R.L.1 | 5 688 | 5 937 |
| Banco BPI Cayman, Ltd | 1 357 | 1 163 |
| Specialised credit | ||
| BPI Locação de Equipamentos, Lda | 37 | 79 |
| Asset management and brokerage | ||
| BPI Moçambique - Sociedade de Investimento, S.A. | ( 669) | ( 135) |
| BPI Gestão de Activos - Sociedade Gestora de Fundos de Investimento Mobiliários, S.A. | 5 320 | 6 596 |
| BPI - Global Investment Fund Management Company, S.A. | 478 | 218 |
| BPI (Suisse), S.A. | 3 381 | 1 262 |
| BPI Alternative Fund: Iberian Equities Long/Short Fund | 1 408 | 2 363 |
| BPI Alternative Fund: Iberian Equities Long/Short Fund Luxemburgo | 200 | |
| Fundo BPI Obrigações Mundiais (ex-Fundo BPI Taxa Variável) 1 | ( 181) | |
| Venture capital / development | ||
| BPI Private Equity - Sociedade de Capital de Risco, S.A. | 356 | 129 |
| Inter-Risco - Sociedade de Capital de Risco, S.A.1 | 251 | 280 |
| Insurance | ||
| BPI Vida e Pensões - Companhia de Seguros, S.A. | 47 980 | 18 116 |
| Cosec - Companhia de Seguros de Crédito, S.A. 1 | 3 092 | 1 463 |
| Companhia de Seguros Allianz Portugal, S.A. | 7 633 | 4 930 |
| Others | ||
| BPI, Inc | 12 | ( 62) |
| BPI Madeira, SGPS, Unipessoal, S.A. | 84 | 6 |
| BPI Capital Finance | ||
| BPI Capital Africa1 | ( 1 363) | ( 1 103) |
| Finangeste - Empresa Financeira de Gestão e Desenvolvimento, S.A.1 | ( 1 268) | 181 |
| Unicre - Instituição Financeira de Crédito, S.A.1 | 1 666 | 1 709 |
| 72 682 | 117 057 |
1 Adjusted net income.
The BPI Group's related parties at September 30, 2013 were as follows:
| Name of related entity Head Office participation participation Associated and jointly controlled entities of Banco BPI Banco Comercial e de Investimentos, S.A.R.L. Mozambique 30.0% 29.7% Companhia de Seguros Allianz Portugal, SA Portugal 35.0% 35.0% Cosec - Companhia de Seguros de Crédito, SA Portugal 50.0% 50.0% Inter-Risco – Sociedade de Capital de Risco, S.A. Portugal 49.0% Finangeste – Empresa Financeira de Gestão e Desenvolvimento, SA Portugal 32.8% 32.8% Unicre - Instituição Financeira de Crédito, SA Portugal 21.0% 20.7% Pension fund of Employees and Directors of the BPI Group Fundo de Pensões Banco BPI Portugal 100.0% Fundo de Pensões Aberto BPI Acções Portugal 13.6% Fundo de Pensões Aberto BPI Valorização Portugal 42.8% |
|---|
| Fundo de Pensões Aberto BPI Segurança Portugal 27.6% |
| Fundo de Pensões Aberto BPI Garantia Portugal 12.4% |
| Shareholders of Banco BPI |
| La Caixa Group Spain 46.22% |
| Members of the Board of Directors of Banco BPI |
| Artur Santos Silva |
| Fernando Ulrich |
| Alfredo Rezende de Almeida |
| António Domingues |
| António Farinha Morais |
| António Lobo Xavier |
| Armando Leite de Pinho |
| Carlos Moreira da Silva |
| Edgar Alves Ferreira |
| Allianz Europe Ltd. - Representada por Herbert Walter |
| Ignacio Alvarez-Rendueles |
| Isidro Fainé Casas |
| José Pena do Amaral |
| Juan María Nin Génova |
| Klaus Duhrkop |
| Manuel Ferreira da Silva |
| Marcelino Armenter Vidal |
| Maria Celeste Hagatong |
| Mário Leite da Silva |
| Pedro Barreto |
| Tomaz Jervell |
In accordance with IAS 24, related parties are those in which the Bank has significant influence (direct or indirect) in decisions relating to their financial and operating policies – associated and jointly controlled companies and pension funds – and entities which have significant influence on the management policy of the Bank – shareholders (it is assumed that there is significant influence when the participation in capital exceeds 20%) and members of Banco BPI's Board of Directors.
The total assets, liabilities, income and off-balance sheet responsibilities relating to operations with associated and jointly controlled companies and pension funds of employees of the BPI Group at September 30, 2013 are as follows:
| Associated and | |||
|---|---|---|---|
| jointly | Pension funds | ||
| controlled | of Employees of | ||
| companies | the BPI Group | Total | |
| Assets | |||
| Financial applications | 2 758 | 2 758 | |
| Financial assets held for trading and at fair value | |||
| through profit or loss | 154 | 154 | |
| Loans | 34 721 | 34 721 | |
| Other assets | 17 430 | 17 430 | |
| 54 909 | 154 | 55 063 | |
| Liabilities | |||
| Deposits and technical provisions | 39 076 | 110 500 | 149 576 |
| Other financial resources | 60 075 | 60 075 | |
| Other liabilities | 877 | 877 | |
| 39 953 | 170 575 | 210 528 | |
| Off balance sheet items | |||
| Guarantees given and other contingent liabilities | |||
| Guarantees and sureties | 9 987 | 9 987 | |
| Responsabilities for services rendered | |||
| Deposit and safeguard of assets | 1 026 654 | 867 777 | 1 894 431 |
| 1 036 641 | 867 777 | 1 904 418 |
The total assets, liabilities, income and off balance sheet responsibilities relating to operations with shareholders, members of the Board of Directors and companies in which members of the Board of Directors have significant influence at September 30, 2013 are as follows:
| Companies in which Members |
||||
|---|---|---|---|---|
| of the Board of | ||||
| Members of the | Directors of | |||
| Board of | Banco BPI have | |||
| Shareholders of | Directors of | significant | ||
| Banco BPI 1 | Banco BPI 2 | influence | Total | |
| Assets | ||||
| Financial applications | 82 778 | 82 778 | ||
| Financial assets held for trading and at fair value | ||||
| through profit or loss | 377 | 377 | ||
| Financial assets available for sale | 8 | 8 | ||
| Loans | 16 030 | 10 893 | 227 608 | 254 531 |
| Investments held to maturity | 15 309 | 15 309 | ||
| 114 494 | 10 893 | 227 616 | 353 003 | |
| Liabilities | ||||
| Deposits and technical provisions | 3 814 | 6 420 | 25 787 | 36 021 |
| Other liabilities | 519 | 25 | 108 | 652 |
| 4 333 | 6 445 | 25 895 | 36 673 | |
| Off balance sheet items | ||||
| Guarantees given and other contingent liabilities | ||||
| Guarantees and sureties | 18 371 | 496 | 126 216 | 145 083 |
| Commitments to third parties | ||||
| Revocable commitments | 10 | 79 200 | 79 210 | |
| Responsabilities for services rendered | ||||
| Deposit and safeguard of assets | 596 205 | 20 076 | 346 898 | 963 179 |
| Other | 58 050 | 58 050 | ||
| Foreign exchange operations and derivatives | ||||
| instruments | ||||
| Purchases | 512 421 | 56 185 | 568 606 | |
| Sales | ( 519 197) | ( 56 239) | ( 575 436) | |
| 607 810 | 20 572 | 610 310 | 1 238 692 |
1 With significant influence on the BPI Group's management policy. It is assumed that there is significant influence when the participation in capital exceeds 20%.
2 In individual name. The total assets, liabilities, income and off balance sheet responsibilities relating to operations with associated and jointly controlled companies and pension funds of employees of the BPI Group at December 31, 2012 are as follows:
| Associated and | |||
|---|---|---|---|
| jointly | Pension funds | ||
| controlled | of Employees of | ||
| companies | the BPI Group | Total | |
| Assets | |||
| Financial applications | 2 823 | 2 823 | |
| Financial assets held for trading and at fair value | |||
| through profit or loss | 7 | 152 | 159 |
| Loans | 34 929 | 34 929 | |
| Other assets | 19 608 | 19 608 | |
| 57 367 | 152 | 57 519 | |
| Liabilities | |||
| Financial liabilities held for trading and derivatives | 5 | 5 | |
| Deposits and technical provisions | 31 352 | 70 582 | 101 934 |
| Other financial resources | 60 077 | 60 077 | |
| Other liabilities | 168 | 168 | |
| 31 525 | 130 659 | 162 184 | |
| Off balance sheet items | |||
| Guarantees given and other contingent liabilities | |||
| Guarantees and sureties | 10 576 | 10 576 | |
| Responsabilities for services rendered | |||
| Deposit and safeguard of assets | 942 694 | 780 900 | 1 723 594 |
| Foreign exchange operations and derivatives | |||
| instruments | |||
| Purchases | 16 850 | 16 850 | |
| Sales | ( 16 532) | ( 16 532) | |
| 953 588 | 780 900 | 1 734 488 |
The total assets, liabilities, income and off balance sheet responsibilities relating to operations with shareholders, members of the Board of Directors and companies in which members of the Board of Directors have significant influence at December 31, 2012 are as follows:
| Companies in which Members of the Board of |
||||
|---|---|---|---|---|
| Members of the | Directors of | |||
| Board of | Banco BPI have | |||
| Shareholders of | Directors of | significant | ||
| Banco BPI 1 | Banco BPI 2 | influence | Total | |
| Assets | ||||
| Financial applications | 17 295 | 17 295 | ||
| Financial assets held for trading and at fair value | ||||
| through profit or loss | 387 | 387 | ||
| Financial assets available for sale | 8 | 8 | ||
| Loans | 1 715 | 11 168 | 229 550 | 242 433 |
| Other assets | 32 | 32 | ||
| 19 397 | 11 168 | 229 590 | 260 155 | |
| Liabilities | ||||
| Deposits and technical provisions | 5 132 | 8 576 | 27 452 | 41 160 |
| Other liabilities | 490 | 25 | 111 | 626 |
| 5 622 | 8 601 | 27 563 | 41 786 | |
| Off balance sheet items | ||||
| Guarantees given and other contingent liabilities | ||||
| Guarantees and sureties | 18 414 | 496 | 78 987 | 97 897 |
| Commitments to third parties | ||||
| Revocable commitments | 207 | 2 000 | 2 207 | |
| Responsabilities for services rendered | ||||
| Deposit and safeguard of assets | 605 842 | 21 270 | 166 577 | 793 689 |
| Other | 135 364 | 135 364 | ||
| Foreign exchange operations and derivatives | ||||
| instruments | ||||
| Purchases | 540 022 | 57 457 | 597 479 | |
| Sales | ( 549 300) | ( 57 495) | ( 606 795) | |
| 615 185 | 21 766 | 382 890 | 1 019 841 |
1 With significant influence on the BPI Group's management policy. It is assumed that there is significant influence when the participation in capital exceeds 20%.
2 In individual name.
Total income and costs relating to operations with associated and jointly controlled companies and pension funds of employees and directors of the BPI Group at September 30, 2013 are as follows:
| Associated and jointly Pension funds controlled of Employees of |
|||
|---|---|---|---|
| companies | the BPI Group | Total | |
| Net income | |||
| Financial margin (narrow sense) | ( 1 914) | ( 1 914) | |
| Net comission income | 30 516 | 24 | 30 540 |
| General administrative costs | ( 603) | ( 12 562) | ( 13 165) |
| 29 913 | ( 14 452) | 15 461 |
Total income and costs relating to operations with shareholders, members of the Board of Directors and companies in which members of the Board of Directors have significant influence at September 30, 2013 are as follows:
| Shareholders of Banco BPI 1 |
Members of the Board of Directors of Banco BPI 2 |
Companies in which Members of the Board of Directors of Banco BPI have significant influence |
Total | |
|---|---|---|---|---|
| Net income | ||||
| Financial margin (narrow sense) | 1 113 | ( 23) | 452 | 1 542 |
| Net comission income | 10 | 5 | 15 | |
| 1 113 | ( 13) | 457 | 1 557 |
1 With significant influence on the BPI Group's management policy. It is assumed that there is significant influence when the participation in capital exceeds 20%
2 In individual name.
Total income and costs relating to operations with associated and jointly controlled companies and pension funds of employees and directors of the BPI Group at September 30, 2012 are as follows:
| Associated and | |||
|---|---|---|---|
| jointly | Pension funds | ||
| controlled | of Employees of | ||
| companies | the BPI Group | Total | |
| Net income | |||
| Financial margin (narrow sense) | 15 | ( 1 712) | ( 1 697) |
| Net comission income | 28 677 | 259 | 28 936 |
| General administrative costs | ( 703) | ( 12 534) | ( 13 237) |
| 27 989 | ( 13 987) | 14 002 |
Total income and costs relating to operations with shareholders, members of the Board of Directors and companies in which members of the Board of Directors have significant influence at September 30, 2012 are as follows:
| Companies in | ||||
|---|---|---|---|---|
| which Members | ||||
| of the Board of | ||||
| Members of the | Directors of | |||
| Board of | Banco BPI have | |||
| Shareholders of | Directors of | significant | ||
| Banco BPI 1 | Banco BPI 2 | influence | Total | |
| Net income | ||||
| Financial margin (narrow sense) | 1 046 | ( 81) | 2 172 | 3 137 |
| Net comission income | 40 | 8 | 5 | 53 |
| 1 086 | ( 73) | 2 177 | 3 190 |
1 With significant influence on the BPI Group's management policy. It is assumed that there is significant influence when the participation in capital exceeds 20%
2 In individual name.
These consolidated financial statements are a translation of financial statements originally issued in Portuguese in conformity with the International Financial Reporting Standards as adopted by the European Union, some of which may not conform to or be required by generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
Publicly held company Head Office: Rua Tenente Valadim, no.284, Porto, Portugal Share capital: € 1 190 000 000 Registered in Oporto C.R.C. and corporate body no. 501 214 534
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.