Quarterly Report • Nov 30, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Banco BPI
30 September 2016
(in accordance with article 10 of CMVM Regulation 5 / 2008)
This page was intentionally left blank.
Alternative Performance Measures 97
| Amounts in M.€ | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Domestic activity | International activity | Consolidated | |||||||
| Sep.15 | Sep.16 Chg.% |
Sep.15 Sep.16 Chg.% |
Sep.16 | Chg.% | |||||
| Net income, efficiency and profitability | |||||||||
| Net income (as reported) | 38.9 | 57.5 | 47.8% | 112.0 | 125.4 | 11.9% | 151.0 | 182.9 | 21.2% |
| Net income (as reported) per share (EPS) | 0.027 | 0.040 | 47.7% | 0.077 | 0.086 | 11.9% | 0.104 | 0.126 | 21.1% |
| Weighted average number of shares 1) | 1,450 | 1,451 | 0.0% | 1,450 | 1,451 | 0.0% | 1,450 | 1,451 | 0.0% |
| Cost-to-income ratio 2) | 74.8% | 73.8% | 32.5% | 31.9% | 56.2% | 55.7% | |||
| Return on total assets (ROA) | 0.2% | 0.2% | 3.6% | 4.7% | 0.8% | 1.1% | |||
| Return on Shareholders' equity (ROE) | 2.9% | 4.1% | 31.6% | 38.5% | 8.9% | 10.5% | |||
| Balance sheet | |||||||||
| Net total assets 3) | 33 953 | 32 251 | (5.0%) | 7 682 | 6 998 | (8.9%) | 40 891 | 38 718 | (5.3%) |
| Loans to Customers | 22 721 | 22 614 | (0.5%) | 1 439 | 1 288 | (10.5%) | 24 159 | 23 902 | (1.1%) |
| Sight, term and savings deposits | 18 820 | 19 799 | 5.2% | 6 577 | 5 889 | (10.5%) | 25 397 | 25 689 | 1.1% |
| On-balance sheet Customer resources | 25 100 | 24 452 | (2.6%) | 6 577 | 5 889 | (10.5%) | 31 677 | 30 342 | (4.2%) |
| Off-balance sheet Customer resources4) | 3 724 | 4 687 | 25.9% | 3 724 | 4 687 | 25.9% | |||
| Total Customer resources5) | 28 052 | 28 226 | 0.6% | 6 577 | 5 889 | (10.5%) | 34 629 | 34 115 | (1.5%) |
| Loans to deposits ratio (Instruction 23/2011 BoP) | 103% | 104% | 22% | 22% | 83% | 86% | |||
| Asset quality | |||||||||
| Loans in arrears for more than 90 days | 877 | 813 | (7.3%) | 66 | 51 | (22.8%) | 942 | 863 | (8.4%) |
| Ratio of loans in arrears for more than 90 days | 3.7% | 3.5% | 4.3% | 3.7% | 3.7% | 3.5% | |||
| Impairments cover of loans in arrears for more than 90 days | 107% | 109% | 153% | 160% | 110% | 112% | |||
| Credit at risk (consolidation perimeter IAS/IFRS) 6) | 1 107 | 1 073 | (3.0%) | 89 | 66 | (26.0%) | 1 196 | 1 139 | (4.7%) |
| Ratio of credit at risk (consolidation perimeter IAS/IFRS) 6) | 4.7% | 4.6% | 5.8% | 4.8% | 4.8% | 4.6% | |||
| Impairments cover of credit at risk (consolidation perimeter IAS/IFRS) 6) | 85% | 83% | 113% | 123% | 87% | 85% | |||
| Cost of credit risk net of recoveries7) | 0.45% | 0.16% | 1.64% | 1.27% | 0.54% | 0.22% | |||
| Employees pension liabilities | |||||||||
| Total past service liability | 1 280 | 1 307 | 2.1% | 1 280 | 1 307 | 2.1% | |||
| Net assets of the pension funds | 1 350 | 1 306 | (3.3%) | 1 350 | 1 306 | (3.3%) | |||
| Degree of coverage of pension liabilities 8) | 105% | 100% | 105% | 100% | |||||
| Capital | |||||||||
| Shareholders' equity attributable to the shareholders of BPI and non-controlling | |||||||||
| interests | 1 825 | 1 938 | 6.2% | 824 | 874 | 6.0% | 2 650 | 2 812 | 6.1% |
| CRD IV/CRR phasing in | |||||||||
| Common Equity Tier I | 2 455 | 2 670 | |||||||
| Risk weighted assets | 23 661 | 23 392 | |||||||
| Common Equity Tier I ratio | 10.4% | 11.4% | |||||||
| Leverage ratio | 6.5% | 7.3% | |||||||
| LCR = Liquidity coverage ratio | 125% | 175% | |||||||
| NSFR = Net Stable Funding Ratio | 107% | 117% | |||||||
| CRD IV/CRR fully implemented | |||||||||
| Common Equity Tier I | 2 199 | 2 580 | |||||||
| Risk weighted assets | 23 600 | 23 374 | |||||||
| Common Equity Tier I ratio | 9.3% | 11.0% | |||||||
| Leverage ratio | 6.0% | 7.1% | |||||||
| LCR = Liquidity coverage ratio | 125% | 175% | |||||||
| NSFR = Net Stable Funding Ratio | 107% | 117% | |||||||
| Distribution network and staff | |||||||||
| Distribution network 9) | 598 | 545 | (8.9%) | 190 | 190 | 788 | 735 | (6.7%) | |
| BPI Group staff 10) | 5 934 | 5 757 | (3.0%) | 2 639 | 2 661 | 0.8% | 8 573 | 8 418 | (1.8%) |
1) Average outstanding number of shares, deducted of treasury stock. 2) Overhead costs as a % of Operating income from banking activity.
3) The total assets for each of the geographical segments presented above has not been corrected for the balances resulting from operations between these segments.
4) Unit trust funds, PPR and PPA (excludes pension funds).
5) Corrected for double counting: placements of unit trust funds managed by BPI in the Group's deposits, structured products and unit trust funds and placements of pension funds under management in on-balance sheet and off-balance sheet resources.
6) Calculated in accordance with credit at risk definition of Bank of Portugal Instruction 23/2011 and considering the IAS /IFRS consolidation perimeter which results in the consolidation in full of BPI Vida e Pensões (whereas in Bank of Portugal supervision perimeter that subsidiary is recognised using the equity method).The credit at risk is the sum of: (1) the total amount outstanding on a loan in respect of which there are instalments of principal or interest in arrears for 90 days or more; (2) the total amount outstanding on loans which have been restructured, after having been in arrears for a period of 90 days or more, without adequate reinforcement of guarantees (these should be sufficient to cover the full amount of the outstanding principal and interest) or full payment of interest and other charges in arrears; (3) the total value of loans with instalments of principal and accrued interest in arrears for less than 90 days but in respect of which there is evidence to justify their classification as credit-at-risk, namely the debtor's bankruptcy or winding up.
7) Impairment losses and provisions for loans and guarantees in the period (P&L account), net of recovery of loans, interest and expenses, as percentage of the average performing loan portfolio.
8) Cover of pension obligations by the pension funds assets.
9) Includes traditional branches, housing shops, investment centres, corporate centres, Institutionals and one Project Finance centre. Domestic activity distribution network includes branches in Paris (9 branches at Sep.16).
10) Excludes temporary workers.
Banco BPI recorded in the period from January to September 2016 a consolidated net profit of 182.9 million euro (M.€), up 21.2% relative to the same period of 2015. Earnings per share (Basic EPS) were 0.126 € (0.104 € in the same period of 2015).
The return on consolidated shareholders' equity was 10.5% in the period from January to September 2016.
Consolidated operating income from banking activity increased by 1.5% yoy (+13.4 M.€) led by the progression of the financial margin which increased by 12.6% (+62.1 M. €).
In the domestic activity, the financial margin increased by 15.4% yoy (+40.0 M. €) and the commercial banking income1 increased by 6.5% yoy (+31.0 M. €).
Consolidated overhead costs increased 0.7% yoy.
Consolidated cost-to-income ratio stood at 55.7% in the period from January to September 2016.
The impairment losses and provisions for loans and guarantees net of recovery of loans, interest and expenses (designated cost of credit risk net of recoveries), felt from 99.1 M.€ in September 2015 to 38.8 M.€ in September 2016.
The indicator cost of credit risk net of recoveries (which corresponds to impairment losses and provisions for loans and guarantees net of recovery of loans, interest and expenses, as percentage of the loan portfolio's average balance, in annualised terms) decreased from 0.54% in September 2015 to 0.22% in September 2016.
The consolidated credit at risk ratio (non-performing loans)2 decreased from 4.8% in September 2015 to 4.6% in September 2016. Impairments coverage (accumulated allowances in the balance sheet) of credit at risk stood at 85% (without considering the coverage by associated collaterals) at the end of September 2016.
At 30 September 2016, the Common Equity Tier 1 (CET1) ratio calculated according to CRD IV / CRR rules amounts to:
1) Financial margin, net commissions income and technical result of insurance contracts.
2) Calculated in accordance with credit at risk definition of Bank of Portugal Instruction 23/2011 and considering the IAS /IFRS consolidation perimeter which results in the consolidation in full of BPI Vida e Pensões (whereas in Bank of Portugal supervision perimeter that subsidiary is recognised using the equity method).
Banco BPI recorded in the period from January to September 2016 a consolidated net profit of 182.9 million euro (M.€) , which corresponds to a 21.2% increase relative to the same period of 2015. Earnings per share (Basic EPS) were 0.126 € (0.104 € in September 2015).
The consolidated net profit in the period from January to September 2016 (182.9 M.€) is made up of a contribution of 57.5 M.€ from the domestic activity (+18.6 M.€ relative to the same period in 2015) and a contribution of 125.4 M.€ from the international activity (+13.3 M.€ relative to the same period in 2015).
Consolidated income statement Amounts in M.€
| Sep.15 | Sep.16 | Chg. M.€ | Chg.% | |
|---|---|---|---|---|
| Financial margin | 493.5 | 555.6 | 62.1 | 12.6% |
| Technical result of insurance contracts | 27.6 | 18.9 | ( 8.7) | -31.6% |
| Net commission income | 237.1 | 234.9 | ( 2.3) | -0.9% |
| Net income on financial operations | 153.6 | 138.4 | ( 15.3) | -10.0% |
| Net operating loss | ( 17.3) | ( 39.7) | ( 22.4) | -129.2% |
| Operating income from banking activity | 894.5 | 908.0 | 13.4 | 1.5% |
| Personnel costs | 288.5 | 292.3 | 3.8 | 1.3% |
| General administrative costs | 187.7 | 188.1 | 0.3 | 0.2% |
| Depreciation and amortisation | 26.2 | 25.5 | ( 0.7) | -2.7% |
| Overhead costs | 502.5 | 505.9 | 3.5 | 0.7% |
| Operating profit before impairments and provisions | 392.1 | 402.0 | 10.0 | 2.5% |
| Recovery of loans, interest and expenses | 14.3 | 14.2 | ( 0.1) | -0.7% |
| Impairment losses and provisions for loans and guarantees, net | 113.4 | 53.0 | ( 60.5) | -53.3% |
| Impairment losses and other provisions, net | 18.0 | 41.6 | 23.7 | 131.5% |
| Net income before income tax | 274.9 | 321.6 | 46.7 | 17.0% |
Income tax 37.6 37.6 ( 0.0) -0.1% Earnings of associated companies (equity method) 23.2 25.4 2.2 9.7% Income attributable to non-controlling interests 109.5 126.5 17.0 15.5% Net Income 151.0 182.9 31.9 21.2%
Sep.15 / Sep.16
The return on shareholders' equity (ROE) was 10.5% in the period from January to September 2016.
The return on shareholders' equity in the domestic activity was 4.1% in that period.
In the international activity, in its individual accounts, BFA's posted a return on shareholders' equity (nonconsolidated ROE) of 42.6% in the period from January to September 2016 and BCI's non-consolidated ROE reached 15.0%. The ROE of the international activity (after consolidation adjustments) stood at 38.5%.
| Capital allocation, net income and ROE by business area from Jan. to Sep. 2016 | Amounts in M.€ |
|---|---|
| -------------------------------------------------------------------------------- | ---------------- |
| International activity | ||||
|---|---|---|---|---|
| Domestic activity | BFA (individual accounts) |
Contribution to consolidated (BFA, BCI and Other) |
BPI Group (consolidated) |
|
| Capital allocated adjusted1 | 1 892.3 | 792.7 | 434.6 | 2 326.9 |
| As % of total | 81.3% | - | 18.7% | 100.0% |
| Net income | 57.5 | 253.5 | 125.4 | 182.9 |
| Return on Shareholders' Equity (ROE) | 4.1% | 42.6% | 38.5% | 10.5% |
1) In the calculation of the ROE the average accounting capital is considered excluding the fair value reserve (net of deferred taxes) relating to the portfolio of available-for-sale financial assets.
At 30 September 2016, the Customer loans portfolio (net, consolidated) amounted to 23.9 Bi.€, which corresponded to a year-on-year contraction of 1.1%.
Total Customer resources decreased by 514 M.€ year-on-year (-1.5%), to 34.1 Bi.€.
The amount of funding raised by BPI from the Eurosystem (ECB) amounted to 2.0 Bi.€ at the end of September 2016.
At 30 September 2016, in the consolidated accounts, the transformation ratio of deposits into loans was 86%1 . In the domestic activity the transformation ratio of deposits into loans stood at 104%.
Banco BPI 3rd quarter 2016 consolidated results 7/26
1) Calculated in accordance with Bank of Portugal Instruction 23 / 2011. Includes deposits of BPI Vida e Pensões.
Consolidated operating income from banking activity increased by 13.4 M.€ yoy to 908.0 M.€ in the period from January to September 2016.
The positive evolution of operating income from banking activity was explained by the improvement in the financial margin by 62.1 M.€ (+12.6%) to 555.6 M.€.
Net commissions income amounted to 234.9 M€ (-2.3 M.€ vs. Sep.15), net income on financial operations amounted to 138.4 M.€ (-15.3 M.€ vs Sep.15) and net operating income was negative at 39.7 M.€, which includes 18.1 M.€ of the annual contribution to the Resolution Fund.
Consolidated overhead costs increased 0.7% yoy.
The consolidated cost-to-income ratio – overhead costs as a percentage of operating income from banking activity - stood at 55.7% in the period from January to September 2016 (56.2% in the same period of 2015).
At 30 September 2016, the ratio of loans in arrears for more than 90 days stood at 3.5% in the consolidated accounts. The credit at risk 2 ratio (consolidation perimeter IAS/IFRS) stood at 4.6%.
The accumulated impairment allowances and provisions for loans and guarantees in the balance sheet covered at 112% the loans in arrears for more than 90 days and at 85% the credit at risk.
| Sep. 15 | Dec. 15 | Sep. 16 | ||||
|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
|
| Loans in arrears for more than 90 days | 942.4 | 3.7% | 908.2 | 3.6% | 863.2 | 3.5% |
| Credit at risk (consolidation perimeter IAS/IFRS) 2) | 1 195.6 | 4.8% | 1 158.1 | 4.6% | 1 139.2 | 4.6% |
| Impairments and provisions for loans and guarantees (in the balance sheet) |
1 035.9 | 4.1% | 1 012.8 | 4.0% | 968.7 | 3.9% |
| Write offs (in the period) | 124.7 | 169.2 | 87.4 | |||
| Note: | ||||||
| Gross loan portfolio | 25 155.6 | 25 260.3 | 24 843.6 |
1) As % of the gross loan portfolio
2) Calculated in accordance with credit at risk definition of Bank of Portugal Instruction 23/2011 and considering the IAS /IFRS consolidation perimeter which results in the consolidation in full of BPI Vida e Pensões (whereas in Bank of Portugal supervision perimeter that subsidiary is recognised using the equity method). According to Instruction 23/2011 and taken into account the supervision perimeter, at 30 Sep. 2016 the credit at risk amounts to 1 139.2 M.€ and the credit at risk ratio to 4.8%.
Impairment losses and provisions for loans and guarantees decreased from 113.4 M.€ in September 2015 to 53.0 M.€ in September 2016 (-60.5 M.€). The ratio of impairments and provisions for loans and guarantees as percentage of the loan portfolio (designated cost of credit risk indicator) decreased from 0.61% to 0.30%, in annualised terms.
On the other hand, arrear loans and interest previously written off and expenses of 14.2 M.€ were recovered in the period from January to September 2016 (0.08% of the loan portfolio), with the result that impairments and provisions for loans and guarantees after deducting the abovementioned recoveries amounted to 38.8 M.€ in September 2016 (99.1 M.€ in the same period of 2015), which represents an indicator of cost of credit risk net of recoveries of 0.22%, in annualised terms, and an improvement relatively to the 0.54% recorded in the same period of 2015.
M.€ % of loan portfolio1) M.€ % of loan portfolio1) Impairment losses and provisions for loans and guarantees, net 113.4 0.61% 53.0 0.30% Recovery of loans, interest and expenses 14.3 0.08% 14.2 0.08% Impairment losses and provisions for loans and guarantees (net), after deducting the recovery of loans, interest and expenses 99.1 0.54% 38.8 0.22% Sep. 15 Sep. 16
1) As percentage of the average balance of the performing loans portfolio. In annualised terms.
At 30 September 2016, the consolidated Common Equity Tier 1 (CET1) ratio calculated according to CRD IV / CRR rules stands at:
| CRD IV / CRR Phasing in | CRD IV / CRR Fully implemented | ||||||
|---|---|---|---|---|---|---|---|
| 30 Sep. 15 (rules for 2015) |
31 Dec. 15 (rules for 2015) |
30 Sep. 16 (rules for 2016) |
30 Sep. 15 | 31 Dec. 15 | 30 Sep. 16 | ||
| Common Equity Tier 1 capital | 2 454.7 | 2 574.3 | 2 670.4 | 2 199.3 | 2 313.4 | 2 579.9 | |
| Risk weighted assets | 23 660.9 | 23 702.3 | 23 391.6 | 23 600.1 | 23 652.8 | 23 373.6 | |
| Common Equity Tier 1 ratio | 10.4% | 10.9% | 11.4% | 9.3% | 9.8% | 11.0% |
In the domestic activity, the Common Equity Tier 1 (CET1) calculated according to CRD IV / CRR rules were as follows:
In the international activity, the Common Equity Tier 1 (CET1) calculated according to CRD IV / CRR rules were as follows:
At 30 September 2016, the Leverage and Liquidity ratios calculated according to CRD IV / CRR rules are as follows:
Consolidated indicators according to the Bank of Portugal Notice 23/2011
| 30 Sep. 15 | 30 Sep. 16 | |
|---|---|---|
| Net operating revenue and results of equity accounted subsidiaries / ATA | 2.9% | 3.2% |
| Profit before taxation and minority interests / ATA | 0.9% | 1.2% |
| Profit before taxation and minority interests / average shareholders' equity (including minority interests) |
14.9% | 16.9% |
| Personnel costs / net operating revenue and results of equity accounted subsidiaries 1 | 30.9% | 25.9% |
| Operating costs / net operating revenue and results of equity accounted subsidiaries 1 | 54.3% | 48.8% |
| Loans in arrears for more than 90 days + doubtful loans / loan portfolio (gross) | 4.1% | 4.0% |
| Loans in arrears for more than 90 days + doubtful loans, net of accumulated loan impairments / loan portfolio (net) |
-0.2% | 0.1% |
| Non-performing loans ratio 2 | 5.1% | 4.8% |
| Non-performing loans ratio 2, net of accumulated loan impairments / loan portfolio (net) |
0.9% | 0.9% |
| Restructured loans as % of total loans3 | 6.4% | 6.5% |
| Restructured loans not included in non-performing loans ("credit at risk") as % of total loans3 | 4.5% | 4.5% |
| Total capital ratio (according to Bank of Portugal rules) | 10.4% 4) | 11.4% 5) |
| Tier I (according to Bank of Portugal rules) | 10.4% 4) | 11.4% 5) |
| Core Tier I | 10.4% 4) | 11.4% 5) |
| Loans (net) to deposits ratio | 83% | 86% |
1) Excluding early-retirement costs.
2) The credit at risk is the sum of: (1) the total amount outstanding on a loan in respect of which there are instalments of principal or interest in arrears for 90 days or more; (2) the total amount outstanding on loans which have been restructured, after having been in arrears for a period of 90 days or more, without adequate reinforcement of guarantees (these should be sufficient to cover the full amount of the outstanding principal and interest) or full payment of interest and other charges in arrears; (3) the total value of loans with instalments of principal and accrued interest in arrears for less than 90 days but in respect of which there is evidence to justify their classification as credit-at-risk, namely the debtor's bankruptcy or winding up.
3) According to Bank of Portugal Instruction 32/2013.
4) According to CRD IV/CRR phasing in rules for 2015.
5) According to CRD IV/CRR phasing in rules for 2016.
ATA = Average total assets.
The net income from domestic operations in the period from January to September 2016 was 57.5 M.€, which corresponds to a 48% increase relative to the net income of 38.9 M.€ recorded in the same period of 2015.
| Income statement | Amounts in M.€ | ||||
|---|---|---|---|---|---|
| Sep.15 / Sep.16 | |||||
| Sep.15 | Sep.16 | Chg. M.€ | Chg.% | ||
| Financial margin | 258.9 | 298.9 | 40.0 | 15.4% | |
| Technical result of insurance contracts | 27.6 | 18.9 | ( 8.7) | -31.6% | |
| Net commission income | 188.8 | 188.5 | ( 0.3) | -0.1% | |
| Net income on financial operations | 33.4 | 31.2 | ( 2.2) | -6.6% | |
| Net operating loss | ( 7.5) | ( 20.5) | ( 13.0) | -172.0% | |
| Operating income from banking activity | 501.1 | 516.9 | 15.8 | 3.2% | |
| Personnel costs | 225.3 | 226.9 | 1.6 | 0.7% | |
| General administrative costs | 135.0 | 138.4 | 3.4 | 2.5% | |
| Depreciation and amortisation | 14.3 | 15.9 | 1.6 | 11.2% | |
| Overhead costs | 374.6 | 381.2 | 6.6 | 1.8% | |
| Operating profit before impairments and provisions | 126.5 | 135.7 | 9.2 | 7.3% | |
| Recovery of loans, interest and expenses | 12.8 | 10.6 | ( 2.2) | -17.2% | |
| Impairment losses and provisions for loans and guarantees, net | 90.4 | 36.9 | ( 53.6) | -59.2% | |
| Impairment losses and other provisions, net | 15.3 | 38.9 | 23.6 | 154.6% | |
| Net income before income tax | 33.6 | 70.4 | 36.9 | 109.9% | |
| Income tax | 9.0 | 32.9 | 23.9 | 266.8% | |
| Earnings of associated companies (equity method) | 14.4 | 20.0 | 5.6 | 39.0% | |
| Income attributable to non-controlling interests | 0.0 | 0.0 | 0.0 | 3.8% | |
| Net Income | 38.9 | 57.5 | 18.6 | 47.8% |
Total Customer resources in the domestic activity (on-balance sheet and off-balance sheet) stood at 28.2 Bi.€ at the end of September 2016, increasing by 0.6% year-on-year (+174 M.€).
| Sep.15 | Dec.15 | Sep.16 | Chg.% Sep.15/ Sep.16 |
|
|---|---|---|---|---|
| On-balance sheet resources | ||||
| Sight and other deposits | 8 398.1 | 8 851.9 | 10 260.5 | 22.2% |
| Term and savings deposits | 10 421.9 | 9 925.3 | 9 538.7 | (8.5%) |
| Customers' deposits | 18 819.9 | 18 777.2 | 19 799.3 | 5.2% |
| Bonds placed with Customers | 362.6 | 336.2 | 133.2 | (63.3%) |
| Subtotal | 19 182.5 | 19 113.3 | 19 932.4 | 3.9% |
| Capitalisation insurance and PPR (BPI Vida) and other | 5 917.4 | 5 875.4 | 4 519.8 | (23.6%) |
| Unit links insurance capitalisation | 1 823.2 | 1 957.4 | 1 886.0 | 3.4% |
| "Aforro" insurance capitalisation products and other 1) | 3 911.4 | 3 691.0 | 2 357.2 | (39.7%) |
| Participating units in consolidated trust funds | 182.8 | 227.0 | 276.7 | 51.4% |
| On-balance sheet resources | 25 099.9 | 24 988.7 | 24 452.2 | (2.6%) |
| Off-balance sheet resources2) | 3 724.0 | 4 474.2 | 4 687.1 | 25.9% |
| Corrections for double counting and placements of pension funds under management3) |
( 772.1) | ( 958.6) | ( 913.8) | |
| Total Customer resources4) | 28 051.8 | 28 504.3 | 28 225.5 | 0.6% |
1) Includes insurance capitalisation products that guarantee the invested capital and whose remuneration corresponds to the participation in the results and guaranteed rate and guaranteed retirement capitalisation products.
2) Unit trust funds, PPR and PPA.
3) Placements of the unit trust funds managed by the BPI Group in deposits and structured products and placements of pension funds under management in onbalance sheet and off-balance sheet resources.
4) Corrected for double counting.
Customer deposits increased by 5.2% yoy (+1.0 Bi.€) to 19.8 Bi.€ at the end of September 2016.
The capitalisation insurance products with guaranteed invested capital and participation in the portfolios results registered a decrease of 40% yoy (-1.6 Bi.€), whereas unit links insurance capitalisation products increased by 3.4% (+63 M.€) and the off-balance sheet Customer resources (unit trust funds, Retirements savings – PPR - and equity savings – PPA - plans) increased by 25.9% (+1.0 Bi.€).yoy.
The Customer loans portfolio in domestic activity starts to show some signals of inversion of the contraction trend in the majority of the segments, but still records a year-on-year decrease of 0.5% (-106 M.€).
In September 2016, relative to September 2015, it should be noted that:
| Sep.15 | Dec.15 | Sep.16 Chg.% Sep.15/ Sep.16 |
||
|---|---|---|---|---|
| Corporate banking | 3 738.6 | 3 831.7 | 4 062.5 | 8.7% |
| Large companies | 1 409.4 | 1 445.5 | 1 581.2 | 12.2% |
| Medium-sized companies | 2 329.1 | 2 386.2 | 2 481.3 | 6.5% |
| Project Finance - Portugal | 1 172.0 | 1 161.0 | 1 088.8 | (7.1%) |
| Madrid branch | 964.2 | 943.6 | 826.1 | (14.3%) |
| Project Finance | 575.1 | 557.3 | 466.9 | (18.8%) |
| Corporates | 389.1 | 386.3 | 359.2 | (7.7%) |
| Public Sector | 1 401.2 | 1 358.8 | 1 493.8 | 6.6% |
| Central Administration | 212.5 | 204.8 | 198.2 | (6.7%) |
| Regional and local administrations | 799.1 | 774.6 | 854.5 | 6.9% |
| State Corporate Sector - in the budget perimeter | 41.9 | 51.8 | 55.0 | 31.1% |
| State Corporate Sector - outside the budget perimeter | 269.1 | 267.4 | 359.3 | 33.5% |
| Other Institutional | 78.6 | 60.2 | 26.9 | (65.8%) |
| Individuals and Small Businesses Banking | 13 272.7 | 13 364.4 | 13 469.2 | 1.5% |
| Mortgage loans to individuals | 10 837.1 | 10 813.9 | 10 792.2 | (0.4%) |
| Loans contracted before 2011 | 9 294.1 | 9 115.7 | 8 571.0 | (7.8%) |
| Loans contracted in 2011 and thereafter | 1 543.0 | 1 698.1 | 2 221.2 | 44.0% |
| Consumer credit / other purposes | 560.6 | 576.2 | 629.0 | 12.2% |
| Credit Cards | 154.7 | 164.7 | 153.2 | (1.0%) |
| Car financing | 132.7 | 136.2 | 155.3 | 17.0% |
| Small businesses | 1 587.5 | 1 673.5 | 1 739.6 | 9.6% |
| BPI Vida | 1 713.1 | 1 724.9 | 1 319.4 | (23.0%) |
| Loans in arrears net of impairments | - 19.4 | - 30.0 | - 42.8 | 120.4% |
| Other | 478.2 | 433.6 | 397.5 | (16.9%) |
| Total | 22 720.6 | 22 788.1 | 22 614.5 | (0.5%) |
1) Excludes BPI Vida e Pensões securities loan portfolio (corresponds essentially to bonds and commercial paper issued by large Portuguese companies).
The evolution of the loan portfolio in the last quarters has showed a progressive deceleration of the downward trend and, more recently, showed signals of a beginning growth trend, as a result of the resume of growth in the loans to large and medium sized companies, the increase in new mortgage loans and the expansion in loans to small businesses which remains in high levels.
At the end of September 2016, the portfolio of financial assets available for sale amounted to 4.1 Bi.€, at market prices. The fair value reserve (before deferred taxes) was positive by 9 M.€.
At 30 September 2016 the portfolio of financial assets available for sale was comprised by 2.9 Bi.€ of EU sovereign short term debt (2.0 Bi.€ of Portuguese Treasury Bills, 446 M.€ of Spanish debt and 440 M.€ of Italian debt), 335 M.€ of Portuguese Treasury Bonds, 434 M.€ of MLT Italian public debt, 161 M.€ of corporate bonds, 116 M.€ of equities and 189 M.€ of participating units.
| 31 Dec. 15 | 30 Sep. 16 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| M.€ | Acquisitio | Gains / (losses) 1) | Acquisition | Gains / (losses) 1) | ||||||||
| n value | Book value | in securities in derivatives | Total | value | Book value | in securities |
in derivatives |
Total | ||||
| Public debt | 3 081 | 3 169 | 96 | - 99 | - 4 | 3 585 | 3 633 | 66 | - 74 | - 8 | ||
| Portugal | 1 746 | 1 778 | 34 | - 36 | - 2 | 2 296 | 2 313 | 24 | - 31 | - 6 | ||
| Of which | ||||||||||||
| TBonds | 320 | 351 | 34 | - 36 | - 2 | 319 | 335 | 24 | - 31 | - 7 | ||
| TBills | 1 426 | 1 427 | 0 | 0 | 1 977 | 1 978 | 0 | 0 | ||||
| Italy | 505 | 562 | 61 | - 63 | - 3 | 403 | 434 | 41 | - 43 | - 2 | ||
| T-Bills Spain | 440 | 440 | 0 | 0 | 446 | 446 | 0 | 0 | ||||
| T-Bills Italy | 390 | 390 | 0 | 0 | 440 | 440 | 0 | 0 | ||||
| Corporate Bonds | 234 | 227 | - 15 | - 6 | - 21 | 163 | 161 | - 7 | - 1 | - 8 | ||
| Equities | 134 | 133 | 46 | 46 | 137 | 116 | 26 | 26 | ||||
| Other | 244 | 194 | - 1 | - 1 | 243 | 189 | 0 | 0 | ||||
| Total | 3 693 | 3 723 | 126 | - 106 | 20 | 4 128 | 4 099 | 84 | - 75 | 9 |
1) Fair value reserve before deferred taxes. Includes the impact of interest rate hedging.
Total funding obtained by BPI from the European Central Bank (ECB) amounted to 2.0 Bi.€ at the end of September 2016, corresponding entirely to funds raised under the TLTRO.
At the end of the 3rd quarter 2016 BPI still had 6.4 Bi.€ of additional assets (net of haircuts) not used, 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 2021, net of redemptions in the bonds portfolio, are nil.
Operating income from banking activity generated by domestic operations amounted to 516.9 M.€ in the period from January to September 2016, which corresponds to an increase of 15.8 M.€ (+3.2%) relative to the same period of 2015.
That amount is essentially composed of captions with a more recurring nature: financial margin amounted to 298.9 M.€ (+40.0 M.€ year-on-year), net commission income amounted to 188.5 M.€ (-0.3 M.€ year-on-year) and the technical results of insurance contracts amounted to 18.9 M.€. The sum of these captions – designated by commercial banking income – increased by 6.5% (+31.0 M.€) yoy.
Net income on financial operations amounted to 31.2 M.€ (33.4 M.€ in the same period of 2015) and net operating income was negative at 20.5 M.€, which includes 18.1 M.€ of the annual contribution to the Resolution Fund.
Financial margin in the domestic activity increased by 15.4% (+40.0 M.€) yoy.
The positive trend in financial margin mainly reflects the reduction in the cost of term deposits. The margin (negative) on term deposits relative to the Euribor improved from 1.0% in the period from January to September 2015 to 0.4% in the period from January to September 2016 (0.3% in the 3rd quarter 2016), reflecting the lower remuneration in the renewal of deposits and in new deposits raised;
It should be noted however that the financial margin continued to be penalized by:
Net commissions income registered a slight decrease of 0.3 M.€ (-0.1%).
| Net commission income | Amounts in M.€ | |||
|---|---|---|---|---|
| 30 Sep. 15 | 30 Sep. 16 | Chg. M.€ | Chg.% | |
| Commercial banking | 151.2 | 155.0 | +3.8 | 2.5% |
| Asset management | 30.3 | 29.6 | - 0.8 | (2.6%) |
| Investment banking | 7.2 | 3.9 | - 3.3 | (45.8%) |
| Total | 188.8 | 188.5 | - 0.3 | (0.1%) |
Net income on financial operations amounted to 31.2 M.€ in the period from January to September 2016 (33.4 M.€ in the same period of 2015). In the period from January to September 2016 from the net income on financial operations includes equities gains of 22.9 M.€ (before taxes) from the merger operation of Visa Europe into Visa Inc.
The earnings of associated companies (equity-accounted) in domestic operations amounted to 20.0 M.€ in the period from January to September 2016, increasing by 5.6 M.€ over the same period last year.
The contribution of the subsidiaries from the insurance sector amounted to 7.7 M.€ (contribution of 4.9 M.€ from Allianz Portugal and 2.8 M.€ from Cosec).
The contribution of the participation in Unicre, of 12.3 M.€, includes a gain of 8.6 M.€ (after taxes) from the merger operation of Visa Europe into Visa Inc.
| Earnings of associated companies (equity-accounted earnings) | Amounts in M.€ | ||
|---|---|---|---|
| 30 Sep. 15 | 30 Sep. 16 | Chg. M.€ | |
| Insurance companies | 11.5 | 7.7 | - 3.9 |
| Allianz Portugal | 7.9 | 4.9 | - 3.0 |
| Cosec | 3.7 | 2.8 | - 0.9 |
| Unicre | 3.1 | 12.3 | +9.2 |
| Other | ( 0.2) | 0.0 | +0.3 |
| Total | 14.4 | 20.0 | +5.6 |
Overhead costs increased by 1.8% (+6.6 M.€). It included in the period from January to September 2016 the following costs which totalled a net amount of 7.5 M.€:
Excluding the above mentioned costs (7.5 M.€), the overhead costs increase 1.0% year on year (+3.7 M.€).
| Operating costs | Amounts in M.€ |
|---|---|
| ----------------- | ---------------- |
| 30 Sep.15 | 30 Sep.16 | Chg. M.€ | Chg.% | |
|---|---|---|---|---|
| Personnel costs | 225.3 | 226.9 | +1.6 | 0.7% |
| General administrative costs | 135.0 | 138.4 | +3.4 | 2.5% |
| Depreciation and amortisation | 14.3 | 15.9 | +1.6 | 11.2% |
| Overhead costs | 374.6 | 381.2 | +6.6 | 1.8% |
| Of which: | ||||
| Costs with early-retirements | 4.6 | 50.5 | +45.9 | |
| Gains with the revision of the Collective Labour Agreement (ACT) |
0.0 | -43.0 | - 43.0 | |
| Overhead costs, excluding costs with early-retirements and gains with the revision of the ACT |
||||
| Personnel costs, excluding costs with early-retirements and gains with the revision of the ACT |
220.7 | 219.4 | - 1.3 | (0.6%) |
| General administrative costs | 135.0 | 138.4 | +3.4 | 2.5% |
| Depreciation and amortisation | 14.3 | 15.9 | +1.6 | 11.2% |
| Overhead costs, excluding costs with early-retirements and gains with the revision of the ACT |
370.0 | 373.7 | +3.7 | 1.0% |
| Cost-to-income ratio 1) | 74.8% | 73.8% |
1) Overhead costs as a % of Operating income from banking activity.
Personnel costs, excluding costs with early-retirements and gains with the revision of the ACT decreased by 1.3 M.€ (-0.6%), general administrative costs increased by 3.4 M.€ (+2.5%) and depreciation and amortization increased by 1.6 M.€ (+11.2%), yoy.
The cost-to-income ratio in domestic operations – operating costs as a percentage of net operating revenue – stood at 73.8% in the period from January to September 2016.
Impairment losses and provisions for loans and guarantees decreased by 53.6 M.€, from 90.4 M.€ in September 2015 to 36.9 M.€ in September 2016. The indicator of impairments and provisions for loans and guarantees as a percentage of the loan portfolio (designated cost of credit risk indicator) was situated at 0.22% in September 2016 (0.53% in September 2015), in annualised terms.
On the other hand, arrear loans and interest previously written off and expenses of 10.6 M.€ were recovered in the period from January to September 2016, with the result that impairments and provisions for loans and guarantees after deducting the abovementioned recoveries amounted to 26.3 M.€ (77.7 M.€ in the same period of 2015), which represents an indicator of cost of credit risk net of recoveries of 0.16% in annualised terms (0.45% in the same period of 2015).
| Sep. 15 | Sep. 16 | ||||
|---|---|---|---|---|---|
| M.€ | % of loan portfolio1) |
M.€ | % of loan portfolio1) |
||
| Impairment losses and provisions for loans and guarantees, net | 90.4 | 0.53% | 36.9 | 0.22% | |
| Recovery of loans, interest and expenses | 12.8 | 0.07% | 10.6 | 0.06% | |
| Impairment losses and provisions for loans and guarantees (net), after deducting the recovery of loans, interest and expenses |
77.7 | 0.45% | 26.3 | 0.16% |
1) As percentage of the average balance of the performing loans portfolio. In annualised terms.
At 30 September 2016, the ratio of Customer loans in arrears for more than 90 days stood at 3.5% in the domestic operations' accounts.
Cover for loans in arrears for more than 90 days by accumulated impairment allowances and provisions for loans and guarantees in the balance sheet (without considering cover from associated guarantees) was situated at 109% in September 2016.
The credit at risk ratio (consolidation perimeter IAS/IFRS), calculated in accordance with Bank of Portugal Instruction 23/2011 and considering the consolidation perimeter IAS/IFRS1), stood at 4.6% in September 2016. The accumulated impairment allowances and provisions for loans and guarantees in the balance sheet represented 83% of the credit at risk.
| Sep. 15 | Dec. 15 | Sep. 16 | |||||
|---|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
||
| Loans in arrears for more than 90 days | 876.8 | 3.7% | 841.4 | 3.6% | 812.6 | 3.5% | |
| Credit at risk (consolidation perimeter IAS/IFRS) 2) | 1 106.8 | 4.7% | 1 070.9 | 4.5% | 1 073.5 | 4.6% | |
| Impairments and provisions for loans and guarantees (in the balance sheet) |
935.7 | 4.0% | 906.7 | 3.8% | 887.6 | 3.8% | |
| Write offs (in the period) | 124.7 | 162.0 | 62.1 | ||||
| Note: | |||||||
| Gross loan portfolio | 23 625.1 | 23 668.1 | 23 476.8 |
1) As % of the gross loan portfolio
2) Calculated in accordance with credit at risk definition of Bank of Portugal Instruction 23/2011 and considering the IAS /IFRS consolidation perimeter which results in the consolidation in full of BPI Vida e Pensões (whereas in Bank of Portugal supervision perimeter that subsidiary is recognised using the equity method). According to Instruction 23/2011 and taken into account the supervision perimeter, at 30 Sep. 2016 the credit at risk amounts to 1 073.5 M.€ and the credit at risk ratio to 4.8%.
1) For purposes of calculating the credit at risk ratio (non-performing ratio), the Group consolidation perimeter according to IAS/IFRS rules was taken into account, and therefore BPI Vida e Pensões is consolidated in full and its loan portfolio (securities loan portfolio) included in the consolidated loan portfolio (whereas in Bank of Portugal supervision perimeter, in the case of BPI, that subsidiary is recognised using the equity method).
The following table details by major credit segments the credit at risk ratio, calculated in accordance with Bank of Portugal Instruction 23/2011 and considering the consolidation perimeter IAS/IFRS, and the impairments coverage.
According to Bank of Portugal Instruction 23/2011 and considering the consolidation perimeter IAS/IFRS
| Sep.15 | Dec.15 | Sep.16 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio1) |
Impair ments coverage |
M.€ | % of loan portfolio1) |
Impair ments coverage |
M.€ | % of loan portfolio1) |
Impair ments coverage |
|
| Corporate banking | 542.4 | 7.1% | 95% | 525.0 | 6.8% | 96% | 543.8 | 6.9% | 91% |
| Individuals Banking | 561.5 | 4.1% | 72% | 543.2 | 3.9% | 71% | 525.3 | 3.8% | 71% |
| Mortgage loans | 389.1 | 3.5% | 62% | 375.0 | 3.4% | 62% | 364.1 | 3.3% | 61% |
| Other loans to individuals | 40.5 | 4.6% | 100% | 40.0 | 4.4% | 101% | 44.2 | 4.5% | 107% |
| Small businesses | 131.9 | 7.7% | 93% | 128.2 | 7.2% | 89% | 117.0 | 6.3% | 91% |
| Other | 2.8 | 0.1% | 2.8 | 0.1% | 4.4 | 0.3% | |||
| Domestic activity | 1 106.8 | 4.7% | 85% | 1 070.9 | 4.5% | 85% | 1 073.5 | 4.6% | 83% |
1) As % of the gross loan portfolio
At 30 September 2016, foreclosed properties amounted to 136.3 M.€, in terms of gross balance sheet value. The accumulated amount of impairment allowances for foreclosed properties of 30.3 M.€, covered 22.2% of their gross balance sheet value. The net value of these properties was therefore 106.0 M.€, which compared to a market value of these properties, according to the valuation of the Bank, of 133.9 M.€.
| Gross value | Coverage by impairments | Net | Appraisal | ||
|---|---|---|---|---|---|
| Amount | % | value | |||
| Mortgage | 52.3 | 1.8 | 3.5% | 50.5 | 63.7 |
| Other | 84.0 | 28.4 | 33.8% | 55.6 | 70.2 |
| Total | 136.3 | 30.3 | 22.2% | 106.0 | 133.9 |
Impairment losses and other provisions stood at 38.9 M.€ in the period from January to September 2016 and include impairments in bonds of PT International Finance (Oi Group) in the amount of 18.3 M.€.
At 30 September 2016 BPI's pension liabilities (total past service liability) amounted to 1 307 M.€ and are 100% covered by the pension fund.
| Sep.15 | Dec.15 | Sep.16 | |
|---|---|---|---|
| Total past service liability | 1 280.4 | 1 279.9 | 1 306.9 |
| Net assets of the pension funds1) | 1 350.3 | 1 392.3 | 1 306.0 |
| Excess / (insufficient) cover | 69.9 | 112.4 | ( 0.9) |
| Degree of coverage of pension liabilities | 105.5% | 108.8% | 99.9% |
| Total actuarial deviations2) | ( 86.3) | ( 40.5) | ( 146.1) |
| Pension fund return3) | 10.0% | 14.0% | -4.7% |
1) Includes in Dec.15 contributions transferred to the pension funds in the beginning 2016 (1,3 M.€).
2) Recognized directly in Shareholders' equity (OCI - Other Comprehensive Income), in accordance with IAS19.
3) Year-to-date non-annualised return.
The Bank's pension funds posted a non-annualised return of -4.7% in the period from January to September 2016.
It should be pointed out that, up till the end of September 2016, the actual return achieved by Banco BPI's pension fund since its creation in 1991 was 9.0% per year, and that in the last ten, five and three years, the actual annual returns were 6.1%, 10.6% and 7.7%, respectively.
The Bank adopted in June 2016 an unique discount rate of 2.5% for pension liabilities, which is equivalent to the use until that date of different discount rates for current employees (2.83%) and retirees (2.00%).
| Dec.14 | Dec.15 | Jun.16 | Sep.16 | ||||
|---|---|---|---|---|---|---|---|
| Discount rate - current employees | 2.83% | 2.83% | 2.50% | 2.50% | |||
| Discount rate - retirees | 2.00% | 2.00% | 2.50% | 2.50% | |||
| Salary growth rate | 1.00% | 1.00% | 1.00% | 1.00% | |||
| Pensions growth rate | 0.50% | 0.50% | 0.50% | 0.50% | |||
| Expected pension fund rate of return | 2.50% | 2.50% | 2.50% | 2.50% | |||
| (M): TV 73/77 – 2 years (1) | |||||||
| Mortality table | (W): TV 88/ 90 – 3 years (1) |
1) Men (M) and Women (W) were assumed to be two years and three years younger than their actual
age, respectively, that procedure translating into a higher life expectancy.
The international activity's net profit (contribution for the BPI consolidated net income) stood at 125.4 M.€ in the period January-September 2016 (+11.9% over the 112.0 M.€ obtained in the same period of 2015).
Main contributions to net profit from international activity corresponded to:
| Income statement | |||||||
|---|---|---|---|---|---|---|---|
| Sep.15 / Sep.16 | |||||||
| Sep.15 | Sep.16 | Chg. M.€ | Chg.% | ||||
| Financial margin | 234.6 | 256.7 | 22.1 | 9.4% | |||
| Technical result of insurance contracts | 0.0 | 0.0 | 0.0 | 0.0% | |||
| Net commission income | 48.3 | 46.4 | ( 2.0) | -4.1% | |||
| Net income on financial operations | 120.3 | 107.2 | ( 13.1) | -10.9% | |||
| Net operating loss | ( 9.8) | ( 19.2) | ( 9.4) | -96.1% | |||
| Operating income from banking activity | 393.4 | 391.1 | ( 2.3) | -0.6% | |||
| Personnel costs | 63.2 | 65.4 | 2.2 | 3.5% | |||
| General administrative costs | 52.7 | 49.6 | ( 3.1) | -5.9% | |||
| Depreciation and amortisation | 11.9 | 9.6 | ( 2.3) | -19.3% | |||
| Overhead costs | 127.9 | 124.7 | ( 3.2) | -2.5% | |||
| Operating profit before impairments and provisions | 265.6 | 266.4 | 0.8 | 0.3% | |||
| Recovery of loans, interest and expenses | 1.5 | 3.6 | 2.1 | 138.6% | |||
| Impairment losses and provisions for loans and guarantees, net |
23.0 | 16.1 | ( 6.9) | -30.0% | |||
| Impairment losses and other provisions, net | 2.7 | 2.7 | 0.0 | 0.6% | |||
| Net income before income tax | 241.4 | 251.2 | 9.8 | 4.1% | |||
| Income tax | 28.7 | 4.7 | ( 23.9) | -83.5% | |||
| Earnings of associated companies (equity method) | 8.8 | 5.4 | ( 3.4) | -38.4% | |||
| Income attributable to non-controlling interests | 109.5 | 126.5 | 17.0 | 15.5% | |||
| Net Income | 112.0 | 125.4 | 13.3 | 11.9% |
Banco BPI 3rd quarter 2016 consolidated results 22
1) Contribution of BFA to the Group's consolidated profit, net of taxes on dividends.
BFA's return on Shareholders' equity (non-consolidated ROE) stood at 42.6% in the period January-September 2016 and BCI's non-consolidated ROE reached 15.0%.
The return on the average Shareholders' equity allocated to the international activity, after consolidation adjustments, i.e. after the impact of taxes on dividends, stood at 38.5% in the period January-September 2016.
Total Customer resources in the international activity, measured in euro (consolidation currency), recorded a year-on-year decrease of 10.5%, to 5 889 M.€ in September 2016.
The year-on-year evolution of deposits expressed in euro is penalized by the 18% depreciation of the kwanza relative to the euro, whereas the exchange rate USD/EUR stood roughly stable.
When expressed in the currencies they were captured, Customer resources captured in USD (c. 1/3 of the total) decreased by 21.1% yoy (a 20.7% decrease when expressed in euro) and Customer resources in kwanzas (representing c. 2/3 of total resources) increased by 15.2% yoy (a 5.5% decrease when expressed in euro).
| Sep.15 | Dec.15 | Sep.16 Chg.% Sep.15/ Sep.16 |
||
|---|---|---|---|---|
| Sight deposits | 3 714.5 | 4 045.3 | 3 544.8 | (4.6%) |
| Term deposits | 2 862.6 | 2 814.7 | 2 344.6 | (18.1%) |
| Total | 6 577.2 | 6 860.0 | 5 889.4 | (10.5%) |
The BFA loans to Customers portfolio, expressed in euro, decreased by 10.5%, from 1 439 M.€ in September 2015, to 1 288 M.€ in September 2016.
When expressed in the currency they were granted, the loan portfolio in USD (1/2 of the total) decreased by 13.7% yoy (a 13.2% decrease when expressed in euro) and the loan portfolio in kwanzas (1/2 of the total) grew by 12.3% yoy (a 7.9% decrease when expressed in euro).
| Sep.15 | Dec.15 | Sep.16 Chg.% Sep.15/ Sep.16 |
||
|---|---|---|---|---|
| Performing loans | 1 442.2 | 1 498.5 | 1 285.5 | (10.9%) |
| Loans in arrears | 69.7 | 72.4 | 58.0 | (16.8%) |
| Loan impairments | ( 91.7) | ( 98.7) | ( 78.9) | (14.0%) |
| Interests and other | 18.6 | 21.3 | 23.3 | 25.1% |
| Total | 1 438.8 | 1 493.6 | 1 287.9 | (10.5%) |
| Guarantees | 425.2 | 385.7 | 226.7 | (46.7%) |
At 30 September 2016, BFA's securities portfolio totalled 3 322 M.€ or 48% of the Bank's assets. The portfolio of short-term securities, comprising Treasury Bills, amounted to 1 244 M.€ at the end of September (+476 M.€ relative to September 2015) and the Treasury Bonds portfolio amounted to 2 066 M.€ (-192 M.€ relative to September 2015).
The number of Customers has increased by 10.7%, from 1.4 million Customers in September 2015 to 1.5 million Customers in September 2016.
The distribution network in Angola comprised, at the end of September 2016, 165 branches, 9 investment centres and 16 corporate centres.
BFA holds a prominent position in the debit and credit cards with a 24.7% market share in September 2016 in terms of valid debit cards. At the end of September 2016, BFA had 1 051 thousand valid debit cards (Multicaixa cards) and 15 481 active credit cards (Gold and Classic cards).
As regards the automatic and virtual channels, we emphasize the growing use of electronic banking (576 thousand subscribers of BFA NET in September 2016, of which 563 thousand are individuals) and an extensive terminal network with 380 ATM and 9 553 active point-of-sale (POS) terminals connected to the EMIS network, corresponding to market shares of 13.6% (ranking 2nd) and 26.7% (ranking 1st), respectively.
BFA's workforce at the end of September 2016 stood at 2 640 employees (+0.8% relative to September 2015), which represented approximately 31% of the Group's total number of Employees.
Operating income from banking in the international activity reached 391.1 M.€ in September 2016 (-0.6% yoy).
The evolution of the financial margin, with an increase of 22.1 M € (+ 9.4%) year on year, almost offset the reductions recorded in other components of operating income from banking – net commission income decreased 2.0 M. € (-4.1%), net income on financial operations decreased by 13.1 M. € (-10.9%) and net operating income decreased by 9.4 M €.
Overhead costs have decreased by 3.2 M.€ (-2.5%)1 over September 2015. Personnel costs increased by 2.2 M.€, general administrative costs decreased by 3.1 M.€ and depreciation and amortisation fell by 2.3 M.€.
The cost-to-income ratio (overhead costs as percentage of operating income from banking) stood at 31.9% in the period January-September 2016.
In the international activity, impairment losses and provisions for loans and guarantees were 16.1 M.€ in September 2016, which corresponded to a cost of credit risk indicator2 of 1.6%, in annualised terms.
On the other hand, 3.6 M.€ of loans and interests in arrears previously written-off and expenses, were recovered.
Impairment losses and provisions for loans and guarantees, deducted from recoveries of loans, interests and expenses, have thus reached 12.5 M.€ in September 2016, corresponding to 1.3% of the average performing loan portfolio (indicator of cost of credit risk net of recoveries), in annualised terms.
M.€ % of loan portfolio1) M.€ % of loan portfolio1) Impairment losses and provisions for loans and guarantees, net 23.0 1.76% 16.1 1.64% Recovery of loans, interest and expenses 1.5 0.12% 3.6 0.37% Impairment losses and provisions for loans and guarantees (net), after deducting the recovery of loans, interest and expenses 21.5 1.64% 12.5 1.27% Sep. 15 Sep. 16
1) As percentage of the average balance of the performing loans portfolio. In annualised terms.
At 30 September 2016, the ratio of Customer loans in arrears for more than 90 days stood at 3.7%. Cover for loans in arrears for more than 90 days by accumulated impairment allowances and provisions for loans and guarantees in the balance sheet stood, at the end of September 2016, at 160%.
The credit at risk ratio, calculated in accordance with Bank of Portugal Instruction 23/2011, stood at 4.8% at the end of September 2016. The accumulated impairment allowances and provisions for loans and guarantees in the balance sheet represented 123% of the credit at risk.
1) The evolution of the USD exchange rate against the euro has influence on the evolution of BFA costs denominated in euro (consolidation currency) by the fact that personnel costs are indexed to the USD and a significant portion of Outside supplies and services are in foreign currency. The Euro / USD exchange rate has remained relatively stable over the period (the USD depreciated 0.2% against the euro, when comparing the average exchange rate in the period January to September 2016 relative to the same period of 2015) and therefore the currency effect on the yoy evolution of costs expressed in Euro was not significant.
2) Impairments and provisions for loans and guarantees as a percentage of the loan portfolio, in annualised terms.
| Sep. 15 | Dec. 15 | Sep. 16 | ||||
|---|---|---|---|---|---|---|
| M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
M.€ | % of loan portfolio 1) |
|
| Loans in arrears for more than 90 days | 65.6 | 4.3% | 66.8 | 4.2% | 50.6 | 3.7% |
| Credit at risk (consolidation perimeter IAS/IFRS) |
88.8 | 5.8% | 87.1 | 5.5% | 65.7 | 4.8% |
| Impairments and provisions for loans and guarantees (in the balance sheet) |
100.2 | 6.5% | 106.1 | 6.7% | 81.1 | 5.9% |
| Write offs (in the period) | 7.3 | 25.3 | ||||
| Note: | ||||||
| Gross loan portfolio | 1 530.5 | 1 592.2 | 1 366.8 |
1) As % of the gross loan portfolio
In the international activity, the earnings of associated companies (equity-accounted) amounted to 5.4 M.€ in September 2016 (-3.4 M.€ over September 2015)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 27.3%2 yoy decrease in net total assets. Customer deposits fell by 30.9%2 year-on-year, to 1 212.0 M.€ at the end of September 2016, while the Customer loan portfolio decreased 28.9%2 year-on-year, to 985.5 M.€. BCI market shares in deposits and loans, at the end of August 2016, reached 28.9% and 30.9%, respectively.
At the end of September 2016, BCI served 1.4 million clients (+17% relative to September 2015) through a network of 193 branches (+16 than one year before), representing 31.0% of the total Mozambican banking system distribution network. The staff complement reached 3 018 Employees at the end of September 2016 (+3.0% than in September 2015).
1) BCI's total contribution to consolidated net profit was 8.0 M.€ in the period January-September 2015 and 5.0 M.€ in the the period January-September 2016, given that, besides the equity-accounted results, deferred tax relating to the distributable earnings of BCI is recorded in the caption "Income tax" (0.7 M.€ from January to September 2015 and 0.5 M.€ from January to September 2016).
2) Expressed in USD, net total assets decreased by 27%, deposits decreased by 31% and the loan portfolio decreased by 29%.
Banco BPI, S.A.
Interim consolidated financial statements as of September 30, 2016 and 2015
| (Amounts expressed in thousands of Euro) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | ||||||||
| Notes | Amounts before impairment, depreciation and amortisation |
Impairment, depreciation and amortisation |
Net | Net | Notes | Sep. 30, 16 | Dec. 31, 15 | ||
| ASSETS | LIABILITIES | ||||||||
| Cash and deposits at central banks | 4.1 | 2 341 589 | 2 341 589 | 2 728 185 Resources of central banks | 4.14 | 2 000 737 | 1 520 735 | ||
| Deposits at other credit institutions | 4.2 | 345 375 | 345 375 | 612 055 Financial liabilities held for trading | 4.15/4.4 | 247 081 | 294 318 | ||
| Financial assets held for trading and at fair value through | Resources of other credit institutions | 4.16 | 1 143 079 | 1 311 791 | |||||
| profit or loss | 4.3/4.4 | 3 983 884 | 3 983 884 | 3 674 604 Resources of customers and other debts | 4.17 | 28 082 826 | 28 177 814 | ||
| Financial assets available for sale | 4.5 | 5 962 539 | 123 701 | 5 838 838 | 6 509 388 Debt securities | 4.18 | 546 423 | 1 077 381 | |
| Loans and advances to credit institutions | 4.6 | 958 178 | 958 178 | 1 230 043 Financial liabilities relating to transferred assets | 4.19 | 641 674 | 689 522 | ||
| Loans and advances to customers | 4.7 | 24 843 629 | 941 230 | 23 902 399 | 24 281 622 Hedging derivatives | 4.4 | 128 155 | 161 556 | |
| Held to maturity investments | 4.8 | 16 317 | 16 317 | 22 417 Provisions | 4.20 | 100 952 | 99 864 | ||
| Hedging derivatives | 4.4 | 34 760 | 34 760 | 91 286 Technical provisions | 4.21 | 2 335 085 | 3 663 094 | ||
| Other tangible assets | 4.9 | 633 966 | 476 738 | 157 228 | 195 095 Tax liabilities | 4.22 | 46 747 | 92 050 | |
| Intangible assets | 4.10 | 128 283 | 99 175 | 29 108 | 29 138 Other subordinated debt and participating bonds | 4.23 | 69 498 | 69 512 | |
| Investments in associated companies and jointly controlled | Other liabilities | 4.24 | 564 069 | 680 156 | |||||
| entities | 4.11 | 186 920 | 186 920 | 210 447 Total Liabilities | 35 906 326 | 37 837 793 | |||
| Tax assets | 4.12 | 453 853 | 453 853 | 420 214 SHAREHOLDERS' EQUITY | |||||
| Other assets | 4.13 | 502 482 | 32 609 | 469 873 | 668 798 Subscribed share capital | 4.25 | 1 293 063 | 1 293 063 | |
| Other equity instruments | 4.26 | 4 906 | 5 194 | ||||||
| Revaluation reserves | 4.27 | ( 214 205) | ( 87 564) | ||||||
| Other reserves and retained earnings | 4.28 | 1 130 450 | 972 587 | ||||||
| (Treasury shares) | 4.26 | ( 10 912) | ( 12 797) | ||||||
| Consolidated net income of the BPI Group | 4.43 | 182 915 | 236 369 | ||||||
| Shareholders' equity attributable to the shareholders of BPI | 2 386 217 | 2 406 852 | |||||||
| Non-controlling interests | 4.29 | 425 779 | 428 647 | ||||||
| Total Shareholders' Equity | 2 811 996 | 2 835 499 | |||||||
| Total Assets | 40 391 775 | 1 673 453 | 38 718 322 | 40 673 292 Total Liabilities and Shareholders' Equity | 38 718 322 | 40 673 292 | |||
| OFF BALANCE SHEET ITEMS | |||||||||
| Guarantees given and other contingent liabilities | 4.30 | 1 625 941 | 1 828 781 | ||||||
| Of which: | |||||||||
| [Guarantees and sureties] | [1 432 516] | [1 497 070] | |||||||
| [Others] | [193 425] | [331 711] |
The accompanying notes form an integral part of these balance sheets.
The Accountant The Executive Committee of the Board of Directors
Commitments 4.30 3 494 377 3 372 509
INTERIM CONSOLIDATED STATEMENTS OF INCOME FOR THE PERIODS ENDED SEPTEMBER 30, 2016 AND 2015
| (Amounts expressed in thousands of Euro) | ||||||
|---|---|---|---|---|---|---|
| Notes | 3rd Quarter 2016 | 3rd Quarter 2015 | Sep. 30, 2016 | Sep. 30, 2015 | ||
| Interest and similar income | 244 174 | 261 795 | 720 347 | 863 579 | ||
| Interest and similar expenses | ( 57 392) | ( 107 930) | ( 194 830) | ( 397 360) | ||
| Financial margin (narrow sense) | 4.31 | 186 782 | 153 865 | 525 517 | 466 219 | |
| Gross margin on unit links | 4.32 | 3 258 | 3 695 | 10 309 | 9 074 | |
| Income from equity instruments | 4.33 | 33 | 39 | 3 943 | 3 638 | |
| Net commission relating to amortised cost | 4.34 | 5 258 | 4 671 | 15 816 | 14 557 | |
| Financial margin | 195 331 | 162 270 | 555 585 | 493 488 | ||
| Technical result of insurance contracts | 4.35 | 5 386 | 8 206 | 18 881 | 27 607 | |
| Commissions received | 78 952 | 76 462 | 230 057 | 229 151 | ||
| Commissions paid | ( 10 190) | ( 9 614) | ( 30 471) | ( 30 429) | ||
| Other income, net | 12 204 | 14 858 | 35 269 | 38 385 | ||
| Net commission income | 4.36 | 80 966 | 81 706 | 234 855 | 237 107 | |
| Gain and loss on operations at fair value | 34 429 | 57 434 | 113 865 | 154 241 | ||
| Gain and loss on assets available for sale | ( 1 154) | 388 | 23 301 | ( 564) | ||
| Interest and financial gain and loss with pensions | ( 144) | 443 | 1 184 | ( 29) | ||
| Net income on financial operations | 4.37 | 33 131 | 58 265 | 138 350 | 153 648 | |
| Operating income | 3 702 | 7 217 | 12 846 | 21 361 | ||
| Operating expenses | ( 3 478) | ( 4 826) | ( 29 867) | ( 22 123) | ||
| Other taxes | ( 9 416) | ( 5 534) | ( 22 668) | ( 16 554) | ||
| Net operating income | 4.38 | ( 9 192) | ( 3 143) | ( 39 689) | ( 17 316) | |
| Operating income from banking activity | 305 622 | 307 304 | 907 982 | 894 534 | ||
| Personnel costs | 4.39 | ( 97 475) | ( 99 418) | ( 292 336) | ( 288 495) | |
| General administrative costs | 4.40 | ( 60 430) | ( 60 677) | ( 188 062) | ( 187 739) | |
| Depreciation and amortisation | 4.9/4.10 | ( 8 541) | ( 8 744) | ( 25 542) | ( 26 248) | |
| Overhead costs | ( 166 446) | ( 168 839) | ( 505 940) | ( 502 482) | ||
| Recovery of loans, interest and expenses | 5 907 | 6 517 | 14 202 | 14 304 | ||
| Impairment losses and provisions for loans and guarantees, net | 4.20 | ( 5 691) | ( 26 535) | ( 52 976) | ( 113 437) | |
| Impairment losses and other provisions, net | 4.20 | ( 5 963) | ( 1 954) | ( 41 649) | ( 17 989) | |
| Net income before income tax | 133 429 | 116 493 | 321 619 | 274 930 | ||
| Income tax | 4.41 | ( 16 028) | ( 12 067) | ( 37 573) | ( 37 608) | |
| Earnings of associated companies (equity method) | 4.42 | 4 042 | 10 421 | 25 399 | 23 158 | |
| Global consolidated net income | 121 443 | 114 847 | 309 445 | 260 480 | ||
| Income attributable to non-controlling interests | 4.29 | ( 44 458) | ( 40 057) | ( 126 530) | ( 109 512) | |
| Consolidated net income of the BPI Group | 4.43 | 76 985 | 74 790 | 182 915 | 150 968 | |
| Earnings per share (in Euro) | ||||||
| Basic | 0.053 | 0.181 | 0.126 | 0.104 | ||
| Diluted | 0.053 | 0.180 | 0.126 | 0.104 |
The accompanying notes form an integral part of these statements.
The Accountant The Executive Committee of the Board of Directors
(Translation of statements of cash flows originally issued in Portuguese - Note 5)
| (Translation of statements of cash flows originally issued in Portuguese - Note 5) | |
|---|---|
| (Amounts expressed in thousands of Euro) |
| Sep. 30, 16 | Sep. 30, 15 | ||||||
|---|---|---|---|---|---|---|---|
| Attributable to shareholders of the BPI Group |
Attributable to non controlling interest |
Total | Attributable to shareholders of the BPI Group |
Attributable to non-controlling interest |
Total | ||
| Consolidated net income | 182 915 | 126 530 | 309 445 | 150 968 | 109 512 | 260 480 | |
| Income not included in the consolidated statements of income: | |||||||
| Items that will not be reclassified to net income | |||||||
| Actuarial deviations | ( 106 193) | ( 106 193) | 97 385 | 97 385 | |||
| Tax effect | 29 425 | 29 425 | ( 28 839) | ( 28 839) | |||
| ( 76 768) | 0 | ( 76 768) | 68 546 | 0 | 68 546 | ||
| Items that may be reclassified subsequently to net income | |||||||
| Foreign exchange translation differences | ( 117 780) | ( 88 591) | ( 206 371) | ( 85 684) | ( 77 062) | ( 162 746) | |
| Revaluation reserves of financial assets available for sale: | ( 10 900) | ( 10 900) | 29 611 | 29 611 | |||
| Tax effect | 2 039 | 2 039 | ( 8 771) | ( 8 771) | |||
| Valuation of assets of associated companies | 652 | 652 | ( 7 791) | ( 7 791) | |||
| Tax effect | ( 331) | ( 331) | 2 302 | 2 302 | |||
| ( 126 320) | ( 88 591) | ( 214 911) | ( 70 333) | ( 77 062) | ( 147 395) | ||
| Income not included in the consolidated statements of income | ( 203 088) | ( 88 591) | ( 291 679) | ( 1 787) | ( 77 062) | ( 78 849) | |
| Consolidated comprehensive income | ( 20 173) | 37 939 | 17 766 | 149 181 | 32 450 | 181 631 |
| 3rd Quarter 2016 | ||||||
|---|---|---|---|---|---|---|
| Attributable to shareholders of the BPI Group |
Attributable to non controlling interest |
Total | Attributable to shareholders of the BPI Group |
Attributable to non-controlling interest |
Total | |
| Consolidated net income | 76 985 | 44 458 | 121 443 | 74 790 | 40 057 | 114 847 |
| Income not included in the consolidated statements of income: | ||||||
| Items that will not be reclassified to net income | ||||||
| Actuarial deviations | 19 816 | 19 816 | ( 7 627) | ( 7 627) | ||
| Tax effect | ( 5 175) | ( 5 175) | 1 385 | 1 385 | ||
| 14 641 | 0 | 14 641 | ( 6 242) | 0 | ( 6 242) | |
| Items that may be reclassified subsequently to net income | ||||||
| Foreign exchange translation differences | ( 9 729) | ( 15) | ( 9 744) | ( 51 056) | ( 44 865) | ( 95 921) |
| Revaluation reserves of financial assets available for sale: | 5 450 | 5 450 | 17 184 | 17 184 | ||
| Tax effect | ( 1 476) | ( 1 476) | ( 4 715) | ( 4 715) | ||
| Valuation of assets of associated companies | 1 096 | 1 096 | 242 | 242 | ||
| Tax effect | ( 157) | ( 157) | ( 22) | ( 22) | ||
| ( 4 816) | ( 15) | ( 4 831) | ( 38 367) | ( 44 865) | ( 83 232) | |
| Income not included in the consolidated statements of income | 9 825 | ( 15) | 9 810 | ( 44 609) | ( 44 865) | ( 89 474) |
| Consolidated comprehensive income | 86 810 | 44 443 | 131 253 | 30 181 | ( 4 808) | 25 373 |
The accompanying notes form an integral part of these statements.
| Subscribed share capital |
Other equity instruments |
Revaluation reserves |
Other reserves and retained earnings |
Treasury shares | Net income | Non-controlling interests |
Shareholders' equity |
|
|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2014 Proforma | 1 293 063 | 5 270 | ( 51 143) | 1 042 087 | ( 13 828) | ( 164 558) | 418 269 | 2 529 160 |
| Appropriation of net income for 2014 to reserves | ( 164 558) | 164 558 | ||||||
| Dividends paid on preference shares | ( 35) | ( 35) | ||||||
| Dividends distributed to non-controlling interests | ( 64 207) | ( 64 207) | ||||||
| Variable Remuneration Program (RVA) | ( 811) | 249 | 1 039 | 477 | ||||
| Comprehensive income for the first nine months of 2015 | ( 64 844) | 63 057 | 150 968 | 32 450 | 181 631 | |||
| Other | 2 788 | 2 788 | ||||||
| Balance at September 30, 2015 | 1 293 063 | 4 459 | ( 115 987) | 943 623 | ( 12 789) | 150 968 | 386 477 | 2 649 814 |
| Dividends paid on preference shares | ( 11) | ( 11) | ||||||
| Variable Remuneration Program (RVA) | 735 | ( 8) | 727 | |||||
| Comprehensive income for the last three months of 2015 | 28 423 | 28 949 | 85 401 | 42 181 | 184 954 | |||
| Other | 15 | 15 | ||||||
| Balance at December 31, 2015 | 1 293 063 | 5 194 | ( 87 564) | 972 587 | ( 12 797) | 236 369 | 428 647 | 2 835 499 |
| Appropriation of net income for 2015 to reserves | 236 369 | ( 236 369) | ||||||
| Dividends paid on preference shares | ( 32) | ( 32) | ||||||
| Dividends paid to non-controlling interests | ( 40 775) | ( 40 775) | ||||||
| Variable Remuneration Program (RVA) | ( 288) | ( 488) | 1 885 | 1 109 | ||||
| Comprehensive income for the first nine months of 2016 | ( 126 641) | ( 76 447) | 182 915 | 37 939 | 17 766 | |||
| Other | ( 1 571) | ( 1 571) | ||||||
| Balance at September 30, 2016 | 1 293 063 | 4 906 | ( 214 205) | 1 130 450 | ( 10 912) | 182 915 | 425 779 | 2 811 996 |
(Translation of statements of changes in shareholders' equity originally issued in Portuguese - Note 5) (Amounts expressed in thousands of Euro)
The accompanying notes form an integral part of these statements.
The Accountant The Executive Committee of the Board of Directors
| (Translation of statements of cash flows originally issued in Portuguese - Note 5) (Amounts expressed in thousands of Euro) |
||
|---|---|---|
| Sep. 30, 16 | Sep. 30, 15 | |
| Operating activities | ||
| Interest, commissions and similar income received | 1 350 853 | 1 927 082 |
| Interest, commissions and similar expenses paid | ( 668 971) | ( 1 228 512) |
| Recovery of loans and interest in arrears | 14 202 | 14 304 |
| Payments to personnel and suppliers | ( 493 088) | ( 456 655) |
| Net cash flow from income and expenses | 202 996 | 256 219 |
| Decrease (increase) in: | ||
| Financial assets held for trading, available for sale and held to maturity | 430 332 | 265 457 |
| Loans and advances to credit institutions | 270 408 | 534 359 |
| Loans and advances to customers | 280 944 | 925 485 |
| Propriedades de investimento | ||
| Other assets | 122 504 | 431 383 |
| Net cash flow from operating assets Increase (decrease) in: |
1 104 188 | 2 156 684 |
| Resources of central banks and other credit institutions | 312 194 | 53 577 |
| Resources of customers | ( 1 305 443) | ( 546 863) |
| Financial liabilities held for trading | ( 47 236) | 1 943 |
| Other liabilities | ( 214 448) | ( 291 861) |
| Net cash flow from operating liabilities | ( 1 254 933) | ( 783 204) |
| Contributions to the Pension Funds | ( 1 643) | ( 7 798) |
| Income tax paid | ( 85 052) | ( 26 906) |
| ( 34 444) | 1 594 995 | |
| Investing activities | ||
| Sale of Finangeste – Empresa Financeira de Gestão e Desenvolvimento, S.A. | 11 604 | |
| Subscription of the increase in share capital of Banco Comercial e de Investimentos, S.A.R.L. | ( 12 988) | |
| Purchase of other tangible assets and intangible assets | ( 17 742) | ( 37 465) |
| Sale of other tangible assets | 83 | 29 |
| Dividends received and other income | 22 859 | 17 368 |
| 5 200 | ( 21 452) | |
| Financing activities | ||
| Liability for assets not derecognised | ( 47 550) | ( 125 453) |
| Issuance of debt securities and subordinated debt | 16 882 | 47 073 |
| Redemption of debt securities | ( 537 418) | ( 1 145 185) |
| Purchase and sale of own debt securities and subordinated debt | ( 7 402) | ( 12 470) |
| Interest on debt securities and subordinated debt | ( 8 850) | ( 45 895) |
| Dividends paid on preference shares | ( 32) | ( 35) |
| Dividends paid to non-controlling interests | ( 40 775) | ( 64 207) |
| Purchase and sale of own shares | 1 109 | 477 |
| ( 624 036) | ( 1 345 695) | |
| Net increase (decrease) in cash and equivalents | ( 653 280) | 227 848 |
| Cash and equivalents at the beginning of the period | 3 340 236 | 2 274 661 |
| Cash and equivalents at the end of the period | 2 686 956 | 2 502 509 |
| Cash and deposits at central banks | 2 341 581 | 2 036 579 |
| Deposits at other credit institutions | 345 375 | 465 930 |
| Cash and equivalents | 2 686 956 | 2 502 509 |
| Of which: | ||
| Cash and equivalents of Banco de Fomento Angola | 1 536 091 | 1 927 144 |
| Of which: in AKZ | 1 253 424 | 1 142 048 |
| in USD | 275 106 | 156 265 |
| Cash and equivalents by currencies | 2 686 956 | 2 502 509 |
| EUR | 1 091 682 | 661 323 |
| USD | 308 686 | 642 788 |
| AKZ | 1 253 424 | 1 142 048 |
| Other currencies | 33 165 | 56 349 |
The accompanying notes form an integral part of these statements.
The Accountant The Executive Committee of the Board of Directors
Alberto Pitôrra President Fernando Ulrich Members José Pena do Amaral Maria Celeste Hagatong Manuel Ferreira da Silva Pedro Barreto João Pedro Oliveira e Costa
Banco BPI, S.A.
(Unless otherwise indicated, all amounts are expressed in thousands of Euro – t. euro)
(These notes are a translation of notes originally issued in Portuguese – Note 5)
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, 2016 the Group's banking operations were carried out mainly 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 the share capital of Banco de Fomento Angola, S.A. which operates as a commercial bank in Angola.
In the first half of 2016 Banco BPI ceased having control over BPI Strategies, Ltd, as it holds less than 20% of the participating units in these fund. For this reason, the fund BPI Strategies, Ltd ceased being to consolidate in accordance with the full consolidated method.
In the second half of 2015 Banco BPI ceased having control over Imofomento – Fundo de Investimento Imobiliário, as it became holder of less than 20% of the participating units in the fund. Consequently, the fund Imofomento – Fundo de Investimento Imobiliário ceased being consolidated in accordance with the full consolidated method.
During the second half of 2015 BPI Locação de Equipamentos, Lda, a wholly owned subsidiary of Banco BPI, S.A., was liquidated.
During the first half of 2015 Banco BPI subscribed the amount of 12 988 t. euro in the share capital increase of Banco Comercial de Investimentos, maintaining its 30% participation in that company.
The vehicles through which the Bank's loan securitisation operations are 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 the first half of 2016 and in 2015, the BPI Group held 100% of the equity pieces of these vehicles and so they were consolidated in accordance with the full consolidation method.
| Head Office | Shareholder´s | Total | Net Income (loss) for the |
Direct Participa |
Effective Participa |
Consolidation / Recognition |
|
|---|---|---|---|---|---|---|---|
| Equity3 | Assets | period | tion | tion | method | ||
| Banks | |||||||
| Banco BPI, S.A. | Portugal | 1 797 570 32 558 868 | 165 803 | ||||
| Banco Português de Investimento, S.A. | Portugal | 27 236 | 31 995 | ( 2 526) | 100.00% | 100.00% Full consolidation | |
| Banco Comercial e de Investimentos, S.A.R.L. | Mozambique | 129 173 | 1 768 777 | 13 810 | 30.00% | 30.00% Equity method | |
| Banco de Fomento Angola, S.A. | Angola | 849 648 | 7 067 175 | 249 172 | 50.09% | 50.10% Full consolidation | |
| Banco BPI Cayman, Ltd. | Cayman Islands | 156 195 | 401 407 | 6 238 | 100.00% Full consolidation | ||
| Asset management | |||||||
| BPI Gestão de Activos - Sociedade Gestora de | |||||||
| Fundos de Investimento Mobiliários, S.A | Portugal | 12 507 | 24 689 | 3 520 | 100.00% | 100.00% Full consolidation | |
| BPI – Global Investment Fund Management | |||||||
| Company, S.A. Luxembourg | 1 929 | 5 291 | 1 328 | 100.00% | 100.00% Full consolidation | ||
| BPI (Suisse), S.A. | Switzerland | 10 559 | 11 158 | 1 615 | 100.00% | 100.00% Full consolidation | |
| BPI Alternative Fund: Iberian Equities Long/Short | |||||||
| Fund (Lux) 1 Luxembourg | 334 141 | 358 482 | ( 15 638) | 24.19% Full consolidation | |||
| BPI Obrigações Mundiais - Fundo de Investimento | |||||||
| Aberto de Obrigações 1 Portugal | 29 937 | 30 095 | 1 430 | 18.30% | 21.81% Full consolidation | ||
| Venture Capital | |||||||
| BPI Private Equity - Sociedade de Capital de | |||||||
| Risco, S.A. Portugal | 33 615 | 40 782 | ( 86) | 100.00% | 100.00% Full consolidation | ||
| Inter-Risco – Sociedade de Capital de Risco, S.A. | Portugal | 1 108 | 1 581 | 53 | 49.00% Equity method | ||
| Insurance | |||||||
| BPI Vida e Pensões – Companhia de Seguros, S.A. | Portugal | 113 572 | 4 442 306 | 11 938 | 100.00% | 100.00% Full consolidation | |
| Cosec – Companhia de Seguros de Crédito, S.A. | Portugal | 61 439 | 107 446 | 5 597 | 50.00% | 50.00% Equity method | |
| Companhia de Seguros Allianz Portugal, S.A. | Portugal | 200 425 | 1 248 173 | 13 229 | 35.00% | 35.00% Equity method | |
| Other | |||||||
| BPI Capital Finance Ltd. 2 | Cayman Islands | 1 810 | 1 820 | 35 | 100.00% | 100.00% Full consolidation | |
| BPI Capital Africa (Proprietary) Limited | South Africa | ( 4 681) | 1 508 | ( 1 138) | 100.00% Full consolidation | ||
| BPI, Inc. | U.S.A. | 760 | 761 | ( 4) | 100.00% | 100.00% Full consolidation | |
| BPI Madeira, SGPS, Unipessoal, S.A. | Portugal | 161 594 | 167 764 | 8 469 | 100.00% | 100.00% Full consolidation | |
| BPI Moçambique – Sociedade de Investimento, S.A. | Mozambique | 255 | 745 | ( 297) | 98.40% | 100.00% Full consolidation | |
| Unicre - Instituição Financeira de Crédito, S.A. | Portugal | 143 883 | 323 730 | 58 542 | 21.01% | 21.01% Equity method | |
Note: Unless otherwise indicated, all amounts are as of September 30, 2016 (accounting balances before consolidation adjustments).
1 Funds managed by asset management companies controlled by the BPI Group.
2 Share capital is made up of 5 000 ordinary shares of 1 Euro each, and 1 786 000 non-voting preference shares of 1 Euro each. Considering the total share capital of the company, the effective participation of the BPI Group in this company corresponds to 0.28%.
3 Includes net income for the period.
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, 2016.
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 reports used by Management consist essentially of accounting information based on IFRS.
| Domestic operations | International operations | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial banking |
Investment banking |
Equity investments and others |
Inter segment operations |
Total | Angola (BFA) |
Others | Total | Inter segment operations |
BPI Group | |
| ASSETS | ||||||||||
| Cash and deposits at central banks | 889 145 | 889 145 | 1 452 444 | 1 452 444 | 2 341 589 | |||||
| Deposits at other credit institutions | 452 537 | 28 852 | 11 748 | ( 231 467) | 261 670 | 380 976 | 59 | 381 035 | ( 297 330) | 345 375 |
| Financial assets held for trading and | ||||||||||
| at fair value through profit or loss | 2 130 311 | 276 652 | ( 4 869) | 2 402 094 | 1 581 790 | 1 581 790 | 3 983 884 | |||
| Financial assets available for sale | 4 036 306 | 633 | 61 883 | 4 098 822 | 1 740 016 | 1 740 016 | 5 838 838 | |||
| Loans and advances to credit institutions | 1 135 700 | 60 002 | 2 895 | ( 458 385) | 740 212 | 377 717 | 1 348 | 379 065 | ( 161 099) | 958 178 |
| Loans and advances to customers | 23 016 599 | ( 402 128) | 22 614 471 | 1 287 928 | 1 287 928 | 23 902 399 | ||||
| Held to maturity investments | 28 531 | ( 12 214) | 16 317 | 16 317 | ||||||
| Hedging derivatives | 35 565 | ( 805) | 34 760 | 34 760 | ||||||
| Other tangible assets | 53 674 | 898 | 54 572 | 102 549 | 107 | 102 656 | 157 228 | |||
| Intangible assets | 23 255 | 311 | 23 566 | 5 526 | 16 | 5 542 | 29 108 | |||
| Investment in associated companies and jointly controlled entities | 73 482 | 74 686 | 148 168 | 38 752 | 38 752 | 186 920 | ||||
| Tax assets | 442 839 | 1 516 | ( 321) | 444 034 | 9 163 | 656 | 9 819 | 453 853 | ||
| Other assets | 573 411 | 5 141 | 111 | ( 55 694) | 522 969 | 18 456 | 105 | 18 561 | ( 71 657) | 469 873 |
| TOTAL ASSETS | 32 891 355 | 374 005 | 151 002 | ( 1 165 562) | 32 250 800 | 6 956 565 | 41 043 | 6 997 608 | ( 530 086) | 38 718 322 |
| LIABILITIES | ||||||||||
| Resources of central banks | 2 000 737 | 2 000 737 | 2 000 737 | |||||||
| Financial liabilities held for trading | 242 426 | 260 | ( 4 297) | 238 389 | 8 692 | 8 692 | 247 081 | |||
| Resources of other credit institutions | 1 605 890 | ( 375) | 25 248 | ( 29 765) | 1 600 998 | 55 | 455 | 510 | ( 458 429) | 1 143 079 |
| Resources of customers and other debts | 22 583 795 | 253 300 | ( 686 201) | 22 150 894 | 5 931 932 | 5 931 932 | 28 082 826 | |||
| Debt securities | 946 601 | ( 400 178) | 546 423 | 546 423 | ||||||
| Financial liabilities relating to transferred assets | 641 674 | 641 674 | 641 674 | |||||||
| Hedging derivatives | 128 288 | ( 133) | 128 155 | 128 155 | ||||||
| Provisions | 75 346 | 3 204 | 78 550 | 22 402 | 22 402 | 100 952 | ||||
| Technical provisions | 2 335 085 | 2 335 085 | 2 335 085 | |||||||
| Tax liabilities | 19 669 | 112 | ( 407) | 19 374 | 22 147 | 5 226 | 27 373 | 46 747 | ||
| Other subordinated debt and participating bonds | 83 503 | ( 14 005) | 69 498 | 69 498 | ||||||
| Other liabilities | 514 689 | 11 908 | 7 167 | ( 30 983) | 502 781 | 126 683 | 6 262 | 132 945 | ( 71 657) | 564 069 |
| TOTAL LIABILITIES | 31 177 703 | 265 205 | 35 212 | ( 1 165 562) | 30 312 558 | 6 111 911 | 11 943 | 6 123 854 | ( 530 086) | 35 906 326 |
| SHAREHOLDERS' EQUITY | ||||||||||
| Shareholders' equity attributable to the shareholders of BPI | 1 711 847 | 108 800 | 115 790 | 1 936 437 | 420 680 | 29 100 | 449 780 | 2 386 217 | ||
| Non-controlling interests | 1 805 | 1 805 | 423 974 | 423 974 | 425 779 | |||||
| TOTAL SHAREHOLDERS' EQUITY | 1 713 652 | 108 800 | 115 790 | 1 938 242 | 844 654 | 29 100 | 873 754 | 2 811 996 | ||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 32 891 355 | 374 005 | 151 002 | ( 1 165 562) | 32 250 800 | 6 956 565 | 41 043 | 6 997 608 | ( 530 086) | 38 718 322 |
| Investments made in: | ||||||||||
| Property | 758 | 758 | 529 | 529 | 1 287 | |||||
| Equipment and other tangible assets | 1 010 | 1 010 | 7 712 | 11 | 7 723 | 8 733 | ||||
| Intangible assets | 3 521 | 3 521 | 4 191 | 10 | 4 201 | 7 722 | ||||
The caption Other assets – Inter segment operations at September 30, 2016 includes 65 775 t.euro relating to dividends payable by BFA to Banco BPI, of which 29 070 t euro relating to 50% of the dividends for the year 2014 and 36 705 t. euro relating to the total amount of dividends for 2015. According to a communication received from BNA, it is expected that the dividends for 2014 will be received up to the end of 2016. As regards the dividends for 2015, request was made to BNA to authorize their transfer.
Notes to the consolidated financial statements as of September 30, 2016 | Banco BPI 38
| Domestic operations | International operations | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial banking |
Investment banking |
Equity investment and others |
Inter segment operations |
Total | Angola (BFA) |
Others | Total | Inter segment operations |
BPI Group | |
| Interest and similar income | 398 601 | 71 | ( 946) | 397 726 | 324 419 | 59 | 324 478 | ( 1 857) | 720 347 | |
| Interest and similar expenses | ( 128 582) | ( 1 078) | ( 169) | 946 | ( 128 883) | ( 67 415) | ( 389) | ( 67 804) | 1 857 | ( 194 830) |
| Financial margin (narrow sense) | 270 019 | ( 1 007) | ( 169) | 268 843 | 257 004 | ( 330) | 256 674 | 525 517 | ||
| Gross margin on unit links | 10 309 | 10 309 | 10 309 | |||||||
| Income from equity instruments | 1 890 | 2 053 | 3 943 | 3 943 | ||||||
| Net commission relating to amortised cost | 15 816 | 15 816 | 15 816 | |||||||
| Financial margin | 298 034 | ( 1 007) | 1 884 | 298 911 | 257 004 | ( 330) | 256 674 | 555 585 | ||
| Technical result of insurance contracts | 18 881 | 18 881 | 18 881 | |||||||
| Commissions received | 218 044 | 8 409 | ( 36 823) | 189 630 | 40 884 | 481 | 41 365 | ( 938) | 230 057 | |
| Commissions paid | ( 51 758) | ( 7 722) | ( 3) | 36 823 | ( 22 660) | ( 8 749) | ( 8 749) | 938 | ( 30 471) | |
| Other income, net | 21 508 | ( 2) | 21 506 | 13 763 | 13 763 | 35 269 | ||||
| Net commission income | 187 794 | 685 | ( 3) | 188 476 | 45 898 | 481 | 46 379 | 234 855 | ||
| Gain and loss on operations at fair value | ( 1 709) | 8 374 | 6 665 | 107 140 | 60 | 107 200 | 113 865 | |||
| Gain and loss on assets available for sale | 23 259 | 42 | 23 301 | 23 301 | ||||||
| Interest and financial gain and loss with pensions | 1 191 | ( 7) | 1 184 | 1 184 | ||||||
| Net income on financial operations | 22 741 | 8 409 | 31 150 | 107 140 | 60 | 107 200 | 138 350 | |||
| Operating income | 12 361 | 12 361 | 414 | 71 | 485 | 12 846 | ||||
| Operating expenses | ( 28 321) | ( 7) | ( 28 328) | ( 1 538) | ( 1) | ( 1 539) | ( 29 867) | |||
| Other taxes | ( 3 619) | ( 930) | ( 4 549) | ( 18 047) | ( 72) | ( 18 119) | ( 22 668) | |||
| Net operating expenses | ( 19 579) | ( 937) | ( 20 516) | ( 19 171) | ( 2) | ( 19 173) | ( 39 689) | |||
| Operating income from banking activity | 507 871 | 7 150 | 1 881 | 516 902 | 390 871 | 209 | 391 080 | 907 982 | ||
| Personnel costs | ( 221 740) | ( 4 996) | ( 165) | ( 226 901) | ( 64 108) | ( 1 327) | ( 65 435) | ( 292 336) | ||
| General administrative costs | ( 134 935) | ( 3 465) | ( 18) | ( 138 418) | ( 49 172) | ( 472) | ( 49 644) | ( 188 062) | ||
| Depreciation and amortisation | ( 15 835) | ( 77) | ( 15 912) | ( 9 561) | ( 69) | ( 9 630) | ( 25 542) | |||
| Overhead costs | ( 372 510) | ( 8 538) | ( 183) | ( 381 231) | ( 122 841) | ( 1 868) | ( 124 709) | ( 505 940) | ||
| Recovery of loans, interest and expenses | 10 587 | 10 587 | 3 615 | 3 615 | 14 202 | |||||
| Impairment losses and provisions for loans and guarantees, net | ( 36 877) | ( 36 877) | ( 16 099) | ( 16 099) | ( 52 976) | |||||
| Impairment losses and other provisions, net | ( 38 154) | ( 13) | ( 768) | ( 38 935) | ( 2 714) | ( 2 714) | ( 41 649) | |||
| Net income before income tax | 70 917 | ( 1 401) | 930 | 70 446 | 252 832 | ( 1 659) | 251 173 | 321 619 | ||
| Income tax | ( 33 040) | 35 | 148 | ( 32 857) | ( 4 415) | ( 301) | ( 4 716) | ( 37 573) | ||
| Earnings of associated companies (equity method) | 4 863 | 15 124 | 19 987 | 5 412 | 5 412 | 25 399 | ||||
| Global consolidated net income | 42 740 | ( 1 366) | 16 202 | 57 576 | 248 417 | 3 452 | 251 869 | 309 445 | ||
| Income attributable to non-controlling interests | ( 35) | ( 35) | ( 126 495) | ( 126 495) | ( 126 530) | |||||
| Consolidated net income of the BPI Group | 42 705 | ( 1 366) | 16 202 | 57 541 | 121 922 | 3 452 | 125 374 | 182 915 | ||
| Cash flow after taxes | 133 571 | ( 1 276) | 16 970 | 149 265 | 150 296 | 3 521 | 153 817 | 303 082 |
| Domestic operations | International operations | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial banking |
Investment banking |
Equity investments and others |
Inter segment operations |
Total | Angola (BFA) |
Others | Total | Inter segment operations |
BPI Group | |
| ASSETS | ||||||||||
| Cash and deposits at central banks | 997 650 | 997 650 | 1 730 534 | 1 | 1 730 535 | 2 728 185 | ||||
| Deposits at other credit institutions | 618 324 | 101 568 | 12 648 | ( 298 102) | 434 438 | 345 267 | 77 | 345 344 | ( 167 727) | 612 055 |
| Financial assets held for trading and | ||||||||||
| at fair value through profit or loss | 2 916 392 | 236 279 | ( 5 608) | 3 147 063 | 527 541 | 527 541 | 3 674 604 | |||
| Financial assets available for sale | 3 673 603 | 1 716 | 47 677 | 3 722 996 | 2 786 392 | 2 786 392 | 6 509 388 | |||
| Loans and advances to credit institutions | 1 226 368 | 80 178 | 2 895 | ( 576 896) | 732 545 | 913 238 | 792 | 914 030 | ( 416 532) | 1 230 043 |
| Loans and advances to customers | 23 293 723 | ( 505 661) | 22 788 062 | 1 493 560 | 1 493 560 | 24 281 622 | ||||
| Held to maturity investments | 34 638 | ( 12 221) | 22 417 | 22 417 | ||||||
| Hedging derivatives | 92 554 | ( 1 268) | 91 286 | 91 286 | ||||||
| Other tangible assets | 65 085 | 925 | 66 010 | 128 863 | 222 | 129 085 | 195 095 | |||
| Intangible assets | 25 141 | 336 | 25 477 | 3 645 | 16 | 3 661 | 29 138 | |||
| Investment in associated companies and jointly controlled entities | 77 843 | 68 284 | 146 127 | 64 320 | 64 320 | 210 447 | ||||
| Tax assets | 409 808 | 1 456 | ( 245) | 411 019 | 8 308 | 887 | 9 195 | 420 214 | ||
| Other assets | 765 671 | 9 739 | 105 | ( 89 625) | 685 890 | 17 089 | 992 | 18 081 | ( 35 173) | 668 798 |
| TOTAL ASSETS | 34 196 800 | 432 197 | 131 364 | ( 1 489 381) | 33 270 980 | 7 954 437 | 67 307 | 8 021 744 | ( 619 432) | 40 673 292 |
| LIABILITIES | ||||||||||
| Resources of central banks | 1 520 735 | 1 520 735 | 1 520 735 | |||||||
| Financial liabilities held for trading | 274 261 | 85 | ( 5 725) | 268 621 | 25 697 | 25 697 | 294 318 | |||
| Resources of other credit institutions | 1 934 507 | 3 012 | 8 504 | ( 50 288) | 1 895 735 | 58 | 256 | 314 | ( 584 258) | 1 311 791 |
| Resources of customers and other debts | 21 953 022 | 167 534 | ( 855 761) | 21 264 795 | 6 913 020 | 6 913 020 | ( 1) | 28 177 814 | ||
| Debt securities | 1 577 967 | ( 500 586) | 1 077 381 | 1 077 381 | ||||||
| Financial liabilities relating to transferred assets | 689 522 | 689 522 | 689 522 | |||||||
| Hedging derivatives | 161 840 | ( 284) | 161 556 | 161 556 | ||||||
| Provisions | 70 300 | 3 204 | 73 504 | 26 360 | 26 360 | 99 864 | ||||
| Technical provisions | 3 663 094 | 3 663 094 | 3 663 094 | |||||||
| Tax liabilities | 51 738 | 30 | ( 473) | 51 295 | 35 881 | 4 874 | 40 755 | 92 050 | ||
| Other subordinated debt and participating bonds | 83 525 | ( 14 013) | 69 512 | 69 512 | ||||||
| Other liabilities | 600 815 | 59 279 | 8 238 | ( 62 724) | 605 608 | 103 154 | 6 567 | 109 721 | ( 35 173) | 680 156 |
| TOTAL LIABILITIES | 32 581 326 | 229 940 | 19 473 | ( 1 489 381) | 31 341 358 | 7 104 170 | 11 697 | 7 115 867 | ( 619 432) | 37 837 793 |
| SHAREHOLDERS' EQUITY | ||||||||||
| Shareholders' equity attributable to the shareholders of BPI | 1 613 672 | 202 257 | 111 891 | 1 927 820 | 423 422 | 55 610 | 479 032 | 2 406 852 | ||
| Non-controlling interests | 1 802 | 1 802 | 426 845 | 426 845 | 428 647 | |||||
| TOTAL SHAREHOLDERS' EQUITY | 1 615 474 | 202 257 | 111 891 | 1 929 622 | 850 267 | 55 610 | 905 877 | 2 835 499 | ||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 34 196 800 | 432 197 | 131 364 | ( 1 489 381) | 33 270 980 | 7 954 437 | 67 307 | 8 021 744 | ( 619 432) | 40 673 292 |
| Investments made in: | ||||||||||
| Property | 18 | 18 | 9 350 | 9 350 | 9 368 | |||||
| Equipment and other tangible assets | 18 478 | 437 | 18 915 | 15 265 | 17 | 15 282 | 34 197 | |||
| Intangible assets | 10 275 | 95 | 10 370 | 3 106 | 18 | 3 124 | 13 494 |
At December 31, 2015 the caption Other assets – Inter segment operations includes 29 801 t.euro relating to 50% of the dividends payable by BFA to Banco BPI relating to 2014 profits. According to a communication received from BFA, it is expected that that these dividends will be received up to the end of 2016.
| Domestic operations | International operations | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial banking |
Investment banking |
Equity investment and others |
Inter segment operations |
Total | Angola (BFA) |
Others | Total | Inter segment operations |
BPI Group | |
| Interest and similar income | 550 923 | 589 | 551 512 | 326 990 | 75 | 327 065 | ( 14 998) | 863 579 | ||
| Interest and similar expenses | ( 318 464) | ( 913) | ( 479) | ( 319 856) | ( 92 125) | ( 377) | ( 92 502) | 14 998 | ( 397 360) | |
| Financial margin (narrow sense) | 232 459 | ( 324) | ( 479) | 231 656 | 234 865 | ( 302) | 234 563 | 466 219 | ||
| Gross margin on unit links | 9 074 | 9 074 | 9 074 | |||||||
| Income from equity instruments | 1 323 | 2 315 | 3 638 | 3 638 | ||||||
| Net commission relating to amortised cost | 14 553 | 14 553 | 4 | 4 | 14 557 | |||||
| Financial margin | 257 409 | ( 324) | 1 836 | 258 921 | 234 869 | ( 302) | 234 567 | 493 488 | ||
| Technical result of insurance contracts | 27 607 | 27 607 | 27 607 | |||||||
| Commissions received | 224 321 | 17 106 | ( 47 876) | 193 551 | 35 719 | 819 | 36 538 | ( 938) | 229 151 | |
| Commissions paid | ( 59 924) | ( 12 060) | ( 9) | 47 876 | ( 24 117) | ( 7 250) | ( 7 250) | 938 | ( 30 429) | |
| Other income, net | 19 330 | ( 5) | 19 325 | 19 060 | 19 060 | 38 385 | ||||
| Net commission income | 183 727 | 5 041 | ( 9) | 188 759 | 47 529 | 819 | 48 348 | 237 107 | ||
| Gain and loss on operations at fair value | 23 144 | 10 812 | 33 956 | 120 285 | 120 285 | 154 241 | ||||
| Gain and loss on assets available for sale | ( 672) | 108 | ( 564) | ( 564) | ||||||
| Interest and financial gain and loss with pensions | ( 19) | ( 10) | ( 29) | ( 29) | ||||||
| Net income on financial operations | 22 453 | 10 802 | 108 | 33 363 | 120 285 | 120 285 | 153 648 | |||
| Operating income | 16 977 | 6 | 16 983 | 4 147 | 231 | 4 378 | 21 361 | |||
| Operating expenses | ( 19 885) | ( 193) | ( 20 078) | ( 2 042) | ( 3) | ( 2 045) | ( 22 123) | |||
| Other taxes | ( 3 923) | ( 524) | ( 4 447) | ( 11 878) | ( 229) | ( 12 107) | ( 16 554) | |||
| Net operating expenses | ( 6 831) | ( 711) | ( 7 542) | ( 9 773) | ( 1) | ( 9 774) | ( 17 316) | |||
| Operating income from banking activity | 484 365 | 14 808 | 1 935 | 501 108 | 392 910 | 516 | 393 426 | 894 534 | ||
| Personnel costs | ( 218 406) | ( 6 736) | ( 157) | ( 225 299) | ( 61 569) | ( 1 627) | ( 63 196) | ( 288 495) | ||
| General administrative costs | ( 131 827) | ( 3 153) | ( 20) | ( 135 000) | ( 52 232) | ( 507) | ( 52 739) | ( 187 739) | ||
| Depreciation and amortisation | ( 14 242) | ( 68) | ( 14 310) | ( 11 845) | ( 93) | ( 11 938) | ( 26 248) | |||
| Overhead costs | ( 364 475) | ( 9 957) | ( 177) | ( 374 609) | ( 125 646) | ( 2 227) | ( 127 873) | ( 502 482) | ||
| Recovery of loans, interest and expenses | 12 789 | 12 789 | 1 515 | 1 515 | 14 304 | |||||
| Impairment losses and provisions for loans and guarantees, net | ( 90 442) | ( 90 442) | ( 22 995) | ( 22 995) | ( 113 437) | |||||
| Impairment losses and other provisions, net | ( 6 603) | 13 | ( 8 700) | ( 15 290) | ( 2 699) | ( 2 699) | ( 17 989) | |||
| Net income before income tax | 35 634 | 4 864 | ( 6 942) | 33 556 | 243 085 | ( 1 711) | 241 374 | 274 930 | ||
| Income tax | ( 7 642) | ( 1 628) | 314 | ( 8 956) | ( 28 089) | ( 563) | ( 28 652) | ( 37 608) | ||
| Earnings of associated companies (equity method) | 7 869 | 6 505 | 14 374 | 8 784 | 8 784 | 23 158 | ||||
| Global consolidated net income | 35 861 | 3 236 | ( 123) | 38 974 | 214 996 | 6 510 | 221 506 | 260 480 | ||
| Income attributable to non-controlling interests | ( 35) | ( 35) | ( 109 477) | ( 109 477) | ( 109 512) | |||||
| Consolidated net income of the BPI Group | 35 826 | 3 236 | ( 123) | 38 939 | 105 519 | 6 510 | 112 029 | 150 968 | ||
| Cash flow after taxes | 147 113 | 3 291 | 8 577 | 158 981 | 143 058 | 6 603 | 149 661 | 308 642 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Cash | 343 765 | 520 524 |
| Demand deposits at the Bank of Portugal | 676 423 | 738 402 |
| Demand deposits at foreign Central Banks | 1 321 393 | 1 469 253 |
| Accrued interest | 8 | 6 |
| 2 341 589 | 2 728 185 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Domestic Credit Institutions | ||
| Demand deposits | 2 319 | 34 441 |
| Cheques for collection | 62 195 | 70 123 |
| Other | 273 | 337 |
| Foreign Credit Institutions | ||
| Demand deposits | 277 313 | 502 960 |
| Cheques for collection | 3 275 | 4 197 |
| Impairment | ( 3) | |
| 345 375 | 612 055 |
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.
The changes in impairment losses and provisions in the first nine months of 2016 and 2015 are presented in Note 4.20.
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Financial assets held for trading | ||
| Debt Instruments | ||
| Bonds issued by Portuguese government entities | 76 379 | 33 322 |
| Bonds issued by foreign government entities | 1 627 292 | 513 721 |
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 8 289 | 12 751 |
| Subordinated debt | 315 | |
| Bonds issued by foreign financial entities | 372 | |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 37 057 | 59 190 |
| Subordinated debt | 474 | |
| 1 749 806 | 619 356 | |
| Equity instruments | ||
| Shares issued by Portuguese entities | 116 262 | 173 978 |
| Shares issued by foreign entities | 152 192 | 184 541 |
| 268 454 | 358 519 | |
| Other securities | ||
| Participating units issued by Portuguese entities | 206 | 140 |
| Participating units issued by foreign entities | 2 | 2 |
| 208 | 142 | |
| 2 018 468 | 978 017 | |
| Financial assets at fair value through profit or loss | ||
| Debt Instruments | ||
| Bonds issued by Portuguese government entities | 240 367 | 39 002 |
| Bonds issued by foreign government entities | 497 062 | 1 299 163 |
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 132 676 | 74 565 |
| Bonds issued by foreign financial entities | 62 029 | 22 060 |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 229 003 | 173 340 |
| Subordinated debt | 4 715 | 1 104 |
| 1 165 852 | 1 609 234 | |
| Equity instruments | ||
| Shares issued by Portuguese entities | 87 | 735 |
| Shares issued by foreign entities | 6 541 | 17 030 |
| 6 628 | 17 765 | |
| Other securities | ||
| Participating units issued by Portuguese entities | 91 396 | 99 644 |
| Participating units issued by foreign entities | 479 299 | 716 037 |
| 570 695 | 815 681 | |
| 1 743 175 | 2 442 680 | |
| Derivative instruments with positive fair value (Note 4.4) | 222 241 | 253 907 |
| 3 983 884 | 3 674 604 |
This caption includes the following assets hedging capitalisation insurance products issued by BPI Vida e Pensões:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Debt Instruments | ||
| Of public entities | 737 429 | 1 338 166 |
| Other entities | 428 424 | 270 907 |
| Equity Instruments | 525 | 18 069 |
| Other securities | 570 695 | 768 718 |
| Derivative instruments with positive fair value | 3 107 | |
| 1 737 073 | 2 398 967 |
The caption "Derivative instruments held for trading" (Notes 4.3 and 4.15) is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | ||||||
|---|---|---|---|---|---|---|---|
| Notional | Book value | Notional | Book value | ||||
| value1 | Assets | Liabilities | value1 | Assets | Liabilities | ||
| Exchange rate contracts | |||||||
| Futures | 1 263 | 4 | 500 | 3 | |||
| Options | 67 | ||||||
| Exchange forwards and swaps | 1 140 116 | 8 728 | 8 814 | 1 989 721 | 22 187 | 26 701 | |
| Interest rate contracts | |||||||
| Futures | 501 229 | 18 | 21 | 3 249 | 42 | ||
| Options | 221 741 | 694 | 686 | 374 914 | 1 617 | 1 217 | |
| Swaps | 4 925 293 | 192 981 | 230 063 | 5 329 039 | 186 081 | 212 459 | |
| Contracts over shares | |||||||
| Futures | 1 784 | 14 | 7 156 | 35 | 89 | ||
| Swaps | 355 236 | 9 898 | 2 649 | 412 332 | 5 274 | 22 000 | |
| Options | 50 | 996 416 | 2 675 | 47 | |||
| Contracts over other underlying items | |||||||
| Futures | 184 754 | 151 550 | |||||
| Others | |||||||
| Options2 | 1 122 487 | 4 509 | 4 845 | 859 473 | 31 821 | 31 805 | |
| Others3 | 1 553 766 | 2 926 | 1 660 502 | 4 074 | |||
| Overdue derivatives | 2 473 | 98 | |||||
| 10 007 719 | 222 241 | 247 082 | 11 784 919 | 253 907 | 294 318 |
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).
The caption "Derivative instruments held for hedging" is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | ||||||
|---|---|---|---|---|---|---|---|
| Notional | Book value | Notional Book value |
|||||
| value1 | Assets | Liabilities | value1 | Assets | Liabilities | ||
| Interest rate contracts | |||||||
| Futures | 22 263 | 25 | 70 619 | 5 | 16 | ||
| Swaps | 6 998 011 | 34 760 | 127 786 | 7 744 856 | 91 281 | 159 493 | |
| Contracts over shares | |||||||
| Swaps | 524 677 | 344 | 733 413 | 2 047 | |||
| 7 544 951 | 34 760 | 128 155 | 8 548 888 | 91 286 | 161 556 |
1 In the case of swaps and forwards only the asset amounts were considered.
The BPI Group's operations include carrying out derivative transactions to manage its own positions based on expectations regarding market evolution, to 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:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Debt instruments | ||
| Bonds issued by Portuguese government entities | 2 312 519 | 1 777 581 |
| Bonds issued by foreign government entities | 3 057 958 | 4 175 426 |
| Bonds issued by Portuguese government entities | 30 930 | 29 782 |
| Bonds issued by other foreign entities | 130 460 | 197 203 |
| 5 531 867 | 6 179 992 | |
| Equity instruments | ||
| Shares issued by Portuguese entities | 63 207 | 66 494 |
| Shares issued by Portuguese entities | ( 28 348) | ( 28 432) |
| Quotas | 57 107 | 60 784 |
| Shares issued by foreign entities | 44 868 | 55 328 |
| Impairment | ( 18 573) | ( 18 619) |
| 118 261 | 135 555 | |
| Other securities | ||
| Participating units issued by Portuguese entities | 225 449 | 226 470 |
| Impairment | ( 53 001) | ( 49 044) |
| Participating units issued by foreign entities | 16 731 | 16 822 |
| Impairment | ( 1 784) | ( 1 784) |
| 187 395 | 192 464 | |
| Loans and other receivables | 23 310 | 23 049 |
| Impairment | ( 21 995) | ( 21 672) |
| 1 315 | 1 377 | |
| 5 838 838 | 6 509 388 |
Banco BPI holds a portfolio of fixed rate bonds, issued by national and international entities, in which the interest rate risk is hedged by derivative instruments.
In 2015 the BPI Group sold bonds issued by Portuguese government entities with a nominal value of 440 000 t. euro. The impact of the sale was recognised in "Net income on financial operations" (Note 4.37).
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 2016 and 2015 are shown in Note 4.20.
| At September 30, 2016 this caption was made up as follows: |
|---|
| ------------------------------------------------------------ |
| Amounts per unit | ||||||||
|---|---|---|---|---|---|---|---|---|
| Nature and type of security | Quantity | Nominal | Listing / Price | Cost | Book Value / Fair Value 1 |
Net gain/ (loss) on securities 2 |
Hedge accounting effect 2 |
Impair-ment |
| Debt Instruments Issued by Portuguese Entities Portuguese Public Debt Treasury Bills |
||||||||
| BILHETES DO TESOURO-CZ-17-03-2017 | 471 000 000 | 1.00 | 1.00 | 470 881 | 471 000 | 51 | ||
| BILHETES DO TESOURO-CZ-18.11.2016 | 101 487 000 | 1.00 | 1.00 | 101 492 | 101 497 | 5 | ||
| BILHETES DO TESOURO-CZ-19.05.2017 | 357 000 000 | 1.00 | 1.00 | 356 901 | 357 011 | 72 | ||
| BILHETES DO TESOURO-CZ-20.01.2017 | 360 280 000 | 1.00 | 1.00 | 360 256 | 360 298 | 14 | ||
| BILHETES DO TESOURO-CZ-21.07.2017 | 520 570 000 | 1.00 | 1.00 | 520 488 | 520 570 | 66 | ||
| BILHETES DO TESOURO-CZ-22.09.2017 | 167 216 000 | 1.00 | 1.00 | 167 220 | 167 210 | ( 10) | ||
| Treasury Bonds | 1 977 238 | 1 977 586 | 198 | |||||
| OT - 4.35% (16.10.2017) | 60 000 | 0.01 | 104.54 | 93 | 65 | 1 | ||
| OT - 4.35% (16.10.2017) | 500 000 | 0.01 | 0.01 | 525 | 543 | 16 | ||
| OT-4.75%-14.06.2019 | 300 000 000 | 0.01 | 0.01 | 318 513 | 334 246 | 24 128 | ( 30 840) | |
| OT-4.8%-15.06.2020 | 70 000 | 0.01 | 111.31 | 79 | 79 | ( 1) | ||
| 319 210 | 334 933 | 24 144 | ( 30 840) | |||||
| Other Residents Non - Subordinated debt Other Bonds |
||||||||
| VIOLAS-SGPS SA-TV-06.11.2023 | 30 000 000 | 102.18 | 30 000 | 30 930 | 654 | |||
| 30 000 | 30 930 | 654 | ||||||
| Issued by non - residents By foreign government entities Bonds |
||||||||
| BUONI ORDINARI DEL TES-CZ-1.06.2017 | 30 000 000 | 1 000.00 | 1 001.79 | 30 012 | 30 054 | 45 | ||
| BUONI ORDINARI DEL TES-CZ-13.01.2017 | 50 000 000 | 1 000.00 | 1 000.88 | 50 045 | 50 044 | 2 | ||
| BUONI ORDINARI DEL TES-CZ-13.04.2017 | 20 000 000 | 1 000.00 | 1 001.45 | 20 033 | 20 029 | |||
| BUONI ORDINARI DEL TES-CZ-14.07.2017 | 20 000 000 | 1 000.00 | 1 001.98 | 20 041 | 20 040 | 5 | ||
| BUONI ORDINARI DEL TES-CZ-14.10.2016 | 70 000 000 | 1 000.00 | 1 000.14 | 69 985 | 70 010 | 10 | ||
| BUONI ORDINARI DEL TES-CZ-14.11.2016 | 50 000 000 | 1 000.00 | 1 000.46 | 49 994 | 50 023 | 24 | ||
| BUONI ORDINARI DEL TES-CZ-14.12.2016 | 200 000 000 | 1 000.00 | 1 000.80 | 199 979 | 200 160 | 164 | ||
| BUONI POLIENNALI DEL T-4.25%-01.09.2019 | 212 500 000 | 1 000.00 | 1 123.65 | 217 299 | 239 503 | 24 869 | ( 25 076) | |
| BUONI POLIENNALI DEL T-4.5%-01.03.2019 OBRIGAÇÕES DO TESOURO - AKZ (Angola) |
175 000 000 1 497 558 |
1 000.00 539.47 |
1 109.50 | 185 458 1 086 360 |
194 797 1 128 472 |
16 515 | ( 17 854) | |
| OBRIGAÇÕES DO TESOURO - USD (Angola) | 77 475 | 107.89 | 597 926 | 609 173 | ||||
| SPAIN LETRAS DEL TESORO-CZ-07.04.2017 | 80 000 000 | 1 000.00 | 1 001.55 | 80 123 | 80 124 | 4 | ||
| SPAIN LETRAS DEL TESORO-CZ-09.12.2016 | 35 000 000 | 1 000.00 | 1 001.10 | 34 995 | 35 038 | 39 | ||
| SPAIN LETRAS DEL TESORO-CZ-10.03.2017 | 80 000 000 | 1 000.00 | 1 001.48 | 80 112 | 80 118 | 13 | ||
| SPAIN LETRAS DEL TESORO-CZ-16.06.2017 | 80 000 000 | 1 000.00 | 1 001.98 | 80 161 | 80 158 | 15 | ||
| SPAIN LETRAS DEL TESORO-CZ-17.02.2017 | 90 000 000 | 1 000.00 | 1 001.34 | 90 034 | 90 121 | 89 | ||
| SPAIN LETRAS DEL TESORO-CZ-20.01.2017 | 80 000 000 | 1 000.00 | 1 001.17 | 80 088 | 80 094 | 23 | ||
| Others non - residents | 2 972 645 | 3 057 958 | 41 817 | ( 42 930) | ||||
| Non - subordinated Debt | ||||||||
| Bonds | ||||||||
| ALLIANZ FINANCE BV-4.375% PERP. | 47 500 000 | 101.21 | 45 175 | 49 356 | 663 | ( 759) | ||
| BARCLAYS BANK PLC-TV-25.05.2017 | 2 378 381 | 33 976.87 | 19 735.19 | 1 718 | 1 382 | ( 906) | ||
| C8 CAPITAL SPV -TV - PERPETUA | 58 238 509 | 895.98 | 786.22 | 57 994 | 51 104 | ( 7 134) | ||
| COSAN FINANCE LTD-7%-01.02.2017 | 17 919 541 | 101.02 | 17 730 | 18 308 | 197 | ( 354) | ||
| EIRLES TWO LIMITED-TV. PERP. | 800 000 | 100 000.00 | 61 030.00 | 794 | 491 | ( 312) | ||
| GAZ CAPITAL(GAZPROM)-6.212% (22.11.2016) | 8 959 771 | 100.50 | 8 929 | 9 202 | 45 | ( 62) | ||
| KION MORTGAGE FIN SR.06-1 CL.A-15.07.51 | 52 267 | 816.68 | 674.25 | 52 | 43 | ( 9) | ||
| MADRID RMBS FTA-SR.06-1 CL.A2-22.06.2049 | 168 082 | 42 020.43 | 38 586.86 | 165 | 154 | ( 11) | ||
| LUSITANO MTGE-SR.1-CL.D-TV (15.12.2035) | 200 000 | 100 000.00 | 78 470.00 | 198 | 157 | ( 43) | ||
| PELICAN MORTGAGES-2/B (15.9.2036) RHODIUM BV - SR.1X- CL.C (27.5.2084) |
290 000 340 |
10 000.00 42.47 |
9 045.81 42.47 |
286 | 263 | ( 28) | ||
| 133 041 | 130 460 | ( 7 538) | ( 1 175) |
2 Amount recorded in revaluation reserves (Note 4.27).
| Amounts per unit | ||||||||
|---|---|---|---|---|---|---|---|---|
| Nature and type of security | Quantity | Nominal | Listing / Price | Cost | Book Value / Fair Value 1 |
Net gain/ (loss) on securities 2 |
Hedge accounting effect 2 |
Impair-ment |
| Equity instruments | ||||||||
| Issued by residents | ||||||||
| Shares | ||||||||
| AGROGARANTE SA | 172 650 | 1.00 | 1.00 | 173 | 173 | |||
| ALBERTO GASPAR, SA (CÓD LB0001: 92020020501) | 60 000 | 5.00 | 0,000 | 141 | 141 | |||
| APOR-AG.P/MODERNIZAÇAO PORTO - CL.B | 5 665 | 5.00 | 26 | 26 | ||||
| BOAVISTA FUTEBOL CLUBE, FUTEBOL,SAD | 21 900 | 5.00 | 110 | 110 | ||||
| BOMBARDIER TRANSPORTATION PORTUGAL SA | 1 | 5.00 | ||||||
| BUCIQUEIRA SGPS | 8 | 5.00 | 1 | 1 | ||||
| Cª AG.FONTE SANTA MONFORTINHO-D.SUB/E.98 | 10 | 5.00 | ||||||
| CIMPOR - CIM.DE PORTUGAL-SGPS | 3 565 | 1.00 | 0.31 | 7 | 1 | ( 6) | ||
| CITEVE-QUOTA ASSOCIACAO | 20 | 498.80 | 10 | 10 | ||||
| COMPª AURIFICIA - N | 1 186 | 7.00 | 1 111.30 | 25 | 1 318 | 1 293 | ||
| COMPª PRESTAMISTA PORTUGUEZA | 10 | 1.00 | ||||||
| COMPª.FIAÇAO E TECIDOS DE FAFE - P | 168 | 4.99 | ||||||
| CONDURIL, SA ( C) | 184 262 | 5.00 | 54.47 | 806 | 10 036 | 9 230 | ||
| CORTICEIRA AMORIM - SGPS | 127 419 | 1.00 | 8.66 | 315 | 1 104 | 1 030 | 241 | |
| DIGITMARKET-SIST.INF.-N | 4 950 | 1.00 | 743 | 743 | ||||
| EMP.CINEMATOGRAFICA S.PEDRO | 100 | 4.99 | ||||||
| ESENCE - SOC.NAC.CORTICEIRA - N | 54 545 | 4.99 | ||||||
| ESTAMPARIA IMPERIO-EMP.IND.IMOBILIARIOS | 170 | 4.99 | 1 | 1 | ||||
| EURODEL-IND.METALURGICAS E PARTICIPAÇOES | 8 | 5.00 | ||||||
| F.I.T.-FOM.IND.TOMATE - P | 148 | 4.99 | 3 | 3 | ||||
| FAB. VASCO DA GAMA - IND.TRANSF. | 33 | 4.99 | 1 | 1 | ||||
| GARVAL - SOCIEDADE DE GARANTIA MUTUA | 159 000 | 1.00 | 1.00 | 159 | 159 | |||
| GEIE - GESTÃO ESPAÇOS INC.EMPRESARIAL(C) | 12 500 | 1.00 | 13 | 13 | ||||
| GESTINSUA - AQ.AL.PATRIMONIOS IMOB.MOB. | 430 | 5.00 | 2 | 2 | ||||
| IMPRESA SGPS | 6 200 000 | 0.50 | 0.23 | 22 791 | 1 395 | 21 396 | ||
| INEGI-INST.ENG.MECANICA-QUOTA ASSOCIAÇAO | 5 000 | 1.00 | 25 | 25 | ||||
| INTERSIS AUTOMAÇAO, ENG.DE SISTEMAS | 42 147 | 4.99 | 1 307 | 1 307 | ||||
| J.SOARES CORREIA-ARMAZENS DE FERRO | 84 | 5.00 | 2 | 2 | ||||
| LISGARANTE - SOC.DE GARANTIA MUTUA | 97 495 | 1.00 | 1.00 | 97 | 97 | |||
| LISNAVE - EST.NAVAIS | 180 | 5.00 | 1 | 1 | ||||
| MARGUEIRA-SOC.GEST.DE FUNDOS INV.IMOB.-N | 3 511 | 5.00 | 18 | 18 | ||||
| MATUR-SOC.EMPREEND.TURISTICOS DA MADEIRA | 13 175 | 5.00 | 143 | 143 | ||||
| MATUR-SOC.EMPREEND.TURISTICOS MADEIRA-N | 4 | 5.00 | ||||||
| METALURGIA CASAL - P | 128 | 4.99 | 1 | 1 | ||||
| MIMALHA, SA (CÓD LB0001: 92017022101) | 40 557 | 4.99 | 0,000 | 336 | 336 | |||
| MORETEXTILE,SGPS,SA | 711 | 1.00 | 1 | 1 | ||||
| NET - NOVAS EMPRESAS E TECNOLOGIAS - N | 20 097 | 5.00 | 2.28 | 73 | 46 | ( 27) | ||
| NEWPLASTICS | 1 445 | 1.00 | 1 | 1 | ||||
| NEXPONOR-SICAFI | 1 933 840 | 5.00 | 3.98 | 9 669 | 7 704 | 300 | 2 265 | |
| NORGARANTE - SOC.DE GARANTIA MUTUA | 67 930 | 1.00 | 1.00 | 68 | 68 | |||
| NOTORIOUSWAY, SA | 2 500 | 1.00 | 3 | 3 | ||||
| NUTROTON SGPS - C | 11 395 | 5.00 | 4.38 | 50 | 50 | |||
| OFICINA DA INOVACAO | 10 000 | 5.00 | 7.18 | 50 | 72 | 32 | 10 | |
| PORTUGAL CAP. VENTURES-SOC.CAP.RISCO | 500 641 | 5.00 | 6.02 | 2 692 | 3 012 | 320 | ||
| SALVOR - SOC.INV.HOTELEIRO - P | 10 | 5.00 |
2 Amount recorded in revaluation reserves (Note 4.27).
| Amounts per unit | ||||||||
|---|---|---|---|---|---|---|---|---|
| Natureza e espécie dos títulos | Quantidade | Nominal | Listing / Price | Cost | Book Value / Fair Value 1 |
Net gain/ (loss) on securities 2 |
Hedge accounting effect 2 |
Impair-ment |
| Shares (cont.) | ||||||||
| SANJIMO - SOCIEDADE IMOBILIARIA | 1 620 | 4.99 | 8 | 8 | ||||
| SAPHETY LEVEL - TRUSTED SERVICES | 5 069 | 1.00 | 98 | 98 | ||||
| SDEM -SOC.DE DESENV.EMPR.MADEIRA,SGPS-N | 937 500 | 1.00 | 0.24 | 938 | 225 | 713 | ||
| SENAL-SOC.NAC.DE PROMOÇÃO DE EMPRESAS-P | 450 | 0.50 | ||||||
| SIBS - SGPS, SA | 738 455 | 5.00 | 3 115 | 3 115 | ||||
| SOC.CONSTRUÇÕES ERG | 50 | 4.99 | ||||||
| SOC.CONSTRUÇÕES ERG (EM.93) - IR (C) | 6 | 4.99 | ||||||
| SOC.INDUSTRIAL ALIANÇA (VN 500.\$00) | 1 | 2.49 | ||||||
| SOFID-SOC.P/FIN.DES.-INST.FIN.CREDITO SA | 1 000 000 | 1.00 | 0.89 | 1 250 | 891 | 359 | ||
| SOMOTEL-SOC.PORTUGUESA DE MOTEIS | 1 420 | 2.50 | ||||||
| SONAE - SGPS | 36 868 | 1.00 | 0.68 | 69 | 25 | 11 | 55 | |
| SOPEAL-SOC.PROM.EDUC.ALCACERENSE | 100 | 4.99 | ||||||
| SPI-SOC PORTUGUESA DE INOVACAO | 1 500 | 5.00 | 7 | 7 | ||||
| STAR - SOC. TURISMO E AGENCIAS RIBAMAR | 533 | 4.99 | 3 | 3 | ||||
| TAEM - PROCESSAMENTO ALIMENTAR,SGPS, SA | 125 | 1.00 | ||||||
| TAGUSPARQUE - N | 436 407 | 5.00 | 2 177 | 2 177 | ||||
| TEIXEIRA DUARTE S.A. | 672 294 | 0.50 | 0.20 | 534 | 134 | 400 | ||
| TEXTIL LOPES DA COSTA | 4 900 | 4.99 | 8 | 8 | ||||
| TUROPA-OPERADORES TURISTICOS | 5 | 4.99 | ||||||
| UNICER - BEBIDAS DE PORTUGAL | 1 002 | 1.00 | 8.07 | 8 | 8 | |||
| VIALITORAL - CONC. RODOVIARIA MADEIRA | 4 750 | 161.25 | 619.93 | 792 | 2 945 | 2 153 | ||
| VNCORK SGPS | 151 | 1.00 | ||||||
| 48 871 | 34 859 | 14 336 | 28 348 | |||||
| Quotas | ||||||||
| PROPAÇO - SOC.IMOB.DE PAÇO D'ARCOS | 1.00 | 1 | 1 | |||||
| VIACER - SOC.GEST.PART.SOCIAIS, SA | 1.00 | 48 160 | 57 106 | 8 947 | ||||
| 48 161 | 57 107 | 8 947 | ||||||
| Issued by non residents | ||||||||
| Shares | ||||||||
| ABANCA CORPORACION BANCARIA SA | 18 588 | 1.00 | 29 | 29 | ||||
| ALTITUDE SOFTWARE BV | 6 386 243 | 0.04 | 13 810 | 13 810 | ||||
| AMSCO -USD | 1 807 | 895.98 | 896 | 896 | ||||
| CAIXABANK ELECTRONIC MONEY, EDE, SL | 35 000 | 1.00 | 88 | 88 | ||||
| CLUB FINANCIERO VIGO | 1 | 15 626.31 | 18 | 12 | 6 | |||
| CORPORACIÓN FINANCIERA ARCO (TROCA ARCO BODEGAS) | 7 786 | 100.00 | 79.64 | 4 399 | 621 | 3 778 | ||
| CREDIT LOGEMEN DEVELOPMENT | 20 | 70.00 | 70.00 | 1 | 1 | |||
| EASDAQ NV | 100 | 1.42 | 25 | 25 | ||||
| EMIS-EMPRESA INTERBANCÁRIA DE SERVIÇOS (CAPITAL) | 2 261 | 2 261 | ||||||
| EUROPEAN INVESTMENT FUND IBOS HOLDING SA |
14 277 864 |
1 000 000.00 0.01 |
1 226 952.68 | 15 325 3 |
17 177 | 1 852 | 3 | |
| IMC-INSTITUTO DO MERCADO DE CAPITAIS | 2 | 2 | ||||||
| INTERBANCOS | ||||||||
| OSEO - SOFARIS | 13 | 107.89 | 107.89 | 2 | 2 | |||
| S.W.I.F.T. | 97 | 125.00 | 216 | 216 | ||||
| SOPHA(BFA E FESA) | 2 | 2 | ||||||
| THARWA FINANCE - MAD | 20 895 | 196 | 273 | 77 | ||||
| UNIRISCO GALICIA | 80 | 1 202.02 | 1 337.65 | 96 | 108 | 38 | 26 | |
| VISA INC-CLASS C | 6 002 | 0.00 | 921.65 | 5 222 | 5 532 | 310 | ||
| 42 591 | 26 295 | 2 277 | 18 573 |
2 Amount recorded in revaluation reserves (Note 4.27).
| Amounts per unit | ||||||||
|---|---|---|---|---|---|---|---|---|
| Natureza e espécie dos títulos | Quantidade | Nominal | Listing / Price | Cost | Book Value / Fair Value 1 |
Net gain/ (loss) on securities 2 |
Hedge accounting effect 2 |
Impair-ment |
| Others | ||||||||
| Issued by residents | ||||||||
| Participating Units | ||||||||
| EGP-UNIVERSITY OF PORTO BUS.SCHOOL ASS. | 2 | 4.99 | 70 | 70 | ||||
| FCR-F-HITEC (ES VENTURES) | 500 000 | 1.00 | 1.27 | 500 | 637 | 137 | ||
| FCR-FUNDO CARAVELA | 1 800 | 3 338.80 | 2 314.54 | 6 010 | 4 166 | 95 | 1 939 | |
| FCR-FUNDO INTER-RISCO II - CL.A | 7 500 | 4 263.80 | 2 780.25 | 31 979 | 20 852 | 11 127 | ||
| FCR-FUNDO INTER-RISCO II CI-CLASSE A | 6 000 | 5 000.00 | 4 815.55 | 30 144 | 28 893 | ( 1 251) | ||
| FCR-FUNDO RECUPERACAO-CATEGORIA B | 95 000 | 1 000.00 | 712.11 | 95 000 | 67 651 | 27 349 | ||
| FCR-FUNDO RECUPERACAO-CATEGORIA C | 20 000 | 1 000.00 | 712.11 | 20 000 | 14 242 | 5 758 | ||
| FCR-FUNDO REESTRUTURAÇÃO EMPRESARIAL | 5 607 | 1 000.00 | 971.46 | 5 607 | 5 447 | ( 160) | ||
| FCR-FUNDO REVITALIZAR CENTRO | 7 272 727 | 1.00 | 1.04 | 7 273 | 7 586 | 313 | ||
| FCR-FUNDO REVITALIZAR NORTE | 7 156 881 | 1.00 | 0.94 | 7 157 | 6 695 | ( 462) | ||
| FCR-FUNDO REVITALIZAR SUL - CAT.A2 | 1 685 919 | 1.00 | 0.99 | 1 686 | 1 672 | ( 14) | ||
| FCR-FUNDO REVITALIZAR SUL - CAT.B2 | 1 774 612 | 1.00 | 1.05 | 1 775 | 1 870 | 95 | ||
| FCR-FUNDO REVITALIZAR SUL - CAT.C2 | 1 190 442 | 1.00 | 1.02 | 1 190 | 1 212 | 22 | ||
| FCR-PORTUGAL GLOBAL VENTURES I | 6 269 | 10.00 | 9.82 | 69 | 61 | 8 | ||
| FCR-PORTUGAL VENTURES GPI | 6 | 25 000.00 | 20 224.99 | 130 | 120 | 5 | 15 | |
| FCR-PORTUGAL VENTURES TURISMO | 164 | 24 939.89 | 9 395.00 | 3 568 | 1 541 | 282 | 2 309 | |
| FCR-PORTUGAL VENTURES VALOR 2 | 131 | 3 420.24 | 4 409.67 | 2 630 | 577 | 131 | 2 184 | |
| FCR-PORTUGAL VENTURES-FIEP | 2 964 | 1 000.00 | 833.79 | 2 964 | 2 471 | 233 | 726 | |
| FCR-PV ACTEC II - CATEGORIA A1 | 67 249 | 1.00 | 1.02 | 78 | 69 | 6 | 15 | |
| FCR-PV ACTEC II - CATEGORIA B1 | 290 145 | 1.00 | 1.02 | 337 | 297 | 27 | 67 | |
| FCR-TURISMO INOVACAO CAT.B | 12 | 50 000.00 | 20 540.95 | 600 | 246 | ( 354) | ||
| FEIIF-UNICAMPUS | 3 000 | 1 000.00 | 1 004.87 | 3 000 | 3 015 | 15 | ||
| FUNDO CARAVELA | 1 321 | 3 338.80 | 2 314.54 | 4 492 | 3 058 | 70 | 1 504 | |
| Issued by non residents Participating Units |
226 259 | 172 448 | ( 810) | 53 001 | ||||
| FUNDO BPI-EUROPA | 23 405 | 0.01 | 13.05 | 171 | 305 | 134 | ||
| FUNDO PATHENA SCA SICAR (B ) | 10 000 000 | 1.00 | 0.97 | 10 096 | 9 658 | ( 438) | ||
| PORTUGAL VENTURE CAPITAL INITIATIVE-PVCI | 6 139 383 | 1.00 | 0.81 | 6 139 | 4 984 | 629 | 1 784 | |
| 16 406 | 14 947 | 325 | 1 784 | |||||
| Loans and others receivables Loans and Shareholder's loans |
||||||||
| EMIS - EMPRESA INTERBANCÁRIA DE SERVIÇOS (SUPRIMENTOS) |
105 | |||||||
| MORETEXTILE, SGPS, SA | 12 163 | |||||||
| NEWPLASTICS, S A | 1 523 | |||||||
| PETROCER SGPS, LDA | 201 | |||||||
| PROPACO - SOC. IMOB. DE PACO D'ARCOS LDA | 801 | 4 441 | ||||||
| SAPHETY LEVEL - TRUSTED SERVICES SA | 208 | |||||||
| TAEM - PROCESSAMENTO ALIMENTAR, SGPS, S A | 3 701 | |||||||
| VNCORK - SGPS, S A | 167 | |||||||
| 1 315 | 21 995 | |||||||
| 5 814 422 | 5 838 838 | 84 350 | ( 74 945) | 123 701 |
2 Amount recorded in revaluation reserves (Note 4.27).
At September 30, 2016 and December 31, 2015 the Treasury Bills - Angola and Treasury Bonds – Angola were recorded at the corresponding acquisition cost, as this is believed to best reflect their market value, since there is no listed price on an active market with regular transactions.
In the last quarter of 2015 Visa Inc. launched a public offering to acquire 100% of the share capital of Visa Europe Limited, an operation which was concluded on June 21, 2016. At December 31, 2015 the total amount receivable by Banco BPI, S.A. was estimated at 20.8 million euro, of which 15.5 million euro in cash and the remainder in Visa Inc. preference shares. At that date Banco BPI valued its participation in Visa Europe considering only the cash component, by corresponding entry to the equity caption "Revaluation reserves". In addition, also by corresponding entry to equity in the caption "Deferred tax reserves", the Bank recorded the related deferred tax liability relating to the tax expected to be paid on the date of completion of the transaction. At that date, in the valuation of the share in Visa Europe the Bank attributed zero value to the component receivable in preference shares of Visa Inc. This decision was based on the fact that at December 31, 2015 the Bank had no information to enable it to reliably value that component.
On June 21, 2016 this transaction was closed with the following amount for Banco BPI:
(i) cash of 16 528 t. euro received on the closing date of the transaction (June 21, 2016);
(ii) deferred cash in the amount of 1 427 t euro receivable in a single payment on the third anniversary of the closing of the transaction (June 21, 2019). At the closing date of the transaction the Bank recorded the present value of the amount receivable from Visa Inc. in 2019, considering a discount rate of 4%, at the amount of 1 274 t.euro;
(iii) receipt of 6 002 preference shares of Visa Inc.. In determining the fair value of the preference shares, Banco BPI used the conversion factor of the preference shares into the ordinary shares initially established by Visa Inc. and the market price of the ordinary shares of Visa Inc. on the closing date of the transaction. Banco BPI applied a haircut to the amount obtained, to reflect a discount due to the lack of liquidity of the preference shares and the uncertainty relating to the outcome of current and possible lawsuits. The fair value of the preferred shares of Visa Inc. calculated by the Bank on the closing date of this transaction amounted to 5 143 t.euro.
Thus, Banco BPI, S.A. recognized a gain, before tax, in the first half of 2016 in the amount of 22 945 t. euro, which was recorded in the statement of income caption Net income on financial operations (Note 4.37).
Banco BPI carried out a series of operations relating to the transfer of financial assets (Loans to customers) to specialized credit recovery funds (Fundo de Recuperação, FCR and Fundo de Reestruturação Empresarial FCR). These funds aim to recover companies that, despite having financial difficulties, have sustainable business models.
In addition, under the transfer of asset operations, the Bank subscribed:
participating units in the credit recovery funds and in the companies controlled by those funds;
shares and shareholders' loans of companies controlled by those funds.
The credit recovery funds in which Banco BPI participates have a specific management structure, fully independent of the Bank and are held by several banks in the market (which are credit transferors). The Bank has a minority interest in these funds.
At September 30, 2016 and December 31, 2015, the portfolio of financial assets available for sale included 67 156 t. euro and 71 092 t. euro, respectively, relating to securities and shareholders' loans subscribed for by Banco BPI under transfer of assets operations:
| Sep. 30, 16 | |||||||
|---|---|---|---|---|---|---|---|
| Subscribed securities under operations of transfer of assets | |||||||
| Participating units and shares |
Shareholder's loans1 |
Impairment in participating units and shares |
Impairment in shareholder's loans |
Net Value | |||
| Fundo de Recuperação, FCR 2 | 96 665 | 15 151 | ( 33 106) | ( 15 151) | 63 559 | ||
| Fundo de Reestruturação Empresarial, FCR | 3 597 | 3 597 | |||||
| 100 262 | 15 151 | ( 33 106) | ( 15 151) | 67 156 |
Amounts net of unrealized subscribed capital recorded in the caption Other liabilities.
1 Does not include interest in the amount of 2 411 t. euro, for which impairment of 100% has been recorded.
2 Includes the companies controlled by Fundo de Recuperação, FCR: Notoriousway SA, Newplastics SA, Vncork SGPS SA,
TAEM - Processamento Alimentar SGPS SA and Moretextile SA.
| Dec. 31, 15 | |||||
|---|---|---|---|---|---|
| Subscribed securities under operations of transfer of assets | |||||
| Participating units and shares |
Shareholder's loans1 |
Impairment in participating units and shares |
Impairment in shareholder's loans |
Net Value | |
| Fundo de Recuperação, FCR 2 | 96 665 | 15 151 | ( 29 196) | ( 15 151) | 67 469 |
| Fundo de Reestruturação Empresarial, FCR | 3 623 | 3 623 | |||
| 100 288 | 15 151 | ( 29 196) | ( 15 151) | 71 092 |
Amounts net of unrealized subscribed capital recorded in the caption Other liabilities
1 Does not include interest in the amount of 2 155 t. euro, for which impairment of 100% has been recorded.
2 Includes the companies controlled by Fundo de Recuperação, FCR: Notoriousway SA, Newplastics SA, Vncork SGPS SA, TAEM -
Processamento Alimentar SGPS SA e Moretextile SA.
Operations relating to the transfer of assets carried out by Banco BPI include the sale of loans granted to operating industrial and hospitality companies, which, because of the change of the economic environment, were having difficulties in complying with their financial commitments to the Bank. All the assets sold correspond to loans to corporate customers of Banco BPI, no real estate having been traded.
Following the ceding of loan operations, they were derecognized from the balance sheet, as all the requirements of IAS 39 on this matter were fulfilled, namely transfer of a substantial part of the risks and benefits relating to the ceded loan operations, and therefore control. Additionally, Banco BPI does not consolidate the funds and companies that own the assets as it only has a minority participation in them. The loans sold, net of impairment, totalled 72 959 t. euro at September 30, 2016 and December 31, 2015.
| Sep. 30, 16 | |||||||
|---|---|---|---|---|---|---|---|
| Amounts related to the transferred assets | |||||||
| Gross assets transferred |
Impairment on transferred assets |
Sale amount | Result on the sale date1 |
||||
| Fundo de Recuperação, FCR 2 Fundo de Reestruturação Empresarial, FCR |
123 730 3 734 |
48 967 | 98 289 3 734 |
10 635 | |||
| 127 464 | 48 967 | 102 023 | 10 635 |
1 The result determined on the sale date is deducted from impairment recorded for shareholders' loans on the transaction date.
2 Includes sales to companies controlled by Fundo de Recuperação, FCR.
| Dec. 31, 15 Amounts related to the transferred assets |
|||||||
|---|---|---|---|---|---|---|---|
| Gross assets transferred |
Impairment on transferred assets |
Sale amount | Result on the sale date1 |
||||
| Fundo de Recuperação, FCR 2 Fundo de Reestruturação Empresarial, FCR |
123 730 3 734 |
48 967 | 98 289 3 734 |
10 635 | |||
| 127 464 | 48 967 | 102 023 | 10 635 |
1 The result determined on the sale date is deducted from impairment recorded for shareholders' loans on the transaction date.
2 Includes sales to companies controlled by Fundo de Recuperação, FCR.
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Loans to the Bank of Portugal | 5 500 | |
| Loans and advances to other Portuguese credit institutions | ||
| Deposits | 164 252 | 219 000 |
| Other loans | 85 000 | 79 000 |
| Securities purchased with resale agreements | 51 907 | 5 163 |
| Other advances | 91 | 23 |
| Accrued interest | 368 | 201 |
| 301 618 | 303 387 | |
| Loans and advances to other foreign Central Banks | 43 157 | 60 880 |
| Loans and advances to other foreign credit institutions | ||
| Very short term loans and advances | 71 608 | 49 538 |
| Deposits | 180 853 | 445 973 |
| Loans | 44 | 44 |
| Other loans and advances | 355 453 | 357 653 |
| Accrued interest | 5 441 | 7 070 |
| 656 556 | 921 158 | |
| Commission relating to amortised cost (net) | 4 | ( 2) |
| 958 178 | 1 230 043 |
This caption is made up as follows:
| Loans Domestic loans Companies Discount 79 589 108 865 Loans 5 344 364 5 286 707 Commercial lines of credit 141 245 186 413 Demand deposits - overdrafts 179 334 146 406 Invoices received - factoring 352 339 339 390 Finance leasing 372 801 301 872 Real estate leasing 335 766 338 012 Other loans 43 172 26 969 Loans to individuals Housing 10 834 946 10 866 552 Consumer 755 968 692 812 Other loans 424 593 432 849 Foreign loans Companies Discount 2 991 16 846 Loans 1 819 795 2 065 564 Commercial lines of credit 246 905 302 118 Demand deposits - overdrafts 12 220 16 529 Invoices received - factoring 250 723 Finance leasing 1 092 326 Real estate leasing 384 939 Other loans 1 200 12 829 Loans to individuals Housing 155 602 172 409 Consumer 219 131 259 832 Other loans 43 666 70 851 Accrued interest 74 772 69 369 21 442 125 21 715 182 Securities Issued by Portuguese government entities 137 030 102 030 Issued by other Portuguese entities Non subordinated debt securities Bonds 1 320 475 1 288 333 Commercial paper 755 760 843 275 Subordinated debt securities 11 800 11 800 Issued by other foreign entities Non subordinated debt securities Bonds 248 850 326 311 Commercial paper 1 491 Subordinated debt securities Accrued interest 13 948 14 192 Deferred interest ( 195) ( 189) 2 487 668 2 587 243 Correction of the amount of hedged assets 37 169 35 215 Commissions relating to amortised cost (net) ( 854) 166 23 966 108 24 337 806 Overdue loans and interest 877 521 922 470 Loan impairment ( 941 230) ( 978 654) |
Sep. 30, 16 | Dec. 31, 15 |
|---|---|---|
| 23 902 399 | 24 281 622 |
Loans and Advances to Customers include the following non-derecognised securitised assets:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Non-derecognised securitised assets 1 | ||
| Loans | ||
| Housing | 1 480 462 | 1 593 367 |
| Loans to SME's | 3 316 782 | 3 228 647 |
| Accrued interest | 13 711 | 14 963 |
| 4 810 955 | 4 836 977 |
1 Excluding 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" (Notes 4.19).
At September 30, 2016 and December 31, 2015 the caption "Loans and advances 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 capitalisation insurance contracts issued by BPI Vida e Pensões:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Debt instruments | ||
| Issued by Portuguese government entities | 50 000 | 50 000 |
| Issued by other Portuguese entities | 1 025 418 | 1 353 528 |
| Issued by other foreign entities | 243 961 | 321 402 |
| 1 319 379 | 1 724 930 |
The changes in impairment losses and provisions in the first nine months of 2016 and 2015 are presented in Note 4.20.
| This caption is made up as follows: | ||
|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | |
| Debt Instruments | ||
| Bonds issued by other Portuguese entities | ||
| Non-subordinated debt | 1 197 | |
| Bonds issued by other foreign entities | ||
| Non-subordinated debt | 14 400 | 19 289 |
| Subordinated debt | 1 900 | 1 900 |
| Accrued interest | 17 | 31 |
| 16 317 | 22 417 |
The portfolio of held to maturity investments includes assets to cover capitalisation insurance contracts issued by BPI Vida e Pensões.
| Nature and type of security | Quantity | Cost | Gross Book Value |
Impairment |
|---|---|---|---|---|
| Debt Instruments | ||||
| Issued by other non resident entities Non - subordinated Debt Bonds IBERCAJA(CA.ZARAGOZA A.R.)TV-20.04.2018 IBERCAJA(CA.ZARAGOZA A.R.)TV-25.04.2019 |
6 000 000 8 400 000 |
6 000 8 400 |
6 007 8 409 |
|
| Subordinated Debt | 14 400 | 14 416 | ||
| Bonds CAM INTERNATIONAL-TV-26.04.2017 |
1 900 000 | 1 900 | 1 901 | |
| 1 900 16 300 |
1 901 16 317 |
The changes in other tangible assets in the nine months of 2016 were as follows:
| Gross | Amortization | Net | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at Dec. 31, 15 |
Pur chases |
Sales and write-offs |
Trans-fers and others |
Foreign exchange diffe-rences |
Balance at Sep. 30, 16 |
Balance at Dec. 31, 15 |
Amorti zation for the period |
Sales and write-offs |
Trans-fers and others |
Foreign exchange diffe-rences |
Balance at Sep. 30, 16 |
Balance at Sep. 30, 16 |
Balance at Dec. 31, 15 |
||
| Property | |||||||||||||||
| Property for own use | 142 201 | 963 | ( 81) | 972 | ( 20 747) | 123 308 | 31 423 | 1 715 | ( 242) | ( 2 659) | 30 237 | 93 071 | 110 778 | ||
| Other property | 12 | 12 | 2 | 2 | 10 | 10 | |||||||||
| Leasehold improvements | 104 187 | 324 | ( 1 987) | 611 | ( 8 573) | 94 562 | 91 820 | 1 586 | ( 1 987) | ( 6 146) | 85 273 | 9 289 | 12 367 | ||
| 246 400 | 1 287 | ( 2 068) | 1 583 | ( 29 320) | 217 882 | 123 245 | 3 301 | ( 1 987) | ( 242) | ( 8 805) | 115 512 | 102 370 | 123 155 | ||
| Equipment | |||||||||||||||
| Furniture and fixtures | 49 908 | 450 | ( 369) | 99 | ( 2 522) | 47 566 | 43 920 | 945 | ( 366) | ( 1 514) | 42 985 | 4 581 | 5 988 | ||
| Machinery and tools | 13 330 | 157 | ( 66) | ( 910) | 12 511 | 11 634 | 304 | ( 65) | ( 620) | 11 253 | 1 258 | 1 696 | |||
| Computer hardware | 175 015 | 4 018 | ( 1 100) | 1 137 | ( 6 522) | 172 548 | 162 006 | 5 791 | ( 1 096) | ( 10) | ( 5 243) | 161 448 | 11 100 | 13 009 | |
| Interior installations | 136 563 | 549 | ( 15 171) | 206 | ( 2 027) | 120 120 | 113 943 | 4 366 | ( 14 143) | ( 10) | ( 950) | 103 206 | 16 914 | 22 620 | |
| Vehicles | 12 592 | 658 | ( 160) | ( 144) | ( 2 345) | 10 601 | 9 977 | 1 020 | ( 154) | ( 144) | ( 1 849) | 8 850 | 1 751 | 2 615 | |
| Security equipment | 26 265 | 273 | ( 2 162) | ( 2) | ( 1 045) | 23 329 | 23 490 | 572 | ( 2 154) | ( 1) | ( 618) | 21 289 | 2 040 | 2 775 | |
| Other equipment | 522 | 4 | ( 2) | 3 | ( 90) | 437 | 125 | 3 | ( 2) | ( 10) | 116 | 321 | 397 | ||
| 414 195 | 6 109 | ( 19 030) | 1 299 | ( 15 461) | 387 112 | 365 095 | 13 001 | ( 17 980) | ( 165) | ( 10 804) | 349 147 | 37 965 | 49 100 | ||
| Equipment in finance lease | 10 723 | 11 | 10 734 | 1 068 | 1 924 | 2 992 | 7 742 | 9 655 | |||||||
| Tangible assets in progress | 10 906 | 2 607 | ( 5 643) | ( 951) | 6 919 | 6 919 | 10 906 | ||||||||
| Other tangible assets | 11 725 | 6 | ( 403) | ( 9) | 11 319 | 9 446 | 54 | ( 403) | ( 10) | 9 087 | 2 232 | 2 279 | |||
| 33 354 | 2 624 | ( 403) | ( 5 652) | ( 951) | 28 972 | 10 514 | 1 978 | ( 403) | ( 10) | 12 079 | 16 893 | 22 840 | |||
| 693 949 | 10 020 | ( 21 501) | ( 2 770) | ( 45 732) | 633 966 | 498 854 | 18 280 | ( 20 370) | ( 417) | ( 19 609) | 476 738 | 157 228 | 195 095 |
| The changes in other tangible assets in the nine months of 2016 | were as follows: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Amortization | Net | |||||||||||||
| Balance at Dec. 31, 14 |
Pur chases |
Sales and write-offs |
Trans-fers and others |
Foreign exchange diffe-rences |
Balance at Sep. 30, 15 |
Balance at Dec. 31, 14 |
Amorti zation for the period |
Sales and write-offs |
Trans-fers and others |
Foreign exchange diffe-rences |
Balance at Sep. 30, 15 |
Balance at Sep. 30, 15 |
Balance at Dec. 31, 14 |
||
| Property | |||||||||||||||
| Property for own use | 148 915 | 9 015 | ( 1 962) | 6 517 | ( 20 760) | 141 725 | 31 576 | 2 305 | ( 296) | ( 79) | ( 2 616) | 30 890 | 110 835 | 117 339 | |
| Other property | 13 | 13 | 2 | 2 | 11 | 11 | |||||||||
| Leasehold improvements | 113 684 | 221 | ( 3 685) | 756 | ( 8 416) | 102 560 | 98 545 | 1 995 | ( 3 684) | ( 5 954) | 90 902 | 11 658 | 15 139 | ||
| 262 612 | 9 236 | ( 5 647) | 7 273 | ( 29 176) | 244 298 | 130 123 | 4 300 | ( 3 980) | ( 79) | ( 8 570) | 121 794 | 122 504 | 132 489 | ||
| Equipment | |||||||||||||||
| Furniture and fixtures | 51 265 | 868 | ( 92) | 165 | ( 2 538) | 49 668 | 43 968 | 1 313 | ( 87) | ( 1 457) | 43 737 | 5 931 | 7 297 | ||
| Machinery and tools | 14 042 | 257 | ( 154) | 38 | ( 897) | 13 286 | 11 997 | 431 | ( 153) | 31 | ( 604) | 11 702 | 1 584 | 2 045 | |
| Computer hardware | 184 015 | 6 281 | ( 7 914) | 1 556 | ( 6 476) | 177 462 | 171 041 | 5 900 | ( 7 904) | ( 4 971) | 164 066 | 13 396 | 12 974 | ||
| Interior installations | 141 219 | 1 351 | ( 4 234) | 3 053 | ( 1 868) | 139 521 | 114 839 | 5 179 | ( 3 431) | ( 892) | 115 695 | 23 826 | 26 380 | ||
| Vehicles | 12 898 | 1 464 | ( 212) | ( 45) | ( 2 178) | 11 927 | 9 961 | 1 466 | ( 202) | ( 6) | ( 1 747) | 9 472 | 2 455 | 2 937 | |
| Security equipment | 27 567 | 122 | ( 363) | 48 | ( 1 039) | 26 335 | 23 826 | 733 | ( 357) | ( 594) | 23 608 | 2 727 | 3 741 | ||
| Other equipment | 601 | 1 | ( 93) | 509 | 128 | 4 | ( 10) | 122 | 387 | 473 | |||||
| 431 607 | 10 344 | ( 12 969) | 4 815 | ( 15 089) | 418 708 | 375 760 | 15 026 | ( 12 134) | 25 | ( 10 275) | 368 402 | 50 306 | 55 847 | ||
| Equipment in finance lease | 9 708 | 9 708 | 385 | 385 | 9 323 | ||||||||||
| Tangible assets in progress | 13 540 | 3 185 | ( 10 965) | ( 911) | 4 849 | 4 849 | 13 540 | ||||||||
| Other tangible assets | 12 131 | 37 | ( 415) | 3 | 11 756 | 9 768 | 98 | ( 401) | 9 465 | 2 291 | 2 363 | ||||
| 25 671 | 12 930 | ( 415) | ( 10 962) | ( 911) | 26 313 | 9 768 | 483 | ( 401) | 9 850 | 16 463 | 15 903 | ||||
| 719 890 | 32 510 | ( 19 031) | 1 126 | ( 45 176) | 689 319 | 515 651 | 19 809 | ( 16 515) | ( 54) | ( 18 845) | 500 046 | 189 273 | 204 239 |
The changes in intangible assets in the first nine months of 2016 were as follows:
| Gross | Amortization | Net | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at Dec. 31, 15 |
Pur chases |
Sales and write-offs |
Trans-fers and others |
Foreign exchange diffe-rences |
Balance at Sep. 30, 16 |
Balance at Dec. 31, 15 |
Amorti zation for the period |
Sales and write-offs |
Foreign exchange diffe rences |
Balance at Sep. 30, 16 |
Balance at Sep. 30, 16 |
Balance at Dec. 31, 15 |
|||
| Software | 94 316 | 4 270 | 74 | ( 2 127) | 96 533 | 76 078 | 7 253 | ( 1 359) | 81 972 | 14 561 | 18 238 | ||||
| Other intangible assets | 21 365 | ( 1 254) | ( 268) | 19 843 | 18 716 | 9 | ( 1 254) | ( 268) | 17 203 | 2 640 | 2 649 | ||||
| 115 681 | 4 270 | 74 | ( 2 395) | 116 376 | 94 794 | 7 262 | ( 1 254) | ( 1 627) | 99 175 | 17 201 | 20 887 | ||||
| Intangible assets in progress | 8 251 | 3 452 | 204 | 11 907 | 11 907 | 8 251 | |||||||||
| 123 932 | 7 722 | 278 | ( 2 395) | 128 283 | 94 794 | 7 262 | ( 1 254) | ( 1 627) | 99 175 | 29 108 | 29 138 |
The changes in intangible assets in the first nine months of 2015 were as follows:
| Gross | Amortization | Net | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at Dec. 31, 14 |
Pur chases |
Sales and write-offs |
Trans-fers and others |
Foreign exchange diffe-rences |
Balance at Sep. 30, 15 |
Balance at Dec. 31, 14 |
Amorti zation for the period |
Sales and write-offs |
Foreign exchange diffe rences |
Balance at Sep. 30, 15 |
Balance at Sep. 30, 15 |
Balance at Dec. 31, 14 |
||
| Software | 85 228 | 1 586 | 2 378 | ( 1 668) | 87 524 | 68 464 | 6 430 | ( 1 248) | 73 646 | 13 878 | 16 764 | |||
| Other intangible assets | 26 358 | ( 3 485) | ( 276) | 22 597 | 23 697 | 9 | ( 3 485) | ( 276) | 19 945 | 2 652 | 2 661 | |||
| 111 586 | 1 586 | ( 3 485) | 2 378 | ( 1 944) | 110 121 | 92 161 | 6 439 | ( 3 485) | ( 1 524) | 93 591 | 16 530 | 19 425 | ||
| Intangible assets in progress | 5 458 | 3 369 | ( 2 509) | 6 318 | 6 318 | 5 458 | ||||||||
| 117 044 | 4 955 | ( 3 485) | ( 131) | ( 1 944) | 116 439 | 92 161 | 6 439 | ( 3 485) | ( 1 524) | 93 591 | 22 848 | 24 883 |
Investments in associated companies and jointly controlled entities, recorded in accordance with the equity method, are as follows:
| Effective participation (%) | Book value | ||||
|---|---|---|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | Sep. 30, 16 | Dec. 31, 15 | ||
| Banco Comercial e de Investimentos, S.A.R.L. | 30.0 | 30.0 | 38 752 | 64 321 | |
| Companhia de Seguros Allianz Portugal, S.A. | 35.0 | 35.0 | 73 481 | 77 842 | |
| Cosec – Companhia de Seguros de Crédito, S.A. | 50.0 | 50.0 | 30 720 | 31 333 | |
| Inter-Risco - Sociedade de Capital de Risco, S.A. | 49.0 | 49.0 | 543 | 517 | |
| Unicre - Instituição Financeira de Crédito, S.A. | 21.0 | 21.0 | 36 434 | ||
| 43 424 186 920 |
210 447 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Current tax assets | ||
| Corporate income tax recoverable | 21 531 | 6 748 |
| Other | 1 959 | 1 930 |
| 23 490 | 8 678 | |
| Deferred tax assets | ||
| Due to temporary differences | 336 181 | 307 922 |
| Due to tax losses carried forward | 94 182 | 103 614 |
| 430 363 | 411 536 | |
| 453 853 | 420 214 |
Details of deferred tax assets are presented in Note 4.41.
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Debtors, other applications and other assets | ||
| Debtors for future operations | 20 567 | 30 926 |
| Collaterals | ||
| Of derivatives | 9 557 | 10 827 |
| Reports with central counterparties (CCP) (Note 4.17) | 10 791 | 4 331 |
| Single Resolution Fund | 2 636 | |
| Other | 9 201 | 2 613 |
| VAT recoverable | 12 824 | 3 058 |
| Debtors for loan interest subsidy receivable | 3 846 | 4 036 |
| Other debtors | 46 994 | 51 778 |
| Overdue debtors and other applications | 2 | 228 |
| Impairment of overdue debtors and other applications | ( 4) | ( 169) |
| Other assets | ||
| Gold | 49 | 50 |
| Other available funds and other assets | 380 | 366 |
| 116 843 | 108 044 | |
| Assets received in settlement of defaulting loans and other tangible assets | 142 660 | 158 848 |
| Impairment | ( 32 605) | ( 29 302) |
| 110 055 | 129 546 | |
| Accrued income | ||
| For irrevocable commitments assumed in relation to third parties | 254 | 239 |
| For banking services rendered to third parties | 2 277 | 2 543 |
| Other accrued income | 26 933 | 32 193 |
| 29 464 | 34 975 | |
| Deferred expenses | ||
| Insurance | 78 | 20 |
| Rent | 3 446 | 3 373 |
| Other deferred expenses | 12 942 | 8 184 |
| 16 466 | 11 577 | |
| Liability for pensions and other benefits | ||
| Pension Fund Asset Value | ||
| Pensioners and employees | 1 391 069 | |
| Directors | 42 311 | |
| Past Service Liabilities | ||
| Pensioners and employees | (1 279 923) | |
| Directors | ( 43 979) | |
| Others | ( 1 601) | |
| 107 877 | ||
| Other accounts | ||
| Securities operations pending settlement - non stock exchange operations | 31 389 | |
| Operations on assets pending settlement | 165 656 | 276 779 |
| 197 045 | 276 779 | |
| 469 873 | 668 798 |
Em 30 de Setembro de 2016, a rubrica de Outros devedores inclui 1 427 m.euros referentes a numerário a receber em 2019 relativo à oferta pública de aquisição de 100% do capital social da Visa Europe Limited, pela Visa Inc. (Nota 4.5).
The caption "Collaterals of derivatives" at September 30, 2016 and December 31, 2015 includes 2 070 t. euro and 5 117 t. euro, relating to collateral pledged in guarantee under derivative transactions relating to bonds issued through Sagres – Sociedade de Titularização de Créditos, S.A.
The caption "Other debtors" at September 30, 2016 and December 31, 2015 includes 26 879 t. euro and 27 556 t. euro relating to instalments receivable from the sale in 2008 of 49.9% of the share capital of Banco de Fomento Angola, S.A.. 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.
The changes in assets received in settlement of defaulting loans and other tangible assets available for sale in the first nine months of 2016 were as follows:
| Balance at Dec. 31, 15 | Acquisi tions and |
Sales and write offs |
Increase / Reversals of |
Foreign exchange |
Balance at Sep. 30, 16 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Impair ment |
Net | trans fers |
Gross | Impair ment |
transla-tion impairment difference |
Gross | Impair ment |
Net | ||
| Assets received in settlement of defaulting loans |
|||||||||||
| Real estate | 153 535 | ( 27 263) 126 272 | 22 192 | ( 39 031) | 4 913 | ( 7 906) | ( 9) 136 688 | ( 30 256) | 106 431 | ||
| Equipment | 655 | ( 485) | 170 | 717 | ( 265) | 64 | ( 180) | 1 107 | ( 600) | 506 | |
| Other | 61 | ( 61) | ( 1) | 61 | ( 62) | ( 1) | |||||
| Other tangible assets | |||||||||||
| Real estate | 4 597 | ( 1 493) | 3 104 | 208 | ( 194) | 4 805 | ( 1 687) | 3 119 | |||
| 158 848 | ( 29 302) 129 546 | 23 117 | ( 39 296) | 4 977 | ( 8 280) | ( 9) 142 660 | ( 32 605) | 110 055 |
The changes in assets received in settlement of defaulting loans and other tangible assets available for sale in the first nine months of 2015 were as follows::
| Balance at Dec. 31, 14 | Acquisi tions |
Sales and write offs |
Increase / | Foreign | Balance at Sep. 30, 15 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Impair ment |
Net | and trans fers |
Gross | Impair ment |
Reversals of impairment |
exchange transla-tion difference |
Gross | Impair ment |
Net | |
| Assets received in settlement of defaulting loans |
|||||||||||
| Real estate | 161 217 | ( 27 366) 133 851 | 38 291 | ( 36 146) | 2 953 | ( 2 443) | 204 163 566 | ( 26 856) | 136 711 | ||
| Equipment | 1 006 | ( 699) | 307 | 470 | ( 827) | 246 | ( 2) | 17 | 666 | ( 455) | 211 |
| Other | 61 | ( 61) | 61 | ( 61) | |||||||
| Other tangible assets | |||||||||||
| Real estate | 4 474 | ( 1 264) | 3 210 | 30 | ( 365) | 66 | 4 139 | ( 1 198) | 2 941 | ||
| 166 758 | ( 29 390) 137 368 | 38 791 | ( 37 338) | 3 265 | ( 2 445) | 222 168 432 | ( 28 570) | 139 862 |
The caption "Other accrued income" at September 30, 2016 and December 31, 2015 includes 16 080 t. euro and 20 132 t. euro, respectively, relating to accrued commission from participation in the results of insurance products (Note 4.36).
At December 31, 2015 the caption "Past service liabilities – Other" corresponded to the liability of Banco de Fomento Angola in accordance with Law 18/90 of Angola, regarding the Angola Social Security system, which defines that retirement pensions must be granted to all Angolan employees enrolled in the Social Security.
The caption "Other deferred expenses" at September 30, 2016 and December 31, 2015 includes 7 102 t. euro and 5 285 t. euro relating to current contracts with service providers.
At September 30, 2016 and December 31, 2015 the balance of the caption asset operations pending adjustment includes:
The caption "Non stock exchange transactions pending settlement" at September 30, 2016 refers to the acquisition of securities to be settled in the following month.
The changes in impairment losses and provisions in the first nine months of 2016 and 2015 are shown in Note 4.20.
| This caption is made up as follows: | |
|---|---|
| ------------------------------------- | -- |
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Resources of the Bank of Portugal | ||
| Deposits | 2 000 000 | 1 519 649 |
| Accrued interest | 736 | 1 085 |
| Resources of other Central Banks | ||
| Deposits | 1 | 1 |
| 2 000 737 | 1 520 735 |
In the first nine months of 2016 and in 2015 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: | ||
|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | |
| Derivative instruments with negative fair value (Note 4.4) | 247 081 | 294 318 |
| 247 081 | 294 318 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Resources of Portuguese credit institutions | ||
| Deposits | 256 876 | 355 499 |
| Loans | 55 | 58 |
| Other resources | 2 910 | 3 616 |
| Accrued interest | 134 | 472 |
| 259 975 | 359 645 | |
| Resources of foreign credit institutions | ||
| Deposits of international financial organisations | 689 330 | 704 910 |
| Very short term resources | 1 361 | 1 053 |
| Deposits | 122 509 | 168 838 |
| Debt securities sold with repurchase agreements | 55 683 | 25 728 |
| Other resources | 13 462 | 36 847 |
| Accrued interest | 740 | 975 |
| 883 085 | 938 351 | |
| Correction of the amount of hedged liabilities | 13 792 | |
| Commissions relating to amortised cost | 19 | 3 |
| 1 143 079 | 1 311 791 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Demand deposits | 13 793 556 | 12 886 456 |
| Term deposits | 11 825 147 | 12 676 526 |
| Savings deposits | 58 176 | 62 080 |
| Compulsory deposits | 10 030 | 9 240 |
| Cheques and orders payable | 65 367 | 45 959 |
| Debt securities sold with repurchase agreement | 6 001 | 26 186 |
| Other resources of customers | 54 932 | 64 130 |
| Non-Controlling interests in investment funds | ||
| BPI Alternative Fund (Lux) | 253 300 | 167 534 |
| BPI Obrigações Mundiais | 23 409 | 31 473 |
| BPI Strategies | 27 957 | |
| Capitalisation insurance products - Unit links | 1 885 959 | 1 957 360 |
| Capitalisation insurance products - Guaranteed Rate and Guaranteed Retirem | 22 088 | 27 944 |
| Accrued interest | 77 481 | 167 851 |
| 28 075 446 | 28 150 696 | |
| Correction of the amount of hedged liabilities | 7 804 | 29 204 |
| Commissions relating to amortised cost (net) | ( 424) | ( 2 086) |
| 28 082 826 | 28 177 814 |
The caption "Resources of customers" at September 30, 2016 included 547 650 t. euro and 153 444 t. euro, respectively, relating to deposits of investment funds and pension funds managed by the BPI Group (632 613 t. euro and 192 072 t. euro, respectively, at December 31, 2015).
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |||||||
|---|---|---|---|---|---|---|---|---|
| Issued | Repurchased | Balance | Average interest rate |
Issued | Repurchased | Balance | Average interest rate |
|
| Covered Bonds | ||||||||
| EUR | 5 200 000 | (4 800 000) | 400 000 | 0.5% | 4 875 000 | (4 150 000) | 725 000 | 0.7% |
| 5 200 000 | (4 800 000) | 400 000 | 4 875 000 | (4 150 000) | 725 000 | |||
| Fixed rate cash bonds | ||||||||
| EUR | 139 215 | ( 12 255) | 126 960 | 1.4% | 356 609 | ( 32 668) | 323 941 | 3.2% |
| 139 215 | ( 12 255) | 126 960 | 356 609 | ( 32 668) | 323 941 | |||
| Variable income cash bonds | ||||||||
| EUR | 20 100 | ( 6 482) | 13 618 | 35 100 | ( 15 524) | 19 576 | ||
| USD | 4 749 | ( 681) | 4 068 | 4 868 | ( 698) | 4 170 | ||
| 24 849 | ( 7 163) | 17 686 | 39 968 | ( 16 222) | 23 746 | |||
| 5 364 064 | (4 819 418) | 544 646 | 5 271 577 | (4 198 890) | 1 072 687 | |||
| Accrued interest | 2 024 | 3 457 | ||||||
| Correction of the amount of hedged liabilities | 295 | 2 060 | ||||||
| Premiums and commission (net) | ( 542) | ( 823) | ||||||
| 1 777 | 4 694 | |||||||
| 546 423 | 1 077 381 |
The changes in the bonds issued by the BPI Group in the first nine months of 2016 were as follows:
| Covered Bonds |
Fixed rate bonds |
Variable income bonds |
Total | |
|---|---|---|---|---|
| Balance at December 31, 2015 | 725 000 | 323 941 | 23 746 | 1 072 687 |
| Bonds issued during the period | 650 000 | 16 881 | 666 881 | |
| Bonds redeemed | ( 325 000) | ( 206 560) | ( 5 858) | ( 537 418) |
| Repurchases (net of resales) | ( 650 000) | ( 7 302) | ( 100) | ( 657 402) |
| Exchange difference | ( 102) | ( 102) | ||
| Balance at September 30, 2016 | 400 000 | 126 960 | 17 686 | 544 646 |
| Commercial Paper |
Covered Bonds |
Fixed rate bonds Variable rate | bonds | Variable income bonds |
Total | |
|---|---|---|---|---|---|---|
| Balance at December 31, 2014 | 16 335 | 1 488 000 | 423 861 | 14 072 | 266 460 | 2 208 728 |
| Bonds issued during the period | 1 550 000 | 51 766 | 1 601 766 | |||
| Bonds redeemed | ( 16 335) | ( 763 000) | ( 141 449) | ( 14 072) | ( 241 552) | (1 176 408) |
| Repurchases (net of resales) | (1 550 000) | ( 10 237) | ( 1 655) | (1 561 892) | ||
| Exchange difference | 493 | 493 | ||||
| Balance at December 31, 2015 | 725 000 | 323 941 | 23 746 | 1 072 687 |
| Maturity | ||||||
|---|---|---|---|---|---|---|
| 2016 | 2017 | 2018 | 2019-2022 | > 2022 | Total | |
| Covered Bonds | ||||||
| EUR | 200 000 | 200 000 | 400 000 | |||
| 200 000 | 200 000 | 400 000 | ||||
| Fixed rate bonds | ||||||
| EUR | 37 488 | 43 369 | 17 115 | 8 988 | 20 000 | 126 960 |
| 37 488 | 43 369 | 17 115 | 8 988 | 20 000 | 126 960 | |
| Variable income bonds | ||||||
| EUR | 13 618 | 13 618 | ||||
| USD | 4 068 | 4 068 | ||||
| 17 686 | 17 686 | |||||
| Total | 37 488 | 261 055 | 217 115 | 20 000 | 544 646 |
| Maturity | ||||||
|---|---|---|---|---|---|---|
| 2016 | 2017 | 2018 | 2019-2022 | > 2022 | Total | |
| Covered Bonds | ||||||
| EUR | 325 000 | 200 000 | 200 000 | 725 000 | ||
| 325 000 | 200 000 | 200 000 | 725 000 | |||
| Fixed rate bonds | ||||||
| EUR | 246 228 | 47 465 | 9 468 | 780 | 20 000 | 323 941 |
| 246 228 | 47 465 | 9 468 | 780 | 20 000 | 323 941 | |
| Variable income bonds | ||||||
| EUR | 5 858 | 13 718 | 19 576 | |||
| USD | 4 170 | 4 170 | ||||
| 5 858 | 17 888 | 23 746 | ||||
| Total | 577 086 | 265 353 | 209 468 | 20 000 | 1 072 687 |
| This caption is made up as follows: | ||
|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | |
| Liabilities relating to assets not derecognised in securitisation operations (Note 4.7) |
||
| Loans | ||
| Housing loans | 1 536 306 | 1 650 926 |
| Loans to SME's | 3 389 000 | 3 387 600 |
| Liabilities held by the BPI Group | (4 283 147) | (4 348 817) |
| Accrued costs | 263 | 738 |
| Commissions relating to amortised cost (net) | ( 748) | ( 925) |
| 641 674 | 689 522 |
The liability caption "Provisions" is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Impairment losses and provisions for guarantees and commitments |
27 450 | 34 132 |
| Other provisions | ||
| VAT's Recovery processes (2013 to 2014) | 28 729 | 28 729 |
| Tax contingencies | 7 299 | 7 299 |
| Social or statutory nature | 14 751 | 15 565 |
| Other provisions | 22 723 | 14 139 |
| 100 952 | 99 864 |
The changes in provisions and impairment losses of the Group in the first nine months of 2016 were as follows::
| Balance at Dec. 31, 15 |
Increases | Decreases and reversals |
Utilisation | Exchange differences and others |
Balance at Sep. 30, 16 |
|
|---|---|---|---|---|---|---|
| Impairment losses of loans and advances to | ||||||
| customers (Note 4.7) | 978 654 | 88 638 | ( 31 333) | ( 81 170) | ( 13 559) | 941 230 |
| Impairment losses and provisions for guarantees and commitments |
34 132 | 751 | ( 5 080) | ( 2 353) | 27 450 | |
| 1 012 786 | 89 389 | ( 36 413) | ( 81 170) | ( 15 912) | 968 680 | |
| Impairment losses of deposits at other credit institutions (Note 4.2) |
3 | ( 3) | ||||
| Impairment losses of financial assets available for | ||||||
| sale (Note 4.5) | ||||||
| Debt instruments1 | 18 304 | ( 18 304) | ||||
| Equity instruments | 47 051 | 1 216 | ( 1 323) | ( 23) | 46 921 | |
| Other securitites | 50 828 | 4 005 | ( 48) | 54 785 | ||
| Loans and other receivables | 21 672 | 323 | 21 995 | |||
| Impairment losses of other assets (Note 4.13) | ||||||
| Tangible assets held for sale | 29 302 | 9 492 | ( 1 212) | ( 4 977) | 32 605 | |
| Debtors, other applications and other assets | 169 | ( 5) | ( 160) | 4 | ||
| Other provisions | 65 732 | 9 838 | ( 309) | ( 2 276) | 517 | 73 502 |
| 214 757 | 43 178 | ( 1 529) | ( 27 088) | 494 | 229 812 | |
| 1 227 543 | 132 567 | ( 37 942) | ( 108 258) | ( 15 418) | 1 198 492 |
| Balance at Dec. 31, 14 |
Increases | Decreases and reversals |
Utilisation | Exchange differences and others |
Balance at Sep. 30, 15 |
|
|---|---|---|---|---|---|---|
| Impairment losses of loans and advances to | ||||||
| customers (Note 4.7) | 1 036 661 | 144 046 | ( 38 607) | ( 137 277) | ( 8 578) | 996 245 |
| Impairment losses and provisions for guarantees and commitments |
38 559 | 1 994 | ( 875) | 39 678 | ||
| 1 075 220 | 146 040 | ( 38 607) | ( 137 277) | ( 9 453) | 1 035 923 | |
| Impairment losses of deposits at other credit institutions (Note 4.2) |
2 | 2 | ||||
| Impairment losses of loans and advances to credit institutions (Note 4.6) |
2 | ( 2) | ||||
| Impairment losses of financial assets available for sale (Note 4.5) |
||||||
| Debt instruments | 1 045 | ( 1 045) | ||||
| Equity instruments | 46 375 | 2 359 | ( 1 779) | 69 | 47 024 | |
| Other securitites | 43 345 | 2 449 | ( 153) | 45 641 | ||
| Loans and other receivables | 21 359 | 305 | 21 664 | |||
| Impairment losses of non-current assets held for sale |
8 532 | ( 8 532) | ||||
| Impairment losses of other assets (Note 4.13) | ||||||
| Tangible assets held for sale | 29 390 | 2 707 | ( 262) | ( 3 265) | 28 570 | |
| Debtors, other applications and other assets | 1 449 | 351 | ( 316) | ( 1 285) | 199 | |
| Other provisions | 68 774 | 14 147 | ( 1 693) | ( 859) | ( 5 156) | 75 213 |
| 220 271 | 22 318 | ( 2 271) | ( 15 633) | ( 6 372) | 218 313 | |
| 1 295 491 | 168 358 | ( 40 878) | ( 152 910) | ( 15 825) | 1 254 236 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Immediate Life Annuity / Individual | 4 | 4 |
| Immediate Life Annuity / Group | 22 | 23 |
| Family Savings | 2 | 2 |
| BPI New Family Savings | 1 260 175 | 2 191 422 |
| BPI Retirement Guaranteed | 110 110 | 138 080 |
| BPI Retirement Savings | 649 442 | 814 113 |
| BPI Non Resident Savings | 307 812 | 511 843 |
| Planor | 5 354 | 5 335 |
| PPR BBI Life | 2 116 | 2 153 |
| Savings Investment Plan / Youths | 0 | 2 |
| South PPR | 48 | 117 |
| 2 335 085 | 3 663 094 |
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.
| This caption is made up as follows: | ||
|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | |
| Current Tax Liability | ||
| Corporation income tax payable | 30 004 | 63 976 |
| Other | 29 | 66 |
| 30 033 | 64 042 | |
| Deferred Tax Liability | ||
| Temporary differences | 16 714 | 28 008 |
| 16 714 | 28 008 | |
| 46 747 | 92 050 | |
Details of the deferred tax liability are presented in Note 4.41.
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |||||||
|---|---|---|---|---|---|---|---|---|
| Issued | Repurchased | Balance | Average interest rate |
Issued | Repurchased | Balance | Average interest rate |
|
| Other subordinated debt | ||||||||
| Perpetual bonds | ||||||||
| EUR | 310 000 | ( 250 000) | 60 000 | 2.1% | 310 000 | ( 250 000) | 60 000 | 2.3% |
| 310 000 | ( 250 000) | 60 000 | 310 000 | ( 250 000) | 60 000 | |||
| Other Bonds | ||||||||
| EUR | 400 000 | ( 391 293) | 8 707 | 1.2% | 400 000 | ( 391 293) | 8 707 | 1.4% |
| 400 000 | ( 391 293) | 8 707 | 400 000 | ( 391 293) | 8 707 | |||
| 710 000 | ( 641 293) | 68 707 | 710 000 | ( 641 293) | 68 707 | |||
| Participating bonds | ||||||||
| EUR | 28 081 | ( 27 350) | 731 | 0.3% | 28 081 | ( 27 350) | 731 | 0.2% |
| 28 081 | ( 27 350) | 731 | 28 081 | ( 27 350) | 731 | |||
| Accrued interest | 60 | 74 | ||||||
| 60 | 74 | |||||||
| 69 498 | 69 512 |
During the first nine months of 2016 there were no changes in debt issued by the Group BPI.
| Perpetual bonds |
Other bonds |
Participating bonds |
Total | |
|---|---|---|---|---|
| Balance at December 31, 2014 | 60 000 | 8 707 | 732 | 69 439 |
| Repurchases (net of resales) | ( 1) | ( 1) | ||
| Balance at December 31, 2015 | 60 000 | 8 707 | 731 | 69 438 |
Perpetual and other bonds issued by the BPI Group at September 30, 2016 are made up as follows, by maturity date:
| Maturity | |||||
|---|---|---|---|---|---|
| 2016 | 2017 | 2018-2021 | > 2021 | Total | |
| Perpetual Bonds | |||||
| EUR 1 | 60 000 | 60 000 | |||
| Other Bonds | |||||
| EUR | 8 707 | 8 707 | |||
| Total | 60 000 | 8 707 | 68 707 |
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.
| Maturity | |||||
|---|---|---|---|---|---|
| 2016 | 2017 | 2018-2021 | > 2021 | Total | |
| Perpetual Bonds | |||||
| EUR 1 | 60 000 | 60 000 | |||
| Other Bonds | |||||
| EUR | 8 707 | 8 707 | |||
| Total | 60 000 | 8 707 | 68 707 |
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 value at the request of the participants with the approval of the Bank or at the initiative of the Bank with a six months' notice.
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Creditors and other resources | ||
| Creditors for futures operations | 16 005 | 23 053 |
| Consigned resources | 10 205 | 19 765 |
| Captive account resources | 7 440 | 7 408 |
| Guarantee account resources | 10 051 | 10 711 |
| Public Sector | ||
| Value Added Tax (VAT) payable | 272 | 362 |
| Tax withheld at source | 20 020 | 22 566 |
| Social Security contributions | 6 261 | 4 678 |
| Other | 388 | 559 |
| Contributions to other health systems | 1 512 | 1 389 |
| Creditors for factoring contracts | 16 570 | 18 956 |
| Creditors for the supply of assets | 12 580 | 17 194 |
| Contributions owed to the Pension Fund | ||
| Pensioners and employees | 1 279 | |
| Directors | 364 | |
| Other creditors | 87 658 | 97 871 |
| Deferred costs | ( 186) | ( 129) |
| 188 776 | 226 026 | |
| Liabilities with pensions and other benefits | ||
| Pension Funds Assets | ||
| Pensioners and employees | (1 305 996) | |
| Directors | ( 41 736) | |
| Past Service Liabilities | ||
| Pensioners and employees | 1 306 914 | |
| Directors | 45 076 | |
| Other | 1 542 | |
| 5 800 | ||
| Accrued costs | ||
| Creditors and other resources | 2 | 249 |
| Personnel costs | 94 922 | 95 323 |
| General administrative costs | 46 543 | 58 832 |
| Contribution over the banking sector | 11 031 | 13 003 |
| Other | 2 892 | 2 835 |
| 155 390 | 170 242 | |
| Deferred income | ||
| On guarantees given and other contingent liabilities | 3 220 | 3 476 |
| Other | 11 154 | 9 267 |
| 14 374 | 12 743 | |
| Other accounts | ||
| Foreign exchange transactions pending settlement | 7 253 | 3 562 |
| Securities operations pending settlement - stock exchange operations | 10 417 | 66 492 |
| Securities operations pending settlement - non stock exchange operations | 32 588 | |
| Liabilities pending settlement | 50 678 | 93 485 |
| Other operations pending settlement | 131 381 | 75 018 |
| 199 729 | 271 145 | |
| 564 069 | 680 156 |
The caption "Other creditors" at September 30, 2016 and December 31, 2015 includes 58 986 t. euro and 64 740 t. euro, respectively, relating to unrealized capital subscribed for in Venture Capital Funds:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Fundo de Recuperação, FCR | 18 340 | 18 340 |
| Fundo InterRisco II CI | 14 824 | 18 876 |
| Fundo InterRisco II - Fundo de Capital de Risco | 6 367 | 6 619 |
| FCR - Fundo Revitalizar | 364 | |
| Fundo de Reestruturação Empresarial, FCR | 1 850 | 1 864 |
| Fundo Pathena SCA Sicar | 6 388 | 7 460 |
| Outros fundos | 11 217 | 11 217 |
| 58 986 | 64 740 |
At September 30, 2016 and December 31, 2015 and 2014 the caption "Other creditors" also includes:
•3 933 t. euro and 5 279 t. euro, respectively, relating to operations with suppliers pending settlement, for the sale of prestige products;
•2 941 t. euro and 2 157 t. euro, respectively, relating to securities of captive accounts as they are in litigation.
At September 30, 2016 the caption "Past service liabilities – Other" corresponded to the liability of Banco de Fomento Angola in accordance with Law 18/90 of Angola, regarding the Angola Social Security system, which defines that retirement pensions must be granted to all Angolan employees enrolled in the Social Security.
The caption "Stock exchange transactions pending settlement" at September 30, 2016 and December 31, 2015 refers to the acquisition of securities to be settled in the following month.
The caption "Non stock exchange transactions pending settlement" at December 31, 2015 refers to the acquisition of securities to be settled in the following month.
The caption "Liabilities pending settlement" at September 30, 2016 and December 31, 2015 includes:
Additionally, at December 31, 2015 this caption includes 42 891 t. euro relating to transactions with loans securitisation funds.
The caption "Other operations pending settlement", at September 30, 2016 and December 31, 2015 includes 124 445 t. euro and 73 454 t. euro, respectively, relating to transfers under SEPA (Single Euro Payment Area).
At September 30, 2016 and December 31, 2015 Banco BPI's share capital amounted to 1 293 063 t. euro, represented by 1 456 924 237 ordinary, nominal dematerialized shares, of no par value.
The Shareholders' General Meeting held on February 25, 2016 granted the Board of Directors of Banco BPI authorization to do the following:
The purchases and sales authorized by this decision may be carried out within eighteen months from the date thereof, this permission also being applicable, with the due adaptations, to the acquisition and sale of Banco BPI shares by Banco Português de Investimento, S.A.
These captions are made up as follows
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Other equity instruments | ||
| Cost of shares to be made available to Group employees | ||
| RVA 2013 | 433 | 574 |
| RVA 2014 | 56 | 35 |
| RVA 2015 | 477 | 915 |
| RVA 2016 | 527 | |
| Costs of options not exercised (premiums) | ||
| RVA 2010 | 369 | 548 |
| RVA 2011 | 37 | 46 |
| RVA 2012 | 1 161 | 947 |
| RVA 2013 | 1 324 | 1 330 |
| RVA 2015 | 799 | |
| RVA 2016 | 522 | |
| 4 906 | 5 194 | |
| Treasury shares | ||
| Shares to be made available to Group employees | ||
| RVA 2013 | 305 | 622 |
| Shares hedging RVA options | ||
| RVA 2010 | 5 847 | 6 372 |
| RVA 2011 | 1 920 | 2 156 |
| RVA 2012 | 2 645 | 3 461 |
| RVA 2013 | 27 | 24 |
| Other shares | 168 | 162 |
| 10 912 | 12 797 |
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 |
|---|
| ------------------------------------ |
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Revaluation reserves | ||
| Reserves resulting from valuation to fair value of financial assets available for sale | ||
| (Note 4.5): | ||
| Debt Instruments | ||
| Securities | 59 275 | 80 735 |
| Hedging derivatives | ( 74 945) | ( 105 647) |
| Equity Instruments | 25 560 | 45 748 |
| Other | ( 485) | ( 531) |
| Reserve for foreign exchange difference on investments in foreign entities | ||
| Subsidiary and associated companies | ( 227 803) | ( 110 026) |
| Equity instruments available for sale | 2 | 5 |
| Legal revaluation reserve | 703 | 703 |
| ( 217 693) | ( 89 013) | |
| Deferred tax reserve | ||
| Resulting from valuation to fair value of financial assets available for sale: | ||
| Tax assets | 5 530 | 7 759 |
| Tax liabilities | ( 2 042) | ( 6 310) |
| 3 488 | 1 449 | |
| ( 214 205) | ( 87 564) |
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:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Legal reserve | 104 499 | 86 124 |
| Merger reserve | 2 530 | 2 530 |
| Consolidation reserves and retained earnings | 774 054 | 726 790 |
| Other reserves | 508 843 | 339 176 |
| Actuarial deviations | ||
| Associated with the transferred liabilities | ( 193 538) | ( 193 538) |
| Associated with the liabilities that remain with the Bank | ( 150 660) | ( 44 467) |
| Taxes related to actuarial deviations | 88 051 | 58 627 |
| Loss on treasury shares | ( 5 017) | ( 4 345) |
| Taxes relating to gain on treasury shares | 1 688 | 1 690 |
| 1 130 450 | 972 587 |
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 | ||||
|---|---|---|---|---|---|
| Sep. 30, 16 | Dec. 31, 15 | Sep. 30, 16 | Sep. 30, 15 | ||
| Non-controlling interests: | |||||
| Banco de Fomento Angola, S.A. | 423 974 | 426 845 | 126 495 | 109 478 | |
| BPI Capital Finance Ltd | 1 805 | 1 802 | 35 | 34 | |
| 425 779 | 428 647 | 126 530 | 109 512 |
Non-controlling interests in BPI Capital Finance at September 30, 2016 and December 31, 2015 include 1 786 t euro, relating to preference shares:
| Sep. 30, 16 | Dec. 31, 15 | |||||
|---|---|---|---|---|---|---|
| Issued | Repurchased | Balance | Issued | Repurchased | Balance | |
| "C" Series Shares | 250 000 | ( 248 214) | 1 786 | 250 000 | ( 248 214) | 1 786 |
| 250 000 | ( 248 214) | 1 786 | 250 000 | ( 248 214) | 1 786 |
This caption is made up as follows:
| Sep. 30, 16 | Dec. 31, 15 | |
|---|---|---|
| Guarantees provided and other contingent liabilities | ||
| Guarantees and sureties | 1 432 516 | 1 497 070 |
| Stand-by letters of credit | 63 611 | 77 739 |
| Documentary credits | 129 726 | 253 890 |
| Sureties and indemnities | 88 | 82 |
| 1 625 941 | 1 828 781 | |
| Assets pledged as collateral | 7 816 337 | 6 813 934 |
| Commitments to third parties | ||
| Irrevocable commitments | ||
| Options on assets | 8 298 | 9 371 |
| Irrevocable credit lines | 1 391 | 1 646 |
| Securities subscription | 470 450 | 334 612 |
| Term commitment to make annual contributions to the Deposit | ||
| Guarantee Fund | 41 350 | 38 714 |
| Commitment to the Investor Indemnity System | 9 910 | 9 771 |
| Other irrevocable commitments | 545 | 576 |
| Revocable commitments | 2 962 433 | 2 977 819 |
| 3 494 377 | 3 372 509 | |
| Responsibility for services provided | ||
| Deposit and safeguard of assets | 31 067 594 | 31 070 310 |
| Amounts for collection | 214 563 | 196 246 |
| Assets managed by the institution | 6 190 163 | 6 118 372 |
| 37 472 320 | 37 384 928 |
The caption "Assets pledged as collateral" at September 30, 2016 and December 31, 2015 includes:
Additionally, at September 30, 2016 and December 31, 2015 the caption "Assets pledged as collateral" includes, respectively, 846 399 t. euro and 981 821 t. euro of securities and 109 755 t. euro and 119 620 t. euro of loans, pledged as collateral to the European Investment Bank.
At September 30, 2016 the BPI Group managed the following third party assets:
| Investment Funds and PPRs | 3 203 430 |
|---|---|
| Pension Funds 1 | 2 347 570 |
1 Includes the Group companies' Pension Funds.
This caption is made up as follows:
| Sep. 30, 16 | Jun. 30, 15 | |
|---|---|---|
| Interest and similar income | ||
| Interest on deposits with banks | 82 | 134 |
| Interest on placements with credit institutions | 16 010 | 27 954 |
| Interest on loans to customers | 314 768 | 353 513 |
| Interest on credit in arrears | 9 274 | 15 137 |
| Interest on securities held for trading and available for sale | 232 355 | 234 427 |
| Interest on securitised assets not derecognised | 72 114 | 99 475 |
| Interest on derivatives | 72 518 | 129 145 |
| Interest on debtors and other aplications | 877 | 1 350 |
| Other interest and similar income | 2 349 | 2 444 |
| 720 347 | 863 579 | |
| Interest and similar expense | ||
| Interest on resources | ||
| Of central banks | 807 | 914 |
| Of other credit institutions | 3 068 | 4 793 |
| Deposits and other resources of customers | 108 745 | 217 738 |
| Debt securities | 6 860 | 28 141 |
| Interest from short selling | 774 | 488 |
| Interest on derivatives | 65 980 | 133 631 |
| Interest on liabilities relating to assets not derecognised on securitised | ||
| operations | 6 086 | 9 171 |
| Interest on subordinated debt | 808 | 955 |
| Other interest and similar expenses | 1 702 | 1 529 |
| 194 830 | 397 360 |
This caption is made up as follows:
| Sep. 30, 16 | Jun. 30, 15 | |
|---|---|---|
| Income from financial instruments | ||
| Interest | 1 593 | 5 760 |
| Gains and losses on financial instruments | ( 33 815) | ( 20 987) |
| Gains and losses on capitalisation insurance - unit links | 32 221 | 15 225 |
| Management and redemption comission | 10 310 | 9 076 |
| 10 309 | 9 074 |
This caption is made up as follows
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Conduril | 92 | 369 |
| SIBS | 1 086 | |
| Viacer | 1 960 | 1 946 |
| Via Litoral | 1 663 | |
| Other | 228 | 237 |
| 3 943 | 3 638 |
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Commission received relating to amortised cost | ||
| Loans to customers | 20 272 | 19 751 |
| Other | 830 | 763 |
| Commission paid relating to amortised cost | ||
| Loans to customers | ( 5 025) | ( 4 672) |
| Other | ( 261) | ( 1 285) |
| 15 816 | 14 557 |
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Premiums | 170 868 | 496 919 |
| Income from financial instruments | 33 830 | 47 259 |
| Impairment | 6 004 | |
| Cost of claims, net of reinsurance | (1 517 793) | ( 811 560) |
| Changes in technical provisions, net of reinsurance | 1 346 605 | 314 444 |
| Participation in results | ( 14 629) | ( 25 459) |
| 18 881 | 27 607 |
This caption includes the result of capitalization insurance with a discretionary participation feature (IFRS 4). Participation in the results of capitalization insurance is attributed at the end of each year and is calculated in accordance with the technical basis of each product, duly approved by the Portuguese Insurance Institute.
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Commissions received | ||
| On guarantees provided | 12 562 | 17 585 |
| On commitments to third parties | 1 710 | 1 925 |
| On banking services rendered | 193 876 | 186 543 |
| On operations performed on behalf of third parties | 14 957 | 15 111 |
| Other | 6 952 | 7 987 |
| 230 057 | 229 151 | |
| Commissions paid | ||
| On guarantees received | 36 | 164 |
| On financial instrument operations | 90 | 54 |
| On banking services rendered by third parties | 26 671 | 26 699 |
| On operations realised by third parties | 3 318 | 3 180 |
| Other | 356 | 332 |
| 30 471 | 30 429 | |
| Other income, net | ||
| Refund of expenses | 31 041 | 27 890 |
| Income from banking services | 10 374 | 17 061 |
| Charges similar to fees | ( 6 146) | ( 6 566) |
| 35 269 | 38 385 |
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Gain and loss on operations at fair value | ||
| Foreign exchange gain, net | 93 249 | 103 601 |
| Gain and loss on financial assets held for trading | ||
| Debt instruments | 22 797 | 28 581 |
| Equity instruments | ( 36 912) | 6 075 |
| Other securities | 407 | 800 |
| Gain and loss on trading derivative instruments | 33 398 | 3 486 |
| Gain and loss on other financial assets valued at fair value through | ||
| profit or loss | ( 18) | |
| Gain and loss on financial liabilities held for trading | 204 | 6 645 |
| Gain and loss on the revaluation of assets and liabilities hedged by | ||
| derivatives | 26 285 | ( 23 049) |
| Gain and loss on hedging derivative instruments | ( 25 931) | 23 421 |
| Other gain and loss on financial operations | 386 | 4 681 |
| 113 865 | 154 241 | |
| Gain and loss on assets available for sale | ||
| Gain and loss on the sale of loans and advances to customers | ( 987) | |
| Gain and loss on financial assets available for sale | ||
| Debt instruments | 308 | ( 70) |
| Equity instruments | 22 945 | 61 |
| Other securities | 48 | 432 |
| 23 301 | ( 564) | |
| Interest and financial gain and loss with pensions | ||
| Interest cost | ( 224) | ( 23 548) |
| Income on plan assets computed with the discount rate | 1 408 | 23 519 |
| 1 184 | ( 29) |
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Operating income | ||
| Revenue from investment properties | 6 127 | |
| Non controlling interest in the investment fund Imofomento | ( 1 782) | |
| Gain on tangible assets held for sale | 3 638 | 2 155 |
| Gain on other tangible assets | 4 075 | 6 406 |
| Other operating income | 5 133 | 8 455 |
| 12 846 | 21 361 | |
| Operating expenses | ||
| Loss on investment properties | 1 881 | |
| Expenses with investment properties | 1 166 | |
| Subscriptions and donations | 2 460 | 2 967 |
| Contributions to the Deposit Guarantee Fund | 12 | 674 |
| Contributions to the Resolution Fund | 3 205 | 2 775 |
| Contributions to the Single Resolution Fund | 14 939 | |
| Contribution to the Investor Indemnity System | 8 | 7 |
| Loss on tangible assets held for sale | 30 | |
| Loss on other tangible and intangible assets | 4 824 | 6 675 |
| Other operating expenses | 4 419 | 5 948 |
| 29 867 | 22 123 | |
| Other taxes | ||
| Indirect taxes | 20 066 | 15 154 |
| Direct taxes | 2 602 | 1 400 |
| 22 668 | 16 554 |
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | ||
|---|---|---|---|
| Remuneration | 224 591 | 224 599 | |
| Long service premium | ( 24 968) | 2 552 | |
| Final career premium | 5 844 | ||
| Pension costs | 2 631 | 2 234 | |
| Changes in the conditions of the pension plan - SAMS | ( 22 215) | ||
| Early retirements | 50 519 | 4 603 | |
| Other mandatory social charges | 46 890 | 46 798 | |
| Other personnel costs | 9 044 | 7 708 | |
| 292 336 | 288 494 |
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| General administrative costs | ||
| Supplies | ||
| Water, energy and fuel | 10 102 | 9 998 |
| Consumable material | 3 785 | 3 674 |
| Other | 1 014 | 1 128 |
| Services | ||
| Rent and leasing | 36 390 | 37 380 |
| Communications and computer costs | 29 003 | 29 036 |
| Travel, lodging and representation | 6 211 | 6 369 |
| Advertising and publishing | 13 671 | 14 061 |
| Maintenance and repairs | 15 954 | 15 653 |
| Insurance | 3 319 | 3 649 |
| Fees | 4 856 | 4 205 |
| Legal expenses | 4 449 | 4 489 |
| Security and cleaning | 9 402 | 9 765 |
| Information services | 6 280 | 5 939 |
| Temporary labour | 2 238 | 2 314 |
| Studies, consultancy and auditing | 10 792 | 6 874 |
| SIBS | 15 608 | 16 534 |
| Other services | 14 988 | 16 671 |
| 188 062 | 187 739 |
At September 30, 2016 and 2015, income tax recognised in the statement of income, as well as the tax burden, measured by the relationship between the tax charge and profit before tax, were as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Current income tax | ||
| For the period | 32 242 | 41 489 |
| Correction of prior years 1 | ( 9 115) | 794 |
| 23 127 | 42 283 | |
| Deferred tax | ||
| Recognition and reversal of temporary differences | ( 9 513) | ( 23 653) |
| Change in tax rate | 23 | |
| On tax losses carried forward | 9 432 | 9 079 |
| ( 58) | ( 14 574) | |
| Contribution over the banking sector | 14 505 | 9 899 |
| Total tax charged to the statement of income | 37 573 | 37 608 |
| Net income before income tax 2 | 321 619 | 274 930 |
| Tax burden | 11.7% | 13.7% |
1 Includes 10 501 t. euro relating to BFA, resulting from the possibility of the deduction, for tax purposes, of the foreign exchange revaluations of securities issued up to December 31, 2012. Additionally, it includes the amount of (2 066) t. euro also relating to BFA due to the additional payment of Industrial Tax for the year 2013.
2 Considering net income of the BPI Group plus income tax and income attributable to non-controlling interests less the earnings of associated companies (not consolidated).
Reconciliation between the nominal rate of income tax and the tax burden at September 30, 2016 and 2015, as well as between the tax cost/income and the product of the accounting profit times the nominal tax rate are as follows:
| Sep. 30, 16 | Sep. 30, 15 | |||
|---|---|---|---|---|
| Tax rate | Amount | Tax rate | Amount | |
| Net income before income tax | 321 619 | 274 930 | ||
| Income tax computed based on the nominal tax rate | 29.4% | 94 627 | 29.8% | 81 932 |
| Effect of tax rates applicable to foreign branches | 0.0% | 25 | -0.1% | ( 383) |
| Capital gain and impairment of investments (net) | -0.3% | ( 911) | 0.6% | 1 744 |
| Capital gain of tangible assets (net) | -0.3% | ( 1 092) | -0.4% | ( 965) |
| Income on Angolan public debt | -20.7% | ( 66 606) | -18.8% | ( 51 606) |
| Non taxable dividends | 0.0% | ( 119) | -0.7% | ( 1 795) |
| Tax on dividends of subsidiary and associated companies | 1.7% | 5 551 | 1.9% | 5 164 |
| Banco BPI Cayman net income | -0.4% | ( 1 428) | ||
| Tax benefits | -0.1% | ( 375) | -0.3% | ( 704) |
| Impairment and provision for loans | -0.1% | ( 277) | 0.2% | 422 |
| Non tax deductible pension costs | 0.5% | 1 550 | 0.5% | 1 254 |
| Correction of prior year tax losses carried forward | -2.8% | ( 9 115) | 0.1% | 165 |
| Non tax deductible uncollectible loans | 0.0% | 111 | 0.5% | 1 330 |
| Extraordinary investment tax credit | 0.3% | 1 065 | 0.0% | ( 113) |
| Difference between the current income tax rate and the deferred tax rate 1 | 0.2% | 750 | 0.0% | ( 5) |
| Use of tax losses | -3.6% | ( 9 903) | ||
| Correction of prior years tax losses carried forward | 0.0% | ( 88) | ||
| Effect of change in the rate of deferred tax | 0.0% | 23 | ||
| Contribution over the banking sector | 4.5% | 14 505 | 3.6% | 9 899 |
| Autonomous taxation | 0.4% | 1 216 | 0.5% | 1 339 |
| Other non taxable income and expenses | -0.6% | ( 1 839) | -0.1% | ( 165) |
| 11.7% | 37 573 | 13.7% | 37 608 |
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 recognized 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 Corporation 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.
| Sep. 30, 16 Deferred taxes |
Sep. 30, 15 | |||
|---|---|---|---|---|
| Deferred taxes | ||||
| Assets | Liabilities | Assets | Liabilities | |
| Pension liabilities | ( 2 179) | ( 1 899) | ||
| Early retirements | 32 956 | 25 829 | ||
| Long service premium | 1 605 | 8 733 | ||
| Tax deferral of the impact of the partial transfer of liabilities with pensions to Social Security |
20 093 | 21 612 | ||
| Provisions and impairments | 171 523 | 163 418 | ||
| Revaluation of tangible fixed assets | ( 532) | ( 581) | ||
| Revaluation of assets and liabilities hedged by derivatives | ( 429) | ( 1 554) | ||
| Dividends to be distributed by subsidiary and associated companies |
20 043 | ( 10 219) | ( 8 533) | |
| Tax losses | 94 182 | 93 751 | ||
| Other | 3 753 | ( 3 493) | 3 342 | ( 7 384) |
| Deferred taxes recognised in the income statement | 341 976 | ( 14 672) | 314 786 | ( 18 051) |
| Deferred taxes recognised in the fair value reserve | 5 530 | ( 2 042) | 9 555 | ( 1 923) |
| Deferred taxes recognised in other reserves | 82 858 | 70 381 | ||
| Total deferred taxes | 430 363 | ( 16 714) | 394 722 | ( 19 974) |
Deferred tax assets are recognized up to the amount expected to be realized through future taxable profits.
The BPI Group does not recognise deferred tax assets or liabilities for deductible or taxable temporary differences relating to investments in subsidiaries as it is unlikely that such differences will be reversed in the foreseeable future, except for the deferred tax liability relating to taxation in Angola of the dividends to be distributed to the companies of the BPI Group, in the following year, over the net result for the year of Banco de Fomento Angola.
The BPI Group does not recognise deferred tax assets and liabilities for deductible or taxable temporary differences relating to investments in associated companies, as the participation held by the BPI Group exceeds 5% for more than two years, which enables it to be considered in the Participation Exemption regime, except for Banco Comercial e de Investimentos, in which the deferred tax liability relating to taxation in Mozambique of all the distributable profits are recognized.
This caption is made up as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Banco Comercial e de Investimentos, S.A.R.L. | 5 412 | 8 784 |
| Companhia de Seguros Allianz Portugal, S.A. | 4 863 | 7 870 |
| Cosec – Companhia de Seguros de Crédito, S.A. | 2 798 | 3 680 |
| InterRisco - Sociedade de Capital de Risco, S.A. | 26 | ( 235) |
| Unicre - Instituição Financeira de Crédito, S.A. | 12 300 | 3 059 |
| 25 399 | 23 158 |
Contribution of the associated companies of Banco BPI to the consolidated comprehensive income is as follows:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Contribution to consolidated net income | 25 399 | 23 158 |
| Income not included in the consolidated statement of income | 321 | ( 5 489) |
| Contribution to consolidated comprehensive income | 25 720 | 17 669 |
Contribution of Banco BPI and subsidiary and associated companies to consolidated net income in the first nine months of 2016 and 2015 is as follows::
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Banks | ||
| Banco BPI, S.A.1 | 17 247 | 2 618 |
| Banco Português de Investimento, S.A.1 | ( 2 522) | 1 035 |
| Banco de Fomento Angola, S.A.1 | 121 922 | 105 519 |
| Banco Comercial e de Investimentos, S.A.R.L.1 | 4 952 | 8 037 |
| Banco BPI Cayman, Ltd 1 | 4 637 | 3 548 |
| Asset management | ||
| BPI Gestão de Activos - Sociedade Gestora de Fundos de Investimento Mobiliários, S.A. | 3 520 | 2 458 |
| BPI - Global Investment Fund Management Company, S.A. | 1 328 | 1 622 |
| BPI (Suisse), S.A.1 | 1 587 | 2 643 |
| BPI Alternative Fund: Iberian Equities Long/Short Fund Luxemburgo 1 | 311 | 3 817 |
| BPI Obrigações Mundiais - Fundo de Investimento Aberto de Obrigações 1 | 238 | ( 43) |
| Imofomento - Fundo de Investimento Imobiliário Aberto 1 2 | 538 | |
| BPI Strategies, Ltd1 2 | ( 122) | 406 |
| Venture capital / development | ||
| BPI Private Equity - Sociedade de Capital de Risco, S.A.1 | ( 86) | 382 |
| Inter-Risco - Sociedade de Capital de Risco, S.A. | 26 | ( 235) |
| Insurance | ||
| BPI Vida e Pensões - Companhia de Seguros, S.A.1 | 11 923 | 13 743 |
| Cosec - Companhia de Seguros de Crédito, S.A. | 2 798 | 3 680 |
| Companhia de Seguros Allianz Portugal, S.A. 1 | 4 863 | 7 870 |
| Other | ||
| BPI, Inc | ( 4) | ( 4) |
| BPI Locação de Equipamentos, Lda | ( 6) | |
| BPI Madeira, SGPS, Unipessoal, S.A.1 | ( 503) | ( 283) |
| BPI Moçambique - Sociedade de Investimento, S.A. 1 | ( 397) | ( 493) |
| BPI Capital Finance | ||
| BPI Capital Africa 1 | ( 1 103) | ( 1 034) |
| Finangeste - Empresa Financeira de Gestão e Desenvolvimento, S.A.1 2 | ||
| Unicre - Instituição Financeira de Crédito, S.A.1 | 12 300 | ( 4 850) |
| 182 915 | 150 968 |
1 Adjusted net income.
Basic earnings per share is calculated by dividing net income attributable to the shareholders of Banco BPI by the weighted average number of ordinary shares outstanding in the period, excluding treasury shares acquired by the Group.
The following table shows the calculation of basic earnings per share:
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Numerator | ||
| Numerator: Net income attributable to the shareholders of BPI (in thousands of euro) | 182 915 | 150 968 |
| Denominator | ||
| Issued ordinary shares (x 1000): | ||
| No. at the beginning of the period | 1456 924 | 1456 924 |
| No. at the end of the period | 1456 924 | 1456 924 |
| Weighted average number of shares | 1456 924 | 1456 924 |
| Treasury shares, weighted average number (x 1000) | 6 013 | 6 601 |
| Denominator: weighted average number of shares, net of treasury shares (x 1000) | 1450 912 | 1450 323 |
| Consolidated basic earnings per share (in euros) | 0.126 | 0.104 |
Diluted earnings per share includes in its calculation the potential dilutive effect on earnings per share of any existing financial instruments, by adjusting the average number of shares and / or the net results.
In the calculation of diluted earnings per share of Banco BPI the following adjustments to the weighted average number of shares were considered:
Sum of shares (average number) granted to employees subject to a resolution condition under the RVA program but not yet made available. The ownership of the shares granted, under the RVA programme, is transferred in full at the grant date, but their availability is dependent on the maintenance of the employment relationship with the BPI Group. Therefore for accounting purposes, the shares remain in the portfolio of treasury shares of Banco BPI until their date of delivery, at which time the treasury shares are derecognised.
Sum of the portfolio of treasury shares allocated to cover the options to purchase shares of Banco BPI granted to employees under the RVA programme. To cover the option plan, BPI has treasury shares portfolios, allocated to each of the series of current options, in order to ensure a number of shares corresponding to the product of delta by the number of options ("delta hedging"). For the purpose of managing the hedging portfolio, the Bank carries out purchase and sale transactions on the stock exchange. In the granting of shares to employees for exercising the options, the Bank uses the portfolio of treasury shares, which are derecognised together with the transfer of ownership, and also make purchases on the stock exchange.
| Sep. 30, 16 | Sep. 30, 15 | |
|---|---|---|
| Numerator | ||
| Numerator: Net income attributable to the shareholders of BPI (in thousands of euros) | 182 915 | 150 968 |
| Denominator | ||
| Weighted average number of shares, net of treasury shares (x 1000) | 1450 912 | 1450 323 |
| Average weighted ordinary shares with dilutive effect (x 1000): | ||
| Shares granted to employees, under the RVA programme, under resolutive conditions | 255 | 450 |
| Treasury shares allocated to cover the RVA option plan | 5 609 | 6 003 |
| Denominator: weighted average number of shares adjusted (x 1000) | 1456 776 | 1456 776 |
| Consolidated diluted earnings per share (in euro) | 0.126 | 0.104 |
In accordance to IAS 24, the entities considered to be related to Banco BPI are:
Those in which the Bank has direct or indirect significant influence in decisions relating to their financial and operating policies – Associated and jointly controlled companies and pension funds;
Entities that have direct or indirect significant influence on the management and financial policies of the Bank – Shareholders, presuming that this happens when the equity interest exceeds 20%.
Key management personnel of Banco BPI, considering for this purpose executive and non-executive members of the Board of Directors and individual persons and companies associated to them.
The BPI Group's related parties at September 30, 2016 were as follows:
| Effective | Direct | ||
|---|---|---|---|
| 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% | 30.0% |
| 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% | |
| Unicre - Instituição Financeira de Crédito, SA | Portugal | 21.0% | 21.0% |
| Pension funds of Employees of the BPI Group | |||
| Fundo de Pensões Banco BPI | Portugal | 100.0% | |
| Fundo de Pensões Aberto BPI Acções | Portugal | 9.5% | |
| Fundo de Pensões Aberto BPI Valorização | Portugal | 40.4% | |
| Fundo de Pensões Aberto BPI Segurança | Portugal | 23.4% | |
| Fundo de Pensões Aberto BPI Garantia | Portugal | 9.9% | |
| Shareholders of Banco BPI | |||
| Grupo La Caixa | Spain | 45.50% | |
| Members of the Board of Directors of Banco BPI | |||
| Artur Santos Silva | |||
| Fernando Ulrich | |||
| Alfredo Rezende de Almeida | |||
| Allianz Europe Ltd. - que nomeou para exercer o cargo em nome próprio Carla Bambulo | |||
| António Lobo Xavier | |||
| Armando Leite de Pinho | |||
| Carlos Moreira da Silva | |||
| Edgar Alves Ferreira 1 | |||
| Isidro Fainé Casas 2 | |||
| Ignacio Alvarez-Rendueles | |||
| João Pedro Oliveira e Costa | |||
| José Pena do Amaral | |||
| Lluís Vendrell | |||
| Manuel Ferreira da Silva | |||
| Marcelino Armenter Vidal 2 | |||
| Maria Celeste Hagatong | |||
| Mário Leite da Silva | |||
| Pedro Barreto | |||
| Santoro Finance – Prestação de Serviços, S.A. | |||
| Tomás Jervell | |||
| Vicente Tardio Barutel | |||
| 1 Ceased functions by resigning on October 26, 2016. |
2 Ceased functions by resigning on November 30, 2016.
.
The total assets, liabilities 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, 2016 were as follows:
| Associated and jointly controlled |
Pension funds of Employees of the |
||
|---|---|---|---|
| entities | BPI Group | Total | |
| Assets | |||
| Financial applications | 3 389 | 3 389 | |
| Financial assets held for trading and at fair value through | |||
| profit or loss | 140 | 140 | |
| Loans | 18 | 18 | |
| Other assets | 16 074 | 632 | 16 706 |
| 19 481 | 772 | 20 253 | |
| Liabilities | |||
| Deposits and technical provisions | 23 047 | 136 714 | 159 761 |
| Resources of other credit institutions | 1 678 | 1 678 | |
| Provisions | 149 | 149 | |
| Other financial resources | 60 054 | 60 054 | |
| Other liabilities | 93 | 93 | |
| 24 967 | 196 768 | 221 735 | |
| Off balance sheet items | |||
| Guarantees provided other contingent liabilities | |||
| Guarantees and sureties | 11 930 | 60 | 11 990 |
| Commitments to third parties | |||
| Revocable commitments | 5 327 | 5 327 | |
| Irrevocable commitments | 10 000 | 10 000 | |
| Responsabilities for services rendered | |||
| Deposit and safeguard of assets | 1 091 349 | 1 111 552 | 2 202 901 |
| 1 118 606 | 1 111 612 | 2 230 218 |
The total assets, liabilities 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, 2016 are as follows:
| Shareholders of | Members of the Board of Directors |
Companies in which Members of the Board of Directors of Banco BPI have significant |
||
|---|---|---|---|---|
| Banco BPI 1 | of Banco BPI 2 | influence 3 | Total | |
| Assets | ||||
| Financial applications | 58 365 | 58 365 | ||
| Financial assets held for trading and at fair value through | ||||
| profit or loss | 14 367 | 19 743 | 8 092 | 42 202 |
| Financial assets available for sale | 88 | 73 985 | 57 115 | 131 188 |
| Loans | 9 | 193 079 | 216 549 | 409 637 |
| Derivatives | 1 647 | 1 647 | ||
| Other assets | 1 | 27 495 | 27 496 | |
| 74 476 | 286 808 | 309 251 | 670 535 | |
| Liabilities | ||||
| Deposits and technical provisions | 1 643 | 201 799 | 441 728 | 645 170 |
| Resources of other credit institutions | 2 558 | 2 558 | ||
| Provisions | 28 | 96 | 449 | 573 |
| Other liabilities | 885 | 1 708 | 6 233 | 8 826 |
| 5 114 | 203 603 | 448 410 | 657 127 | |
| Off balance sheet items | ||||
| Guarantees provided and other contingent liabilities | ||||
| Guarantees and sureties | 23 464 | 31 703 | 58 054 | 113 221 |
| Stand-by Letters of credit | 50 734 | 50 734 | ||
| Guarantees received | 1 320 | 52 116 | 47 080 | 100 516 |
| Commitments to third parties | ||||
| Revocable commitments | 213 | 11 775 | 46 349 | 58 337 |
| Irrevocable commitments | 53 687 | 53 687 | ||
| Responsabilities for services rendered | ||||
| Deposit and safeguard of assets | 749 064 | 278 301 | 370 866 | 1 398 231 |
| Other | 77 258 | 77 258 | ||
| Foreign exchange operations and derivative instruments | ||||
| Purchases | 94 813 | 94 813 | ||
| Sales | ( 95 520) | ( 95 520) | ||
| 773 354 | 373 895 | 704 028 | 1 851 277 |
1 Includes the La Caixa Group led by the "Fundação Bancária La Caixa" and the companies controlled by it.
2 Includes the Members of the Board of Directors, also including: (i) Allianz Europe Ltd, the companies that control it, including Allianz SE, and the companies controlled by it, except Allianz Portugal, which was considered in associated companies; and (ii) Santoro Financial Holdings, SGPS, as it is the sole shareholder of Santoro Finance, Mrs. Isabel José dos Santos, as shareholder of Santoro Financial Holdings, SGPS to whom, under the terms of paragraph b) item 1 of article 20 and article 21 of the Portuguese Securities Code, the investment of Santoro Finance in Banco BPI is attributed, and the companies controlled by Mrs. Isabel José dos Santos.
3 Includes the companies in which the Members of the Board of Directors have significant influence not included in other categories.
The total assets, liabilities 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, 2015 are as follows:
| Associated and jointly controlled |
Pension funds of Employees of the |
||
|---|---|---|---|
| entities | BPI Group | Total | |
| Assets | |||
| Financial applications | 16 111 | 16 111 | |
| Financial assets held for trading and at fair value through | |||
| profit or loss | 140 | 140 | |
| Loans | 10 037 | 10 037 | |
| Other assets | 20 142 | 720 | 20 862 |
| 46 290 | 860 | 47 150 | |
| Liabilities | |||
| Deposits and technical provisions | 38 182 | 192 015 | 230 197 |
| Resources of other credit institutions | 5 114 | 5 114 | |
| Provisions | 7 | 7 | |
| Other financial resources | 60 067 | 60 067 | |
| Other liabilities | 26 | 26 | |
| 43 329 | 252 082 | 295 411 | |
| Off balance sheet items | |||
| Guarantees provided and other contingent liabilities | |||
| Guarantees and sureties | 12 232 | 12 232 | |
| Commitments to third parties | |||
| Revocable commitments | 5 128 | 5 128 | |
| Responsabilities for services rendered | |||
| Deposit and safeguard of assets | 1 060 312 | 1 119 004 | 2 179 316 |
| Other | 10 000 | 10 000 | |
| 1 087 672 | 1 119 004 | 2 206 676 |
The total assets, liabilities 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, 2015 are as follows:
| Shareholders of | Members of the Board of Directors |
Companies in which Members of the Board of Directors of Banco BPI have significant |
||
|---|---|---|---|---|
| Banco BPI 1 | of Banco BPI 2 | influence 3 | Total | |
| Assets | ||||
| Financial applications | 337 270 | 337 270 | ||
| Financial assets held for trading and at fair value through | ||||
| profit or loss | 9 961 | 45 079 | 1 932 | 56 972 |
| Financial assets available for sale | 88 | 48 909 | 60 792 | 109 789 |
| Loans | 15 682 | 199 211 | 203 236 | 418 129 |
| Derivatives | 348 | 348 | ||
| Other assets | 786 | 1 | 27 556 | 28 343 |
| 364 135 | 293 200 | 293 516 | 950 851 | |
| Liabilities | ||||
| Deposits and technical provisions | 410 | 240 761 | 381 593 | 622 764 |
| Resources of other credit institutions | 2 448 | 2 448 | ||
| Provisions | 33 | 107 | 343 | 483 |
| Other liabilities | 2 | 107 | 109 | |
| 2 893 | 240 975 | 381 936 | 625 804 | |
| Off balance sheet items | ||||
| Guarantees provided and other contingent liabilities | ||||
| Guarantees and sureties | 27 114 | 36 501 | 71 092 | 134 707 |
| Open documentary credits | 57 875 | 57 875 | ||
| Guarantees received | 52 393 | 10 479 | 62 872 | |
| Commitments to third parties | ||||
| Irrevocable commitments | 51 500 | 51 500 | ||
| Revocable commitments | 11 | 18 400 | 46 233 | 64 644 |
| Responsabilities for services rendered | ||||
| Deposit and safeguard of assets | 700 927 | 264 159 | 329 949 | 1 295 035 |
| Other | 65 500 | 65 500 | ||
| Foreign exchange operations and derivatives instruments | ||||
| Purchases | 344 866 | 344 866 | ||
| Sales | ( 343 942) | ( 343 942) | ||
| 728 976 | 371 453 | 632 628 | 1 733 057 |
1 Includes the La Caixa Group led by "Fundação Bancária La Caixa" and the companies controlled by it.
2 Includes the Members of the Board of Directors, also including: (i) Allianz Europe Ltd, the companies that control it, including Allianz SE, and the companies controlled by it, except Allianz Portugal, which was considered in associated companies; and (ii) Santoro Financial Holdings, SGPS, as it is the sole shareholder of Santoro Finance, Mrs. Isabel José dos Santos, as shareholder of Santoro Financial Holdings, SGPS to whom, under the terms of paragraph b) item 1 of article 20 and article 21 of the Portuguese Securities Code, the investment of Santoro Finance in Banco BPI is attributed, and the companies controlled by Mrs. Isabel José dos Santos.
3 Includes the companies in which the Members of the Board of Directors have significant influence not included in other categories.
Total income and costs relating to operations with associated and jointly controlled companies and pension funds of employees of the BPI Group at September 30, 2016 are as follows:
| Associated and jointly controlled entities |
Pension funds of Employees of the BPI Group |
Total | |
|---|---|---|---|
| Income | |||
| Financial margin (narrow sense) | 141 | ( 1 178) | ( 1 037) |
| Net commissions income | 33 044 | 1 915 | 34 959 |
| General administrative costs | ( 674) | ( 11 397) | ( 12 071) |
| Impairment losses and provisions for loans and guarantees, net |
( 112) | ( 112) | |
| 32 399 | ( 10 660) | 21 739 |
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, 2016 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 3 |
Total | |
|---|---|---|---|---|
| Resultados | ||||
| Financial margin (narrow sense) | 1 399 | 4 220 | 2 585 | 8 204 |
| Income from equity instruments | 1 961 | 1 961 | ||
| Net commissions income | 65 | 104 | 169 | |
| Gains and losses in financial operations | 6 | ( 1 313) | 18 | ( 1 289) |
| Impairment losses and provisions for loans and guarantees, net |
6 | 172 | 89 | 267 |
| 1 411 | 3 144 | 4 757 | 9 312 |
1 Includes the La Caixa Group led by "Fundação Bancária La Caixa" and the companies controlled by it.
2 Includes the Members of the Board of Directors, also including: (i) Allianz Europe Ltd, the companies that control it, including Allianz SE, and the companies controlled by it, except Allianz Portugal, which was considered in associated companies; and (ii) Santoro Financial Holdings, SGPS, as it is the sole shareholder of Santoro Finance, Mrs. Isabel José dos Santos, as shareholder of Santoro Financial Holdings, SGPS to whom, under the terms of paragraph b) item 1 of article 20 and article 21 of the Portuguese Securities Code, the investment of Santoro Finance in Banco BPI is attributed, and the companies controlled by Mrs. Isabel José dos Santos.
3 Includes the companies in which the Members of the Board of Directors have significant influence not included in other categories.
Total income and costs relating to operations with associated and jointly controlled companies and pension funds of employees of the BPI Group at September 30, 2015 are as follows:
| Associated and jointly controlled entities |
Pension funds of Employees of the BPI Group |
Total | |
|---|---|---|---|
| Income | |||
| Financial margin (narrow sense) | 116 | ( 1 182) | ( 1 066) |
| Net comissions income | 30 871 | 44 | 30 915 |
| General administrative expenses | ( 556) | ( 12 051) | ( 12 607) |
| Impairment losses and provisions for loans and guarantees, net |
( 1) | ( 1) | |
| 30 430 | ( 13 189) | 17 241 |
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, 2015 are as follows:
| Shareholders of Banco BPI 1 |
Members of the Board of Directors of Banco BPI 2 |
Directors of Banco BPI have significant influence 3 |
Total | |
|---|---|---|---|---|
| Income Financial margin (narrow sense) Net comissions income |
979 | ( 229) 877 |
253 45 |
1 003 922 |
| Impairment losses and provisions for loans and guarantees, net |
( 5) 974 |
( 26) 622 |
( 2 047) ( 1 749) |
( 2 078) ( 153) |
1 Inclui o Grupo La Caixa grupo liderado pela Fundação Bancária La Caixa, compreendendo as sociedades por si controladas).
2 Abrange os Membros do Conselho de Administração, incluindo também (i) a Allianz Europe, Ltd, as sociedades que a controlam, compreendendo a Allianz SE, e as sociedades controladas por esta, excepto a Allianz Portugal, que foi considerada nas empresas associadas e (ii) a Santoro Financial Holdings, SGPS, por deter a totalidade do capital da Santoro Finance, a Senhora Engenheira Isabel José dos Santos, na qualidade de accionista da Santoro Financial Holdings, SGPS, a quem, nos termos da alínea b) do n.º 1 do Artigo 20 e artigo 21 do Cód.VM, a participação detida no Banco BPI pela Santoro Finance é imputável, e as sociedades controladas pela Senhora Engenheira Isabel José dos Santos.
3 Inclui as sociedades onde os Membros do Conselho de Administração têm influência significativa não incluídas noutras categorias.
In accordance with a communication of the Bank of Portugal dated August 3, 2014, it was decided to apply a resolution measure to Banco Espírito Santo, S.A., which consists of the transfer of most of its business to a transition bank, called "Novo Banco", created especially for that purpose. In accordance with the community norm, capitalization of "Novo Banco" was ensured by the Resolution Fund, created by Decree-Law 31-A / 2012 of February 10. As provided for in the Decree-Law, the Resolution Fund is resourced from payment of contributions due by the institutions participating in the Fund and contribution from the banking sector. In addition, the Decree-Law provides that if such resources are insufficient for fulfillment of its obligations other financing means can be used, such as: (i) special contributions from credit institutions; and (ii) loans granted.
In the specific case of the resolution measure relating to Banco Espírito Santo, S.A., the Resolution Fund provided 4.9 thousand million euro to pay up the share capital of "Novo Banco". Of this amount, 377 million euro corresponds to the Resolution Fund's own financial resources, resulting from the contributions already paid by the participating institutions and from contributions from the banking sector. In addition, a syndicated loan of 700 million euro was made to the Resolution Fund, with the contribution of each credit institution depending on various factors, including its size. The participation of Banco BPI in this loan was 116.2 million euro. The remaining amount needed to finance the resolution measure adopted came from a loan granted by the Portuguese State, which will subsequently be repaid and remunerated by the Resolution Fund. When Novo Banco is sold the proceeds of the sale will be primarily assigned to the Resolution Fund.
In September 2015 the Bank of Portugal interrupted the sale process of the participation of the Resolution Fund in Novo Banco, initiated in 2014, and completed the current procedure without accepting any of the three binding proposals considering that their terms and conditions were not satisfactory. In a statement of December 21, 2015 the Bank of Portugal announced the agreement reached with the European Commission which provided, among other commitments, for the extension of the deadline for the sale of the full shareholder stake held by the Resolution Fund in Novo Banco.
On December 29, 2015 the Bank of Portugal issued a statement on the approval of a set of decisions supplementing the resolution measure applied to BES. The Bank of Portugal decided to retransmit to BES the liability for the non-subordinated bonds issued by them and that were designated to institutional investors. The nominal amount of the bonds retransmitted to BES is 1 941 million euro and corresponds to a book value of 1 985 million euro. These bonds were originally issued by BES and placed specifically among qualified investors. In addition to this measure, the Bank of Portugal also clarified that the Resolution Fund is responsible for neutralizing, through compensating Novo Banco, the possible adverse effects of future decisions, resulting from the resolution process, which result in liabilities or contingencies.
The process of sale of the participation held by the Resolution Fund in the capital of Novo Banco was relaunched in January 2016, and is currently in progress.
In accordance with a statement of the Bank of Portugal of December 20, 2015 it was decided the sell the operations of Banif – Banco Internacional do Funchal, S.A. (Banif) and most of its assets and liabilities to Banco Santander Totta for 150 million euro. According to that statement, the requirements of the European institutions and the impracticability of a voluntary sale of Banif led to this sale being considered in the context of a resolution measure.
Most of the assets not subject to the sale were transferred to an asset management vehicle, called Oitante, S.A. (Oitante), created specifically for this purpose, the sole shareholder of which is the Resolution Fund. In this respect, Oitante issued debt securities of 746 million euro, which were acquired in full by Banco Santander Totta, having been given a guarantee by the Resolution Fund and a counter-guarantee by the Portuguese State.
The operation involved public support of around 2 255 million euro to cover future contingencies, of which 489 million euro by the Resolution Fund and 1 766 million euro directly by the Portuguese State, as a result of the options agreed between the Portuguese authorities, the European institutions and Banco Santander Totta for defining the perimeter of the assets and liabilities sold.
Up to the date of approval of the financial statements by the Board of Directors, Banco BPI did not have the information necessary to enable it to estimate with reasonable reliability the potential insufficiency of resources in the Resolution Fund following the resolution measures applied to Banco Espirito Santo, S.A. and BANIF – Banco Internacional do Funchal, S.A., nor how the potencial insufficiency will be financed.
Therefore, at this date it is not possible to assess the possible impact of this matter on Banco BPI's financial statements, since potential losses to be incurred depend on the conclusion of the referred processes and the amount of periodic and/or special contributions, that may possibly be determined by the Bank of Portugal (in case of periodic contributions) or by the Minister of Finance (in the case of the special contributions), under the terms and competencies which are legally assigned to them.
In accordance with the information available to this time: (i) it is not likely that the Resolution Fund will propose the creation of a special contribution to finance the resolution measures described above, so the possible collection of a special contribution appears to be remote, and (ii) it is expected that any deficits of the Resolution Fund will be financed through periodic contributions under article 9 of Decree-Law 24/2013 of February 19, which stipulates that periodic contributions to the Resolution Fund must be paid by the participating institutions who are active on the last day of April of the year to which the periodic contribution refers.
On April 18, 2016 CaixaBank, S.A., holder on that date of 44.1% of the share capital of Banco BPI, published a preliminary announcement of a public, general and voluntary tender offer (the Offer) covering all shares of Banco BPI, at the price of 1.113 euro per share.
The launch of the Offer was subject to the following conditions set out in paragraph 11. of the preliminary announcement referred to:
Once launched in the terms of the paragraph 12 of the Preliminary Announcement, the effectiveness of the Offer would be subject to verification of the following conditions:
On May 17, 2016 the Board of Directors of Banco BPI, S.A. published its report, prepared in accordance with the terms of item 1, article 181 of the Stock Exchange Code, on the opportunity and conditions of the Offer. The report is available on the website of the Stock Exchange Commission and of the Bank.
Following the approval by the General Meeting of Shareholders on 21 September of the repeal of the statutory rule limiting the counting of votes, the Securities Market Commission determined that, pursuant to the law, the voluntary public offering presented by the Shareholder CaixaBank, SA holder of a 45.50% shareholding participation, whose voting rights were, until then, limited to 20% of the share capital, became a mandatory public offering.
On September 21, 2016, Caixa Bank, S.A., published the preliminary announcement of the launch of a mandatory public offering for the acquisition of shares representing the share capital of Banco BPI, S.A., at a price of € 1.134 per share.
The launch of the Offer is subject to the following conditions defined in point 11 of the said preliminary notice:
On October 13, 2016, the Board of Directors of Banco BPI SA issued its report, prepared pursuant to number 1 of article 181 of the Portuguese Securities Code, on the timing and conditions of the Offer. This report is available on the website of the Stock Exchange Commission and the Bank.
On June 14, 2016 formal notice of a Shareholders' General Meeting of Banco BPI to take place on July 22 of that year was released through the Stock Exchange Commission website. In accordance with the notice calling the meeting, it was called "Following the request of the shareholder Violas Ferreira Financial S.A. received on May 25 (…) and at the request of the Board of Directors received on June 14 (…)". The meeting's agenda was defined as follows:
"Sole item: Decide, under article 3 of Decree-Law 20/2016 of April 20, on the following changes of BPI's Statutes:
The provisions in the statutes referred to above are those which establish and refer to the limitation to the counting of the votes of a single shareholder, acting in his/her own name or as representative of another or others, which exceed 20% of the total votes corresponding to the share capital.
In accordance with a communication issued by the Bank on the Stock Exchange Commission website on July 22, 2016 in which information on the Shareholders' General Meeting held on that date: " The representative of the shareholder Violas Ferreira Financial, S.A. informed the Shareholders' General Meeting that a protective order was decreed regarding the fact that the proposal submitted by the Board of Directors for a change of BPI's Statutes cannot be considered and voted upon. Following the proposal presented by the representative of the shareholder CaixaBank, S.A. the Shareholders' General Meeting approved by 85.02% of the votes the suspension of its work and its continuation thereof on September 6, 2016 at 10 a.m."
Following the announcement on 2 August 2016 on the website of the Stock Exchange Commission of the Notice on the continuation of the General Meeting on 6 September at 10:00 a.m., on that date, the continuation session of the General Shareholders' Meeting started on July 22 at 11:30 p.m. took place. On this date, following a proposal to that effect presented by the representative of the Shareholder CaixaBank, SA, the General Meeting approved by 91.05% of the votes cast a new suspension of its work and the continuation thereof for 21 September 2016 at 10:00 a.m.
On September 21 at 10:00 a new session was held to continue the Shareholders' General Meeting that began on July 22 at 11:30 p.m. The Chairman of the Board informed the Shareholders convened that he had received the previous day - September 20 - a written communication from the shareholder Violas Ferreira Financial, SA, in which the said shareholder:
• reported that it had withdrawn from the injunction whose judicial decision decreed the preclusion to assess and deliberate on the proposal presented by the Board of Directors to the General Meeting of July 22 - 11:30;
• withdrew the proposal it had presented for resolution at the General Assembly meeting of 22 July - 11.30 and requested that it be not put to the vote at this General Assembly session.
In view of this information, the Chairman of the Board understood that there were no impediments to the resolution by the Shareholders on the proposals presented regarding the Single Point of the agenda.
The proposal presented by the Board of Directors and the proposal submitted by the Shareholder Violas Ferreira Financial, S.A., both proposing to suppress the statutory rule regarding the voting cap were thus voted and approved.
The proposal submitted by the Board of Directors was voted subject to the suspensive condition of judicial approval of the withdrawal of the measure that prevented its vote and obtained votes in favor of 94.04% of the votes cast. The proposal submitted by the Shareholder Violas Ferreira Financial, S.A. obtained votes in favor of 88.22% of the votes cast, thus fulfilling the statutory requirement of approval by a majority of 75% of the votes cast and having observed the limitation of counting of voting rights.
In accordance with the statement published by Banco BPI on December 16, 2014, the European Commission published under, among other provisions, paragraph 7 of Article 114 of Regulation (EU) 575/2013 of June 26, 2013 (CRR), the list of countries with regulations and supervision equivalent to those of the European Union. The list includes 17 countries or territories and does not include the Republic of Angola. Consequently, as from January 1, 2015 the indirect exposure in kwanzas of Banco BPI: (i) to Angolan State1, e (ii) to Banco Nacional de Angola2 (BNA), is no longer considered, for the purpose of the calculation of Banco BPI's capital ratios, weighted for risk established in Angolan regulations for that type of exposure, and starts being considered weighted by risk established in the CRR.
This means that as from January 1, 2015, the indirect exposure in kwanzas of Banco BPI to Angolan State and to Banco Nacional de Angola (BNA) is no longer weighted at 0% or 20% depending on the exposure, in the calculation of capital ratios, and started being weighted at 100%.
Considering the fact that Banco BPI adhered to the Special Regime for Deferred Tax Assets and the implementation of new risk weights for indirect exposure of Banco BPI to Angolan State and to BNA, the proforma Common Equity Tier 1 (CET1) ratios at December 31, 2014 would be:
The loss of regulatory and supervision equivalence in Angola also has the consequence of indirect exposure in kwanzas of Banco BPI to Angolan State and to BNA (the latter with the exception of the minimum cash reserves) to be no longer exempt from application of the limit to large exposures established in article 395 of the CRR. Termination of this exemption implies that the indirect exposure of Banco BPI to the Angolan State exceeds, as from January 1, 2015, the limit to large exposures.
Banco BPI requested the European Central Bank (ECB) to approve a change of the consolidation method of BFA, in order to start applying, for prudential purposes, the equity method, which the ECB has not received favourably.
In order to restore its compliance with the large exposures limit, Banco BPI has identified the alternative of making a company legally autonomous, by demerger to a company different from Banco BPI and participated in by its current shareholders, of the organizational structure needed to carry-out autonomously and independently from the Divested Company, the activity of managing the participations in African credit institutions.
In the Shareholders' General Meeting held on February 5, 2016, the demerger project was subject to voting but was not approved, because the necessary qualified majority for the purpose has not been reached.
On October 7, 2016, in accordance with a communication issued by the Bank available on the website of the Stock Exchange Commission and of the Bank, Unitel, SA (Unitel) has given its agreement to the operation relating to the sale of 26 111 shares representing, together, 2% (two percent) of the share capital of Banco de Fomento de Angola, S.A , for the price of 28 million euro, which was proposed in the letter disclosed to the market on 20 September. In this respect, the two parties signed:
The purchase and sale contract provides that the transfer to Unitel of the 2% shareholding in BFA is dependent upon the fulfilment of the following suspensive conditions:
1 Angolan public debt securities held by Banco de Fomento Angola (BFA) and loans granted to the Angolan State by BFA.
2 Minimum cash reserves and other deposits and repos of BFA.
d) Approval of the operation by Banco BPI's General Meeting.
On October 31, 2016, it was announced on the website of the Stock Exchange Commission the convening of a General Meeting of Banco BPI to meet on November 23 of the same year, at 4:00 p.m. Under the terms of the notice, the meeting was called at the request of the Board of Directors, and the agenda was as follows:
"Single point: To resolve on the sale by Banco BPI, SA to Unitel, SA of 26 111 (twenty-six thousand, one hundred and eleven) shares representing, together, 2% (two percent) of the share capital of Banco de Fomento de Angola, S.A., under the terms set forth in the purchase and sale agreement entered into between those two entities. "
Following a proposal submitted by the representative of the Shareholder CaixaBank, SA, the General Meeting approved by 65.68% of the votes cast the suspension of its work and the continuation thereof for 13 December 2016 at 2.30 pm.
These consolidated financial statements are a translation of financial statements originally issued in Portuguese in conformity with the International Financial Reporting Standards as endorsed 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.
The European Securities and Markets Authority (ESMA) published on 5 October 2015 a set of guidelines for the disclosure of Alternative Performance Measures (APM) by issuers (ESMA / 2015/1415). These guidelines are currently mandatory for issuers.
This section complies with the ESMA Guidelines on disclosure requirements for Alternative Performance Measures used in the consolidated quarterly information for 30 September 2016 in accordance with CMVM Regulation No. 5/2008.
| A lte ive Pe for at rn r ma nc e ( A ) M P M ea su re |
Pa g e |
f in it ion f De A P M o |
Co ion is d c lcu lat ba ts mp on en an a s |
( i ity ) P A M l ut |
|---|---|---|---|---|
| Re S ha ho l der ' tur n o n re s ity ( ) R O E eq u |
4, 5, 7 d 2 3 an |
T he Re Eq ity ( R O E ) tur n o n u ds he lts d to t cor res p on re su , ex p res se in lat ive ( in ), te ent re rm s p erc ag e d by he ha ho l der ' eq ity te t g en era s re s u d in he io d. t use p er |
R O E = Ne inc in he io d, in l ize d t ( 1 ) / Av lue ( 2 ) in t t om e p er ann ua erm s era g e v a he io d o ha ho l der ity i bu b le ha ho l der f s ' eq B P I s fte t at tr ta to p er re s u re s a r de du ion f t he fa ir v lue ( f de fer d t ) lat d t i la b le- for ct t o o a re ser ve ne re ax es re e o a va le f ina ia l a ts. sa nc sse T he A P M in d ica d its lat f ina ia l re ing io ds. tor ent e t ast ort an com p on s r e o p nc p p er |
T h is in d ica ( A P M ) he f f ic ien tor t me asu res e cy it h w h ic h c ita l is u d t lts It te w ap se o g en era res u l low ly is o f t he ity to te a s a n a na s cap ac g en era lts it o f c ita l e loy d, bo h in t ter res u p er un ap mp e ms f t im lut ion d in f int l ter tor o e e vo an ms o ra- sec a iso com p ar n. |
| In d iv i du l Re tur a n o n S ha ho l der ' eq ity re s u ( d iv i du l ) In R O E a |
7 a d n 2 3 |
T he in d iv i du l Re Eq ity tur a n o n u ( in d iv i du l R O E ) ds he to t a cor res p on in d iv i du l re lt, d in a su exp res se lat ive ( in ), te ent re rm s p erc ag e d by he in d iv i du l te t g en era a ha ho l der ' eq ity d in he t s re s us e u io d. p er |
In d iv i du l R O E = In d iv i du l n inc in he io d, in l ize d t ( 1 ) / et t a a om e p er ann ua erm s Av lue ( 2 ) in he io d o f in d iv i du l s ha ho l der ' eq ity t era g e v a p er a re s u he in d ica d its lat f ina ia l re ing io ds. T A P M tor ent e t ast ort an com p on s r e o p nc p p er |
T h is in d ica ( A P M ) is u d t he tor t se o m eas ure du iv ity f c ita l u d in d iv i du l ly by B F A ct p ro o ap se a d he bs i d iar ies du he ir B C I, a s t ct t an se su co n bu ine in dep den ly, for he ir o t t s ss en p er m wn dm in istr ive fun ion d a in dep den f at ct t o a s a n re en der Ca ita l, f ina ing is k a d Ba B P I u nc o n a p nc , r n iza ion ive t ect org an p ers p |
| Re l a tur n t ota ts n o sse ( R O A ) |
4 | T he Re l a ( R O A ) tur n t ota ts n o sse ds he lt, d to t cor res p on re su exp res se in lat ive ( in ), te ent re rm s p erc ag e d by he l a in he te t tot ts t g en era a sse io d. p er |
R O A ( Ne inc i bu b le B P I s ha ho l der Inc i bu b le t ttr ta to s + ttr ta to om e a re om e a = l l ing int fer ha d iv i den ds ) in l ize d t tro sts no n-c on ere - p re en ce s res p ay ann ua erm s ( ) / lue ( ) in he io d o f to l n 1 Av 2 t ta et ets era g e v a p er ass he A in d ica d its lat f ina ia l re ing io ds. T P M tor ent e t ast ort an com p on s r e o p nc p p er |
T h is in d ica ( A P M ) he du iv ity tor t ct me asu res p ro f t he d in ing lts It a l low ets t o ass us e g en era re su s ly is o f t he ity lts to te an an a s cap ac g en era res u p er it o f a d, bo h in f t im ts u t ter un sse se ms o e lut ion d in f int l ter tor ev o an ms o ra- sec a iso com p ar n. |
| Co ia l ba k ing mm erc n inc om e |
d 5 a n 1 6 |
he ia l ba k ing inc T co mm erc n om e fer he lev inc s to t st r ant re mo e om e d g ins is ing fro ia l an a ar m com me rc iv ity it h c h is T act ust w om ers inc lu de int ate et st ag g reg s n ere inc he hn ica l re lt fro t te om e, c su m ins d c iss ion tra cts ura nc e c on an om m s. |
Co ia l ba k ing inc f ina ia l m in hn ica l re lt o f ins + t mm erc n om e = nc arg ec su ura nc e iss ion inc tra cts + t c con ne om m s om e he in d ica d its lat f ina ia l re ing io ds. T A P M tor ent e t ast ort an com p on s r e o p nc p p er |
h is in d ica ( A ) l low be ly is o f T P M tor tte a s a r a na s he ion f re d in t te p rog res s o ve nu es g en era ia l ba k ing iv ity It do inc lu de t t com me rc n ac es no he ite f t he ba k ing du f its fro "Pr t ct ms o n p ro o m f ina ia l o ion " a d "O he ing t t et t nc p era s n r n op era inc " w h ic h by he ir o ho t tur ter om e wn na e s w g rea lat i l ity vo |
| Ov he d c lu d ing ost er a s, e xc it h e ly sts co w ar ire d g ins it h ret nts me an a w he is ion f t he t re v o Co l lec ive bo La t ur Ag ( A C ) T nt ree me |
1 7 a d n 1 8 |
T he ing lu de hre t sts t op era co ex c e ig i f ica im in he io d t ha nt act t t s n p s p er by he ir n ho t atu ter re s w g rea lat i l ity vo |
Ov he d c lu d ing it h e ly- ire d g ins it h t he ost sts ret nts er a s, e xc co ar me an a w w is ion f t he Co l lec ive La bo Ag ( A C T ) = Pe l c lu d ing t nt ost rev o ur ree me rso nn e s e xc ly ire d g ins it h t he is ion f t he Co l lec ive La bo ret nt sts t ear me co an a w rev o ur ( ) l a dm in istr ive iat ion d Ag A C T Ge De nt + at + ree me ne ra ex p en ses p rec an iza ion ort t am Be ing , Pe l c lu d ing ly ire d g ins it h t he is ion f ost ret nt sts rso nn e s e xc ea r me co an a w rev o he l lec ive bo ( ) = l c ( it h e ly Co La Ag A C T Pe t t nt ost sts ur ree me rso nn e s - co w ar ire ins it h c ha in he d it ion f t he ion lan fo l low ing Ga ret nts t me w ng es con s o p en s p - |
T h is in d ica ( A P M ) is u fu l for ing he tor t se m eas ur ion f c ost p rog res s o s. |
| A lte ive Pe for at rn r ma nc e M ( A P M ) ea su re |
Pa g e |
De f in it ion f A P M o |
Co d c lcu lat ion ba is ts mp on en an a s |
P A M ( i l ity ) ut |
|---|---|---|---|---|
| he is ion f t he A C Ga in it h t he inc ion f t he lon ice ium T - t ext t re o o g ser p rem s v w v d c itu ion f t he f ina l c ium fo l low ing he is ion f t he A C T st t t an on o are er p rem re o v he in d ica d its lat ina ia l re ing io ds. T A P M f tor ent e t ast ort an com p on s r e o p nc p p er |
||||
| ic ien io / E f f Co rat st- to cy inc io at om e r |
4, 8, 1 5, d 8 a n 2 5 |
ic ien io is a in d ica ha E f f rat tor t t cy n he f f ic ien it h w h ic h t me asu res e cy w he ing is u d in t t str tur op era uc e se ing inc he low he T t t g en era om e. er in d ica he h ig he he lev l o f tor t r t e , f f ic ien h iev d. e cy ac e |
inc io he d c / o ing Co Ov st- to- at ost t om e r er a s p era re ve nu e = he A in d ica d its lat f ina ia l re ing io ds. T P M tor ent e t ast ort an com p on s r e o p nc p p er |
h is in d ica ( ) is a lat ive T A P M tor re m eas ure ( d a ) f o ing in ent t sts exp res se s a p erc ag e o p era co lat ion inc d. lat he It t to te t re om e g en era ran s es ion f re ha is n de d t he ort e t t t p rop o ve nu ee o c ov er ing inc d. t sts op era co urr e |
| Op ing f it be for t era p ro e im irm d ent p a s a n is ion p rov s |
6, 1 2 d 2 2 an |
Op ing inc fer inc t s to era om e r e om e be for fte ing he e t t ax es a r c ov er ing d be for t sts op era co an e im irm ( f re ies ). ent t o p a s ne cov er |
Op ing inc Op ing Ov he d c ica d its t t ost tor era om e = era re ve nu e - er a s an lat f ina ia l re ing io ds. ent e t ast ort com p on s r e o p nc p p er |
T h is in d ica ( A P M ) he tor t ten t to me asu res ex h ic h r d in he io d c te t w ev enu es g en era p er ov er ( d ) he ing be ing d in t t sts ex cee op era co ex p res se , its tar mo ne y un |
| Co f c d it r is k a d c st o ost re n f c d it r is k n f et o re o ies rec ov er |
4, 9, 5, 1 8, 1 9 d 2 5 an |
Co f c d it r is k is a in d ica ha st o tor t t re n f lec he ize d in he ts t st r t re co eco g n io d t he is k o f de fau lt in t p er o c ov er r he d it p fo l io, d is t sto ort cu me r c re an d a f t he ent exp res se s a p erc ag e o d it p fo l io. sto ort cu me r c re |
Co f c d it r is k = irm d p is ion for loa d g in Im st o ent et tee re p a s a n rov s n ns an ua ran s, l ize d t ( 1 ) / Av lue ( 2 ) in he io d o f t he Pe for ing loa t ann ua erm s era g e v a p er r m n fo l io. ort p f c d it r is k n f re ies ( irm los d p is ion for Co Im st o et ent re o cov er = p a ses an rov s loa d g f loa int d e ), in Re tee et st a ns an ua ran s, n cov ery o ns ere n xp en ses - , l ize d t ( 1 ) / Av lue ( 2 ) in he for ing loa fo l io io d. Pe t ort ann ua erm s era g e v a r m n p p er Pe for ing Lo loa ( Ov du loa d int ust st + r m an = g ros s c om er ns er e ns an ere - Re iva b le int d o he Lo im irm ). sts t ent ce ere an r - an p a s he A in d ica d its lat f ina ia l re ing io ds. T P M tor ent e t ast ort an com p on s r e o p nc p p er " |
he in d ica ( A ) is d ire ly b le T P M tor ct to com p ara he int d iat ion in, d in t erm e m arg ex p res se int d a l low ho h ent s to p erc ag e p o s, a n g au g e mu c w f t he int in bta ine d is a bso be d by he st m t o ere arg o r f c d it r is k. st o co re |
| io f c d it a is k Ra t t r o re ( l i dat ion im ete con so p er r I A S / I F R S ) |
4, 8, 5, 1 9, 2 0, 2 5 a d n 2 6 |
is a l ity in d ica f t he loa It tor q ua o n fo l io ha f lec he ion ort t t re ts t ort p p rop f t he loa fo l io ha is in ort t t o g ros s n p a d it a is k s itu ion he f T t r at t o cre co nc ep d it a is k fo l low he de f in it ion t r s t cre b l is he d by he k o f l Ba Po est t rtu a n g a ion 1 6 / 2 0 0 4. he Ins Pu tru ct ant to t rsu Ins ion 1 6 / 2 0 0 4, he d it a is k tru ct t t r cre inc lu de loa in for s ns arr ear s m ore ha day fa l l ing du loa 9 0 t n s, e ns |
Cr d it a is k r io ( A S / S p im ) = Cr d it a is k / Gr loa I I F R t r at ete t r e er r e oss n fo l io No In he lcu lat ion f t he in d ica he f ina ia l in for ion is ort te: t tor t t p ca o nc ma , d in dan it h I A S / I F R S r les Fo f d isc los f t he p rep are acc or ce w u r p urp ose s o ure o in d ica de f ine d in k o f l ion / he k o f Ba Po Ins 1 6 2 0 0 4, Ba tor rtu tru ct t s n g a n l is ion is c i der d in he lcu lat ion f t he ire d Po 's s rtu t g a up erv sc op e on s e ca o req u in d ica h ic h, in 's c ire i da be ize d B P I B P I V Pe õe tor s to s, w ase , re q u s e ns re co g n by ity ho d, h i le in he l i dat d f ina ia l st in A S / S I I F R et t ate nts eq u m w con so e nc me B P I V i da Pe õe is fu l ly l i dat d. T he A P M in d ica d its tor ent e ns s con so e an com p on s f ina ia l re ing io ds. ort to ast ort rep p nc p p er |
is a in d ica ha lat iv ize he f It tor t t re s t nt n am ou o d it a is k, be ing fu l to he l ity f t r s t cre us e as ses q ua o he loa fo l io, bo h in f h ist ica l t ort t ter n p ms o or lut ion d in int l c iso tor ev o an ra- sec a om p ar ns |
| A lte ive Pe for at rn r ma nc e M ( A P M ) ea su re |
Pa g e |
De f in it ion f A P M o |
Co d c lcu lat ion ba is ts mp on en an a s |
P A M ( i l ity ) ut |
|---|---|---|---|---|
| iat d, d loa tru ctu ass oc e res re ns ( iou ly it h ins l lm du ta ent p rev s w s o ver e for ha 9 0 day d w it ho t ut m ore n s a n he de f t he t tee a q ua cy o g ua ran s itu d o l ly i d by he Fu st te t con r p a de bto int d o he ha du ) st a t r ere n r c rg es e d ins lve itu ion at ot et an o nc s s n y y inc lu de d in he loa in for t ns arr ear s ha day 9 0 t mo re n s. |
||||
| irm f Im ent p a s c ov er o d it a is k t r cre ( l i dat ion im ete con so p er r A S / S ) I I F R |
4, 5, 8, 1 9, 2 0, 2 d 5 a n 2 6 |
he in d ica lat he l T tor t tot re es a im irm los d loa ent p a ses an n is ion d g tee p rov s a n ua ran s lat d in he ba lan he it h t et w acc um u e ce s he ba lan f c d it a is k, in t t r ce o re dan it h t he de f in it ion acc or ce w b l is he d by he k o l Ba f Po est t rtu a n g a ion / Ins 1 6 2 0 0 4. tru ct |
f c d it a is k by im irm ( / im ) = ( Co I A S I F R S p Lo t r ent ete ve rag e o re p a s er r an s im irm irm d p is ion for d c itm ) / Im ent s + ent tee ent p a p a s a n rov s g ua ran s a n om m s Cr d it a is k t r e No In he lcu lat ion f t he in d ica he f ina ia l in for ion d in te: t tor t t ca o nc ma p rep are , dan it h I A S / I F R S r les is u d. acc or ce w u se he in d ica d its f ina ia l re ing io ds. T A P M tor ent ort to ast ort an com p on s r ep p nc p p er " |
is a fu l in d ica for ing he ba k It 's tor t us e as ses s n b i l ity bso b p ia l los is ing fro to ote nt a a r ses ar m a loa de fau lt, inc it r lat he f los t nt n s e e es am ou o ses by loa im irm lre dy ize d in lts ent n p a s a a re cog n res u it h a f ig ( d it a is k ) ing he loa t r ent t ure cre rep res n w is k im l ic it in he fo l io. t ort r p p |
| io f loa in Ra t o ns arr ear s for ha 9 0 day t m ore n s |
4, 8, 1 9, 2 5 d 2 6 an |
is a l ity in d ica f t he loa It tor q ua o n fo l io ha f lec he ion ort t t re ts t ort p p rop f t he loa fo l io ha ort t t o g ros s n p ds ita l ins l lm to ta ent cor res p on cap s d int in ha for sts t an ere arr ear s m ore n day fte 9 0 s a r. |
in for ha 9 0 day d int du for Lo Lo t sts an s arr ear s m ore n s = an s a n ere ov er e m ore ha 9 0 day / Gr loa fo l io t ort n s oss n p T he A P M in d ica d its f ina ia l re ing io ds. tor ent ort to ast ort an com p on s r ep p nc p p er |
is a in d ica ha lat iv ize he f It tor t t re s t nt n am ou o loa d int in for ha 9 0 st t ns an ere arr ear s m ore n day d is u fu l for ing he l ity f t he t s, a n se as ses s q ua o loa fo l io, bo h in f h ist ica l ort t ter n p ms o or lut ion d in int l c iso tor ev o an ra- sec a om p ar ns |
| irm f Im ent p a s c ov er o loa in for ns arr ear s m ore ha 9 0 day t n s |
4, 8, 1 9, 2 5 d 2 6 an |
he in d ica l ist he l T tor s t to ta im irm los d p is ion for ent p a ses an rov s d it a d g lat d in tee cre n ua ran s a ccu mu e he ba lan he it h t he ba lan f t et ce s ce o w d it a d int du for sts cre n ere ov er e m ore ha day 9 0 t n s. |
irm f loa in for han day ( Im 9 0 Lo ent t p a s c ov er o ns arr ear s m ore s = an im irm irm los d p is ion for d Im ent s + ent tee p a p a ses an rov s g ua ran s a n itm / in for ha 9 0 day Lo ent t com m s an s arr ear s m ore n s T he A P M in d ica d its f ina ia l re ing io ds. tor ent ort to ast ort an com p on s r ep p nc p p er " |
is a fu l in d ica he ba k b i l ity It 's a tor to s t us e as ses n bso b p ia l los du loa de fau lt, to ote nt e t a r ses o ns inc it r lat he f loa im irm t nt ent s e e es am ou o n p a los lre dy ize d in lts it h a f ig ses a a re co g n res ure u w ( loa d int in for ha 9 0 sts t ns an ere arr ear s m ore n day ) h ic h r he im l ic it c d it r is k in ent s t s w ep res p re he fo l io. t ort p |
| On -ba lan he et ce s Cu sto me r r eso urc es |
4, 1 3, 2 3 |
Ag f o ba lan he ate et g reg o n- ce s Cu sto me r r eso urc es |
On -ba lan he Cu S ig ht dep its d o he im dep its T et sto t r + ce s me r r eso urc es = os an e os d s ing ds lac d o it l in ks ins ita l isa ion Bo Un s + ust + t + an av n p e n c om ers ura nc e c ap A for ins ita l isa ion d o he ic ip ing its in l i dat d Pa t t + rt at ro ura nc e c ap an rs un con so e fun ds ing Be : |
d ica ha ls t he Cu ha In Re tor t t to ta sto s t t me r sou rce de d in he ba lan he he T t et. are re cor ce s se he it h o he h ir d-p tog et t r t art res ou rce s, r w y d o d t f ina res ou rce s a n wn re sou rce s, a re use o nc e he t set as |
| ive A lte Pe for at rn r ma nc e ( A ) M P M ea su re |
Pa g e |
f in it ion f A De P M o |
Co ion is ts d c lcu lat ba mp on en an a s |
A ( i ity ) P M ut l |
|---|---|---|---|---|
| S ig ht dep its d o he Cu dat dep its t nt nts + os an r = rre acc ou ma n ory os - im dep its d s ing im dep its ing dep its T T Sa + e os an av s = e os v s os - ds lac d o ixe d / v ia b le bo ds lac d in Bo Cu F Cu sto rat sto n p e n me rs = ar e n p e me rs - d p du ( bo ds it h in dex d r ion he it ies ke Str + tur cts t to t t, uc e ro n w e em un era eq u m ar ds d o he ke it h fu l l o ia l c ita l p ion he d o f t he t ts, art rot ect at t g oo an r m ar w r p ap en ) De its i f ica Su bo d ina d Bo ds lac d in Cu ter + t tes + te sto m p os cer r n p e me rs. A for ita l iza ion ins d o he Te hn ica l p is ion t t s + ro cap ura nc e a n rs c rov = - d r d g d r ire ins ita l iza ion Gu nte ate tee et nt t ara e an ua ran me ura nc e c ap he in d ica d its f ina ia l re ing io ds. T A P M tor ent ort to ast ort an com p on s r ep p nc p p er |
||||
| O f f- ba lan he et ce s Cu sto me r r eso urc es |
4, 1 3 |
Ag f o f f- ba lan he ate et g reg o ce s Cu T he d sto me r r eso urc es. cor res p on y ing d inv du to est nt cts sav s a n me p ro der f B P I. ent un m an ag em o |
O f f- ba lan he it t fun ds l e inv Un Re et sto t + sta te est nt ce s cu me r r eso urc es = rus a me fun ds Re ire ing d Eq ity ing lan ( P P R d P P A ) He dg + t nt- + me sav s a n -sa s p s an e u v fun ds Fu ds As der B P I Su iss + set ent n s u n e m an ag em de du d fro ic ip ing its in he ba ks fo l ios No Am Gr ' p te: nts cte art at t ort ou m p un ou p n d o f f- ba lan he du inv in he f f- ba lan he du et cts est nts ot et cts an ce s p ro me r o ce s p ro , in der l im ina du l ica ion f ba lan to te t or e p o ces T he A P M in d ica d its f ina ia l re ing io ds. tor ent ort to ast ort an com p on s r ep p nc p p er |
l Cu ha de d o f f To ta sto s t t a me rs res ou rce re rec or ba lan he d t he for d t et t u ce s an re e a re no se o f ina he e t et. nc ass |
| To l Cu ta sto me r r eso urc es |
4, 7, 1 3, 2 3 |
To l Cu d ta sto tur me r r eso urc es cap e ( d du l ica ion for f te t cor rec p o ba lan ) ces |
To l Cu Re On -ba lan he Cu Re O f f ta sto et sto s + me r sou rce s = ce s me r sou rce ba lan he b le ing d p ion d S Cu Re Do fun et sto nt ce me r sou rce s - u cou an en s inv ing b le ing d p ion fun d inv lac Be Do P est nts nt est nts ent me u cou an en s me em s = , f o f f- ba lan he du in -ba lan he lac f P et p cts et s + ent o ce s ro on ce s res ou rce em s o ion fun ds in -ba lan he he A in d ica d its T P M et tor p en s on ce s res ou rce s an lat f ina ia l re ing io ds. " ent e t ast ort com p on s r e o p nc p p er |
To l o ba lan d o f f- ba lan he ta et n- ce an ce s Cu sto me rs res ou rce s |
| Me d ium d lon ter an g- m f ina ing ds re nc ne e |
1 5 |
T he A P M in d ica lat he tor tra t ns es ds f re ing he d ium t to t ne e o sor m e lon de bt ke ina f ter t to g- m ma r re nc e de bt ha is t ke int It t t m atu ow n res a n o i der ion he f fec f re du ing at t t o con s e c ho ds by he h in- f low t t se ne e ca s s d w it h t he f te nt g en era re p ay me o it ies he l d in he fo l io. t ort sec ur p |
Me d ium d lon f ina ing ds ( Re f m d ium d lon ter nt an g- m re nc ne e p ay me o e an g = - de bt iss d by Ba B P I - Re dem ion f m d ium d lon bo ds ter t ter m ue nc o p s o e an g m n he l d in l io ) fo ort p in he lcu lat ion it is c i der d t he ina l v lue f t he it ies No te: t ca on s e no m a o sec ur , Fo he f c lcu lat ing h is in d ica he de ip ion ha he fo l low ing r t t tor t t t p urp ose o a scr s ve ing me an : d ium d lon de bt iss d by d ium d lon Ba B P I = ter ter - m e an g- m ue nc o m e an g- m bo ds d c l lat l ize d bo ds iss d by d p lac d w it h Ba B P I a n an o era n ue nc o n e ins itu ion l inv ( in he for f p b l ic d p iva iss ) d w it h t he E I B t t est t te a ors m o u an r ue s an b i lat l m d ium d lon loa he de bt it ies lac d by he T + ter t era e an g- m ns sec ur p e d istr i bu ion k in Cu inc lu de d n he f ina ing bta ine d t tw sto t t ne or me rs are no or nc o |
A P M in d ica fu l in ly ing he de tor t us e an a a q ua cy z f f ina ia l re he f ina ing f a s to t ts. o nc sou rce nc o sse |
| A ive for lte at Pe rn r ma nc e M ( A P M ) ea su re |
Pa g e |
f in it ion f A De P M o |
Co ion is ts d c lcu lat ba mp on en an a s |
A ( i ity ) P M ut l |
|---|---|---|---|---|
| fro he E C B; t m d ium d lon bo ds he l d in he fo l io d ium d lon Me ter t ort ter - m e an g- m n p = an g- m de bt he l d in he i la b le for le fo l io ds f Bo nt t set ort + g ov ern me as s a va sa p n o ies inc lu de d in he fo l io f a i la b le- for le f ina ia l a d in t ort ts com p an p o va -sa nc sse an he loa fo l io, h a it ise d loa t sto ort cu me r n p su c s s ecu r ns he in d ica ( +) in f low f fun ds; he in d ica it h (- ) T T tor ent t tor rep res s a ne o w f ina ing ds ( f low f fun ds ). ent et t o ut rep res s n nc ne e ne o T he A P M in d ica d its lat fut io d. In der tor ent e t to an com p on s r e o a ure p er or lcu lat he in d ica it is a d t ha it h in he im ho izo i der d, e t tor t, w t t ca ssu me e r n c on s e , do der ke d ium -lo de bt iss do ly Ba B P I t u ta -te nc o es no n ne w me ng rm ue s n or es ear d t ha f t he de bt iss d o he ive nt t re nt t t ect rep ay me an p ay me o cur ren ue ccu rs on re sp ity dat As for he it ies he l d in he fo l io, it is a d t ha B P I tur t t ort t ma e. se cur p ssu me do ire l l se it ies ha he he ive t a t t t nt n t ect es no cq or se cur rep ay me oc cur s o res p u , ity dat d t ha he de fau lt s itu ion tur t t at ma e a n re are no s. |
||||
| Ma in dep its te rg on rm os lat ive he Eu i bo to t re r r |
1 6 |
D i f fer ia l, e d in ent ent xp res se p erc ag e int be he Eu i bo d tw t ate p o s, een r r r an he he dep its f t t ost av era g e c o os l lec d int te sts co ere |
Ma in dep its lat ive he Eu i bo ig hte d a for he te to t t rg on rm os re r r = e ve rag e w ba lan f ( Eu i bo for ity im i lar he l m ity f t he ate atu to t ntr act atu ces o r r r m r s co ua r o dep it - im dep its ) Int f t st r ate os ere o e os he dep its in be in d ica d in he du le. No T te: te te t rm os ma rg can mo T he A P M in d ica d its lat f ina ia l re ing io ds. tor ent e t ast ort an com p on s r e o p nc p p er |
A P M in d ica fu l in ly ing he tor t us e an a z f ita b i l ity f t he int d iat ion bu ine p ro o erm e s ss ( ion d loa ing ). sto t t cu me r r eso urc es cap an ns g ran |
| Im irm f ent p a s c ov er o for los d p ies ert ec e rop |
2 0 |
T he in d ica lat he l tor t tot re es a im irm for l e ive d ent sta te p a s re a rec e by loa lat d in he t re cov ery ns acc um u e ba lan he it h t he lue f et ce s w g ros s v a o l e ive d for sta te rea rec e re cov ery loa ns |
Im irm f for los d p ies l e im irm ive d by ent ert sta te ent p a s c ov er o ec e rop rea p a re ce = loa / Gr lue f p ive d for loa ert ns rec ov ery oss va o rop y rec e ns rec ov ery he A in d ica d its lat f ina ia l re ing io ds. T P M tor ent e t ast ort an com p on s r e o p nc p p er |
It is a fu l in d ica for ing he tor t ten t to us e as ses s ex h ic h p ia l los fro dep iat ion f ote nt w ses m rec o he l d in he fo l io lre dy d. ert t ort p rop y p are a a co ve re |
| A loa Cu in B F to sto ns me r A K Z a d U S D d n exp res se in he ive loa t ect res p n dv d c a an ce urr enc y |
2 3 |
he f A 's c T B F ent ust co mp on s o om er loa fo l io d in he ort t n p are ex p res se ive loa dv d c ect res p n-a an ce urr en cy |
A loa Cu in A d S d in he ive loa B F K Z a U D to sto t ect ns me r n exp res se res p n dv d c B F A Ne Lo Cu d in A K Z a d U S D t s to sto a an ce urr enc an me rs, ex p res se n y = he in d ica d its lat f ina ia l re ing io ds T A P M tor ent e t ast ort an com p on s r e o p nc p p er |
is a fu l in d ica lua he It tor to te t us e ev a for f t he ia l a iv ity ct p er ma nc e o co mm erc , ia l ly in io ds f g ha ter ate esp ec p er o rea ex c ng e r f luc ion he lut ion f loa B F A 's tua t e t s, o nc ev o o n fo l io, he d in ( f ort p w n e xp res se eur os cur ren cy o l i dat ion ), is in f lue d by he lut ion f t con so nc e ev o o for ig ha A K Z / E U R a d U S D / E U R. e n e xc ng e n |
| A ive for lte at Pe rn r ma nc e M ( A P M ) ea su re |
Pa g e |
f in it ion f A De P M o |
Co ion is ts d c lcu lat ba mp on en an a s |
A ( i ity ) P M ut l |
|---|---|---|---|---|
| B F A Cu sto me r r eso urc es in d A K Z a U S D n d in he ive t ect exp res se res p dep it-t k ing os a cu rre nc y |
2 3 |
B F A 's c ust om er res ou rce s, d ing ig ht d t im to cor res p on s an e dep its den ina d in he te t os , ar e om ive dep it-t k ing ies ect res p os a cu rre nc |
in d d in he ive dep it B F A Cu A K Z a U S D sto t ect me r r eso urc es n exp res se re sp os k ing ( its im its ), B F A Cu Re B F A De T De ta sto + cu rre nc y = me r sou rce s p os e p os d in d A K Z a U S D exp res se n T he A P M in d ica d its lat f ina ia l re ing io ds. tor ent e t ast ort an com p on s r e o p nc p p er |
is a fu l in d ica lua he It tor to te t us e ev a for f t he ia l a iv ity ct p er ma nc e o co mm erc , ia l ly in io ds f g ha ter ate esp ec p er o rea ex c ng e r f luc ion inc he lut ion f A 's B F tua t e t s, s ev o o Re he d in sto cu me r sou rce s w n e xp res se eur os ( f c l i dat ion ), is in f lue d by he t cur ren cy o on so nc e ha in he / d / A K Z E U R U S D E U R. t c ng es an |
| it ies fo l io B F A ort sec ur p |
2 4 |
is ing he Ag B F A ate t g reg co mp r it ies fo l ios he l d for d ing ort tra sec ur p d a i la b le for le an va sa |
it ies fo l io f ina ia l a he l d for d ing f ina ia l B F A B F A B F A ort ts tra + sec ur p nc sse nc = he l d for le ets ass sa T he A P M in d ica d its lat f ina ia l re ing io ds. tor ent e t ast ort an com p on s r e o p nc p p er |
d ica f t he ize f t he it ies In B F A 's s tor o s o ecu r fo l io. ort p |
1) Annualized value = value in the 1st quarter, 1st semester or in the 9 months of the year (Jan. to Sept.), depending on the case, multiplied by 4, 2 or 4/3, respectively.
2) Average value = average of the average monthly balance obtained by the simple average of the beginning and ending balances of the month.
| Alt ativ e P erf e M ( AP M) ern orm anc eas ure |
Cro efer o th e Fi cial Stat and es t nts ss-r enc nan eme ond ing Note corr esp s |
Re con |
cili atio / C alc ula ns |
tio n |
Co tive s fo mp ara r p iod per |
iou rev s |
|---|---|---|---|---|---|---|
| 30 S 16 ep. |
30 Sep . 15 |
|||||
| Re tur n S ha reh old ' eq uit ( RO E) n o ers y |
Dom esti tivit c ac y |
Inte tion al a ctiv ity rna |
Con soli date d |
AP M |
||
| Net inc e [A ] om |
58 | 125 | 183 | esti tivity Dom c ac |
% 2.9 |
|
| Sha reh olde rs' e quit trib ble he s har eho lder s of BP I, at the d of riod [B] y at uta to t en pe |
Note 3. S rting s. 38 and 39 ent egm repo , pag |
1, 936 |
450 | 2, 386 |
Inte rnat iona l ac tivity |
31. 6% |
| Rev alua tion lting fro alua tion to fair lue of f inan cial ets ilab le fo le, a t th nd o f pe riod [C] res erv es r esu m v va ass ava r sa e e |
Note 4.2 7 Re valu ation g.72 res erve s, pa |
9 | 9 C olid ated ons |
% 8.9 |
||
| Def d ta lting fro alua tion fair lue of f inan cial ilab le fo le, a t th nd o f pe riod [D] to ets erre x re serv es r esu m v va ass ava r sa e e Sha reh olde rs' e quit y at trib uta ble to t he s har eho lder s of BP I, av re b alan ce [ E ega |
3 1, 906 |
435 | 3 2, 340 |
|||
| Rev alua tion es ( net of d efe rred tax es) ultin g fr valu atio n to fai lue of f inan cial ets ilab le fo le, res erv res om r va ass ava r sa |
||||||
| e b alan ce [ F] ave rag |
13 | 0 | 13 | |||
| Ann uali sati on f acto r [G ] |
1.3 3 |
1.3 3 |
1.3 3 |
|||
| RO E [= (A x G ) / ( E-F )] |
4.1 % |
38. 5% |
10. 5% |
|||
| 30 S | 16 ep. |
Sep 30 . 15 |
||||
| n S (no RO E) No lida ted tur ha reh old ' eq uit lida ted n-c on so re n o ers y n-c on so |
BFA | |||||
| ( ur) M.e |
I ( al) BC M.m etic |
AP M |
||||
| Non lida ted net inco [A] -co nso me |
253 | 1, 223 |
BFA | 34. 6% |
||
| Non lida ted Sha reh olde rs' e quit t th nd o f pe riod [B -co nso y, a e e |
850 | 11, 436 |
||||
| Sha e [C Non lida ted reh olde rs' e quit ba lanc ] -co nso y, a ver age |
793 | 10, 900 |
||||
| Ann uali sati on f acto r [D ] |
1.3 3 |
1.3 3 |
BCI | 17. 7% |
||
| Non lida ted RO E [= (A x D ) / C ] -co nso |
42. 6% |
15. 0% |
||||
| 30 S 16 ep. |
30 Sep . 15 |
|||||
| Re tur n t ota l as set s ( RO A) n o |
Dom esti tivit c ac y |
Inte tion al a ctiv ity rna |
Con soli date d |
AP M |
||
| Net inc ttrib ble the sh hol der f B PI [ A] uta to om e a are s o |
58 | 125 | 183 | Dom esti tivity c ac |
0.2 % |
|
| Inco attr ibut able to ntro lling inte rest s [B ] me non -co |
Note 3. S rting . 39 ent egm repo , pag |
0 | 126 | 127 | Inte rnat iona l ac tivity |
3.6 % |
| Pre fere sha divi den aid |
Nota 4.2 9 No ntro lling inte rests .73; figur lativ n-co , pag e re e |
|||||
| ds p [C] nce res |
to B PI C apita l Fin ance |
0 | 0 | 0 | Con soli date d |
0.8 % |
| f pe Net tot al a ts, a t th nd o riod [D] sse e e |
Note 3. S ent rting . 38 egm repo , pag |
32, 251 |
6, 998 |
38, 718 |
||
| Net tot al a ts, a ba lanc e [E ] sse ver age |
32, 684 |
7, 209 |
39, 221 |
|||
| on f Ann uali sati acto r [F ] |
1.3 3 |
1.3 3 |
1.3 3 |
|||
| RO A [ [(A+ B-C ) x F] / E] |
% 0.2 |
% 4.7 |
% 1.1 |
|||
| 30 S | 16 ep. |
30 Sep . 15 |
||||
| Co ial ba nk ing in mm erc co me |
Dom esti tivit c ac y |
Con soli date d |
AP M |
|||
| Fin ial in [ A] anc ma rg |
299 | 55 6 |
Dom esti tivity c ac |
475 | ||
| Tec hnic al r lt of ins ntra cts [B] esu ura nce co |
Note 3. S ent rting . 39 egm repo , pag |
19 | 19 | Con soli date d |
758 | |
| Net issi inco [C] co mm on me |
188 | 235 | ||||
| Com rcia l ba nki inc e [= A+ B+C ] me ng om |
506 | 809 |
| Alt ativ e P erf e M ( AP M) ern orm anc eas ure |
Cro efer o th e Fi cial Stat and es t nts ss-r enc nan eme ond ing Note corr esp s |
Re con |
cili atio / C alc ns |
ula tio n |
Co tive s fo iou mp ara r p rev s iod per |
||
|---|---|---|---|---|---|---|---|
| Ov f th erh ead sts clu din ts wit h e arl eti ts ain ith th isio |
30 S 16 ep. |
30 Sep . 15 |
|||||
| d g co , ex g c os y-r rem en an s w e r ev n o e |
|||||||
| Co llec tiv e L ab r A t ( AC T) ou gre em en |
Dom esti tivit Inte c ac y |
tion al a ctiv ity rna |
Con soli date d |
AP M |
|||
| Per nel ts [A ] son cos |
227 | 65 | 292 | ||||
| Gen l ad min istra tive ts [ B] era cos |
138 | 5 0 |
188 | ||||
| Dep iatio nd a rtisa tion [C] rec n a mo |
Note 3. S ent rting . 39 egm repo , pag |
16 | 10 | 26 | |||
| Ove rhe ad ts [ D=A +B+ C] cos |
381 | 125 | 5 06 |
Dom esti tivity c ac |
370 | ||
| Cos ts w ith e arly -ret irem ent s [E ] |
51 | 5 | 1 In atio nal acti vity tern |
128 | |||
| Gai ith c han in t he c ond ition s of the nsio lan follo win g th visi of t he A CT [F] ns w ges pe n p e re on |
Note 4.3 9 Pe nel c . 79 osts rson , pag |
-22 | 22 - |
Con soli date d |
498 | ||
| Gai ith t he e xtin ctio n of the lon rvic ium d co nsti tutio n of the fina l ca ium fol low ing the isio n w g se e p rem s an ree r pr em rev n |
4 Ot her liabi lities of t he 1 st ha lf 20 d Note 4.2 16 R rt an epo |
||||||
| of t he A CT [G] |
Acc g. 1 81 ount s, pa |
-21 | 21 - |
||||
| Per nel ts, lud ing sts wit h e arly -ret irem ent nd gai wit h th vis ion of the AC T [H = A -(E+ F+G )] son cos exc co s a ns e re Ove rhe ad lud ing wit h e arly irem nd gai wit h th vis ion of the AC T [= H+ B+C ] ts, sts -ret ent cos exc co s a ns e re |
219 374 |
65 125 |
285 498 |
||||
| 30 S 16 ep. |
30 Sep . 15 |
||||||
| Co inc ati st- to- om e r o |
|||||||
| esti tivit Dom Inte c ac y |
tion al a ctiv ity rna |
Con soli date d |
AP M |
||||
| Ove rhe ad ts [A ] cos |
381 | 125 | 5 06 |
Dom esti tivity c ac |
74. 8% |
||
| Ope rati inco from ba nkin ctiv ity [ B] me |
Note 3. S ent rting . 39 egm repo , pag |
517 | 391 | 908 | iona l ac tivity Inte rnat |
5% 32. |
|
| ng g a Cos /B] t-to -inc tio [=A om e ra |
73. 8% |
31. 9% |
55. 7% |
Con soli date d |
56. 2% |
||
| 30 S 16 |
30 Sep . 15 |
||||||
| tin rof it b efo im irm isio ts |
ep. | ||||||
| Op d p era g p re pa en an rov ns |
Dom esti tivit Inte tion al a ctiv Con soli date d c ac rna |
AP M |
|||||
| y | ity | ||||||
| Ope from rati inco ba nkin ctiv ity [ A] ng me g a |
Note 3. S ent rting . 39 egm repo , pag |
517 | 391 | 908 | Dom esti tivity c ac |
126 | |
| Ove rhe ad ts [ B] cos fit b efo re i airm ent nd vis ion A-B |
381 | 125 | 5 06 |
Inte rnat iona l ac tivity Con soli date d |
266 | ||
| Op ting s [= ] era pro mp s a pro |
136 | 266 | 402 | 392 | |||
| 30 S 16 ep. |
Sep 30 . 15 |
||||||
| Co of of of st dit ris k a nd st dit ris k n et eri cre co cre rec ov es |
|||||||
| Dom esti tivit Inte c ac y |
tion al a ctiv ity rna |
Con soli date d |
AP M |
||||
| Imp airm ent loss nd visi for loa nd g ant t [A ] es a pro ons ns a uar ees , ne |
37 | 16 | 3 5 |
Cos t of dit risk cre |
|||
| Rec f loa inte rest d ex [B] ove ry o ns, an pen ses |
Note 3. S rting . 39 ent egm repo , pag |
11 | 4 | 14 | Dom esti tivity c ac |
0.5 3% |
|
| t [C Loa nd a dva s to tom ] ns a nce cus ers , ne |
22, 614 |
1, 288 |
23, 902 |
Inte iona l ac tivity rnat |
1.7 6% |
||
| Ove rdu e lo d in tere st [ D] ans an |
Nota 4.7 Loan d ad rs (c lidat ed es to tome s an vanc cus onso |
820 | 5 8 |
878 | Con soli date d |
0.6 1% |
|
| Acc d in nd c ctio n of the t of hed ged and oth er [ E] tere st a ets rue orre am oun ass |
es), figur 52 pag. |
102 | 23 | 125 | |||
| Loa n im pair nt [ F] me |
862 | 7 9 |
941 | Cos t of dit risk of ies net cre reco ver |
|||
| Per form ing loan rtfo lio [ G= C-D -E+ F] s po |
22, 556 |
1, 286 |
23, 841 |
||||
| Per form ing loan rtfo lio, e b alan ce [ H] s po ave rag |
22, 611 |
1, 309 |
23, 920 |
Dom esti tivity c ac |
0.4 5% |
||
| Ann uali sati on f acto r [I] |
1.3 3 |
1.3 3 |
1.3 3 |
Inte rnat iona l ac tivity |
1.6 4% |
||
| Con soli date d |
0.5 4% |
||||||
| Cos t of dit risk [=A x I / H ] cre |
0.2 2% |
1.6 4% |
0.3 0% |
||||
| Cos t of dit risk t of ries [=( A-B ) x I / H ] cre ne rec ove |
0.1 6% |
1.2 7% |
0.2 2% |
||||
| Alt ativ e P erf e M ( AP M) ern orm anc eas ure |
Cro efer o th e Fi cial Stat and es t nts ss-r enc nan eme ond ing Note corr esp s |
Re cili con |
atio / C alc ula ns |
Co s fo tive iou mp ara r p rev s iod per |
||
|---|---|---|---|---|---|---|
| Ra tio of ed it a t ri sk (co oli da tio eri IA S/ IFR S) ter cr ns n p me |
Dom esti tivit Inte c ac y |
30 S 16 ep. tion al a ctiv ity rna |
Con soli date d |
31 Dec . 15 AP M |
||
| Cre dit a t ris k [A ] |
Note 4.7 Loan d ad es to tome rs of the 1st h alf s an vanc cus 2016 Rep nd A 146 ort a nts, ccou pag. |
1, 073 |
66 | 1, 139 |
Dom esti tivity c ac |
4.5 % |
| Loa nd a dva s to tom t [B ] ns a nce cus ers , ne |
Note 3. S ent rting . 38 egm repo , pag |
22, 614 |
1, 288 |
23, 902 |
Inte iona l ac tivity rnat |
5.5 % |
| Loa n im pair [C] nt me |
rs (c Note 4.7 Loan d ad es to tome lidat ed s an vanc cus onso es), figur 52 pag. |
862 | 7 9 |
941 | Con soli date d |
4.6 % |
| Rat io o f cr edi t at ris k (c olid atio erim ete r IA S/ I FRS ) [= A / (B+ C)] ons n p |
% 4.6 |
% 4.8 |
% 4.6 |
|||
| Im irm ts of dit at ris k ( oli da tio eri ter IA S/ IFR S) pa en cov er cre co ns n p me |
30 S 16 ep. |
31 Dec . 15 |
||||
| Dom esti tivit Inte c ac y |
tion al a ctiv ity rna |
Con soli date d |
AP M |
|||
| Loa n im pair nt [A] me |
rs (c Note 4.7 Loan d ad lidat ed es to tome s an vanc cus onso es), figur 52 pag. |
862 | 7 9 |
941 | Dom esti tivity c ac |
85% |
| for Imp airm ent loss nd visi ntee d co itme nts [B] es a pro ons gu ara s an mm |
es (c Note 4.2 0 Pr ovis ions and imp airm loss lidat ed ent onso es), figur 65 pag. |
25 | 2 | 27 | Inte iona l ac tivity rnat |
122 % |
| Cre dit a t ris k [C ] |
Note 4.7 Loan d ad es to tome rs of the 1st h alf s an vanc cus 2016 Rep ort a nd A nts, 146 ccou pag. |
1, 073 |
66 | 1, 139 |
Con soli date d |
87% |
| Imp airm ent r of dit at r isk (co lida tion rim ete r IA S/ I FRS ) [= (A+ B)/C s c ove cre nso pe |
83% | % 123 |
85% | |||
| Ra tio of lo s i fo th 90 da an n a rre ars r m ore an ys |
30 S 16 ep. |
31 Dec . 15 |
||||
| Dom esti tivit Inte c ac y |
tion al a ctiv ity rna |
Con soli date d |
AP M |
|||
| Ove rdu e lo for re t han 90 da ys [ A] ans mo |
Note 4.4 6 Fin anci al ris ks o f the 1st half 2016 Rep nd ort a 30 ( s) Acc ount g. 2 olida ted f igure s, pa cons |
813 | 5 1 |
863 | Dom esti tivity c ac |
3.6 % |
| Loa nd a dva s to tom t [B ] ns a nce cus ers , ne |
Note 3. S rting . 38 ent egm repo , pag |
22, 614 |
1, 288 |
23, 902 |
Inte rnat iona l ac tivity |
4.2 % |
| Loa n im pair nt [C] me |
rs (c Note 4.7 Loan d ad es to tome lidat ed s an vanc cus onso es), 52 |
862 | 9 | Con soli date d |
3.6 | |
| Rat io o f lo in for re t han 90 da [=A / (B +C) ] ans arre ars mo ys |
figur pag. |
3.5 % |
7 3.7 % |
941 3.5 % |
% | |
| 30 S 16 ep. |
31 Dec . 15 |
|||||
| of fo Im irm ts loa in a th 90 da pa en cov er ns rre ars r m ore an ys |
Dom esti tivit Inte c ac y |
tion al a ctiv ity rna |
Con soli date d |
AP M |
||
| Loa n im pair nt [A] me |
rs (c Note 4.7 Loan d ad es to tome lidat ed s an vanc cus onso figur es), 52 pag. |
862 | 7 9 |
941 | Dom esti tivity c ac |
108 % |
| Imp airm ent loss nd visi for ntee d co itme nts [B] es a pro ons gu ara s an mm |
es (c Note 4.2 0 Pr ovis ions and imp airm ent loss lidat ed onso figur es), 65 pag. |
25 | 2 | 27 | Inte rnat iona l ac tivity |
159 % |
| Ove rdu e lo for re t han 90 da ys [ C] ans mo |
Note 4.4 6 Fin anci al ris ks o f the 1st half 2016 Rep ort a nd Acc g. 2 30 ( olida ted f igure s) ount s, pa cons |
813 | 5 1 |
863 | Con soli date d |
112 % |
| Imp airm ent r of loa in a rs f tha n 9 0 d [= (A+ B)/C s c ove ns rrea or m ore ays |
109 % |
160 % |
112 % |
| Alt ativ e P erf e M ( AP M) ern orm anc eas ure |
Cro efer es t o th e Fi cial Stat nts and ss-r enc nan eme ond ing Note corr esp s |
Re cili atio con |
/ C alc ula ns |
tio n |
Co tive s fo mp ara r p iod per |
iou rev s |
|---|---|---|---|---|---|---|
| On -ba lan sh eet Cu sto ce me r re so urc es |
30 S 16 ep. |
31 Dec . 15 |
||||
| Dom esti tivit Inte c ac y rna |
tion al a ctiv ity |
Con soli date d |
AP M |
|||
| Dem and de its [ A] pos |
Note 4.1 7 Re of cu stom nd o ther deb ts, p sour ces ers a ag. |
13, 794 |
||||
| Com puls dep osit s [B ] ory |
62. | 10 | ||||
| Oth er [ C] |
Note : the valu e of "Oth er [C ]" is inclu ded in th ption e ca |
2 | ||||
| Sig ht a nd oth er d sits [D= A+ B+C ] epo |
"Oth of cu stom ers" of t he ta ble i n No te 4 17 er re sour ces |
10, 261 |
3, 545 |
13, 805 |
||
| Ter m d sits [E] epo |
Note 4.1 7 Re of cu stom nd o ther deb ts, p sour ces ers a ag. |
11, 825 |
||||
| Sav ings de its [ F] pos |
62. | 58 | ||||
| Oth er [ G] |
Note : the valu e of "Oth er [G ]" is inclu ded in th ption e ca "Oth of cu stom ers" of t he ta ble i n No te 4 17 |
0 | ||||
| +G] Ter nd ing s d sits [H= E+F m a sav epo |
er re sour ces |
9, 539 |
2, 345 |
11, 883 |
||
| Fixe d / f loat ing rate bo nds pla ced wit h C usto rs [ I] me |
107 | 107 | ||||
| Stru ctur ed duc ts w ith g ant eed pita l / li mite d ri sk [ J] pro uar ca |
Inclu ded in th e ba lanc e-sh aptio n "D ebt s ities " eet c ecur |
18 | 18 | |||
| rtific Dep osit ate s [K ] s ce |
0 | 0 | ||||
| Inclu ded in th e ba lanc e-sh eet c aptio n "O ther sub ordi nate d |
||||||
| Sub ord inat ed bon ds p lace d w ith C rs [ L] usto me |
debt and ticip ating bon ds" par |
9 | 9 | |||
| Bon ds pla ced wit h C ust (re tail bo nds ) [M =I+ J+K +L] om ers |
133 | 0 | 133 | |||
| Note 7 Re of cu nd o ther deb 4.1 stom ts, p sour ces ers a ag. |
||||||
| Uni t lin ks ins pita lisa tion [N] ura nce ca |
62. | 1, 886 |
1, 886 |
|||
| Tec hnic al p isio ns [ O] rov |
Bala shee tion "Tec hnic al pr ovis ions "; No te 3 t cap nce- Seg t rep ortin g. 3 8 men g, pa |
2, 335 |
2, 335 |
|||
| Cap itali sati insu rod ucts wit h g ant eed rat nd g ant eed ret irem ent [P] on ran ce p uar e a uar |
Note 4.1 7 Re of cu nd o ther deb stom ts, p sour ces ers a ag. 62. |
22 | 22 | |||
| "Af o" ins pita lisa tion duc nd oth er [ Q=O +P ts a orr ura nce ca pro |
2, 357 |
0 | 2, 357 |
Dom esti tivity c ac |
24, 989 |
|
| Par tici pat ing its in c olid ate d tr ust fun ds [R] un ons On -ba lan hee t C ust [S= D+H +M +N+ Q+ R] ce s om er r eso urc es |
Note 4.1 7 Re of cu nd o ther deb stom ts, p sour ces ers a ag. 62, c aptio n "N ontr ollin g int ts in inve stme nt fu nds" on-c eres |
277 24, 452 |
5, 889 |
277 30, 342 |
Inte iona l ac tivity rnat Con soli date d |
6, 860 31, 849 |
| 30 S | 16 ep. |
31 Dec . 15 |
||||
| Off Cu |
Dom esti tivit Inte |
tion al a ctiv |
Con soli date d |
AP | ||
| -ba lan sh eet sto ce me r re so urc es Uni st fu nds t tru |
c ac y rna |
ity | Dom esti |
M | ||
| [A] Rea l es tate inv estm ent fun |
1, 875 |
1, 875 |
tivity c ac Inte iona l ac rnat |
4,4 74 |
||
| ds [ B] PPA |
323 | 323 | tivity | 0 | ||
| Ret irem ent ings d e quit ving s pl (PP R a nd ) [C ] -sav an y-sa ans |
1, 061 |
1, 061 |
Con soli date d |
4, 474 |
||
| Hed ge f und s [D ] |
44 | 44 | ||||
| Fun ds a ts u nde r BP I Su isse ent [E] sse ma nag em |
1, 384 |
1, 384 |
||||
| Off -ba lan hee t C [=A +B+ C+D +E] ust ce s om er r eso urc es |
4, 687 |
0 | 4, 687 |
| Alt ativ e P erf e M ( AP M) ern orm anc eas ure |
Cro efer es t o th e Fi cial Stat nts and ss-r enc nan eme ond ing Note corr esp s |
/ C Re cili atio alc ula tio con ns n |
Co tive s fo iou mp ara r p rev s iod per |
|||
|---|---|---|---|---|---|---|
| To tal Cu sto me r re so urc es |
30 S 16 ep. |
31 Dec . 15 |
||||
| esti tivit Dom c ac y |
tion al a ctiv ity Inte rna |
Con soli date d |
AP M |
|||
| On- bala she et C [A] usto nce me r re sou rces |
24, 452 |
5, 889 |
30, 342 |
Dom esti tivity c ac |
28, 504 |
|
| Pla ent s of off -ba lanc e sh eet duc ts in -ba lanc e sh eet s [B ] cem pro on reso urce |
565 | 65 5 |
Inte iona l ac tivity rnat |
6, 860 |
||
| Pla s of nsio n fu nds in o n-b alan hee [C] ent t re cem pe ce s sou rces |
250 | 250 | Con soli date d |
35, 364 |
||
| On -ba lan hee t C ust ted for do ubl ting [D= A-B -C ce s om er r eso urc es cor rec e c oun |
23, 638 |
889 5, |
29, 528 |
|||
| Off- bala she et C usto [E] nce me r re sou rces |
4, 687 |
0 | 4, 687 |
|||
| Pla ent s of nsio n fu nds in o ff-b alan hee t re [F ] cem pe ce s sou rces |
100 | 100 | ||||
| Off -ba lan hee t C ust ted for do ubl ting [G = E -F ce s om er r eso urc es cor rec e c oun |
4, 587 |
0 | 4, 587 |
|||
| Tot al C ust [=D +G] om er r eso urc es |
28, 226 |
5, 889 |
34, 115 |
|||
| Me diu d l de bt ref ina ing ed ter m an on g- m nc ne s |
Fro m S ep. ( Dom esti |
16 to De c.2 021 ) tivity c ac |
||||
| Rep of m ediu nd long m d ebt issu ed by B o B PI [ A] ent -ter aym m a anc |
864 | |||||
| Red ptio f m ediu nd long ter m b ond s he ld in rtfo lio [ B] em ns o m a po |
949 | |||||
| ref -(A -B) Med ium d lo term ina nci ds, t [= an ng- ng nee ne |
85 | |||||
| 30 S 16 ep. |
30 Sep . 15 |
|||||
| Ma in te de sit ela tiv e t o t he Eu rib rg on rm po s r or |
Dom esti tivit c ac y |
AP M |
||||
| We ight ed e of Eu ribo tes with turi ty s imil ar t ntra ctua l ma turi ty o f de its [ A] ave rag r ra ma o co pos |
% 0.1 |
esti tivit Dom c ac y |
% -1.0 |
|||
| We ed e in tere st r ate on t de |
||||||
| ight its [ B] ave rag erm pos Ma rgin ter m d sits rel ativ e to the Eu ribo r [= A- B] on epo |
0.5 % -0.4 % |
|||||
| 30 S 16 ep. |
31 Dec . 15 |
|||||
| Im irm of for los ed ies ts ert pa en cov er ec pr op |
Dom esti tivit c ac y |
Inte tion al a ctiv ity rna |
Con soli date d |
AP M |
||
| s fo f de fau Imp airm ent al e stat ceiv ed in s ettle nt o lting loa ns [ A] r re e re me |
0 (co ) Note 4.1 3 Ot her ts, p ag.6 nsol idate d fig asse ures |
30 | 0 | 30 | Dom esti tivity c ac |
18% |
| Gos lue of r eal esta te r ived in s ettle nt o f de fau lting loa ns [ B] s va ece me |
136 | 0 | 137 | Inte rnat iona l ac tivity |
0% | |
| Imp airm ent r of for ecl d p erti [=A /B] s c ove ose rop es |
22% | 0% | 22% | Con soli date d |
18% | |
| BF A l Cu r in AK Z a nd US D e sed in th ctiv e lo -ad d to sto oa ns me xp res e r es pe an va nce |
30 S 16 ep. |
31 Dec . 15 |
||||
| cu rre ncy |
BFA | AP M |
||||
| BFA loa to C ust ed in A KZ (in Mil lion AK Z) ns om er e xpr ess |
134 383 , |
Loa ns t o C usto d in me r ex pre sse AKZ (in M. AKZ ) |
123 ,423 |
|||
| BFA loa to C ust ed in U SD (in Mil lion US D) ns om er e xpr ess |
629 | Loa o C d in ns t usto me r ex pre sse US D (i n M .US D) |
716 | |||
| BF A C ust s i n A KZ d U SD d i n t he ctiv e d it-t ak ing om er res ou rce an ex pre sse res pe ep os |
30 S 16 ep. |
31 Dec . 15 |
||||
| cu rre ncy |
BFA | AP M |
||||
| BFA Cu sto r de its sed in AK Z (i n M illio n A KZ) me pos exp res |
695 365 , |
Cus er d sits d in tom epo ex pre sse AKZ (in M. AKZ ) |
634 ,253 |
|||
| BFA Cu sto r de its sed in US D (i n M illio n U SD ) me pos exp res |
2, 170 |
Cus tom er d sits d in epo ex pre sse US D (i .US D) n M |
2,6 41 |
|||
| BF A s uri tie fol io ort ec s p |
30 S 16 ep. BFA |
31 Dec . 15 AP M |
||||
| BFA fina ncia l as he ld fo ding [A] sets r tra |
1,5 82 |
BFA urit ies tfol io sec por |
3,3 14 |
|||
| BFA fina ncia l as sets ilab le fo le [B ] ava r sa |
Note 3. S rting . 38 ent egm repo , pag |
1,7 40 |
||||
| BFA itie ortf olio [=A +B] se cur s p |
3, 322 |
Publicly held company Head Office: Rua Tenente Valadim, no.284, Porto, Portugal Share capital: € 1 293 063 324.98 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.