AI assistant
Bankinter S.A. — Investor Presentation 2012
Mar 31, 2012
1799_10-q_2012-03-31_aba6a75d-38b4-4f07-ba67-ba9b089f5dd8.pdf
Investor Presentation
Open in viewerOpens in your device viewer
1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q
1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q
1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q Financial summary March 2012 1Q
3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q
1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q 1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q 3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q1Q2Q3Q4Q
| 01. Economic and financial environment | 2 |
|---|---|
| 02. Financial highlights | 3 |
| 03. Results | 4 |
| 04. Quality of service | 6 |
| 05. Satisfaction of customers | 7 |
| 06. Balance sheet | 9 |
| 07. Customer funds and lending | 10 |
| 08. Analysis of credit risk | 11 |
| 09. Impaired loan assets | 11 |
| 10. Comparative income statements | 12 |
| 11. Quarterly statements of income | 13 |
| 12. Fees | 14 |
| 13. Yields and costs | 15 |
| 14. Quarterly yields and costs | 16 |
| 15. Contribution by business area | 17 |
| 16. Shareholders equity and rating | 18 |
| 17. Variation in net worth | 19 |
| 18. Creation of shareholder value | 20 |
| 19. People | 21 |
| 20. Quarterly events | 22 |
02. Financial highlights
| 31/03/2012 31/03/2011 Amount % Balance sheet Total assets 60,622,192 54,408,054 6,214,138 11.42 Credit facilities and loans 41,974,070 41,087,245 886,825 2.16 Credit facil. and loans ex-securitization 43,185,225 42,521,041 664,184 1.56 Customer funds 37,552,398 41,079,441 -3,527,043 -8.59 Off-balance-sheet managed funds 6,853,511 7,093,102 -239,591 -3.38 Earnings Net interest income 164,634 115,023 49,611 43.13 Gross operating Income 312,176 255,605 56,571 22.13 PBT of ordinary activities 63,250 64,665 -1,415 -2.19 Income before taxes 63,475 63,250 225 0.36 Net income attributed to the Group 49,447 48,567 880 1.81 Ratios Nonperfor. loans/ total risk expos. ex-securit. (%) 3.67 2.97 0.70 23.53 Recorded allowance/nonperforming loans (%) 48.06 64.51 -16.45 -25.50 Cost to income (%) 47.41 59.22 -11.81 -19.94 ROE (%) 6.31 7.17 -0.86 -11.99 ROA (%) 0.33 0.36 -0.03 -9.00 Capital ratio (%) 11.91 9.83 2.08 21.14 Tier 1 capital (%) 9.61 7.54 2.07 27.42 Bankinter shares Number of shares 476,919,014 473,447,732 3,471,282 0.73 Closing price 3.93 4.84 -0.91 -18.74 EPS. Earnings per share (euros) 0.10 0.10 0.00 0.00 DPS. Dividend per share (euros) 0.04 0.00 0.04 n,r Branches and centers Number of branches 366 367 -1 -0.27 Commercial management centers Corporate Business Units 45 47 -2 -4.26 SME Business Units 76 88 -12 -13.64 Private Banking Centers and Personal finance 58 61 -3 -4.92 Corporate Partnerships 358 365 -7 -1.92 Number of agents 521 546 -25 -4.58 Telephone banking and Internet 3 3 0 0.00 Headcount Number of employees 4,178 4,480 -302 -6.74 LDA employees 1,888 1,886 2 0.11 |
in thousands euros | Variation | ||
|---|---|---|---|---|
04. Quality of service
| ISN satisfaction scale | |
|---|---|
| >85 | Excellent |
| 75-85 | Good |
| 60-75 | Fair |
| <60 | Poor |
By segments
By distribution channel
Corporate partnerships Agent Network Branch Network Internet Office
Use of channels
Products by customer
Churn rate
06. Balance sheet
| Var.31/03/12-31/12/11 | Var. 31/03/12-31/03/11 | ||||||
|---|---|---|---|---|---|---|---|
| 31/03/12 | 31/12/11 | Thous. € | % | 31/03/11 | Thous. € | % | |
| Assets | |||||||
| Cash on hand and on deposits at central banks | 397,881 | 412,795 | -14,914 | -3.61 | 414,159 | -16,278 | 104.09 |
| Trading portfolio | 2,051,631 | 2,415,506 | -363,875 | -15.06 | 2,419,397 | -367,766 | -15.20 |
| Other financial assets at fair value with changes to P&L account |
28,105 | 31,377 | -3,272 | -10.43 | 28,772 | -667 | -2.32 |
| Available for sale portfolio | 6,327,501 | 4,776,069 | 1,551,431 | 32.48 | 3,138,051 | 3,189,450 | 101.64 |
| Loans | 46,446,661 | 47,167,367 | -720,706 | -1.53 | 43,636,958 | 2,809,703 | 6.44 |
| Due from banks | 1,729,883 | 1,779,395 | -49,512 | -2.78 | 1,326,242 | 403,641 | 30.43 |
| Counterparty bodies | 2,742,708 | 2,782,673 | -39,964 | -1.44 | 1,223,471 | 1,519,237 | 124.17 |
| Customer loans | 41,974,070 | 42,605,299 | -631,229 | -1.48 | 41,087,245 | 886,825 | 2.16 |
| Investment portfolio held to maturity | 3,798,531 | 3,150,931 | 647,600 | 20.55 | 3,236,274 | 562,257 | 17.37 |
| Hedge derivatives and macro-derivatives | 129,139 | 130,114 | -975 | -0.75 | 86,576 | 42,563 | 49.16 |
| Other assets available for sale | 309,621 | 308,514 | 1,107 | 0.36 | 294,887 | 14,734 | 5.00 |
| Associates | 33,030 | 28,341 | 4,689 | 16.54 | 32,902 | 128 | 0.39 |
| Reinsurance assets | 9,153 | 9,068 | 85 | 0.94 | 10,355 | -1,202 | -11.61 |
| Material and intangible assets | 793,129 | 804,940 | -11,811 | -1.47 | 807,585 | -14,456 | -1.79 |
| Fiscal assets and others | 297,811 | 256,403 | 41,408 | 16.15 | 302,138 | -4,327 | -1.43 |
| Assets | 60,622,192 | 59,491,426 | 1,130,766 | 1.90 | 54,408,054 | 6,214,138 | 11.42 |
| Equities and liabilities | |||||||
| Liabilities | |||||||
| Trading portfolio | 1,947,961 | 2,360,584 | -412,623 | -17.48 | 1,780,647 | 167,314 | 9.40 |
| Other financial liabilities at fairvalue with changes | 0 | 0 | 0 | -- | 0 | 0 | -- |
| to P&L account | |||||||
| Financial liabilities at amortized costs | 54,400,658 | 52,929,286 | 1,471,372 | 2.78 | 48,853,433 | 5,547,226 | 11.35 |
| Due to banks | 12,403,483 | 10,267,544 | 2,135,940 | 20.80 | 5,073,015 | 7,330,469 | 144.50 |
| Counterparty bodies | 2,811,365 | 3,093,798 | -282,434 | -9.13 | 1,013,992 | 1,797,373 | 177.26 |
| Customer deposits | 22,034,914 | 22,411,519 | -376,605 | -1.68 | 22,904,490 | -869,577 | -3.80 |
| Marketable debt securities | 15,517,484 | 15,540,242 | -22,757 | -0.15 | 18,174,951 | -2,657,466 | -14.62 |
| Subordinated debt | 968,045 | 958,170 | 9,874 | 1.03 | 1,103,408 | -135,364 | -12.27 |
| Other financial assets | 665,368 | 658,012 | 7,356 | 1.12 | 583,577 | 81,791 | 14.02 |
| Hedge derivatives and macro-derivatives | 93,842 | 68,677 | 25,165 | 36.64 | 34,951 | 58,891 | 168.50 |
| Insurance liabilities | 624,617 | 642,782 | -18,165 | -2.83 | 638,236 | -13,619 | -2.13 |
| Write-offs and provisions | 66,337 | 64,122 | 2,214 | 3.45 | 66,910 | -573 | -0.86 |
| Tax liabilities and others | 350,618 | 338,980 | 11,638 | 3.43 | 397,979 | -47,361 | -11.90 |
| Liabilities | 57,484,033 | 56,404,430 | 1,079,602 | 1.91 | 51,772,156 | 5,711,876 | 11.03 |
| Equity | |||||||
| Valuation adjustments | -4,887 | -31,645 | 26,759 | -84.56 | -16,744 | 11,857 | -70.82 |
| Equity | 3,143,045 | 3,118,641 | 24,404 | 0.78 | 2,652,641 | 490,404 | 18.49 |
| Total equity | 3,138,159 | 3,086,996 | 51,162 | 1.66 | 2,635,898 | 502,261 | 19.05 |
| Total equity and liabilities | 60,622,192 | 59,491,426 | 1,130,767 | 1.90 | 54,408,054 | 6,214,137 | 11.42 |
07. Customer funds and lending
| in thousands euros | Variation | |||
|---|---|---|---|---|
| 31/03/2012 | 31/03/2011 | Amount | % | |
| Retail funds | 24,238,507 | 23,009,582 | 1,228,925 | 5.34 |
| Government deposits | 275,085 | 1,211,936 | -936,851 | -77.30 |
| Private Sector Deposits | 18,825,415 | 19,267,988 | -442,574 | -2.30 |
| Current accounts | 8,950,073 | 9,390,473 | -440,400 | -4.69 |
| Term deposits | 9,739,311 | 9,709,494 | 29,817 | 0.31 |
| Valuation adjustments | 136,031 | 168,022 | -31,991 | -19.04 |
| Online marketable securities | 4,183,544 | 1,077,355 | 3,106,189 | 288.32 |
| Temporary assignment of assets | 954,464 | 1,452,303 | -497,839 | -34.28 |
| Wholesale marketable securities | 13,313,890 | 18,069,859 | -4,755,968 | -26.32 |
| TOTAL | 37,552,398 | 41,079,441 | -3,527,043 | -8.59 |
| Off-balance-sheet managed funds | 6,853,511 | 7,093,102 | -239,591 | -3.38 |
| of which: | ||||
| Mutual funds | 3,677,860 | 4,035,615 | -357,755 | -8.86 |
| Pension funds | 1,310,386 | 1,274,383 | 36,003 | 2.83 |
| Credit facilities and loans | ||||
| Government entities | 624,102 | 252,711 | 371,391 | 146.96 |
| Residents | 39,557,488 | 39,506,390 | 51,098 | 0.13 |
| Commercial bills | 1,705,124 | 1,709,600 | -4,477 | -0.26 |
| Secured loans | 28,363,109 | 29,256,573 | -893,463 | -3.05 |
| Leasing | 876,367 | 983,443 | -107,076 | -10.89 |
| Other credit facilities | 8,612,888 | 7,556,774 | 1,056,115 | 13.98 |
| Nonresidents | 930,266 | 888,888 | 41,378 | 4.66 |
| Contingent risks | 2,451,090 | 2,312,944 | 138,146 | 5.97 |
| Available by third parties | 6,977,094 | 6,490,620 | 486,473 | 7.50 |
| Nonperforming loans | 1,670,340 | 1,337,239 | 333,101 | 24.91 |
| Subtotal | 42,782,196 | 41,985,228 | 796,968 | 1.90 |
| Loan loss allow. (excl. off-balance-sheet risks) | 791,248 | 847,581 | -56,332 | -6.65 |
| Other adjustements due to valuation | -16,877 | -50,402 | 33,524 | -66.51 |
| Total | 41,974,070 | 41,087,245 | 886,825 | 2.16 |
| Total ex-securitization | 43,185,225 | 42,521,041 | 664,184 | 1.56 |
08. Analysis of credit risk
11
| in thousands euros | ||||
|---|---|---|---|---|
| Variation | ||||
| 31/03/2012 | 31/03/2011 | Amount | % | |
| Risk exposure ex securitization | 46,119,062 | 45,491,933 | 627,129 | 1.38 |
| Total nonperforming balance | 1,691,667 | 1,350,772 | 340,895 | 25.24 |
| Total allowances | 813,040 | 871,421 | -58,380 | -6.70 |
| Required provisions | 813,040 | 871,421 | -58,380 | -6.70 |
| Generic | 16,375 | 157,975 | -141,600 | -89.63 |
| Specific | 796,665 | 713,445 | 83,220 | 11.66 |
| % Nonperf, loans/Total risk exposure (ex securit,) | 3.67 | 2.97 | 0.70 | 23.53 |
| % Nonperforming loans/Total risk exposure | 3.77 | 3.07 | 0.70 | 22.80 |
| % Nonperforming mortgages/Total mortgages | 3.99 | 2.54 | 1.46 | 57.47 |
| % Recorded alowance/Nonperforming loans | 48.06 | 64.51 | -16.45 | -25.50 |
| % Recorded alowance/unsecured nonperforming | 96.76 | 99.25 | -2.49 | -2.51 |
09. Impaired loan assets
| in thousands euros | ||
|---|---|---|
| 31/03/2012 | 31/03/2011 | |
| Initial balance | 1,515,766 | 1,329,980 |
| Net entries | 220,327 | 56,649 |
| Write downs | 44,426 | 35,857 |
| Final balance | 1,691,667 | 1,350,772 |
Nonperforming loans and allowances Variation in recorded allowance/nonperforming loans
10. Comparative income statements
| in thousands euros | 31/03/12 | 31/03/11 | Variation | |||
|---|---|---|---|---|---|---|
| Amount | % s/ ATA | Amount | % s/ ATA | Amount | % | |
| Interest and related income | 449,556 | 3.00 | 340,766 | 2.54 | 108,790 | 31.93 |
| Interest and related charges | -284,922 | -1.90 | -225,743 | -1.68 | -59,179 | 26.22 |
| Net interest income | 164,634 | 1.10 | 115,023 | 0.86 | 49,611 | 43.13 |
| Divident income | 1,486 | 0.01 | 4,311 | 0.03 | -2,825 | -65.52 |
| Equity method | 3,946 | 0.03 | 3,228 | 0.02 | 718 | 22.23 |
| Net fees and commissions | 48,679 | 0.33 | 50,299 | 0.37 | -1,620 | -3.22 |
| Trading income | 43,359 | 0.29 | 25,209 | 0.19 | 18,150 | 72.00 |
| Other operating income /expenses | 50,072 | 0.33 | 57,534 | 0.43 | -7,462 | -12.97 |
| Gross operating income | 312,176 | 2.09 | 255,605 | 1.91 | 56,571 | 22.13 |
| Personnel expenses | -80,896 | -0.54 | -87,330 | -0.65 | 6,434 | -7.37 |
| General expenses / Amortization | -83,518 | -0.56 | -78,957 | -0.59 | -4,561 | 5.78 |
| Provisions | -4,310 | -0.03 | -1,095 | -0.01 | -3,215 | 293.62 |
| Asset losses | -80,202 | -0.54 | -23,558 | -0.18 | -56,644 | 240.44 |
| PBT of ordinary activities | 63,250 | 0.42 | 64,665 | 0.48 | -1,415 | -2.19 |
| Gain / losses on disposals of assets | 225 | 0.00 | -1,415 | -0.01 | 1,640 | -115.91 |
| Profit before taxes | 63,475 | 0.42 | 63,250 | 0.47 | 225 | 0.36 |
| Corporate income tax | -14,028 | -0.09 | -14,683 | -0.11 | 655 | -4.46 |
| Net income | 49,447 | 0.33 | 48,567 | 0.36 | 880 | 1.81 |
| ATA | 60,191,042 | 54,398,758 | 5,792,284 | 10.65 |
11. Quarterly statements of income
| in thousands euros Variation (%) |
2011 | ||||||
|---|---|---|---|---|---|---|---|
| 1Q12 | 1Q12/1Q11 | 1Q12/4Q11 | 4Q11 | 3Q11 | 2Q11 | 1Q11 | |
| Interest and related income | 449,556 | 31.93 | -1.57 | 456,741 | 445,221 | 393,567 | 340,766 |
| Interest and related charges | -284,922 | 26.22 | -7.36 | -307,568 | -303,246 | -257,064 | -225,743 |
| Net interest income | 164,634 | 43.13 | 10.36 | 149,173 | 141,976 | 136,504 | 115,023 |
| Divident income | 1,486 | -65.52 | -32.36 | 2,197 | 594 | 9,389 | 4,311 |
| Equity method | 3,946 | 22.24 | -8.06 | 4,291 | 3,882 | 3,273 | 3,228 |
| Net fees and commissions | 48,679 | -3.22 | -4.18 | 50,802 | 47,664 | 50,118 | 50,299 |
| Trading income | 43,359 | 72.00 | 54.46 | 28,071 | 27,905 | 16,654 | 25,209 |
| Other operating income /expenses | 50,072 | -12.97 | -15.49 | 59,249 | 59,753 | 57,380 | 57,534 |
| Gross operating income | 312,176 | 22.13 | 6.26 | 293,784 | 281,775 | 273,318 | 255,605 |
| Personnel expenses | -80,896 | -7.37 | 3.12 | -78,447 | -81,076 | -83,111 | -87,330 |
| General expenses / Amortization | -83,518 | 5.78 | -2.49 | -85,652 | -73,645 | -76,702 | -78,957 |
| Provisions | -4,310 | 293.60 | n.r | -320 | -5,393 | -21,367 | -1,095 |
| Asset losses | -80,202 | 240.45 | 87.45 | -42,786 | -50,584 | -41,302 | -23,558 |
| PBT of ordinary activities | 63,250 | -2.19 | -26.95 | 86,579 | 71,077 | 50,835 | 64,665 |
| Gain / losses on disposals of assets | 225 | -115.91 | -100.53 | -42,352 | -5,929 | 16,688 | -1,415 |
| Profit before taxes | 63,475 | 0.36 | 43.52 | 44,227 | 65,148 | 67,524 | 63,250 |
| Corporate income tax | -14,028 | -4.46 | 40.14 | -10,010 | -18,429 | -15,800 | -14,683 |
| Net income | 49,447 | 1.81 | 44.51 | 34,217 | 46,718 | 51,724 | 48,567 |
| ATA | 60,191,042 | 59,008,448 | 58,411,471 | 55,933,298 | 54,398,758 |
Gross operating income PBT of ordinary activities
12. Fees
| in thousands euros | Variation | |||
|---|---|---|---|---|
| 31/03/2012 | 31/03/2011 | Amount | % | |
| Fees paid | ||||
| Fees paid to other banks | 7,224 | 6,057 | 1,167 | 19.27 |
| Fees paid to agents. virtual banking | 6,296 | 6,130 | 166 | 2.70 |
| Other fees | 4,975 | 3,412 | 1,562 | 45.79 |
| Total fees paid | 18,495 | 15,600 | 2,895 | 18.56 |
| Fees received | ||||
| Guarantee and L/C | 6,748 | 5,971 | 777 | 13.01 |
| Foreign exchange | 1,679 | 1,568 | 111 | 7.06 |
| Due to contingent commitment | 3,569 | 2,745 | 824 | 30.04 |
| Payment and collection services | 13,773 | 12,335 | 1,438 | 11.66 |
| Commercial bills | 1,419 | 1,523 | -104 | -6.80 |
| Sight accounts | 2,783 | 2,400 | 383 | 15.96 |
| Debit and credit cards | 7,553 | 6,392 | 1,162 | 18.17 |
| Checks | 338 | 385 | -47 | -12.18 |
| Payment orders | 1,679 | 1,635 | 44 | 2.71 |
| Brokerage services | 10,692 | 10,457 | 235 | 2.25 |
| Underwritting and management fees | 732 | 140 | 592 | 422.83 |
| Buy/sell orders | 5,131 | 5,938 | -807 | -13.59 |
| Custody and administration | 4,829 | 4,379 | 450 | 10.28 |
| Non-banking financial products | 21,512 | 21,388 | 124 | 0.58 |
| Mutual funds | 10,645 | 10,828 | -183 | -1.69 |
| Pension funds | 962 | 935 | 27 | 2.84 |
| Insurance | 9,906 | 9,624 | 281 | 2.92 |
| Other fees | 9,200 | 11,435 | -2,235 | -19.54 |
| Total fees received | 67,174 | 65,899 | 1,274 | 1.93 |
| Fees and commissions net | 48,679 | 50,299 | -1,620 | -3.22 |
13. Yields and costs
| in % | 31/03/2012 | 31/03/2011 | ||
|---|---|---|---|---|
| weighting | rate | weighting | rate | |
| Cash on hand and on deposit at central banks | 1.39 | 0.39 | 0.95 | 0.81 |
| Due from banks | 6.45 | 1.14 | 3.84 | 0.80 |
| Credit facilities and loans (a) | 70.10 | 3.24 | 75.43 | 2.66 |
| Debt securities | 16.48 | 3.91 | 13.98 | 3.33 |
| Equity portfolio | 0.54 | 1.83 | 0.71 | 4.52 |
| Average earnings assets (b) | 94.98 | 3.16 | 94.93 | 2.71 |
| Other assets | 5.02 | 5.07 | ||
| Average total assets | 100.00 | 3.01 | 100.00 | 2.57 |
| Due to central banks Due to banks |
12.80 14.61 |
1.06 1.97 |
4.99 8.65 |
1.04 2.09 |
| Customer funds (c) | 63.11 | 2.32 | 75.02 | 2.01 |
| Customer deposits | 36.20 | 2.00 | 43.16 | 1.79 |
| Marketable debt securities | 26.90 | 2.76 | 31.86 | 2.31 |
| Subordinated liabilities | 1.60 | 4.47 | 2.05 | 4.39 |
| Average interest bearing funds (d) | 92.13 | 2.06 | 90.72 | 1.86 |
| Other liabilities | 7.87 | 9.28 | ||
| Average total funds | 100.00 | 1.90 | 100.00 | 1.68 |
| Customer spread (a-c) | 0.92 | 0.64 | ||
| Net interest margin (b-d) | 1.10 | 0.86 |
14. Quarterly yields and costs
| in % | 1Q12 | 4Q11 | 3Q11 | 2Q11 | 1Q11 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Pond. | Tipo | Pond. | Tipo | Pond. | Tipo | Pond. | Tipo | Pond. | Tipo | |
| Cash on hand and on deposit at central bank | 1.39 | 0.39 | 1.12 | 1.01 | 1.17 | 1.14 | 1.12 | 0.85 | 0.95 | 0.81 |
| Due from banks | 6.45 | 1.14 | 8.14 | 1.04 | 6.34 | 0.94 | 4.54 | 0.83 | 3.84 | 0.80 |
| Credit facilities and loans (a) | 70.10 | 3.24 | 69.78 | 3.24 | 70.01 | 3.59 | 73.43 | 2.87 | 75.43 | 2.66 |
| Debt securities | 16.48 | 3.91 | 15.10 | 3.80 | 17.14 | 3.60 | 15.23 | 3.58 | 13.98 | 3.33 |
| Equity portfolio | 0.54 | 1.83 | 0.64 | 2.31 | 0.61 | 0.66 | 0.74 | 9.10 | 0.71 | 4.52 |
| Average earnings assets (b) | 94.98 | 3.16 | 94.79 | 3.26 | 95.27 | 3.18 | 95.08 | 3.04 | 94.93 | 2.71 |
| Other assets | 5.02 | 5.22 | 4.73 | 4.92 | 5.07 | |||||
| Average total assets | 100.00 | 3.01 | 100.00 | 3.09 | 100.00 | 3.03 | 100.00 | 2.89 | 100.00 | 2.57 |
| Due to central banks | 12.80 | 1.06 | 6.09 | 1.32 | 5.47 | 1.44 | 3.94 | 1.28 | 4.99 | 1.04 |
| Due to banks | 14.61 | 1.97 | 18.35 | 2.47 | 15.14 | 2.96 | 10.69 | 2.19 | 8.65 | 2.09 |
| Customer funds (c) | 63.11 | 2.32 | 64.50 | 2.41 | 68.18 | 2.36 | 74.25 | 2.14 | 75.02 | 2.01 |
| Customer deposits | 36.20 | 2.00 | 39.51 | 2.16 | 41.95 | 2.15 | 44.18 | 1.86 | 43.16 | 1.79 |
| Marketable debt securities | 26.90 | 2.76 | 24.99 | 2.80 | 26.23 | 2.71 | 30.08 | 2.54 | 31.86 | 2.31 |
| Subordinated liabilities | 1.60 | 4.47 | 1.52 | 5.01 | 1.47 | 5.09 | 1.77 | 4.69 | 2.05 | 4.39 |
| Average interest bearing funds (d) | 92.13 | 2.06 | 90.46 | 2.29 | 90.26 | 2.28 | 90.67 | 2.03 | 90.72 | 1.86 |
| Other liabilities | 7.87 | 9.54 | 9.74 | 9.33 | 9.28 | |||||
| Average total funds | 100.00 | 1.90 | 100.00 | 2.07 | 100.00 | 2.06 | 100.00 | 1.84 | 100.00 | 1.68 |
| Customer spread (a-c) | 0.92 | 0.83 | 0.78 | 0.74 | 0.64 | |||||
| Net interest margin (b-d) | 1.10 | 0.97 | 0.90 | 1.01 | 0.86 |
Evolution Customer spread Asset yield and Cost of liabilities
15. Contribution by business area
| in thousands euros | Variation | |||
|---|---|---|---|---|
| 31/03/2012 | 31/03/2011 | Amount | % | |
| Customer segments | 229,743 | 200,714 | 29,029 | 14.46 |
| Retail Banking | 107,410 | 102,793 | 4,617 | 4.49 |
| Corporate Banking | 122,334 | 97,921 | 24,412 | 24.93 |
| Capital market | 91,825 | 44,236 | 47,589 | 107.58 |
| Línea Directa | 77,395 | 65,876 | 11,519 | 17.49 |
| Corporate Centre | -86,787 | -55,221 | -31,566 | 57.16 |
| Gross Margin | 312,176 | 255,605 | 56,571 | 22.13 |
Evolution of transactions by channel (%)
16. Shareholders equity and rating
| in thousands euros | Variation | |||
|---|---|---|---|---|
| 31/03/2012 | 31/03/2011 | Amount | % | |
| Paid-in capital and reserves | 2,558,767 | 2,467,704 | 91,063 | 3.69 |
| Other equity instruments | 168,165 | 343,165 | -175,000 | -51.00 |
| Capital with nature of financial liability | 404,812 | 0 | 404,812 | 0.00 |
| Treasury shares | -2,376 | -166 | -2,209 | 1329.20 |
| Intangible assets and other | -300,414 | -335,951 | 35,537 | -10.58 |
| Other deductions | -115,423 | -146,750 | 31,327 | -21.35 |
| Tier 1 | 2,713,531 | 2,328,001 | 385,530 | 16.56 |
| Revaluation reserve | 96,220 | 99,340 | -3,120 | -3.14 |
| Subordinated debt financing | 641,792 | 699,794 | -58,002 | -8.29 |
| General loan loss allowance | 28,338 | 56,343 | -28,005 | -49.70 |
| Other deductions | -115,423 | -146,750 | 31,327 | -21.35 |
| Tier 2 | 650,927 | 708,726 | -57,799 | -8.16 |
| Total Equity | 3,364,458 | 3,036,727 | 327,731 | 10.79 |
| Risk-weighted assets | 28,243,002 | 30,880,932 | -2,637,930 | -8.54 |
| Tier 1 (%) | 9.61 | 7.54 | 2.07 | 27.45 |
| Tier 2 (%) | 2.30 | 2.30 | 0.01 | 0.42 |
| Capital ratio (%) | 11.91 | 9.83 | 2.08 | 21.14 |
| Excess | 1,105,018 | 566,252 | 538,765 | 95.15 |
| CORE | 9.44 | 6.90 | 2.53 | 36.72 |
(*) Ratios estimated based on the Bank of Spain Circular on the determination and control of minimum capital requirements. The lower limit to capital requirements established in Transitional Provision Eight of the aforementioned Bank of Spain Circular is not applied.
Internal models are applied to the following portfolios: individual housing mortgages, small enterprises, medium-sized enterprises, project finance and personal loans.
Ratings
| Short term | Long term | Outlook | Date | |
|---|---|---|---|---|
| Moody's | P1 | A2 | Negative | March 2011 |
| Standard & Poor's | A2 | BBB | Negative | February 2012 |
17. Variation in net worth
| in thousands euros | |
|---|---|
| Balance at January, 1 2011 | 2,579,695 |
| Dividends | -58,516 |
| Reserve - available-for-sale | -6,253 |
| Income for the year | 181,227 |
| Other variations | 390,843 |
| Balance at December 31, 2011 | 3,086,996 |
| Balance at January, 1 2012 | 3,086,996 |
| Dividends | -18,372 |
| Reserve - available-for-sale | 25,904 |
| Income for the year | 49,447 |
| Other variations | -5,817 |
| Balance at March, 31 2012 | 3,138,159 |
18. Creation of shareholder value
| Period per share data (euros) | |
|---|---|
| Earnings per share | 0.10 |
| Diluted earnings per share | 0.09 |
| Dividend per share | 0.04 |
| Book value per share | 5.57 |
| Price at beginning of year | 4.75 |
| Low | 3.93 |
| High | 5.37 |
| Closing price | 3.93 |
| Appreciation in last quarter (%) | -17.20 |
| Appreciation in last 12 months (%) | -18.74 |
| Stock market ratios | |
| Price/Book value (times) | 0.71 |
| PER (price/earnings. times) | 9.45 |
| Dividend yield (%) | 4.85 |
| Number of shareholders | 68,732 |
| Number of shares | 476,919,014 |
| Number of shares held by nonresidents | 184,625,956 |
| Average daily trading (number of shares) | 2,219,300 |
| Average daily trading (thousands of euros) | 10,753 |
| Market capitalisation (thousand euros) | 1,875,722 |
Variations in earnings and dividend per share
Bankinter's market capitalization trend
19. People
| 31/03/2012 | 31/03/2011 | Variation | % | |
|---|---|---|---|---|
| Number of employees (*) | 4.178 | 4.480 | -302,00 | -6,74 |
| Average length of service of employees (in years) |
10,00 | 11,29 | -1,29 | -11,43 |
| Average age (in years) | 40,00 | 38,29 | 1,71 | 4,47 |
| Employee distribution by gender (%) | ||||
| Men | 49,23 | 49,40 | -0,17 | -0,34 |
| Woman | 50,77 | 50,60 | 0,17 | 0,33 |
| Workforce that has logged in from a remote system (%) |
23,74 | 26,73 | -2,99 | -11,17 |
| Internal job rotation (%) | 19,74 | 26,72 | -6,98 | -26,11 |
| External turnover (%) | 9,54 | 6,44 | 3,10 | 48,21 |
| Percentage of the headcount with university degrees |
72,55 | 75,78 | -3,23 | -4,27 |
Bankinter SA Paseo de la Castellana, 29 28046 Madrid T. 913 397 500 F. 913 398 323 Telex. 42760 BANKI E Swift: BKBK ES MM
bankinter.com