SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
For the month of October, 2013
Commission File Number: 001-12518
Banco Santander, S.A.
(Exact name of registrant as specified in its charter)
Ciudad Grupo Santander
28660 Boadilla del Monte (Madrid) Spain
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Yes ¨ No x
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes ¨ No x
Banco Santander, S.A.
INCORPORATION BY REFERENCE
Items 1 and 2 of this report on Form 6-K shall be deemed to be incorporated by reference into the registration statement on Form F-3 (Registration Number: 333-185153) of Banco Santander, S.A. and to be a part thereof from the date on which this report is filed, to the extent not superseded by documents or reports subsequently filed or furnished.
Item |
||
1 | Press release regarding 3rd quarter 2013 results. | |
2 | Financial Report January-September 2013. | |
3 | Analysts presentation for 3rd quarter 2013 results. |
Press Release
Santanders profit rose 77% to EUR 3,310 million
in the first nine months
• | BUSINESS. Deposits rose 5% to EUR 633,433 million, while loans fell 2%, to EUR 686,821 million. In emerging markets, loans and deposits both grew by 13%, while in the Group’s mature markets deposits increased 3% and loans decreased 6%. |
• | LIQUIDITY. The loan-to-deposit ratio was 85% in Spain, where the volume of deposits exceeded loans, and 108% for the Group. |
• | CAPITAL. Strong capital generation raised the Banks Basel II core capital ratio by 0.45 point in the quarter and 1.23 points year-on-year to 11.56%. |
• | NPLs. The Group’s non-performing loan rate was 5.43%, up 0.25 point from the previous quarter. In Spain it rose 0.65 point to 6.40%, partly because of the decline in loan volumes, while provisions declined. In Brazil, NPLs fell sharply for the second quarter in a row, while in the United Kingdom they declined for the third quarter running. |
• | DIVERSIFICATION. Latin America contributed 49% of group profit (Brazil 24%, Mexico 11% and Chile 6%), Europe accounted for 40% (U.K. 15%, Spain 7%, Germany and Poland 6% each) and the United States 11%. |
• | Spain: Net attributable profit was EUR 367 million (-51%) and the trend in income improved. Deposits grew 12% and loans fell 5%. Santander has gained market share in loans (0.4 point) and deposits (1.0 point) in the last year. So far this year it has provided EUR 43 billion of new corporate funding. |
• | United Kingdom: Ordinary net attributable profit was EUR 793 million (675 million pounds, +7%). Lending fell 5%, with corporate loans rising 11%, and deposits dropped 2%, with a 71% increase in current account volumes. |
• | Brazil: Net attributable profit was EUR 1,277 million (3,548 million reais, -13%). Revenues were stable compared with the previous quarter and costs increased by less than inflation. Loans grew 7% and deposits rose 8%. |
Madrid, October 24, 2013 - Banco Santander made an attributable profit of EUR 3,310 million in the first nine months of the year, which was a 77% increase on the same period last year.
Banco Santander’s chairman, Emilio Botín, said: “After several years of high levels of write-offs and reinforcement of capital, Banco Santander is preparing for a new period of increased profitability.”
Comunicación Externa Ciudad Grupo Santander Edificio Arrecife Pl. 2 28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 5211 email: comunicacionbancosantander@gruposantander.com |
![]() |
2
Results
The results of the first nine months reflect a backdrop of deleveraging in mature economies and more moderate growth in emerging markets. Despite this, Banco Santanders revenues were steady at just over EUR 10 billion in constant euro terms each quarter. Thus, gross income was EUR 30,348 million in the nine months, down 3% in comparable terms from the same period last year.
Costs remained at around EUR 5 billion a quarter to total EUR 14,858 million in the nine months, an increase of 3% excluding the impact of exchange rate and consolidation perimeter changes. Synergies from the mergers in Spain and Poland are beginning to materialise, although the main impact will be felt in the next two years.
Grupo Santander Results
Good quarterly performance (excluding exchange rate impact).
Profit growth due to stable gross income and lower provisions
Var. / 9M’12 | Var. / 2Q’13 | |||||||||||||||||||||||
EUR million | 9M’13 | % | %* | 3Q’13 | % | %** | ||||||||||||||||||
Gross income |
30,348 | -8.4 | -2.9 | 9,738 | -5.6 | -0.4 | ||||||||||||||||||
Operating expenses |
-14,858 | -1.2 | 3.3 | -4,862 | -2.8 | 1.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net operating income |
15,490 | -14.3 | -8.0 | 4,876 | -8.4 | -2.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loan-loss provisions |
-8,583 | -9.7 | -3.7 | -2,600 | -15.2 | -9.4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit before tax |
5,482 | -21.3 | -14.1 | 1,766 | 3.1 | 11.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Attributable profit |
3,310 | 76.9 | 110.4 | 1,055 | 0.5 | 8.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Note: in 9M’13: EUR 270 million in capital gains and EUR 270 million in provisions. In 9M12: EUR 1,029 million in capital gains and EUR 3,475 million in provisions
(*) | Excluding perimeter and exchange rate differences |
(**) | Excluding exchange rate impact |
The difference between revenues and costs resulted in net operating income, or profit generation capacity, of EUR 15,490 million, which is a fall of 8% excluding the impact of exchange rate and perimeter differences. This put the cost-to-income ratio at 49%, 12 points better than the average ratio for comparable banks of more than 60%.
A decline in provisions and write-offs resulted in net attributable profit of EUR 3,310 million, 77% more than the first nine months of last year, when net profit was EUR 1,872 million.
Fifty-five percent of the profit came from emerging economies (Latin America and Poland) and the rest from mature markets. Brazil was the biggest single contributor, accounting for 24% of the total, followed by the U.K. (15%), Mexico and the U.S. (11% each) and Spain (7%).
Comunicación Externa Ciudad Grupo Santander Edificio Arrecife Pl. 2 28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 5211 email: comunicacionbancosantander@gruposantander.com |
![]() |
3
Balance Sheet
The Groups deposits rose 5% to EUR 633,433 million in the first nine months and loans fell 2% to EUR 686,821 million. The performances of the Groups mature and emerging markets differed. Deposits increased 3% and loans fell 6% in mature markets, while emerging market growth was better balanced, with a 13% increase in both deposits and loans.
Rising savings rates and gains in market share in deposits, combined with the deleveraging underway in mature markets, helped improve the Groups liquidity position. At the beginning of 2009, the loan-to-deposit ratio was 150%, meaning there were 50% more loans than deposits, but by the end of September this year the ratio was 108%.
The improvement in liquidity is particularly evident in Spain, where Santander has more deposits than loans with a ratio of 85%. This is largely the result of strong growth in deposits. In the last year, Santander has captured EUR 20 billion in deposits and has increased its market share by one point. In Spain, deposits grew 12%, despite a sharp decline in term deposit interest rates, and loans fell by 5%, compared with September 2012. Even so, Santander provided EUR 43 billion of new financing to Spanish companies. The number of Spanish customers with multiple products (and defined as linked) has risen by 90,000 so far this year.
Business also improved in the United Kingdom, with a focus on increased customer loyalty and better quality of service. Overall loans fell 5%, because of the decrease in mortgage lending, but loans to SMEs rose 11% and Santander gained 0.7 point of market share. Deposits overall declined 2%, as high interest accounts matured, but balances in Santanders current accounts jumped by 71%, or GBP 10.2 billion, helped by the addition of 900,000 new customers.
Comunicación Externa Ciudad Grupo Santander Edificio Arrecife Pl. 2 28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 5211 email: comunicacionbancosantander@gruposantander.com |
![]() |
4
In Brazil, deposit growth accelerated to 8%, with strong growth in demand and term deposits. Lending rose 7% (more than at other comparable banks), helped by mortgage and corporate loans. In Mexico, loans and deposits both rose 9% and Santander achieved market share gains in key segments such as SMEs, where it is the market leader, and in mortgages, insurance and demand deposits.
The Groups non-performing loan rate stood at 5.43% at the end of September, or 0.25 point more than the previous quarter. The impact of provisions for non-performing loans on results was EUR 2.6 billion in the third quarter, which was equivalent to 1.77% of average outstanding loans. The provisions, known as the cost of credit, peaked at 2.38% in the fourth quarter of last year and remained at that level in the first quarter, but have fallen for the last two quarters.
NPL rates varied widely from one market to another. In Spain, the ratio was 6.4%, up 0.65 point in the quarter. Half the increase is due to the decline in loan volumes and the other half to newly non-performing loans. The NPL ratio already includes loans that have been refinanced, which were reclassified as doubtful for subjective reasons in the second quarter.
By contrast, in Brazil there was a marked decline in the NPL rate for the second quarter running. It dropped from a peak of 6.9% at the end of the first quarter to 6.12% in September, thanks to a fall of 0.41 point in the second quarter and 0.37 point in the third. Similarly, in the UK the ratio has declined for three quarters in a row to stand at 1.98%, down from a peak of 2.05% at the close of 2012.
Comunicación Externa Ciudad Grupo Santander Edificio Arrecife Pl. 2 28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 5211 email: comunicacionbancosantander@gruposantander.com |
![]() |
5
The Basel II capital ratio stood at 11.56% at the end of the third quarter, an increase of 0.45 point in the last three months and 1.23 points in a year. Santanders capital structure puts it in a very comfortable position to meet the Basel III ratios, which come into force on January 1, 2014.
The strength of the balance sheet, which is a result of high levels of provisions made in recent years, a healthy liquidity position and strong capital generation mean Banco Santander is well placed to face a period of growth in its ten main markets. The economies of all ten of its core markets are set to grow in 2014, according to IMF forecasts, something that has not happened since 2007.
This performance allows the Bank to maintain its shareholder remuneration unchanged from 2012. It expects to distribute four scrip option dividends of approximately EUR 0.15 a share each, which shareholders can receive in cash or shares. This represents shareholder remuneration of EUR 0.60 a share for the fifth consecutive year.
Banco Santander has a market capitalisation of around EUR 75 billion, which makes it the biggest bank in the euro zone and one of the top 12 in the world. At the end of September it had 3,281,450 shareholders, 184,786 employees, 102 million customers and 14,561 branches.
More information: www.santander.com
Comunicación Externa Ciudad Grupo Santander Edificio Arrecife Pl. 2 28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 5211 email: comunicacionbancosantander@gruposantander.com |
![]() |
6
FINANCIAL REPORT 2013
KEY CONSOLIDATED DATA
BALANCE SHEET (EUR Million) |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Total assets |
1,192,181 | 1,223,118 | (2.5 | ) | 1,192,181 | 1,300,006 | (8.3 | ) | 1,269,598 | |||||||||||||||||||
Net customer loans |
686,821 | 700,149 | (1.9 | ) | 686,821 | 752,680 | (8.7 | ) | 719,112 | |||||||||||||||||||
Customer deposits |
633,433 | 644,934 | (1.8 | ) | 633,433 | 630,072 | 0.5 | 626,639 | ||||||||||||||||||||
Customer funds under management |
954,500 | 968,565 | (1.5 | ) | 954,500 | 976,938 | (2.3 | ) | 968,987 | |||||||||||||||||||
Shareholders’ equity |
83,954 | 83,202 | 0.9 | 83,954 | 81,281 | 3.3 | 80,921 | |||||||||||||||||||||
Total managed funds |
1,316,513 | 1,342,024 | (1.9 | ) | 1,316,513 | 1,421,634 | (7.4 | ) | 1,387,740 | |||||||||||||||||||
INCOME STATEMENT* (EUR Million) |
3Q’13 | 2Q’13 | (%) | 9M’13 | 9M’12 | (%) | 2012 | |||||||||||||||||||||
Net interest income |
6,285 | 6,722 | (6.5 | ) | 19,659 | 22,823 | (13.9 | ) | 29,923 | |||||||||||||||||||
Gross income |
9,738 | 10,320 | (5.6 | ) | 30,348 | 33,123 | (8.4 | ) | 43,406 | |||||||||||||||||||
Pre-provision profit (net operating income) |
4,876 | 5,320 | (8.4 | ) | 15,490 | 18,079 | (14.3 | ) | 23,422 | |||||||||||||||||||
Profit from continuing operations |
1,300 | 1,313 | (1.0 | ) | 4,121 | 2,451 | 68.1 | 2,993 | ||||||||||||||||||||
Attributable profit to the Group |
1,055 | 1,050 | 0.5 | 3,310 | 1,872 | 76.9 | 2,295 |
(*).- | Variations w/o exchange rate: |
3Q’13 / 3Q’12: Net interest income: -0.6%; Gross income: -0.4%; Pre-provision profit: -2.2%; Attributable profit: +8.5%
9M’13 / 9M’12: Net interest income: -8.1%; Gross income: -2.7%; Pre-provision profit: -8.2%; Attributable profit: +110,4%
EPS, PROFITABILITY AND EFFICIENCY (%) |
3Q’13 | 2Q’13 | (%) | 9M’13 | 9M’12 | (%) | 2012 | |||||||||||||||||||||
EPS (euro) |
0.10 | 0.10 | (2.6 | ) | 0.31 | 0.19 | 59.8 | 0.23 | ||||||||||||||||||||
ROE |
5.23 | 5.21 | 5.48 | 3.17 | 2.91 | |||||||||||||||||||||||
ROTE |
7.38 | 7.49 | 7.83 | 4.68 | 4.28 | |||||||||||||||||||||||
ROA |
0.43 | 0.42 | 0.44 | 0.26 | 0.25 | |||||||||||||||||||||||
RoRWA |
1.02 | 0.94 | 1.01 | 0.59 | 0.56 | |||||||||||||||||||||||
Efficiency ratio (with amortisations) |
49.9 | 48.4 | 49.0 | 45.4 | 46.0 | |||||||||||||||||||||||
BIS II RATIO AND NPL RATIOS (%) |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Core capital (BIS II) |
11.56 | 11.11 | 11.56 | 10.38 | 10.33 | |||||||||||||||||||||||
NPL ratio |
5.43 | 5.18 | 5.43 | 4.34 | 4.54 | |||||||||||||||||||||||
NPL coverage |
63.9 | 66.4 | 63.9 | 69.5 | 72.4 | |||||||||||||||||||||||
MARKET CAPITALISATION AND SHARES |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Shares (millions at period-end) |
11,092 | 10,810 | 2.6 | 11,092 | 9,899 | 12.1 | 10,321 | |||||||||||||||||||||
Share price (euros) |
6.028 | 4.902 | 23.0 | 6.028 | 5.795 | 4.0 | 6.100 | |||||||||||||||||||||
Market capitalisation (EUR million) |
66,863 | 52,989 | 26.2 | 66,863 | 57,363 | 16.6 | 62,959 | |||||||||||||||||||||
Book value (euro) |
7.58 | 7.71 | 7.58 | 8.08 | 7.88 | |||||||||||||||||||||||
Price / Book value (X) |
0.79 | 0.64 | 0.79 | 0.72 | 0.77 | |||||||||||||||||||||||
P/E ratio (X) |
14.61 | 11.46 | 14.61 | 22.45 | 25.96 | |||||||||||||||||||||||
OTHER DATA |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Number of shareholders |
3,281,450 | 3,292,650 | (0.3 | ) | 3,281,450 | 3,283,913 | (0.1 | ) | 3,296,270 | |||||||||||||||||||
Number of employees |
184,786 | 186,785 | (1.1 | ) | 184,786 | 188,146 | (1.8 | ) | 186,763 | |||||||||||||||||||
Number of branches |
14,561 | 14,680 | (0.8 | ) | 14,561 | 14,496 | 0.4 | 14,392 | ||||||||||||||||||||
INFORMATION ON ORDINARY PROFIT |
3Q’13 | 2Q’13 | (%) | 9M’13 | 9M’12 | (%) | 2012 | |||||||||||||||||||||
Attributable profit to the Group* |
1,055 | 1,050 | 0.5 | 3,310 | 4,318 | (23.3 | ) | 5,341 | ||||||||||||||||||||
EPS (euro) |
0.10 | 0.10 | 0.5 | 0.31 | 0.45 | 76.9 | 0.55 | |||||||||||||||||||||
ROE |
5.23 | 5.21 | 5.48 | 7.31 | 6.78 | |||||||||||||||||||||||
ROTE |
7.38 | 7.49 | 7.83 | 10.79 | 9.97 | |||||||||||||||||||||||
ROA |
0.43 | 0.42 | 0.44 | 0.51 | 0.48 | |||||||||||||||||||||||
RoRWA |
1.02 | 0.94 | 1.01 | 1.16 | 1.10 | |||||||||||||||||||||||
P/E ratio (X) |
14.61 | 11.46 | 14.61 | 9.73 | 11.15 |
(*).- | Variations w/o exchange rate: 3Q’13 / 2Q’13: +8.5%; 9M’13 / 9M’12: -17.7% |
Note: | The financial information in this report has not been audited, but it was approved by the Board of Directors at its meeting on October, 21 2013, following a favourable report from the Audit and Compliance Committee on October, 14 2013. The Committee verified that the information for the quarter was based on the same principles and practices as those used to draw up the annual financial statements. |
JANUARY - SEPTEMBER |
![]() |
FINANCIAL REPORT January—September 2013
FINANCIAL REPORT 2013
BALANCE SHEET (EUR Million) |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Total assets |
1,192,181 | 1,223,118 | (2.5 | ) | 1,192,181 | 1,300,006 | (8.3 | ) | 1,269,598 | |||||||||||||||||||
Net customer loans |
686,821 | 700,149 | (1.9 | ) | 686,821 | 752,680 | (8.7 | ) | 719,112 | |||||||||||||||||||
Customer deposits |
633,433 | 644,934 | (1.8 | ) | 633,433 | 630,072 | 0.5 | 626,639 | ||||||||||||||||||||
Customer funds under management |
954,500 | 968,565 | (1.5 | ) | 954,500 | 976,938 | (2.3 | ) | 968,987 | |||||||||||||||||||
Shareholders’ equity |
83,954 | 83,202 | 0.9 | 83,954 | 81,281 | 3.3 | 80,921 | |||||||||||||||||||||
Total managed funds |
1,316,513 | 1,342,024 | (1.9 | ) | 1,316,513 | 1,421,634 | (7.4 | ) | 1,387,740 | |||||||||||||||||||
INCOME STATEMENT* (EUR Million) |
3Q’13 | 2Q’13 | (%) | 9M’13 | 9M’12 | (%) | 2012 | |||||||||||||||||||||
Net interest income |
6,285 | 6,722 | (6.5 | ) | 19,659 | 22,823 | (13.9 | ) | 29,923 | |||||||||||||||||||
Gross income |
9,738 | 10,320 | (5.6 | ) | 30,348 | 33,123 | (8.4 | ) | 43,406 | |||||||||||||||||||
Pre-provision profit (net operating income) |
4,876 | 5,320 | (8.4 | ) | 15,490 | 18,079 | (14.3 | ) | 23,422 | |||||||||||||||||||
Profit from continuing operations |
1,300 | 1,313 | (1.0 | ) | 4,121 | 2,451 | 68.1 | 2,993 | ||||||||||||||||||||
Attributable profit to the Group |
1,055 | 1,050 | 0.5 | 3,310 | 1,872 | 76.9 | 2,295 |
(*).- | Variations w/o exchange rate: |
3Q’13 / 3Q’12: Net interest income: -0.6%; Gross income: -0.4%; Pre-provision profit: -2.2%; Attributable profit: +8.5%
9M’13 / 9M’12: Net interest income: -8.1%; Gross income: -2.7%; Pre-provision profit: -8.2%; Attributable profit: +110,4%
EPS, PROFITABILITY AND EFFICIENCY (%) |
3Q’13 | 2Q’13 | (%) | 9M’13 | 9M’12 | (%) | 2012 | |||||||||||||||||||||
EPS (euro) |
0.10 | 0.10 | (2.6 | ) | 0.31 | 0.19 | 59.8 | 0.23 | ||||||||||||||||||||
ROE |
5.23 | 5.21 | 5.48 | 3.17 | 2.91 | |||||||||||||||||||||||
ROTE |
7.38 | 7.49 | 7.83 | 4.68 | 4.28 | |||||||||||||||||||||||
ROA |
0.43 | 0.42 | 0.44 | 0.26 | 0.25 | |||||||||||||||||||||||
RoRWA |
1.02 | 0.94 | 1.01 | 0.59 | 0.56 | |||||||||||||||||||||||
Efficiency ratio (with amortisations) |
49.9 | 48.4 | 49.0 | 45.4 | 46.0 | |||||||||||||||||||||||
BIS II RATIO AND NPL RATIOS (%) |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Core capital (BIS II) |
11.56 | 11.11 | 11.56 | 10.38 | 10.33 | |||||||||||||||||||||||
NPL ratio |
5.43 | 5.18 | 5.43 | 4.34 | 4.54 | |||||||||||||||||||||||
NPL coverage |
63.9 | 66.4 | 63.9 | 69.5 | 72.4 | |||||||||||||||||||||||
MARKET CAPITALISATION AND SHARES |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Shares (millions at period-end) |
11,092 | 10,810 | 2.6 | 11,092 | 9,899 | 12.1 | 10,321 | |||||||||||||||||||||
Share price (euros) |
6.028 | 4.902 | 23.0 | 6.028 | 5.795 | 4.0 | 6.100 | |||||||||||||||||||||
Market capitalisation (EUR million) |
66,863 | 52,989 | 26.2 | 66,863 | 57,363 | 16.6 | 62,959 | |||||||||||||||||||||
Book value (euro) |
7.58 | 7.71 | 7.58 | 8.08 | 7.88 | |||||||||||||||||||||||
Price / Book value (X) |
0.79 | 0.64 | 0.79 | 0.72 | 0.77 | |||||||||||||||||||||||
P/E ratio (X) |
14.61 | 11.46 | 14.61 | 22.45 | 25.96 | |||||||||||||||||||||||
OTHER DATA |
Sep’13 | Jun’13 | (%) | Sep’13 | Sep’12 | (%) | 2012 | |||||||||||||||||||||
Number of shareholders |
3,281,450 | 3,292,650 | (0.3 | ) | 3,281,450 | 3,283,913 | (0.1 | ) | 3,296,270 | |||||||||||||||||||
Number of employees |
184,786 | 186,785 | (1.1 | ) | 184,786 | 188,146 | (1.8 | ) | 186,763 | |||||||||||||||||||
Number of branches |
14,561 | 14,680 | (0.8 | ) | 14,561 | 14,496 | 0.4 | 14,392 | ||||||||||||||||||||
INFORMATION ON ORDINARY PROFIT |
3Q’13 | 2Q’13 | (%) | 9M’13 | 9M’12 | (%) | 2012 | |||||||||||||||||||||
Attributable profit to the Group* |
1,055 | 1,050 | 0.5 | 3,310 | 4,318 | (23.3 | ) | 5,341 | ||||||||||||||||||||
EPS (euro) |
0.10 | 0.10 | 0.5 | 0.31 | 0.45 | 76.9 | 0.55 | |||||||||||||||||||||
ROE |
5.23 | 5.21 | 5.48 | 7.31 | 6.78 | |||||||||||||||||||||||
ROTE |
7.38 | 7.49 | 7.83 | 10.79 | 9.97 | |||||||||||||||||||||||
ROA |
0.43 | 0.42 | 0.44 | 0.51 | 0.48 | |||||||||||||||||||||||
RoRWA |
1.02 | 0.94 | 1.01 | 1.16 | 1.10 | |||||||||||||||||||||||
P/E ratio (X) |
14.61 | 11.46 | 14.61 | 9.73 | 11.15 |
(*).- | Variations w/o exchange rate: 3Q’13 / 2Q’13: +8.5%; 9M’13 / 9M’12: -17.7% |
Note: | The financial information in this report has not been audited, but it was approved by the Board of Directors at its meeting on October, 21 2013, following a favourable report from the Audit and Compliance Committee on October, 14 2013. The Committee verified that the information for the quarter was based on the same principles and practices as those used to draw up the annual financial statements. |
JANUARY - SEPTEMBER |
![]() |
4 |
FINANCIAL REPORT 2013 HIGHLIGHTS OF THE PERIOD
u | Income statement: (more detail on pages 7 - 10) |
• | Attributable profit in the third quarter of EUR 1,055 million (EUR 1,050 million in the second). Compared to the second quarter, significant negative impact of the movement in exchange rates on gross income and costs (-4 / -5 p.p.). Excluding this: |
• | Stable gross income (-0.4%) in an environment of low interest rates and low growth in loans in mature markets and some pressure on spreads, particularly in Brazil. |
• | Costs increased 1.5%, mainly due to those associated with business development. The integrations proceeded well, and the first synergies were generated, which will accelerate in the coming quarters. |
• | Loan-loss provisions were 9.4% lower. Of note was the reduction in Brazil. The Group’s cost of credit improved to 1.77% (2.20% in the third quarter of 2012). |
• | Attributable profit of EUR 3,310 million in the first nine months, 76.9% more than in the same period of 2012 |
• | The year-on-year comparison benefits from lower provisions for real estate, but still affected by the low economic growth and the Group’s priority of strengthening the balance sheet. |
u | Strong balance sheet: (more detail on pages 11 - 20) |
• | The BIS II core capital ratio was 11.56% at the end of September, up 45 b.p. in the quarter and 123 b.p. in the year. |
• | The Group’s liquidity ratio (net loan-to-deposit ratio) remained at a very comfortable level of 108% (113% in December and 117% in September 2012). |
• | The Group’s NPL ratio stood at the end of September at 5.43% (+25 b.p. in the quarter). Coverage was 64%, in line with June. |
• | Of note was the further decline in Brazil’s NPL ratio (-37 b.p.). Spain’s was 65 b.p. higher, sharply impacted by the fall in the denominator. Worth mentioning in the rest of the Group was the stability in the UK and the US, and an excellent ratio at Santander Consumer Finance. Mexico’s ratio was higher because of homebuilders, without them, it was virtually unchanged. |
u | Comercial strategy: (more detail on page 55) |
• | A new Global Retail Banking Division was created in order to foster the franchise’s profitable and recurring growth, with management focused on customers, that better exploits the opportunities offered by Santander’s international position. |
• | As part of the strategy to boost SMEs and increasing the Group’s penetration of this target segment, various projects were launched including the “Plan 10.000” in Spain, “Breakthrough” in the UK and “Santander Pymes” in Latin America. |
• | The Group is also focusing on the affluent segment with “Santander Select”. After its success in Spain, it is being implemented in Mexico, Chile and more recently in Brazil, by opening specialized branches and offering products tailored for this segment. |
• | On October 17, Sovereign Bank changed its name to Santander Bank completing the change of brand process and taking an essential step forward in developing the Santander model in the US. |
u | The Santander share: (more detail on page 21) |
• | The share price at the end of September was EUR 6.028 (+22.9% in the quarter and -4.0% y-o-y). |
• | In July, and under the Santander Dividendo Elección programme (scrip dividend), shareholders were able to opt to receive in cash or in shares the amount equivalent to the first interim dividend (EUR 0.15 per share). Those who chose the latter option represent 86% of the capital stock. |
• | Shareholders can also receive the amount equivalent to the second interim dividend (EUR 0.15) in November in cash or shares. |
5 |
![]() |
JANUARY - SEPTEMBER |
HIGHLIGHTS OF THE PERIOD FINANCIAL REPORT 2013
u | Business areas: (more detail on pages 22 - 60) |
• | Continental Europe: attributable profit of EUR 275 million in the third quarter, 10.0% more than in the second, due to lower loan-loss provisions (-4,8%), as gross income (-0.4%) and operating expenses (-0.5%) remained stable. Attributable profit in the first nine months was EUR 833 million. |
• | United Kingdom: attributable profit in the third quarter of £261 million, 16.7% more than in the second quarter. Of note: net interest income rose (+8.8%) for the third straight quarter, with improving asset spreads and lower funding cost, costs remained under control (-5.2%), absorbing the investments in business development. The success of the 1|2|3 product range continues and business diversification is being enhanced, with a higher share from corporates. Attributable profit for the first nine months was £675 million. |
• | Latin America: attributable profit of EUR 733 millones in the third quarter, 7.1% lower than in the second quarter (excluding exchange rate). Profit before tax and minority interests was virtually unchanged, due to the net between a rise of 1.0% in gross income and of 4.1% in cost (for business development and seasonal impacts) and a drop of 3.0% in provisions, for Brazil. Moreover, volumes continued to grow in the quarter, producing high one-digit rises in twelve months. Attributable profit for the first nine months was EUR 2,589 millones. |
• | United States: attributable profit in the third quarter of $217 million, 12.3% lower than in the second. Santander Bank results were affected by lower volumes and sales of ALCO portfolios, partially offset by provisions recovery. Additionally, SCUSA contributed $97 million in the third quarter. Attributable profit for the first nine months was $772 million. |
u | Other significant events: (more detail on page 61) |
• | Banco Santander Brazil announced that it will optimise its capital structure by replacing common equity (Core Tier 1) capital of BRL 6,000 million with new issue instruments for an equivalent amount eligible as regulatory capital (additional Tier I and Tier II), which will be offered to shareholders. |
• | Santander Consumer and El Corte Inglés, a leading department store in Spain, reached a strategic agreement in consumer financing which incudes the acquistion of 51% of Financiera El Corte Inglés for around EUR 140 million. The agreement will enable Santander to consolidate its leadership position in Europe in the consumer finance market and will increase the diversification of its portfolio in Spain and Portugal. |
JANUARY - SEPTEMBER |
![]() |
6 |
FINANCIAL REPORT 2013 GENERAL BACKGROUND
EXCHANGE RATES: PARIDAD 1 EURO / CURRENCY PARITY
Average (income statement) | Period-end (balance sheet) | |||||||||||||||||||
9M’13 | 9M’12 | 30.09.13 | 31.12.12 | 30.09.12 | ||||||||||||||||
US$ |
1.3166 | 1.2799 | 1.3505 | 1.3194 | 1.2930 | |||||||||||||||
Pound |
0.8519 | 0.8116 | 0.8360 | 0.8161 | 0.7981 | |||||||||||||||
Brazilian real |
2.7787 | 2.4498 | 3.0406 | 2.7036 | 2.6232 | |||||||||||||||
New Mexican peso |
16.6778 | 16.9314 | 17.8463 | 17.1845 | 16.6085 | |||||||||||||||
Chilean peso |
642.3215 | 626.1244 | 682.8803 | 631.7287 | 611.5567 | |||||||||||||||
Argentine peso |
6.9340 | 5.7094 | 7.8228 | 6.4865 | 6.0655 | |||||||||||||||
Polish zloty |
4.2003 | 4.2063 | 4.2288 | 4.0740 | 4.1038 |
7 |
![]() |
JANUARY - SEPTEMBER |
CONSOLIDATED FINANCIAL REPORT FINANCIAL REPORT 2013
INCOME STATEMENT (EUR Million)
Variation | Variation | |||||||||||||||||||||||||||||||
3Q’13 | 2Q’13 | (%) | (%) w/o FX | 9M’13 | 9M’12 | (%) | (%) w/o FX | |||||||||||||||||||||||||
Net interest income |
6,285 | 6,722 | (6.5 | ) | (0.6 | ) | 19,659 | 22,823 | (13.9 | ) | (8.1 | ) | ||||||||||||||||||||
Net fees |
2,332 | 2,531 | (7.9 | ) | (3.2 | ) | 7,380 | 7,733 | (4.6 | ) | 0.6 | |||||||||||||||||||||
Gains (losses) on financial transactions |
992 | 879 | 12.9 | 15.4 | 2,840 | 2,115 | 34.3 | 41.1 | ||||||||||||||||||||||||
Other operating income |
129 | 187 | (31.3 | ) | (30.6 | ) | 470 | 451 | 4.2 | 4.1 | ||||||||||||||||||||||
Dividends |
72 | 145 | (50.7 | ) | (49.6 | ) | 276 | 343 | (19.4 | ) | (18.7 | ) | ||||||||||||||||||||
Income from equity-accounted method |
122 | 114 | 7.3 | 12.9 | 390 | 340 | 14.7 | 21.8 | ||||||||||||||||||||||||
Other operating income/expenses |
(65 | ) | (72 | ) | (9.4 | ) | (0.5 | ) | (196 | ) | (232 | ) | (15.5 | ) | (5.9 | ) | ||||||||||||||||
Gross income |
9,738 | 10,320 | (5.6 | ) | (0.4 | ) | 30,348 | 33,123 | (8.4 | ) | (2.7 | ) | ||||||||||||||||||||
Operating expenses |
(4,862 | ) | (5,000 | ) | (2.8 | ) | 1.5 | (14,858 | ) | (15,044 | ) | (1.2 | ) | 3.9 | ||||||||||||||||||
General administrative expenses |
(4,303 | ) | (4,400 | ) | (2.2 | ) | 2.1 | (13,130 | ) | (13,405 | ) | (2.1 | ) | 3.0 | ||||||||||||||||||
Personnel |
(2,431 | ) | (2,548 | ) | (4.6 | ) | (0.4 | ) | (7,561 | ) | (7,829 | ) | (3.4 | ) | 1.5 | |||||||||||||||||
Other general administrative expenses |
(1,871 | ) | (1,852 | ) | 1.0 | 5.7 | (5,569 | ) | (5,576 | ) | (0.1 | ) | 5.2 | |||||||||||||||||||
Depreciation and amortisation |
(559 | ) | (600 | ) | (6.8 | ) | (2.9 | ) | (1,728 | ) | (1,639 | ) | 5.5 | 10.4 | ||||||||||||||||||
Net operating income |
4,876 | 5,320 | (8.4 | ) | (2.2 | ) | 15,490 | 18,079 | (14.3 | ) | (8.2 | ) | ||||||||||||||||||||
Net loan-loss provisions |
(2,600 | ) | (3,065 | ) | (15.2 | ) | (9.4 | ) | (8,583 | ) | (9,506 | ) | (9.7 | ) | (3.4 | ) | ||||||||||||||||
Impairment losses on other assets |
(141 | ) | (126 | ) | 11.8 | 12.8 | (378 | ) | (261 | ) | 45.0 | 45.3 | ||||||||||||||||||||
Other income |
(369 | ) | (415 | ) | (11.2 | ) | (8.2 | ) | (1,046 | ) | (1,344 | ) | (22.2 | ) | (15.7 | ) | ||||||||||||||||
Ordinary profit before taxes |
1,766 | 1,713 | 3.1 | 11.1 | 5,482 | 6,968 | (21.3 | ) | (15.5 | ) | ||||||||||||||||||||||
Tax on profit |
(464 | ) | (393 | ) | 17.9 | 26.2 | (1,353 | ) | (2,039 | ) | (33.7 | ) | (29.2 | ) | ||||||||||||||||||
Ordinary profit from continuing operations |
1,302 | 1,320 | (1.4 | ) | 6.6 | 4,130 | 4,929 | (16.2 | ) | (9.8 | ) | |||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (14 | ) | (97.0 | ) | (96.8 | ) | (14 | ) | 50 | — | — | |||||||||||||||||||
Ordinary consolidated profit |
1,302 | 1,306 | (0.3 | ) | 7.7 | 4,115 | 4,979 | (17.3 | ) | (11.0 | ) | |||||||||||||||||||||
Minority interests |
246 | 256 | (3.6 | ) | 4.4 | 805 | 661 | 21.7 | 33.6 | |||||||||||||||||||||||
Ordinary attributable profit to the Group |
1,055 | 1,050 | 0.5 | 8.5 | 3,310 | 4,318 | (23.3 | ) | (17.7 | ) | ||||||||||||||||||||||
Net capital gains and provisions |
— | — | — | — | — | (2,446 | ) | (100.0 | ) | (100.0 | ) | |||||||||||||||||||||
Attributable profit to the Group |
1,055 | 1,050 | 0.5 | 8.5 | 3,310 | 1,872 | 76.9 | 110.4 | ||||||||||||||||||||||||
EPS (euros) |
0.10 | 0.10 | (2.6 | ) | 0.31 | 0.19 | 59.8 | |||||||||||||||||||||||||
Diluted EPS (euros) |
0.10 | 0.10 | (2.5 | ) | 0.31 | 0.19 | 60.0 | |||||||||||||||||||||||||
Pro memoria: |
||||||||||||||||||||||||||||||||
Average total assets |
1,201,784 | 1,255,353 | (4.3 | ) | 1,234,813 | 1,289,241 | (4.2 | ) | ||||||||||||||||||||||||
Average shareholders’ equity |
80,777 | 80,627 | 0.2 | 80,577 | 78,713 | 2.4 |
JANUARY - SEPTEMBER |
![]() |
8 |
FINANCIAL REPORT 2013 CONSOLIDATED FINANCIAL REPORT
QUARTERLY INCOME STATEMENT (EUR Million)
1Q’12 | 2Q’12 | 3Q’12 | 4Q’12 | 1Q’13 | 2Q’13 | 3Q’13 | ||||||||||||||||||||||
Net interest income |
7,763 | 7,622 | 7,438 | 7,100 | 6,652 | 6,722 | 6,285 | |||||||||||||||||||||
Net fees |
2,612 | 2,556 | 2,566 | 2,526 | 2,516 | 2,531 | 2,332 | |||||||||||||||||||||
Gains (losses) on financial transactions |
797 | 675 | 643 | 583 | 969 | 879 | 992 | |||||||||||||||||||||
Other operating income |
114 | 270 | 67 | 75 | 154 | 187 | 129 | |||||||||||||||||||||
Dividends |
61 | 216 | 66 | 80 | 59 | 145 | 72 | |||||||||||||||||||||
Income from equity-accounted method |
136 | 120 | 84 | 87 | 154 | 114 | 122 | |||||||||||||||||||||
Other operating income/expenses |
(83 | ) | (66 | ) | (83 | ) | (93 | ) | (59 | ) | (72 | ) | (65 | ) | ||||||||||||||
Gross income |
11,287 | 11,123 | 10,713 | 10,283 | 10,290 | 10,320 | 9,738 | |||||||||||||||||||||
Operating expenses |
(5,043 | ) | (4,934 | ) | (5,067 | ) | (4,939 | ) | (4,996 | ) | (5,000 | ) | (4,862 | ) | ||||||||||||||
General administrative expenses |
(4,519 | ) | (4,422 | ) | (4,464 | ) | (4,396 | ) | (4,428 | ) | (4,400 | ) | (4,303 | ) | ||||||||||||||
Personnel |
(2,634 | ) | (2,587 | ) | (2,608 | ) | (2,478 | ) | (2,582 | ) | (2,548 | ) | (2,431 | ) | ||||||||||||||
Other general administrative expenses |
(1,885 | ) | (1,835 | ) | (1,856 | ) | (1,918 | ) | (1,846 | ) | (1,852 | ) | (1,871 | ) | ||||||||||||||
Depreciation and amortisation |
(524 | ) | (512 | ) | (603 | ) | (543 | ) | (569 | ) | (600 | ) | (559 | ) | ||||||||||||||
Net operating income |
6,244 | 6,188 | 5,646 | 5,344 | 5,294 | 5,320 | 4,876 | |||||||||||||||||||||
Net loan-loss provisions |
(3,118 | ) | (3,401 | ) | (2,987 | ) | (3,134 | ) | (2,919 | ) | (3,065 | ) | (2,600 | ) | ||||||||||||||
Impairment losses on other assets |
(83 | ) | (97 | ) | (81 | ) | (592 | ) | (110 | ) | (126 | ) | (141 | ) | ||||||||||||||
Other income |
(487 | ) | (381 | ) | (475 | ) | (105 | ) | (261 | ) | (415 | ) | (369 | ) | ||||||||||||||
Ordinary profit before taxes |
2,556 | 2,309 | 2,103 | 1,512 | 2,003 | 1,713 | 1,766 | |||||||||||||||||||||
Tax on profit |
(720 | ) | (657 | ) | (662 | ) | (275 | ) | (496 | ) | (393 | ) | (464 | ) | ||||||||||||||
Ordinary profit from continuing operations |
1,836 | 1,652 | 1,441 | 1,237 | 1,508 | 1,320 | 1,302 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 11 | 22 | 20 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
1,853 | 1,663 | 1,463 | 1,257 | 1,508 | 1,306 | 1,302 | |||||||||||||||||||||
Minority interests |
227 | 237 | 198 | 234 | 303 | 256 | 246 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
1,627 | 1,427 | 1,264 | 1,024 | 1,205 | 1,050 | 1,055 | |||||||||||||||||||||
Net capital gains and provisions |
— | (1,304 | ) | (1,142 | ) | (601 | ) | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
1,627 | 123 | 122 | 423 | 1,205 | 1,050 | 1,055 | |||||||||||||||||||||
EPS (euros) |
0.17 | 0.01 | 0.01 | 0.04 | 0.12 | 0.10 | 0.10 | |||||||||||||||||||||
Diluted EPS (euros) |
0.17 | 0.01 | 0.01 | 0.04 | 0.11 | 0.10 | 0.10 |
9 |
![]() |
JANUARY - SEPTEMBER |
CONSOLIDATED FINANCIAL REPORT FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
10 |
FINANCIAL REPORT 2013 CONSOLIDATED FINANCIAL REPORT
11 |
![]() |
JANUARY - SEPTEMBER |
CONSOLIDATED FINANCIAL REPORT FINANCIAL REPORT 2013
Variation | ||||||||||||||||||||
30.09.13 | 30.09.12 | Amount | (%) | 31.12.12 | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash on hand and deposits at central banks |
88,099 | 95,979 | (7,881 | ) | (8.2 | ) | 118,488 | |||||||||||||
Trading portfolio |
153,292 | 199,727 | (46,435 | ) | (23.2 | ) | 177,917 | |||||||||||||
Debt securities |
43,179 | 41,521 | 1,658 | 4.0 | 43,101 | |||||||||||||||
Customer loans |
9,998 | 20,639 | (10,641 | ) | (51.6 | ) | 9,162 | |||||||||||||
Equities |
6,080 | 5,097 | 983 | 19.3 | 5,492 | |||||||||||||||
Trading derivatives |
79,669 | 122,472 | (42,803 | ) | (34.9 | ) | 110,319 | |||||||||||||
Deposits from credit institutions |
14,367 | 9,998 | 4,369 | 43.7 | 9,843 | |||||||||||||||
Other financial assets at fair value |
38,660 | 29,150 | 9,510 | 32.6 | 28,356 | |||||||||||||||
Customer loans |
11,878 | 15,788 | (3,911 | ) | (24.8 | ) | 13,936 | |||||||||||||
Other (deposits at credit institutions, debt securities and equities) |
26,782 | 13,361 | 13,421 | 100.4 | 14,420 | |||||||||||||||
Available-for-sale financial assets |
93,346 | 97,189 | (3,843 | ) | (4.0 | ) | 92,267 | |||||||||||||
Debt securities |
88,929 | 92,803 | (3,874 | ) | (4.2 | ) | 87,724 | |||||||||||||
Equities |
4,417 | 4,386 | 31 | 0.7 | 4,542 | |||||||||||||||
Loans |
725,796 | 781,509 | (55,713 | ) | (7.1 | ) | 756,858 | |||||||||||||
Deposits at credit institutions |
52,939 | 58,649 | (5,711 | ) | (9.7 | ) | 53,785 | |||||||||||||
Customer loans |
664,946 | 716,253 | (51,307 | ) | (7.2 | ) | 696,013 | |||||||||||||
Debt securities |
7,911 | 6,607 | 1,305 | 19.7 | 7,059 | |||||||||||||||
Investments |
5,032 | 4,676 | 356 | 7.6 | 4,453 | |||||||||||||||
Intangible assets and property and equipment |
16,826 | 17,055 | (229 | ) | (1.3 | ) | 17,296 | |||||||||||||
Goodwill |
23,729 | 25,178 | (1,449 | ) | (5.8 | ) | 24,626 | |||||||||||||
Other |
47,402 | 49,543 | (2,141 | ) | (4.3 | ) | 49,338 | |||||||||||||
Total assets |
1,192,181 | 1,300,006 | (107,825 | ) | (8.3 | ) | 1,269,598 | |||||||||||||
LIABILITIES AND SHAREHOLDER’S EQUITY |
||||||||||||||||||||
Trading portfolio |
128,983 | 172,388 | (43,405 | ) | (25.2 | ) | 143,241 | |||||||||||||
Customer deposits |
15,085 | 23,086 | (8,001 | ) | (34.7 | ) | 8,897 | |||||||||||||
Marketable debt securities |
1 | 122 | (121 | ) | (99.5 | ) | 1 | |||||||||||||
Trading derivatives |
79,816 | 123,459 | (43,643 | ) | (35.3 | ) | 109,743 | |||||||||||||
Other |
34,081 | 25,721 | 8,360 | 32.5 | 24,600 | |||||||||||||||
Other financial liabilities at fair value |
48,996 | 42,259 | 6,737 | 15.9 | 45,418 | |||||||||||||||
Customer deposits |
28,633 | 22,788 | 5,845 | 25.6 | 28,638 | |||||||||||||||
Marketable debt securities |
6,475 | 6,769 | (294 | ) | (4.3 | ) | 4,904 | |||||||||||||
Due to central banks and credit institutions |
13,889 | 12,702 | 1,186 | 9.3 | 11,876 | |||||||||||||||
Financial liabilities at amortized cost |
896,554 | 961,851 | (65,297 | ) | (6.8 | ) | 959,321 | |||||||||||||
Due to central banks and credit institutions |
99,054 | 138,261 | (39,207 | ) | (28.4 | ) | 131,670 | |||||||||||||
Customer deposits |
589,716 | 584,199 | 5,516 | 0.9 | 589,104 | |||||||||||||||
Marketable debt securities |
174,960 | 199,256 | (24,296 | ) | (12.2 | ) | 201,064 | |||||||||||||
Subordinated debt |
15,300 | 19,090 | (3,791 | ) | (19.9 | ) | 18,238 | |||||||||||||
Other financial liabilities |
17,525 | 21,044 | (3,519 | ) | (16.7 | ) | 19,245 | |||||||||||||
Insurance liabilities |
1,324 | 1,129 | 195 | 17.3 | 1,425 | |||||||||||||||
Provisions |
14,665 | 15,952 | (1,287 | ) | (8.1 | ) | 16,148 | |||||||||||||
Other liability accounts |
20,020 | 24,039 | (4,019 | ) | (16.7 | ) | 22,771 | |||||||||||||
Total liabilities |
1,110,542 | 1,217,618 | (107,076 | ) | (8.8 | ) | 1,188,324 | |||||||||||||
Shareholders’ equity |
83,954 | 81,281 | 2,672 | 3.3 | 81,333 | |||||||||||||||
Capital stock |
5,546 | 4,949 | 597 | 12.1 | 5,161 | |||||||||||||||
Reserves |
75,320 | 74,862 | 459 | 0.6 | 74,528 | |||||||||||||||
Attributable profit to the Group |
3,311 | 1,872 | 1,439 | 76.9 | 2,295 | |||||||||||||||
Less: dividends |
(223 | ) | (401 | ) | 178 | (44.4 | ) | (650 | ) | |||||||||||
Equity adjustments by valuation |
(12,133 | ) | (8,561 | ) | (3,572 | ) | 41.7 | (9,474 | ) | |||||||||||
Minority interests |
9,818 | 9,667 | 151 | 1.6 | 9,415 | |||||||||||||||
Total equity |
81,639 | 82,388 | (749 | ) | (0.9 | ) | 81,275 | |||||||||||||
Total liabilities and equity |
1,192,181 | 1,300,006 | (107,825 | ) | (8.3 | ) | 1,269,598 |
JANUARY - SEPTEMBER |
![]() |
12 |
FINANCIAL REPORT 2013 CONSOLIDATED FINANCIAL REPORT
CUSTOMER LOANS (EUR Million)
Variation | ||||||||||||||||||||
30.09.13 | 30.09.12 | Amount | (%) | 31.12.12 | ||||||||||||||||
Spanish Public sector |
17,331 | 17,738 | (407 | ) | (2.3 | ) | 16,884 | |||||||||||||
Other residents |
165,571 | 188,392 | (22,822 | ) | (12.1 | ) | 183,130 | |||||||||||||
Commercial bills |
6,612 | 8,567 | (1,955 | ) | (22.8 | ) | 8,699 | |||||||||||||
Secured loans |
97,619 | 106,295 | (8,677 | ) | (8.2 | ) | 103,890 | |||||||||||||
Other loans |
61,340 | 73,530 | (12,190 | ) | (16.6 | ) | 70,540 | |||||||||||||
Non-resident sector |
529,465 | 570,722 | (41,257 | ) | (7.2 | ) | 544,520 | |||||||||||||
Secured loans |
324,631 | 350,418 | (25,787 | ) | (7.4 | ) | 339,519 | |||||||||||||
Other loans |
204,834 | 220,304 | (15,470 | ) | (7.0 | ) | 205,000 | |||||||||||||
Gross customer loans |
712,367 | 776,852 | (64,486 | ) | (8.3 | ) | 744,534 | |||||||||||||
Loan-loss allowances |
25,546 | 24,172 | 1,373 | 5.7 | 25,422 | |||||||||||||||
Net customer loans |
686,821 | 752,680 | (65,859 | ) | (8.7 | ) | 719,112 | |||||||||||||
Pro memoria: Doubtful loans |
40,150 | 34,872 | 5,277 | 15.1 | 35,301 | |||||||||||||||
Public sector |
172 | 103 | 69 | 66.9 | 121 | |||||||||||||||
Other residents |
20,566 | 15,767 | 4,800 | 30.4 | 16,025 | |||||||||||||||
Non-resident sector |
19,411 | 19,003 | 409 | 2.2 | 19,156 |
13 |
![]() |
JANUARY - SEPTEMBER |
CONSOLIDATED FINANCIAL REPORT FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
14 |
FINANCIAL REPORT 2013 CONSOLIDATED FINANCIAL REPORT
CUSTOMER FUNDS UNDER MANAGEMENT (EUR Million)
Variation | ||||||||||||||||||||
30.09.13 | 30.09.12 | Amount | (%) | 31.12.12 | ||||||||||||||||
Resident public sector |
12,893 | 7,277 | 5,616 | 77.2 | 8,487 | |||||||||||||||
Other residents |
164,101 | 145,147 | 18,954 | 13.1 | 157,011 | |||||||||||||||
Demand deposits |
74,878 | 68,863 | 6,015 | 8.7 | 71,526 | |||||||||||||||
Time deposits |
83,798 | 62,440 | 21,358 | 34.2 | 75,414 | |||||||||||||||
Other |
5,425 | 13,844 | (8,419 | ) | (60.8 | ) | 10,071 | |||||||||||||
Non-resident sector |
456,440 | 477,649 | (21,209 | ) | (4.4 | ) | 461,141 | |||||||||||||
Demand deposits |
242,801 | 231,458 | 11,342 | 4.9 | 228,698 | |||||||||||||||
Time deposits |
155,426 | 182,822 | (27,395 | ) | (15.0 | ) | 179,503 | |||||||||||||
Other |
58,213 | 63,369 | (5,156 | ) | (8.1 | ) | 52,940 | |||||||||||||
Customer deposits |
633,433 | 630,072 | 3,361 | 0.5 | 626,639 | |||||||||||||||
Debt securities* |
181,435 | 206,147 | (24,712 | ) | (12.0 | ) | 205,969 | |||||||||||||
Subordinated debt |
15,300 | 19,090 | (3,791 | ) | (19.9 | ) | 18,238 | |||||||||||||
On-balance-sheet customer funds |
830,168 | 855,310 | (25,142 | ) | (2.9 | ) | 850,846 | |||||||||||||
Mutual funds |
93,048 | 93,745 | (697 | ) | (0.7 | ) | 89,176 | |||||||||||||
Pension funds |
10,427 | 9,699 | 728 | 7.5 | 10,076 | |||||||||||||||
Managed portfolios |
20,857 | 18,184 | 2,673 | 14.7 | 18,889 | |||||||||||||||
Other customer funds under management |
124,332 | 121,628 | 2,704 | 2.2 | 118,141 | |||||||||||||||
Customer funds under management |
954,500 | 976,938 | (22,438 | ) | (2.3 | ) | 968,987 |
* | Including retail commercial paper (EUR million): 4,820 in September 2013, 12,535 in September 2012 and 11,536 in December 2012 |
15 |
![]() |
JANUARY - SEPTEMBER |
CONSOLIDATED FINANCIAL REPORT FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
16 |
FINANCIAL REPORT 2013 CONSOLIDATED FINANCIAL REPORT
TOTAL EQUITY AND CAPITAL WITH THE NATURE OF FINANCIAL LIABILITIES (EUR Million)
30.09.13 | 30.09.12 | Variation Amount |
(%) | 31.12.12 | ||||||||||||||||
Capital stock |
5,546 | 4,949 | 597 | 12.1 | 5,161 | |||||||||||||||
Additional paid-in surplus |
36,949 | 35,069 | 1,880 | 5.4 | 37,302 | |||||||||||||||
Reserves |
38,476 | 39,971 | (1,495 | ) | (3.7 | ) | 37,513 | |||||||||||||
Treasury stock |
(105 | ) | (179 | ) | 74 | (41.3 | ) | (287 | ) | |||||||||||
Shareholders’ equity (before profit and dividends) |
80,866 | 79,811 | 1,055 | 1.3 | 79,689 | |||||||||||||||
Attributable profit |
3,311 | 1,872 | 1,439 | 76.9 | 2,295 | |||||||||||||||
Interim dividend distributed |
(223 | ) | (401 | ) | 178 | (44.4 | ) | (650 | ) | |||||||||||
Interim dividend not distributed |
— | — | — | — | (412 | ) | ||||||||||||||
Shareholders’ equity (after retained profit) |
83,954 | 81,281 | 2,672 | 3.3 | 80,921 | |||||||||||||||
Valuation adjustments |
(12,133 | ) | (8,561 | ) | (3,572 | ) | 41.7 | (9,474 | ) | |||||||||||
Minority interests |
9,818 | 9,667 | 151 | 1.6 | 9,415 | |||||||||||||||
Total equity (after retained profit) |
81,639 | 82,388 | (749 | ) | (0.9 | ) | 80,862 | |||||||||||||
Preferred shares and securities in subordinated debt |
4,247 | 4,792 | (545 | ) | (11.4 | ) | 4,740 | |||||||||||||
Total equity and capital with the nature of financial liabilities |
85,886 | 87,180 | (1,294 | ) | (1.5 | ) | 85,602 |
17 |
![]() |
JANUARY - SEPTEMBER |
CONSOLIDATED FINANCIAL REPORT FINANCIAL REPORT 2013
COMPUTABLE CAPITAL AND BIS II RATIO (EUR Million)
30.09.13 | 30.09.12 | Variation Amount |
(%) | 31.12.12 | ||||||||||||||||
Core capital |
58,085 | 58,370 | (285 | ) | (0.5 | ) | 57,558 | |||||||||||||
Basic capital |
62,502 | 63,122 | (620 | ) | (1.0 | ) | 62,234 | |||||||||||||
Supplementary capital |
10,545 | 12,710 | (2,165 | ) | (17.0 | ) | 11,981 | |||||||||||||
Deductions |
(1,211 | ) | (1,248 | ) | 38 | (3.0 | ) | (1,279 | ) | |||||||||||
Computable capital |
71,836 | 74,584 | (2,748 | (3.7 | ) | 72,936 | ||||||||||||||
Risk-weighted assets |
502,297 | 562,285 | (59,988 | ) | (10.7 | ) | 557,030 | |||||||||||||
BIS II ratio |
14.30 | 13.26 | 1.04 | p. | 13.09 | p. | ||||||||||||||
Tier I (before deductions) |
12.44 | 11.23 | 1.21 | p. | 11.17 | p. | ||||||||||||||
Core capital |
11.56 | 10.38 | 1.18 | p. | 10.33 | p. | ||||||||||||||
Shareholders’ equity surplus (BIS II ratio) |
31,652 | 29,601 | 2,051 | 6.9 | 28,374 |
JANUARY - SEPTEMBER |
![]() |
18 |
FINANCIAL REPORT 2013 RISK MANAGEMENT
19 |
![]() |
JANUARY - SEPTEMBER |
RISK MANAGEMENT FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
20 |
FINANCIAL REPORT 2013 RISK MANAGEMENT
NON-PERFORMING LOANS BY QUARTER (EUR Million)
1Q’12 | 2Q’12 | 3Q’12 | 4Q’12 | 1Q’13 | 2Q’13 | 3Q’13 | ||||||||||||||||||||||
Balance at beginning of period |
32,006 | 32,534 | 34,339 | 35,802 | 36,061 | 38,051 | 40,055 | |||||||||||||||||||||
Net additions* |
3,615 | 5,425 | 3,815 | 3,682 | 3,798 | 5,875 | 4,122 | |||||||||||||||||||||
Increase in scope of consolidation |
(602 | ) | (25 | ) | (1 | ) | (0 | ) | 743 | — | — | |||||||||||||||||
Exchange differences |
41 | (67 | ) | (36 | ) | (430 | ) | 278 | (1,260 | ) | (401 | ) | ||||||||||||||||
Write-offs |
(2,527 | ) | (3,529 | ) | (2,316 | ) | (2,993 | ) | (2,829 | ) | (2,611 | ) | (2,603 | ) | ||||||||||||||
Balance at period-end |
32,534 | 34,339 | 35,802 | 36,061 | 38,051 | 40,055 | 41,173 |
(*) | In 2Q’13 including EUR 2,015 million by reclassification of substandard operations in Spain to subjective nonperforming loans |
21 |
![]() |
JANUARY - SEPTEMBER |
THE SANTANDER SHARE FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
22 |
FINANCIAL REPORT 2013 INFORMATION BY SEGMENTS
23 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
NET OPERATING INCOME (EUR Million)
o/ 2Q’13 | o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
Continental Europe |
1,547 | (0.2 | ) | 0.1 | 4,627 | (9.4 | ) | (9.3 | ) | |||||||||||||||
o/w: Spain |
805 | (4.6 | ) | (4.6 | ) | 2,501 | (17.6 | ) | (17.6 | ) | ||||||||||||||
Portugal |
105 | (5.9 | ) | (5.9 | ) | 324 | (30.1 | ) | (30.1 | ) | ||||||||||||||
Poland |
208 | 5.8 | 7.0 | 564 | 47.6 | 47.4 | ||||||||||||||||||
Santander Consumer Finance |
456 | 5.2 | 5.2 | 1,315 | (2.6 | ) | (2.6 | ) | ||||||||||||||||
United Kingdom |
567 | 0.2 | 0.7 | 1,618 | (4.4 | ) | 0.4 | |||||||||||||||||
Latin America |
2,919 | (10.8 | ) | (1.2 | ) | 9,665 | (15.5 | ) | (6.6 | ) | ||||||||||||||
o/w: Brazil |
1,859 | (15.5 | ) | (4.0 | ) | 6,487 | (22.3 | ) | (11.8 | ) | ||||||||||||||
Mexico |
446 | (9.5 | ) | (4.6 | ) | 1,412 | 11.4 | 9.8 | ||||||||||||||||
Chile |
342 | 8.6 | 14.9 | 976 | (3.1 | ) | (0.6 | ) | ||||||||||||||||
USA |
181 | (27.8 | ) | (26.4 | ) | 742 | (32.8 | ) | (30.9 | ) | ||||||||||||||
Operating areas |
5,214 | (7.5 | ) | (1.7 | ) | 16,653 | (13.9 | ) | (8.2 | ) | ||||||||||||||
Corporate Activities |
(338 | ) | 6.1 | 6.1 | (1,164 | ) | (8.0 | ) | (8.0 | ) | ||||||||||||||
Total Group |
4,876 | (8.4 | ) | (2.2 | ) | 15,490 | (14.3 | ) | (8.2 | ) | ||||||||||||||
ATTRIBUTABLE PROFIT (EUR Million) |
||||||||||||||||||||||||
Continental Europe* |
275 | 10.0 | 11.0 | 833 | (30.1 | ) | (30.1 | ) | ||||||||||||||||
o/w: Spain |
73 | (14.9 | ) | (14.9 | ) | 367 | (50.8 | ) | (50.8 | ) | ||||||||||||||
Portugal |
32 | 28.5 | 28.5 | 77 | (19.3 | ) | (19.3 | ) | ||||||||||||||||
Poland |
100 | 10.0 | 11.2 | 261 | 11.0 | 10.9 | ||||||||||||||||||
Santander Consumer Finance |
208 | 3.8 | 3.8 | 585 | 4.1 | 4.1 | ||||||||||||||||||
United Kingdom* |
306 | 16.2 | 16.7 | 793 | 1.9 | 6.9 | ||||||||||||||||||
Latin America |
733 | (15.6 | ) | (7.1 | ) | 2,589 | (20.9 | ) | (14.6 | ) | ||||||||||||||
o/w: Brazil |
358 | (14.7 | ) | (2.8 | ) | 1,277 | (23.6 | ) | (13.3 | ) | ||||||||||||||
Mexico |
123 | (38.2 | ) | (33.5 | ) | 564 | (31.8 | ) | (32.8 | ) | ||||||||||||||
Chile |
116 | 19.3 | 25.8 | 316 | (11.2 | ) | (8.9 | ) | ||||||||||||||||
USA |
164 | (13.9 | ) | (12.3 | ) | 587 | 1.3 | 4.2 | ||||||||||||||||
Operating areas* |
1,477 | (6.0 | ) | (0.8 | ) | 4,801 | (17.6 | ) | (13.2 | ) | ||||||||||||||
Corporate Activities* |
(422 | ) | (19.0 | ) | (19.0 | ) | (1,491 | ) | (1.0 | ) | (1.0 | ) | ||||||||||||
Total Group* |
1,055 | 0.5 | 8.5 | 3,310 | (23.3 | ) | (17.7 | ) | ||||||||||||||||
Net capital gains and provisions |
— | — | — | — | (100.0 | ) | (100.0 | ) | ||||||||||||||||
Total Group |
1,055 | 0.5 | 8.5 | 3,310 | 76.9 | 110.4 | ||||||||||||||||||
(*).- Excluding net capital gains and provisions |
|
|||||||||||||||||||||||
CUSTOMER LOANS (EUR Million) |
||||||||||||||||||||||||
Continental Europe |
271,878 | (2.4 | ) | (2.5 | ) | 271,878 | (6.5 | ) | (6.2 | ) | ||||||||||||||
o/w: Spain |
164,810 | (3.7 | ) | (3.7 | ) | 164,810 | (8.7 | ) | (8.7 | ) | ||||||||||||||
Portugal |
24,712 | (2.0 | ) | (2.0 | ) | 24,712 | (7.6 | ) | (7.6 | ) | ||||||||||||||
Poland |
16,298 | 2.0 | (0.6 | ) | 16,298 | 68.7 | 73.9 | |||||||||||||||||
Santander Consumer Finance |
55,898 | (0.2 | ) | (0.2 | ) | 55,898 | (1.6 | ) | (1.6 | ) | ||||||||||||||
United Kingdom |
237,138 | (0.5 | ) | (2.9 | ) | 237,138 | (12.2 | ) | (8.0 | ) | ||||||||||||||
Latin America |
135,832 | (3.0 | ) | 1.7 | 135,832 | (4.6 | ) | 8.0 | ||||||||||||||||
o/w: Brazil |
69,395 | (2.7 | ) | 2.4 | 69,395 | (7.8 | ) | 6.8 | ||||||||||||||||
Mexico |
21,007 | (6.4 | ) | (2.0 | ) | 21,007 | (2.5 | ) | 4.8 | |||||||||||||||
Chile |
29,697 | (1.3 | ) | 1.9 | 29,697 | (1.1 | ) | 10.4 | ||||||||||||||||
USA |
38,184 | (3.8 | ) | (0.7 | ) | 38,184 | (8.8 | ) | (4.7 | ) | ||||||||||||||
Operating areas |
683,033 | (1.9 | ) | (1.7 | ) | 683,033 | (8.3 | ) | (4.3 | ) | ||||||||||||||
Total Group |
686,821 | (1.9 | ) | (1.7 | ) | 686,821 | (8.7 | ) | (4.7 | ) | ||||||||||||||
CUSTOMER DEPOSITS (EUR Million) |
||||||||||||||||||||||||
Continental Europe |
262,970 | (1.7 | ) | (1.8 | ) | 262,970 | 9.6 | 9.8 | ||||||||||||||||
o/w: Spain |
188,824 | (2.8 | ) | (2.8 | ) | 188,824 | 11.5 | 11.5 | ||||||||||||||||
Portugal |
24,185 | 2.6 | 2.6 | 24,185 | 1.3 | 1.3 | ||||||||||||||||||
Poland |
17,404 | 4.9 | 2.3 | 17,404 | 57.7 | 62.5 | ||||||||||||||||||
Santander Consumer Finance |
30,726 | (0.8 | ) | (0.8 | ) | 30,726 | (7.1 | ) | (7.1 | ) | ||||||||||||||
United Kingdom |
197,252 | 0.6 | (1.8 | ) | 197,252 | (7.6 | ) | (3.2 | ) | |||||||||||||||
Latin America |
132,114 | (4.2 | ) | 0.6 | 132,114 | (2.1 | ) | 10.7 | ||||||||||||||||
o/w: Brazil |
65,801 | (4.9 | ) | 0.0 | 65,801 | (5.4 | ) | 9.6 | ||||||||||||||||
Mexico |
25,783 | (8.5 | ) | (4.2 | ) | 25,783 | 6.7 | 14.7 | ||||||||||||||||
Chile |
22,076 | 0.5 | 3.8 | 22,076 | (4.8 | ) | 6.3 | |||||||||||||||||
USA |
36,181 | (3.8 | ) | (0.7 | ) | 36,181 | (5.9 | ) | (1.7 | ) | ||||||||||||||
Operating areas |
628,518 | (1.6 | ) | (1.3 | ) | 628,518 | 0.3 | 4.8 | ||||||||||||||||
Total Group |
633,433 | (1.8 | ) | (1.4 | ) | 633,433 | 0.5 | 5.1 |
JANUARY - SEPTEMBER |
![]() |
24 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
CONTINENTAL EUROPE (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
2,014 | (2.5 | ) | (2.2 | ) | 6,086 | (9.9 | ) | (9.9 | ) | ||||||||||||||
Net fees |
884 | (3.8 | ) | (3.6 | ) | 2,715 | (2.0 | ) | (2.0 | ) | ||||||||||||||
Gains (losses) on financial transactions |
270 | 106.4 | 106.6 | 665 | 162.3 | 162.2 | ||||||||||||||||||
Other operating income (1) |
8 | (88.7 | ) | (88.6 | ) | 97 | (42.7 | ) | (42.7 | ) | ||||||||||||||
Gross income |
3,176 | (0.4 | ) | (0.1 | ) | 9,562 | (3.9 | ) | (3.9 | ) | ||||||||||||||
Operating expenses |
(1,630 | ) | (0.5 | ) | (0.3 | ) | (4,935 | ) | 1.9 | 1.9 | ||||||||||||||
General administrative expenses |
(1,447 | ) | (0.3 | ) | (0.1 | ) | (4,384 | ) | 0.8 | 0.8 | ||||||||||||||
Personnel |
(869 | ) | (1.0 | ) | (0.8 | ) | (2,653 | ) | 0.7 | 0.7 | ||||||||||||||
Other general administrative expenses |
(578 | ) | 0.8 | 1.0 | (1,731 | ) | 0.9 | 0.9 | ||||||||||||||||
Depreciation and amortisation |
(182 | ) | (1.8 | ) | (1.6 | ) | (551 | ) | 11.7 | 11.7 | ||||||||||||||
Net operating income |
1,547 | (0.2 | ) | 0.1 | 4,627 | (9.4 | ) | (9.3 | ) | |||||||||||||||
Net loan-loss provisions |
(946 | ) | (4.8 | ) | (4.7 | ) | (2,840 | ) | (6.8 | ) | (6.8 | ) | ||||||||||||
Other income |
(188 | ) | (3.4 | ) | (3.4 | ) | (574 | ) | 34.4 | 34.4 | ||||||||||||||
Ordinary profit before taxes |
413 | 13.9 | 15.0 | 1,213 | (25.6 | ) | (25.5 | ) | ||||||||||||||||
Tax on profit |
(93 | ) | 32.3 | 33.6 | (263 | ) | (33.6 | ) | (33.5 | ) | ||||||||||||||
Ordinary profit from continuing operations |
321 | 9.5 | 10.5 | 950 | (23.0 | ) | (23.0 | ) | ||||||||||||||||
Net profit from discontinued operations |
(0 | ) | 100.1 | 100.7 | (0 | ) | (83.0 | ) | (82.7 | ) | ||||||||||||||
Ordinary consolidated profit |
321 | 9.5 | 10.5 | 950 | (22.9 | ) | (22.9 | ) | ||||||||||||||||
Minority interests |
45 | 6.6 | 7.8 | 117 | 189.0 | 188.7 | ||||||||||||||||||
Ordinary attributable profit to the Group |
275 | 10.0 | 11.0 | 833 | (30.1 | ) | (30.1 | ) | ||||||||||||||||
Net capital gains and provisions |
— | — | — | — | (100.0 | ) | (100.0 | ) | ||||||||||||||||
Attributable profit to the Group |
275 | 10.0 | 11.0 | 833 | — | — | ||||||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
271,878 | (2.4 | ) | (2.5 | ) | 271,878 | (6.5 | ) | (6.2 | ) | ||||||||||||||
Trading portfolio (w/o loans) |
61,710 | (20.9 | ) | (20.9 | ) | 61,710 | (30.1 | ) | (30.1 | ) | ||||||||||||||
Available-for-sale financial assets |
41,520 | (6.2 | ) | (6.5 | ) | 41,520 | (11.1 | ) | (10.9 | ) | ||||||||||||||
Due from credit institutions (2) |
59,339 | (0.3 | ) | (0.3 | ) | 59,339 | 21.7 | 21.8 | ||||||||||||||||
Intangible assets and property and equipment |
6,234 | (0.3 | ) | (0.4 | ) | 6,234 | 14.3 | 14.5 | ||||||||||||||||
Other assets |
27,421 | 25.3 | 25.2 | 27,421 | 19.5 | 19.7 | ||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
468,102 | (4.2 | ) | (4.2 | ) | 468,102 | (6.9 | ) | (6.7 | ) | ||||||||||||||
Customer deposits (2) |
262,970 | (1.7 | ) | (1.8 | ) | 262,970 | 9.6 | 9.8 | ||||||||||||||||
Marketable debt securities (2) |
15,578 | (7.9 | ) | (7.7 | ) | 15,578 | (26.2 | ) | (26.1 | ) | ||||||||||||||
Subordinated debt (2) |
365 | 4.6 | 2.1 | 365 | 185.1 | 191.8 | ||||||||||||||||||
Insurance liabilities |
1,324 | 21.4 | 21.4 | 1,324 | 17.3 | 17.3 | ||||||||||||||||||
Due to credit institutions (2) |
70,116 | 2.9 | 3.0 | 70,116 | (1.5 | ) | (0.6 | ) | ||||||||||||||||
Other liabilities |
88,857 | (15.4 | ) | (15.4 | ) | 88,857 | (35.9 | ) | (35.9 | ) | ||||||||||||||
Shareholders’ equity (3) |
28,893 | (2.0 | ) | (2.1 | ) | 28,893 | (6.4 | ) | (6.0 | ) | ||||||||||||||
Other customer funds under management |
47,961 | 7.4 | 7.2 | 47,961 | 11.7 | 11.9 | ||||||||||||||||||
Mutual and pension funds |
41,086 | 7.3 | 7.1 | 41,086 | 10.4 | 10.6 | ||||||||||||||||||
Managed portfolios |
6,876 | 8.0 | 7.9 | 6,876 | 20.3 | 20.4 | ||||||||||||||||||
Customer funds under management |
326,875 | (0.7 | ) | (0.9 | ) | 326,875 | 7.5 | 7.6 | ||||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
3.78 | 0.39 | p. | 3.73 | (1.36 | p.) | ||||||||||||||||||
Efficiency ratio (with amortisations) |
51.3 | (0.1 | p.) | 51.6 | 2.9 | p. | ||||||||||||||||||
NPL ratio |
8.48 | 0.65 | p. | 8.48 | 2.41 | p. | ||||||||||||||||||
NPL coverage |
61.1 | (2.2 | p.) | 61.1 | (7.3 | p.) | ||||||||||||||||||
Number of employees |
59,642 | (1.8 | ) | 59,642 | 2.2 | |||||||||||||||||||
Number of branches |
6,701 | (1.1 | ) | 6,701 | 2.8 |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
25 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
26 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
SPAIN (EUR Million)
3Q’13 | (%) o/ 2Q’13 |
9M’13 | (%) o/ 9M’12 |
|||||||||||||
INCOME STATEMENT |
||||||||||||||||
Net interest income |
1,069 | (4.7 | ) | 3,268 | (17.9 | ) | ||||||||||
Net fees |
460 | (8.0 | ) | 1,461 | (5.6 | ) | ||||||||||
Gains (losses) on financial transactions |
218 | 127.5 | 520 | 164.8 | ||||||||||||
Other operating income (1) |
8 | (89.0 | ) | 115 | (42.0 | ) | ||||||||||
Gross income |
1,755 | (2.2 | ) | 5,364 | (9.4 | ) | ||||||||||
Operating expenses |
(950 | ) | (0.0 | ) | (2,863 | ) | (0.8 | ) | ||||||||
General administrative expenses |
(859 | ) | 0.3 | (2,584 | ) | (0.9 | ) | |||||||||
Personnel |
(526 | ) | (2.1 | ) | (1,618 | ) | (3.3 | ) | ||||||||
Other general administrative expenses |
(333 | ) | 4.5 | (966 | ) | 3.4 | ||||||||||
Depreciation and amortisation |
(91 | ) | (3.3 | ) | (278 | ) | 0.4 | |||||||||
Net operating income |
805 | (4.6 | ) | 2,501 | (17.6 | ) | ||||||||||
Net loan-loss provisions |
(630 | ) | (8.6 | ) | (1,835 | ) | (1.3 | ) | ||||||||
Other income |
(59 | ) | 101.4 | (124 | ) | 31.5 | ||||||||||
Profit before taxes |
116 | (6.9 | ) | 542 | (49.9 | ) | ||||||||||
Tax on profit |
(42 | ) | 11.6 | (173 | ) | (48.1 | ) | |||||||||
Profit from continuing operations |
74 | (15.0 | ) | 369 | (50.8 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
74 | (15.0 | ) | 369 | (50.8 | ) | ||||||||||
Minority interests |
0 | (26.0 | ) | 2 | (38.9 | ) | ||||||||||
Attributable profit to the Group |
73 | (14.9 | ) | 367 | (50.8 | ) | ||||||||||
BALANCE SHEET |
||||||||||||||||
Customer loans (2) |
164,810 | (3.7 | ) | 164,810 | (8.7 | ) | ||||||||||
Trading portfolio (w/o loans) |
56,508 | (20.0 | ) | 56,508 | (28.8 | ) | ||||||||||
Available-for-sale financial assets |
30,312 | (8.1 | ) | 30,312 | (16.8 | ) | ||||||||||
Due from credit institutions (2) |
36,956 | (0.6 | ) | 36,956 | 58.8 | |||||||||||
Intangible assets and property and equipment |
4,170 | 0.5 | 4,170 | 4.8 | ||||||||||||
Other assets |
10,415 | 60.3 | 10,415 | 43.8 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
303,170 | (6.0 | ) | 303,170 | (8.4 | ) | ||||||||||
Customer deposits (2) |
188,824 | (2.8 | ) | 188,824 | 11.5 | |||||||||||
Marketable debt securities (2) |
4,821 | (35.5 | ) | 4,821 | (61.5 | ) | ||||||||||
Subordinated debt (2) |
22 | 198.4 | 22 | 161.5 | ||||||||||||
Insurance liabilities |
554 | 16.4 | 554 | (23.5 | ) | |||||||||||
Due to credit institutions (2) |
26,950 | 16.5 | 26,950 | 41.7 | ||||||||||||
Other liabilities |
70,699 | (17.1 | ) | 70,699 | (38.9 | ) | ||||||||||
Shareholders’ equity (3) |
11,301 | (4.6 | ) | 11,301 | (15.9 | ) | ||||||||||
Other customer funds under management |
41,217 | 8.8 | 41,217 | 13.7 | ||||||||||||
Mutual and pension funds |
36,409 | 8.5 | 36,409 | 12.1 | ||||||||||||
Managed portfolios |
4,807 | 10.6 | 4,807 | 28.0 | ||||||||||||
Customer funds under management |
234,883 | (2.0 | ) | 234,883 | 7.7 | |||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||
ROE |
2.55 | (0.42 | p.) | 4.09 | (3.10 | p.) | ||||||||||
Efficiency ratio (with amortisations) |
54.1 | 1.1 | p. | 53.4 | 4.6 | p. | ||||||||||
NPL ratio |
6.40 | 0.65 | p. | 6.40 | 2.76 | p. | ||||||||||
NPL coverage |
45.0 | 1.9 | p. | 45.0 | (0.7 | p.) | ||||||||||
Number of employees |
28,297 | (2.5 | ) | 28,297 | (5.1 | ) | ||||||||||
Number of branches |
4,573 | (0.8 | ) | 4,573 | (2.3 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
27 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
28 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
29 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
PORTUGAL (EUR Million)
3Q’13 | (%) o/ 2Q’13 | 9M’13 | (%) o/ 9M’12 | |||||||||||||
INCOME STATEMENT |
||||||||||||||||
Net interest income |
132 | (1.8 | ) | 383 | (14.4 | ) | ||||||||||
Net fees |
79 | (9.1 | ) | 251 | (2.9 | ) | ||||||||||
Gains (losses) on financial transactions |
10 | 55.3 | 40 | (63.3 | ) | |||||||||||
Other operating income (1) |
7 | 26.9 | 19 | (31.1 | ) | |||||||||||
Gross income |
228 | (2.2 | ) | 693 | (17.7 | ) | ||||||||||
Operating expenses |
(123 | ) | 1.1 | (369 | ) | (2.6 | ) | |||||||||
General administrative expenses |
(103 | ) | 1.5 | (310 | ) | (2.7 | ) | |||||||||
Personnel |
(74 | ) | 0.4 | (223 | ) | (2.8 | ) | |||||||||
Other general administrative expenses |
(29 | ) | 4.3 | (87 | ) | (2.6 | ) | |||||||||
Depreciation and amortisation |
(20 | ) | (0.8 | ) | (59 | ) | (1.8 | ) | ||||||||
Net operating income |
105 | (5.9 | ) | 324 | (30.1 | ) | ||||||||||
Net loan-loss provisions |
(56 | ) | (10.8 | ) | (182 | ) | (44.7 | ) | ||||||||
Other income |
(6 | ) | (65.3 | ) | (36 | ) | 138.3 | |||||||||
Profit before taxes |
44 | 35.7 | 106 | (11.5 | ) | |||||||||||
Tax on profit |
(12 | ) | 62.2 | (29 | ) | 19.5 | ||||||||||
Profit from continuing operations |
32 | 27.7 | 77 | (19.4 | ) | |||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
32 | 27.7 | 77 | (19.4 | ) | |||||||||||
Minority interests |
(0 | ) | — | 0 | (70.4 | ) | ||||||||||
Attributable profit to the Group |
32 | 28.5 | 77 | (19.3 | ) | |||||||||||
BALANCE SHEET |
||||||||||||||||
Customer loans (2) |
24,712 | (2.0 | ) | 24,712 | (7.6 | ) | ||||||||||
Trading portfolio (w/o loans) |
1,788 | (0.3 | ) | 1,788 | (5.6 | ) | ||||||||||
Available-for-sale financial assets |
4,662 | (5.5 | ) | 4,662 | (18.7 | ) | ||||||||||
Due from credit institutions (2) |
2,761 | (22.6 | ) | 2,761 | (25.3 | ) | ||||||||||
Intangible assets and property and equipment |
896 | (1.1 | ) | 896 | 124.5 | |||||||||||
Other assets |
6,610 | 13.4 | 6,610 | 21.4 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
41,429 | (1.9 | ) | 41,429 | (5.7 | ) | ||||||||||
Customer deposits (2) |
24,185 | 2.6 | 24,185 | 1.3 | ||||||||||||
Marketable debt securities (2) |
2,375 | (0.9 | ) | 2,375 | (36.8 | ) | ||||||||||
Subordinated debt (2) |
0 | (49.9 | ) | 0 | (49.6 | ) | ||||||||||
Insurance liabilities |
88 | 0.2 | 88 | 13.7 | ||||||||||||
Due to credit institutions (2) |
11,880 | (10.9 | ) | 11,880 | (12.0 | ) | ||||||||||
Other liabilities |
358 | 20.9 | 358 | 40.9 | ||||||||||||
Shareholders’ equity (3) |
2,544 | (0.1 | ) | 2,544 | 3.4 | |||||||||||
Other customer funds under management |
2,043 | (5.3 | ) | 2,043 | (16.3 | ) | ||||||||||
Mutual and pension funds |
1,917 | (6.5 | ) | 1,917 | (19.3 | ) | ||||||||||
Managed portfolios |
126 | 15.9 | 126 | 94.4 | ||||||||||||
Customer funds under management |
28,603 | 1.7 | 28,603 | (4.9 | ) | |||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||
ROE |
4.97 | 1.11 | p. | 4.06 | (0.96 | p.) | ||||||||||
Efficiency ratio (with amortisations) |
53.9 | 1.8 | p. | 53.3 | 8.3 | p. | ||||||||||
NPL ratio |
7.86 | 0.45 | p. | 7.86 | 1.70 | p. | ||||||||||
NPL coverage |
51.9 | (0.5 | p.) | 51.9 | 0.2 | p. | ||||||||||
Number of employees |
5,627 | (0.2 | ) | 5,627 | (1.6 | ) | ||||||||||
Number of branches |
647 | (0.6 | ) | 647 | (3.4 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
JANUARY - SEPTEMBER |
![]() |
30 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
31 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
POLAND (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
204 | 6.6 | 7.9 | 575 | 43.4 | 43.2 | ||||||||||||||||||
Net fees |
105 | (1.0 | ) | 0.2 | 314 | 29.6 | 29.4 | |||||||||||||||||
Gains (losses) on financial transactions |
39 | 34.8 | 36.1 | 104 | 170.6 | 170.2 | ||||||||||||||||||
Other operating income (1) |
(2 | ) | — | — | 11 | (27.5 | ) | (27.6 | ) | |||||||||||||||
Gross income |
346 | 1.7 | 2.9 | 1,004 | 44.0 | 43.8 | ||||||||||||||||||
Operating expenses |
(138 | ) | (3.9 | ) | (2.7 | ) | (440 | ) | 39.6 | 39.4 | ||||||||||||||
General administrative expenses |
(125 | ) | (3.6 | ) | (2.3 | ) | (399 | ) | 37.8 | 37.6 | ||||||||||||||
Personnel |
(75 | ) | (3.2 | ) | (1.9 | ) | (238 | ) | 38.5 | 38.3 | ||||||||||||||
Other general administrative expenses |
(50 | ) | (4.2 | ) | (2.9 | ) | (162 | ) | 36.9 | 36.7 | ||||||||||||||
Depreciation and amortisation |
(13 | ) | (7.4 | ) | (6.2 | ) | (41 | ) | 59.3 | 59.1 | ||||||||||||||
Net operating income |
208 | 5.8 | 7.0 | 564 | 47.6 | 47.4 | ||||||||||||||||||
Net loan-loss provisions |
(35 | ) | (31.6 | ) | (30.4 | ) | (128 | ) | 60.8 | 60.6 | ||||||||||||||
Other income |
(2 | ) | — | — | (1 | ) | — | — | ||||||||||||||||
Profit before taxes |
171 | 13.3 | 14.5 | 435 | 42.7 | 42.5 | ||||||||||||||||||
Tax on profit |
(35 | ) | 26.4 | 27.7 | (84 | ) | 37.1 | 36.9 | ||||||||||||||||
Profit from continuing operations |
136 | 10.4 | 11.6 | 350 | 44.1 | 43.9 | ||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
136 | 10.4 | 11.6 | 350 | 44.1 | 43.9 | ||||||||||||||||||
Minority interests |
36 | 11.4 | 12.6 | 89 | — | — | ||||||||||||||||||
Attributable profit to the Group |
100 | 10.0 | 11.2 | 261 | 11.0 | 10.9 | ||||||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
16,298 | 2.0 | (0.6 | ) | 16,298 | 68.7 | 73.9 | |||||||||||||||||
Trading portfolio (w/o loans) |
561 | (14.7 | ) | (16.9 | ) | 561 | 40.4 | 44.7 | ||||||||||||||||
Available-for-sale financial assets |
4,861 | 5.8 | 3.1 | 4,861 | 62.1 | 67.1 | ||||||||||||||||||
Due from credit institutions (2) |
821 | 94.8 | 89.9 | 821 | 94.0 | 99.9 | ||||||||||||||||||
Intangible assets and property and equipment |
220 | (1.5 | ) | (4.0 | ) | 220 | 57.3 | 62.1 | ||||||||||||||||
Other assets |
2,046 | 63.4 | 59.3 | 2,046 | 93.2 | 99.1 | ||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
24,805 | 7.2 | 4.5 | 24,805 | 69.0 | 74.1 | ||||||||||||||||||
Customer deposits (2) |
17,404 | 4.9 | 2.3 | 17,404 | 57.7 | 62.5 | ||||||||||||||||||
Marketable debt securities (2) |
— | — | — | — | — | — | ||||||||||||||||||
Subordinated debt (2) |
333 | 0.7 | (1.9 | ) | 333 | 232.6 | 242.8 | |||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
2,577 | 50.6 | 46.8 | 2,577 | 261.2 | 272.2 | ||||||||||||||||||
Other liabilities |
2,654 | (2.0 | ) | (4.5 | ) | 2,654 | 153.4 | 161.1 | ||||||||||||||||
Shareholders’ equity (3) |
1,837 | 2.6 | 0.0 | 1,837 | 3.1 | 6.2 | ||||||||||||||||||
Other customer funds under management |
2,708 | 2.9 | 0.3 | 2,708 | 15.5 | 19.0 | ||||||||||||||||||
Mutual and pension funds |
2,600 | 2.8 | 0.2 | 2,600 | 18.8 | 22.5 | ||||||||||||||||||
Managed portfolios |
109 | 5.9 | 3.3 | 109 | (31.0 | ) | (28.9 | ) | ||||||||||||||||
Customer funds under management |
20,445 | 4.6 | 1.9 | 20,445 | 51.7 | 56.3 | ||||||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
21.97 | 2.49 | p. | 18.39 | 0.21 | p. | ||||||||||||||||||
Efficiency ratio (with amortisations) |
40.0 | (2.3 | p.) | 43.8 | (1.4 | p.) | ||||||||||||||||||
NPL ratio |
7.75 | (0.33 | p.) | 7.75 | 3.06 | p. | ||||||||||||||||||
NPL coverage |
64.1 | 4.8 | p. | 64.1 | 0.1 | p. | ||||||||||||||||||
Number of employees |
12,499 | (0.0 | ) | 12,499 | 40.5 | |||||||||||||||||||
Number of branches |
836 | (4.6 | ) | 836 | 60.2 |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
JANUARY - SEPTEMBER |
![]() |
32 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
33 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
SANTANDER CONSUMER FINANCE (EUR Million)
3Q’13 | (%) o/2Q’13 | 9M’13 | (%) o/9M’12 | |||||||||||||
INCOME STATEMENT |
||||||||||||||||
Net interest income |
592 | 1.8 | 1,761 | (1.4 | ) | |||||||||||
Net fees |
207 | 5.2 | 597 | (0.1 | ) | |||||||||||
Gains (losses) on financial transactions |
2 | — | 1 | — | ||||||||||||
Other operating income (1) |
(0 | ) | (97.8 | ) | (7 | ) | 635.3 | |||||||||
Gross income |
801 | 3.5 | 2,352 | (0.8 | ) | |||||||||||
Operating expenses |
(345 | ) | 1.3 | (1,038 | ) | 1.6 | ||||||||||
General administrative expenses |
(292 | ) | 1.4 | (881 | ) | (2.9 | ) | |||||||||
Personnel |
(163 | ) | 2.2 | (483 | ) | 4.1 | ||||||||||
Other general administrative expenses |
(130 | ) | 0.5 | (398 | ) | (10.3 | ) | |||||||||
Depreciation and amortisation |
(53 | ) | 0.4 | (157 | ) | 37.7 | ||||||||||
Net operating income |
456 | 5.2 | 1,315 | (2.6 | ) | |||||||||||
Net loan-loss provisions |
(158 | ) | 20.6 | (460 | ) | (16.2 | ) | |||||||||
Other income |
(15 | ) | (48.5 | ) | (65 | ) | 55.5 | |||||||||
Profit before taxes |
283 | 3.4 | 790 | 4.0 | ||||||||||||
Tax on profit |
(66 | ) | 3.6 | (179 | ) | 7.7 | ||||||||||
Profit from continuing operations |
217 | 3.4 | 611 | 2.9 | ||||||||||||
Net profit from discontinued operations |
(0 | ) | 100.1 | (0 | ) | (83.0 | ) | |||||||||
Consolidated profit |
217 | 3.3 | 611 | 3.2 | ||||||||||||
Minority interests |
9 | (6.3 | ) | 26 | (12.5 | ) | ||||||||||
Attributable profit to the Group |
208 | 3.8 | 585 | 4.1 | ||||||||||||
BALANCE SHEET |
||||||||||||||||
Customer loans (2) |
55,898 | (0.2 | ) | 55,898 | (1.6 | ) | ||||||||||
Trading portfolio (w/o loans) |
904 | (2.3 | ) | 904 | (40.5 | ) | ||||||||||
Available-for-sale financial assets |
598 | (1.4 | ) | 598 | 81.8 | |||||||||||
Due from credit institutions (2) |
10,966 | 4.7 | 10,966 | (9.8 | ) | |||||||||||
Intangible assets and property and equipment |
940 | (2.7 | ) | 940 | 1.4 | |||||||||||
Other assets |
2,386 | (8.1 | ) | 2,386 | (7.1 | ) | ||||||||||
Total assets/liabilities & shareholders’ equity |
71,692 | 0.2 | 71,692 | (3.5 | ) | |||||||||||
Customer deposits (2) |
30,726 | (0.8 | ) | 30,726 | (7.1 | ) | ||||||||||
Marketable debt securities (2) |
8,380 | 18.9 | 8,380 | 76.5 | ||||||||||||
Subordinated debt (2) |
10 | (6.1 | ) | 10 | (48.3 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions (2) |
17,627 | (5.6 | ) | 17,627 | (16.1 | ) | ||||||||||
Other liabilities |
3,853 | 4.3 | 3,853 | (15.8 | ) | |||||||||||
Shareholders’ equity (3) |
11,094 | (0.5 | ) | 11,094 | 2.0 | |||||||||||
Other customer funds under management |
6 | 2.1 | 6 | 6.4 | ||||||||||||
Mutual and pension funds |
6 | 2.1 | 6 | 6.4 | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
39,123 | 2.8 | 39,123 | 3.3 | ||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||
ROE |
7.50 | 0.38 | p. | 6.95 | 0.02 | p. | ||||||||||
Efficiency ratio (with amortisations) |
43.1 | (0.9 | p.) | 44.1 | 1.0 | p. | ||||||||||
NPL ratio |
3.96 | (0.08 | p.) | 3.96 | — | |||||||||||
NPL coverage |
109.2 | 2.3 | p. | 109.2 | (0.5 | p.) | ||||||||||
Number of employees |
11,869 | (3.0 | ) | 11,869 | (5.8 | ) | ||||||||||
Number of branches |
635 | 1.8 | 635 | (0.5 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
JANUARY - SEPTEMBER |
![]() |
34 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
35 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
877 | 8.3 | 8.8 | 2,489 | (2.0 | ) | 2.9 | |||||||||||||||||
Net fees |
243 | (5.2 | ) | (4.7 | ) | 749 | (14.1 | ) | (9.9 | ) | ||||||||||||||
Gains (losses) on financial transactions |
71 | (55.6 | ) | (55.3 | ) | 318 | 4.0 | 9.2 | ||||||||||||||||
Other operating income (1) |
6 | (15.0 | ) | (14.6 | ) | 18 | 14.0 | 19.6 | ||||||||||||||||
Gross income |
1,197 | (2.9 | ) | (2.5 | ) | 3,573 | (4.3 | ) | 0.5 | |||||||||||||||
Operating expenses |
(630 | ) | (5.6 | ) | (5.2 | ) | (1,955 | ) | (4.2 | ) | 0.5 | |||||||||||||
General administrative expenses |
(529 | ) | (7.4 | ) | (6.9 | ) | (1,661 | ) | (4.8 | ) | (0.1 | ) | ||||||||||||
Personnel |
(327 | ) | (7.3 | ) | (6.8 | ) | (1,033 | ) | (8.7 | ) | (4.1 | ) | ||||||||||||
Other general administrative expenses |
(202 | ) | (7.6 | ) | (7.1 | ) | (627 | ) | 2.2 | 7.3 | ||||||||||||||
Depreciation and amortisation |
(100 | ) | 4.9 | 5.4 | (294 | ) | (0.4 | ) | 4.5 | |||||||||||||||
Net operating income |
567 | 0.2 | 0.7 | 1,618 | (4.4 | ) | 0.4 | |||||||||||||||||
Net loan-loss provisions |
(154 | ) | 28.0 | 28.6 | (436 | ) | (28.2 | ) | (24.6 | ) | ||||||||||||||
Other income |
(25 | ) | (75.2 | ) | (74.9 | ) | (170 | ) | 26.9 | 33.2 | ||||||||||||||
Ordinary profit before taxes |
387 | 13.1 | 13.5 | 1,013 | 6.4 | 11.7 | ||||||||||||||||||
Tax on profit |
(81 | ) | 24.2 | 24.7 | (206 | ) | (8.5 | ) | (3.9 | ) | ||||||||||||||
Ordinary profit from continuing operations |
306 | 10.4 | 10.9 | 807 | 11.1 | 16.6 | ||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (98.7 | ) | (98.5 | ) | (14 | ) | — | — | ||||||||||||||
Ordinary consolidated profit |
306 | 16.2 | 16.7 | 793 | 1.9 | 6.9 | ||||||||||||||||||
Minority interests |
0 | — | — | 0 | (60.0 | ) | (58.0 | ) | ||||||||||||||||
Ordinary attributable profit to the Group |
306 | 16.2 | 16.7 | 793 | 1.9 | 6.9 | ||||||||||||||||||
Net capital gains and provisions |
— | — | — | — | (100.0 | ) | (100.0 | ) | ||||||||||||||||
Attributable profit to the Group |
306 | 16.2 | 16.7 | 793 | (7.7 | ) | (3.1 | ) | ||||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
237,138 | (0.5 | ) | (2.9 | ) | 237,138 | (12.2 | ) | (8.0 | ) | ||||||||||||||
Trading portfolio (w/o loans) |
35,645 | 3.3 | 0.8 | 35,645 | (18.2 | ) | (14.3 | ) | ||||||||||||||||
Available-for-sale financial assets |
5,387 | (10.8 | ) | (13.0 | ) | 5,387 | (20.5 | ) | (16.7 | ) | ||||||||||||||
Due from credit institutions (2) |
23,814 | 48.1 | 44.4 | 23,814 | 15.8 | 21.3 | ||||||||||||||||||
Intangible assets and property and equipment |
2,406 | 1.1 | (1.3 | ) | 2,406 | (2.7 | ) | 2.0 | ||||||||||||||||
Other assets |
47,379 | (4.6 | ) | (7.0 | ) | 47,379 | 0.4 | 5.2 | ||||||||||||||||
Total assets/liabilities & shareholders’ equity |
351,771 | 1.4 | (1.1 | ) | 351,771 | (10.0 | ) | (5.7 | ) | |||||||||||||||
Customer deposits (2) |
197,252 | 0.6 | (1.8 | ) | 197,252 | (7.6 | ) | (3.2 | ) | |||||||||||||||
Marketable debt securities (2) |
67,086 | 0.2 | (2.3 | ) | 67,086 | (11.7 | ) | (7.5 | ) | |||||||||||||||
Subordinated debt (2) |
4,640 | (10.7 | ) | (12.9 | ) | 4,640 | (18.9 | ) | (15.0 | ) | ||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
32,434 | 15.0 | 12.1 | 32,434 | (6.7 | ) | (2.2 | ) | ||||||||||||||||
Other liabilities |
37,221 | (0.6 | ) | (3.1 | ) | 37,221 | (21.1 | ) | (17.4 | ) | ||||||||||||||
Shareholders’ equity (3) |
13,138 | 0.3 | (2.2 | ) | 13,138 | (2.9 | ) | 1.8 | ||||||||||||||||
Other customer funds under management |
9,572 | (10.4 | ) | (12.6 | ) | 9,572 | (41.1 | ) | (38.3 | ) | ||||||||||||||
Mutual and pension funds |
9,572 | (10.4 | ) | (12.6 | ) | 9,572 | (41.1 | ) | (38.3 | ) | ||||||||||||||
Managed portfolios |
— | — | — | — | — | — | ||||||||||||||||||
Customer funds under management |
278,550 | (0.1 | ) | (2.6 | ) | 278,550 | (10.6 | ) | (6.3 | ) | ||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
9.44 | 1.45 | p. | 8.09 | 0.29 | p. | ||||||||||||||||||
Efficiency ratio (with amortisations) |
52.6 | (1.5 | p.) | 54.7 | 0.0 | p. | ||||||||||||||||||
NPL ratio |
1.98 | (0.03 | p.) | 1.98 | 0.04 | p. | ||||||||||||||||||
NPL coverage |
41.6 | (0.5 | p.) | 41.6 | (3.2 | p.) | ||||||||||||||||||
Number of employees |
25,375 | (0.9 | ) | 25,375 | (4.9 | ) | ||||||||||||||||||
Number of branches |
1,191 | 0.1 | 1,191 | (5.9 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
JANUARY - SEPTEMBER |
![]() |
36 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
37 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
38 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
3,573 | (10.6 | ) | (1.0 | ) | 11,625 | (14.9 | ) | (6.0 | ) | ||||||||||||||
Net fees |
1,126 | (11.8 | ) | (2.7 | ) | 3,679 | (4.0 | ) | 5.6 | |||||||||||||||
Gains (losses) on financial transactions |
329 | 56.4 | 67.0 | 878 | 2.8 | 13.7 | ||||||||||||||||||
Other operating income (1) |
(4 | ) | — | — | 1 | — | — | |||||||||||||||||
Gross income |
5,024 | (8.5 | ) | 1.0 | 16,184 | (11.3 | ) | (2.2 | ) | |||||||||||||||
Operating expenses |
(2,105 | ) | (5.1 | ) | 4.1 | (6,518 | ) | (4.2 | ) | 5.3 | ||||||||||||||
General administrative expenses |
(1,888 | ) | (4.8 | ) | 4.5 | (5,833 | ) | (5.4 | ) | 4.1 | ||||||||||||||
Personnel |
(1,040 | ) | (6.0 | ) | 3.0 | (3,255 | ) | (6.8 | ) | 2.4 | ||||||||||||||
Other general administrative expenses |
(848 | ) | (3.1 | ) | 6.2 | (2,578 | ) | (3.5 | ) | 6.3 | ||||||||||||||
Depreciation and amortisation |
(217 | ) | (8.3 | ) | 1.1 | (685 | ) | 7.0 | 17.4 | |||||||||||||||
Net operating income |
2,919 | (10.8 | ) | (1.2 | ) | 9,665 | (15.5 | ) | (6.6 | ) | ||||||||||||||
Net loan-loss provisions |
(1,527 | ) | (13.1 | ) | (3.0 | ) | (5,086 | ) | (9.5 | ) | 1.0 | |||||||||||||
Other income |
(146 | ) | (0.3 | ) | 9.2 | (356 | ) | (51.8 | ) | (45.0 | ) | |||||||||||||
Profit before taxes |
1,246 | (8.9 | ) | 0.1 | 4,224 | (16.9 | ) | (9.6 | ) | |||||||||||||||
Tax on profit |
(311 | ) | 8.8 | 19.3 | (943 | ) | (20.7 | ) | (12.3 | ) | ||||||||||||||
Profit from continuing operations |
935 | (13.6 | ) | (4.9 | ) | 3,280 | (15.8 | ) | (8.7 | ) | ||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
935 | (13.6 | ) | (4.9 | ) | 3,280 | (15.8 | ) | (8.7 | ) | ||||||||||||||
Minority interests |
203 | (5.5 | ) | 3.8 | 692 | 11.4 | 23.1 | |||||||||||||||||
Attributable profit to the Group |
733 | (15.6 | ) | (7.1 | ) | 2,589 | (20.9 | ) | (14.6 | ) | ||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
135,832 | (3.0 | ) | 1.7 | 135,832 | (4.6 | ) | 8.0 | ||||||||||||||||
Trading portfolio (w/o loans) |
26,861 | (12.0 | ) | (7.9 | ) | 26,861 | (1.3 | ) | 8.7 | |||||||||||||||
Available-for-sale financial assets |
18,926 | (13.0 | ) | (9.0 | ) | 18,926 | (19.1 | ) | (8.2 | ) | ||||||||||||||
Due from credit institutions (2) |
27,670 | 4.8 | 9.6 | 27,670 | (1.1 | ) | 10.2 | |||||||||||||||||
Intangible assets and property and equipment |
3,948 | (2.7 | ) | 2.6 | 3,948 | (9.8 | ) | 3.8 | ||||||||||||||||
Other assets |
53,205 | 10.3 | 16.0 | 53,205 | 2.5 | 16.4 | ||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
266,443 | (1.7 | ) | 3.1 | 266,443 | (3.9 | ) | 8.4 | ||||||||||||||||
Customer deposits (2) |
132,114 | (4.2 | ) | 0.6 | 132,114 | (2.1 | ) | 10.7 | ||||||||||||||||
Marketable debt securities (2) |
28,455 | (2.0 | ) | 2.7 | 28,455 | 7.3 | 22.8 | |||||||||||||||||
Subordinated debt (2) |
3,941 | (9.3 | ) | (5.1 | ) | 3,941 | (32.6 | ) | (22.8 | ) | ||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
35,950 | 10.8 | 15.7 | 35,950 | (8.5 | ) | 2.1 | |||||||||||||||||
Other liabilities |
43,612 | 0.8 | 5.5 | 43,612 | (12.2 | ) | (1.6 | ) | ||||||||||||||||
Shareholders’ equity (3) |
22,370 | (7.0 | ) | (2.4 | ) | 22,370 | 6.9 | 20.8 | ||||||||||||||||
Other customer funds under management |
66,798 | 5.1 | 10.0 | 66,798 | 7.0 | 19.9 | ||||||||||||||||||
Mutual and pension funds |
52,816 | 6.5 | 11.7 | 52,816 | 5.7 | 19.9 | ||||||||||||||||||
Managed portfolios |
13,982 | 0.2 | 3.9 | 13,982 | 12.1 | 20.2 | ||||||||||||||||||
Customer funds under management |
231,309 | (1.5 | ) | 3.3 | 231,309 | 0.7 | 13.8 | |||||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
12.74 | (0.98 | p.) | 14.32 | (4.96 | p.) | ||||||||||||||||||
Efficiency ratio (with amortisations) |
41.9 | 1.5 | p. | 40.3 | 3.0 | p. | ||||||||||||||||||
NPL ratio |
5.32 | 0.06 | p. | 5.32 | 0.01 | p. | ||||||||||||||||||
NPL coverage |
82.9 | (2.5 | p.) | 82.9 | (6.9 | p.) | ||||||||||||||||||
Number of employees |
87,708 | (0.8 | ) | 87,708 | (3.9 | ) | ||||||||||||||||||
Number of branches |
5,963 | (0.6 | ) | 5,963 | (0.4 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
39 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
40 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
LATIN AMERICA. INCOME STATEMENT (EUR Million)
Net operating income | Attributable profit to the Group | |||||||||||||||||||||||||||||||||||||||||||||||
o/ 2Q’13 | o/ 9M’12 | o/ 2Q’13 | o/ 9M’12 | |||||||||||||||||||||||||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | 3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||||||||||||||||||||
Brazil |
1,859 | (15.5 | ) | (4.0 | ) | 6,487 | (22.3 | ) | (11.8 | ) | 358 | (14.7 | ) | (2.8 | ) | 1,277 | (23.6 | ) | (13.3 | ) | ||||||||||||||||||||||||||||
Mexico |
446 | (9.5 | ) | (4.6 | ) | 1,412 | 11.4 | 9.8 | 123 | (38.2 | ) | (33.5 | ) | 564 | (31.8 | ) | (32.8 | ) | ||||||||||||||||||||||||||||||
Chile |
342 | 8.6 | 14.9 | 976 | (3.1 | ) | (0.6 | ) | 116 | 19.3 | 25.8 | 316 | (11.2 | ) | (8.9 | ) | ||||||||||||||||||||||||||||||||
Argentina |
188 | 12.1 | 19.8 | 520 | 8.2 | 31.4 | 88 | 10.4 | 18.3 | 254 | 7.8 | 31.0 | ||||||||||||||||||||||||||||||||||||
Uruguay |
22 | (11.3 | ) | (0.7 | ) | 71 | 22.0 | 23.1 | 14 | 2.1 | 13.4 | 42 | 15.3 | 16.3 | ||||||||||||||||||||||||||||||||||
Puerto Rico |
31 | (14.9 | ) | (13.6 | ) | 104 | (22.6 | ) | (20.4 | ) | 12 | (65.3 | ) | (64.6 | ) | 64 | 65.1 | 69.8 | ||||||||||||||||||||||||||||||
Rest |
(9 | ) | 14.8 | 12.7 | (25 | ) | — | — | (8 | ) | 3.4 | 2.7 | (23 | ) | — | — | ||||||||||||||||||||||||||||||||
Subtotal |
2,880 | (10.9 | ) | (1.1 | ) | 9,545 | (15.6 | ) | (6.6 | ) | 703 | (15.9 | ) | (7.0 | ) | 2,495 | (21.2 | ) | (14.7 | ) | ||||||||||||||||||||||||||||
Santander Private Banking |
39 | (6.1 | ) | (4.7 | ) | 121 | (11.4 | ) | (8.9 | ) | 30 | (9.7 | ) | (8.3 | ) | 94 | (14.2 | ) | (11.8 | ) | ||||||||||||||||||||||||||||
Total |
2,919 | (10.8 | ) | (1.2 | ) | 9,665 | (15.5 | ) | (6.6 | ) | 733 | (15.6 | ) | (7.1 | ) | 2,589 | (20.9 | ) | (14.6 | ) |
41 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
BRAZIL (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
2,268 | (16.4 | ) | (5.1 | ) | 7,783 | (21.1 | ) | (10.5 | ) | ||||||||||||||
Net fees |
651 | (17.2 | ) | (6.1 | ) | 2,211 | (6.8 | ) | 5.7 | |||||||||||||||
Gains (losses) on financial transactions |
203 | 230.3 | 250.7 | 480 | (19.3 | ) | (8.5 | ) | ||||||||||||||||
Other operating income (1) |
5 | 182.3 | 199.0 | 7 | — | — | ||||||||||||||||||
Gross income |
3,127 | (12.2 | ) | (0.7 | ) | 10,482 | (17.8 | ) | (6.8 | ) | ||||||||||||||
Operating expenses |
(1,268 | ) | (6.8 | ) | 4.7 | (3,995 | ) | (9.5 | ) | 2.6 | ||||||||||||||
General administrative expenses |
(1,132 | ) | (6.2 | ) | 5.4 | (3,553 | ) | (11.1 | ) | 0.9 | ||||||||||||||
Personnel |
(601 | ) | (7.6 | ) | 4.0 | (1,928 | ) | (13.4 | ) | (1.8 | ) | |||||||||||||
Other general administrative expenses |
(532 | ) | (4.5 | ) | 6.9 | (1,625 | ) | (8.1 | ) | 4.2 | ||||||||||||||
Depreciation and amortisation |
(136 | ) | (11.8 | ) | (0.5 | ) | (441 | ) | 5.4 | 19.6 | ||||||||||||||
Net operating income |
1,859 | (15.5 | ) | (4.0 | ) | 6,487 | (22.3 | ) | (11.8 | ) | ||||||||||||||
Net loan-loss provisions |
(1,065 | ) | (22.4 | ) | (11.2 | ) | (3,908 | ) | (17.4 | ) | (6.3 | ) | ||||||||||||
Other income |
(126 | ) | (4.9 | ) | 5.3 | (337 | ) | (52.5 | ) | (46.1 | ) | |||||||||||||
Profit before taxes |
669 | (4.0 | ) | 8.4 | 2,242 | (22.8 | ) | (12.5 | ) | |||||||||||||||
Tax on profit |
(198 | ) | 16.4 | 29.5 | (591 | ) | (23.5 | ) | (13.3 | ) | ||||||||||||||
Profit from continuing operations |
471 | (10.6 | ) | 1.5 | 1,651 | (22.6 | ) | (12.2 | ) | |||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
471 | (10.6 | ) | 1.5 | 1,651 | (22.6 | ) | (12.2 | ) | |||||||||||||||
Minority interests |
113 | 5.4 | 18.6 | 374 | (19.0 | ) | (8.1 | ) | ||||||||||||||||
Attributable profit to the Group |
358 | (14.7 | ) | (2.8 | ) | 1,277 | (23.6 | ) | (13.3 | ) | ||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
69,395 | (2.7 | ) | 2.4 | 69,395 | (7.8 | ) | 6.8 | ||||||||||||||||
Trading portfolio (w/o loans) |
11,663 | (5.0 | ) | (0.0 | ) | 11,663 | 25.9 | 45.9 | ||||||||||||||||
Available-for-sale financial assets |
12,273 | (17.3 | ) | (13.0 | ) | 12,273 | (21.1 | ) | (8.5 | ) | ||||||||||||||
Due from credit institutions (2) |
11,681 | 4.6 | 10.0 | 11,681 | (5.7 | ) | 9.3 | |||||||||||||||||
Intangible assets and property and equipment |
2,863 | (3.4 | ) | 1.6 | 2,863 | (14.8 | ) | (1.2 | ) | |||||||||||||||
Other assets |
31,265 | (3.1 | ) | 2.0 | 31,265 | (9.5 | ) | 4.9 | ||||||||||||||||
Total assets/liabilities & shareholders’ equity |
139,140 | (3.9 | ) | 1.1 | 139,140 | (7.5 | ) | 7.2 | ||||||||||||||||
Customer deposits (2) |
65,801 | (4.9 | ) | 0.0 | 65,801 | (5.4 | ) | 9.6 | ||||||||||||||||
Marketable debt securities (2) |
20,000 | (6.8 | ) | (1.9 | ) | 20,000 | 6.3 | 23.2 | ||||||||||||||||
Subordinated debt (2) |
2,858 | (8.7 | ) | (3.9 | ) | 2,858 | (35.9 | ) | (25.7 | ) | ||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
14,601 | 0.2 | 5.4 | 14,601 | (25.5 | ) | (13.6 | ) | ||||||||||||||||
Other liabilities |
23,286 | 0.9 | 6.2 | 23,286 | (9.7 | ) | 4.7 | |||||||||||||||||
Shareholders’ equity (3) |
12,595 | (5.9 | ) | (1.0 | ) | 12,595 | 3.4 | 19.9 | ||||||||||||||||
Other customer funds under management |
39,962 | 12.2 | 18.0 | 39,962 | 11.8 | 29.6 | ||||||||||||||||||
Mutual and pension funds |
36,836 | 13.3 | 19.2 | 36,836 | 13.1 | 31.1 | ||||||||||||||||||
Managed portfolios |
3,126 | 0.3 | 5.6 | 3,126 | (1.3 | ) | 14.4 | |||||||||||||||||
Customer funds under management |
128,620 | (0.6 | ) | 4.6 | 128,620 | 0.0 | 15.9 | |||||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
11.22 | (0.57 | p.) | 12.55 | (5.21 | p.) | ||||||||||||||||||
Efficiency ratio (with amortisations) |
40.5 | 2.4 | p. | 38.1 | 3.5 | p. | ||||||||||||||||||
NPL ratio |
6.12 | (0.37 | p.) | 6.12 | (0.67 | p.) | ||||||||||||||||||
NPL coverage |
92.0 | 0.7 | p. | 92.0 | — | |||||||||||||||||||
Number of employees |
50,409 | (2.1 | ) | 50,409 | (8.2 | ) | ||||||||||||||||||
Number of branches |
3,661 | (1.0 | ) | 3,661 | (3.2 | ) |
(1). | - Including dividends, income from equity-accounted method and other operating income/expenses |
(2). | - Including all on-balance sheet balances for this item |
(3). | - Not including profit of the year |
JANUARY - SEPTEMBER |
![]() |
42 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
43 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
44 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
MEXICO (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
533 | (1.4 | ) | 3.6 | 1,590 | 7.4 | 5.8 | |||||||||||||||||
Net fees |
204 | 3.7 | 9.2 | 615 | 13.1 | 11.4 | ||||||||||||||||||
Gains (losses) on financial transactions |
31 | (47.9 | ) | (44.2 | ) | 145 | 111.5 | 108.4 | ||||||||||||||||
Other operating income (1) |
(12 | ) | — | — | (19 | ) | (29.7 | ) | (30.8 | ) | ||||||||||||||
Gross income |
756 | (5.5 | ) | (0.5 | ) | 2,330 | 12.9 | 11.2 | ||||||||||||||||
Operating expenses |
(310 | ) | 0.9 | 6.1 | (918 | ) | 15.1 | 13.4 | ||||||||||||||||
General administrative expenses |
(280 | ) | 2.2 | 7.4 | (825 | ) | 15.8 | 14.1 | ||||||||||||||||
Personnel |
(156 | ) | 2.8 | 8.0 | (456 | ) | 16.4 | 14.7 | ||||||||||||||||
Other general administrative expenses |
(124 | ) | 1.4 | 6.7 | (368 | ) | 15.1 | 13.4 | ||||||||||||||||
Depreciation and amortisation |
(30 | ) | (9.6 | ) | (4.9 | ) | (93 | ) | 9.4 | 7.7 | ||||||||||||||
Net operating income |
446 | (9.5 | ) | (4.6 | ) | 1,412 | 11.4 | 9.8 | ||||||||||||||||
Net loan-loss provisions |
(257 | ) | 39.9 | 45.4 | (583 | ) | 89.1 | 86.3 | ||||||||||||||||
Other income |
(3 | ) | 104.0 | 52.3 | 21 | (37.0 | ) | (37.9 | ) | |||||||||||||||
Profit before taxes |
186 | (39.6 | ) | (35.1 | ) | 850 | (14.3 | ) | (15.6 | ) | ||||||||||||||
Tax on profit |
(23 | ) | (47.4 | ) | (43.5 | ) | (108 | ) | (34.1 | ) | (35.0 | ) | ||||||||||||
Profit from continuing operations |
163 | (38.3 | ) | (33.7 | ) | 742 | (10.4 | ) | (11.8 | ) | ||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
163 | (38.3 | ) | (33.7 | ) | 742 | (10.4 | ) | (11.8 | ) | ||||||||||||||
Minority interests |
39 | (38.7 | ) | (34.2 | ) | 178 | — | — | ||||||||||||||||
Attributable profit to the Group |
123 | (38.2 | ) | (33.5 | ) | 564 | (31.8 | ) | (32.8 | ) | ||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
21,007 | (6.4 | ) | (2.0 | ) | 21,007 | (2.5 | ) | 4.8 | |||||||||||||||
Trading portfolio (w/o loans) |
10,306 | (18.5 | ) | (14.6 | ) | 10,306 | (19.6 | ) | (13.6 | ) | ||||||||||||||
Available-for-sale financial assets |
3,116 | (2.4 | ) | 2.2 | 3,116 | (6.4 | ) | 0.6 | ||||||||||||||||
Due from credit institutions (2) |
7,518 | 28.4 | 34.4 | 7,518 | 6.3 | 14.2 | ||||||||||||||||||
Intangible assets and property and equipment |
377 | (0.8 | ) | 3.8 | 377 | 12.4 | 20.8 | |||||||||||||||||
Other assets |
4,931 | 3.3 | 8.2 | 4,931 | (0.9 | ) | 6.5 | |||||||||||||||||
Total assets/liabilities & shareholders’ equity |
47,254 | (4.1 | ) | 0.4 | 47,254 | (5.6 | ) | 1.4 | ||||||||||||||||
Customer deposits (2) |
25,783 | (8.5 | ) | (4.2 | ) | 25,783 | 6.7 | 14.7 | ||||||||||||||||
Marketable debt securities (2) |
2,456 | 60.1 | 67.7 | 2,456 | 82.9 | 96.5 | ||||||||||||||||||
Subordinated debt (2) |
— | — | — | — | — | — | ||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
4,472 | (7.4 | ) | (3.0 | ) | 4,472 | (33.6 | ) | (28.7 | ) | ||||||||||||||
Other liabilities |
11,028 | 3.3 | 8.2 | 11,028 | (23.4 | ) | (17.7 | ) | ||||||||||||||||
Shareholders’ equity (3) |
3,515 | (13.7 | ) | (9.6 | ) | 3,515 | 2.4 | 10.1 | ||||||||||||||||
Other customer funds under management |
10,293 | (4.6 | ) | (0.1 | ) | 10,293 | (2.7 | ) | 4.5 | |||||||||||||||
Mutual funds |
10,293 | (4.6 | ) | (0.1 | ) | 10,293 | (2.7 | ) | 4.5 | |||||||||||||||
Managed portfolios |
— | — | — | — | — | — | ||||||||||||||||||
Customer funds under management |
38,532 | (4.9 | ) | (0.4 | ) | 38,532 | 6.8 | 14.7 | ||||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
12.94 | (5.78 | p.) | 18.88 | (7.04 | p.) | ||||||||||||||||||
Efficiency ratio (with amortisations) |
41.0 | 2.6 | p. | 39.4 | 0.8 | p. | ||||||||||||||||||
NPL ratio |
3.58 | 1.38 | p. | 3.58 | 1.89 | p. | ||||||||||||||||||
NPL coverage |
99.0 | (43.7 | p.) | 99.0 | (76.4 | p.) | ||||||||||||||||||
Number of employees |
14,486 | 1.3 | 14,486 | 8.5 | ||||||||||||||||||||
Number of branches |
1,229 | 1.2 | 1,229 | 9.4 |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
45 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
46 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
CHILE (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
447 | 9.8 | 16.1 | 1,264 | 0.8 | 3.4 | ||||||||||||||||||
Net fees |
89 | (9.4 | ) | (3.3 | ) | 293 | (13.4 | ) | (11.2 | ) | ||||||||||||||
Gains (losses) on financial transactions |
38 | (28.0 | ) | (23.1 | ) | 122 | 26.8 | 30.1 | ||||||||||||||||
Other operating income (1) |
1 | (73.2 | ) | (67.7 | ) | 13 | 36.4 | 39.9 | ||||||||||||||||
Gross income |
575 | 2.2 | 8.3 | 1,692 | (0.4 | ) | 2.2 | |||||||||||||||||
Operating expenses |
(233 | ) | (6.0 | ) | (0.0 | ) | (716 | ) | 3.5 | 6.2 | ||||||||||||||
General administrative expenses |
(206 | ) | (7.0 | ) | (1.2 | ) | (632 | ) | 2.1 | 4.8 | ||||||||||||||
Personnel |
(127 | ) | (7.5 | ) | (1.6 | ) | (391 | ) | 0.8 | 3.4 | ||||||||||||||
Other general administrative expenses |
(78 | ) | (6.3 | ) | (0.4 | ) | (241 | ) | 4.3 | 7.0 | ||||||||||||||
Depreciation and amortisation |
(28 | ) | 2.9 | 9.2 | (84 | ) | 15.0 | 18.0 | ||||||||||||||||
Net operating income |
342 | 8.6 | 14.9 | 976 | (3.1 | ) | (0.6 | ) | ||||||||||||||||
Net loan-loss provisions |
(153 | ) | 4.1 | 10.3 | (456 | ) | 9.4 | 12.2 | ||||||||||||||||
Other income |
6 | 63.5 | 69.1 | 8 | — | — | ||||||||||||||||||
Profit before taxes |
194 | 13.6 | 19.9 | 529 | (10.4 | ) | (8.1 | ) | ||||||||||||||||
Tax on profit |
(28 | ) | (9.1 | ) | (4.0 | ) | (74 | ) | (5.0 | ) | (2.6 | ) | ||||||||||||
Profit from continuing operations |
166 | 18.6 | 25.0 | 455 | (11.3 | ) | (9.0 | ) | ||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
166 | 18.6 | 25.0 | 455 | (11.3 | ) | (9.0 | ) | ||||||||||||||||
Minority interests |
51 | 17.0 | 23.4 | 138 | (11.3 | ) | (9.0 | ) | ||||||||||||||||
Attributable profit to the Group |
116 | 19.3 | 25.8 | 316 | (11.2 | ) | (8.9 | ) | ||||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
29,697 | (1.3 | ) | 1.9 | 29,697 | (1.1 | ) | 10.4 | ||||||||||||||||
Trading portfolio (w/o loans) |
1,086 | (26.1 | ) | (23.8 | ) | 1,086 | (36.8 | ) | (29.4 | ) | ||||||||||||||
Available-for-sale financial assets |
2,485 | 4.9 | 8.3 | 2,485 | (13.9 | ) | (3.9 | ) | ||||||||||||||||
Due from credit institutions (2) |
2,888 | (7.5 | ) | (4.5 | ) | 2,888 | (23.5 | ) | (14.5 | ) | ||||||||||||||
Intangible assets and property and equipment |
324 | (4.8 | ) | (1.8 | ) | 324 | (11.3 | ) | (1.0 | ) | ||||||||||||||
Other assets |
3,274 | 23.1 | 27.0 | 3,274 | (7.3 | ) | 3.6 | |||||||||||||||||
Total assets/liabilities & shareholders’ equity |
39,753 | (0.7 | ) | 2.5 | 39,753 | (6.1 | ) | 4.9 | ||||||||||||||||
Customer deposits (2) |
22,076 | 0.5 | 3.8 | 22,076 | (4.8 | ) | 6.3 | |||||||||||||||||
Marketable debt securities (2) |
5,949 | (1.3 | ) | 1.9 | 5,949 | (6.0 | ) | 5.0 | ||||||||||||||||
Subordinated debt (2) |
1,005 | (3.3 | ) | (0.1 | ) | 1,005 | (14.4 | ) | (4.5 | ) | ||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
4,615 | (1.6 | ) | 1.6 | 4,615 | (7.0 | ) | 3.9 | ||||||||||||||||
Other liabilities |
3,894 | (3.0 | ) | 0.1 | 3,894 | (13.8 | ) | (3.8 | ) | |||||||||||||||
Shareholders’ equity (3) |
2,213 | (4.3 | ) | (1.2 | ) | 2,213 | 3.5 | 15.6 | ||||||||||||||||
Other customer funds under management |
5,670 | (0.3 | ) | 2.9 | 5,670 | 19.3 | 33.3 | |||||||||||||||||
Mutual and pension funds |
4,290 | (1.4 | ) | 1.8 | 4,290 | (9.7 | ) | 0.8 | ||||||||||||||||
Managed portfolios |
1,380 | 3.3 | 6.6 | 1,380 | — | — | ||||||||||||||||||
Customer funds under management |
34,700 | (0.0 | ) | 3.2 | 34,700 | (2.1 | ) | 9.3 | ||||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
20.59 | 5.09 | p. | 17.39 | (3.21 | p.) | ||||||||||||||||||
Efficiency ratio (with amortisations) |
40.6 | (3.5 | p.) | 42.3 | 1.6 | p. | ||||||||||||||||||
NPL ratio |
6.00 | 0.19 | p. | 6.00 | 1.00 | p. | ||||||||||||||||||
NPL coverage |
49.7 | (0.2 | p.) | 49.7 | (11.1 | p.) | ||||||||||||||||||
Number of employees |
12,299 | 0.6 | 12,299 | (0.3 | ) | |||||||||||||||||||
Number of branches |
488 | (2.6 | ) | 488 | (1.6 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
47 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
48 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
49 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
JANUARY - SEPTEMBER |
![]() |
50 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
347 | (3.7 | ) | (2.2 | ) | 1,074 | (16.6 | ) | (14.2 | ) | ||||||||||||||
Net fees |
98 | (0.8 | ) | 0.6 | 290 | 0.8 | 3.7 | |||||||||||||||||
Gains (losses) on financial transactions |
(8 | ) | — | — | 58 | (68.7 | ) | (67.8 | ) | |||||||||||||||
Other operating income (1) |
72 | (0.9 | ) | 0.9 | 244 | 8.9 | 12.1 | |||||||||||||||||
Gross income |
509 | (7.4 | ) | (5.9 | ) | 1,666 | (16.1 | ) | (13.7 | ) | ||||||||||||||
Operating expenses |
(328 | ) | 9.7 | 11.2 | (924 | ) | 5.0 | 8.0 | ||||||||||||||||
General administrative expenses |
(284 | ) | 9.0 | 10.5 | (805 | ) | 4.3 | 7.2 | ||||||||||||||||
Personnel |
(160 | ) | 6.7 | 8.2 | (458 | ) | 7.6 | 10.7 | ||||||||||||||||
Other general administrative expenses |
(123 | ) | 12.1 | 13.6 | (346 | ) | 0.1 | 3.0 | ||||||||||||||||
Depreciation and amortisation |
(44 | ) | 14.6 | 16.1 | (119 | ) | 10.3 | 13.5 | ||||||||||||||||
Net operating income |
181 | (27.8 | ) | (26.4 | ) | 742 | (32.8 | ) | (30.9 | ) | ||||||||||||||
Net loan-loss provisions |
13 | — | — | (19 | ) | (90.7 | ) | (90.4 | ) | |||||||||||||||
Other income |
(27 | ) | 193.5 | 196.3 | (45 | ) | (76.2 | ) | (75.5 | ) | ||||||||||||||
Profit before taxes |
167 | (29.4 | ) | (28.1 | ) | 679 | (5.1 | ) | (2.3 | ) | ||||||||||||||
Tax on profit |
(3 | ) | (94.2 | ) | (93.6 | ) | (92 | ) | (32.1 | ) | (30.2 | ) | ||||||||||||
Profit from continuing operations |
164 | (13.9 | ) | (12.3 | ) | 587 | 1.3 | 4.2 | ||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
164 | (13.9 | ) | (12.3 | ) | 587 | 1.3 | 4.2 | ||||||||||||||||
Minority interests |
— | — | — | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
164 | (13.9 | ) | (12.3 | ) | 587 | 1.3 | 4.2 | ||||||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Customer loans (2) |
38,184 | (3.8 | ) | (0.7 | ) | 38,184 | (8.8 | ) | (4.7 | ) | ||||||||||||||
Trading portfolio (w/o loans) |
144 | (12.9 | ) | (10.1 | ) | 144 | (53.9 | ) | (51.8 | ) | ||||||||||||||
Available-for-sale financial assets |
8,921 | (19.9 | ) | (17.3 | ) | 8,921 | (36.1 | ) | (33.3 | ) | ||||||||||||||
Due from credit institutions (2) |
466 | 17.3 | 21.1 | 466 | (24.2 | ) | (20.8 | ) | ||||||||||||||||
Intangible assets and property and equipment |
558 | 0.6 | 3.9 | 558 | 5.0 | 9.7 | ||||||||||||||||||
Other assets |
7,012 | 5.7 | 9.2 | 7,012 | 9.7 | 14.5 | ||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
55,286 | (5.6 | ) | (2.5 | ) | 55,286 | (13.2 | ) | (9.3 | ) | ||||||||||||||
Customer deposits (2) |
36,181 | (3.8 | ) | (0.7 | ) | 36,181 | (5.9 | ) | (1.7 | ) | ||||||||||||||
Marketable debt securities (2) |
1,167 | 41.8 | 46.4 | 1,167 | 39.3 | 45.5 | ||||||||||||||||||
Subordinated debt (2) |
1,761 | (2.9 | ) | 0.2 | 1,761 | (29.7 | ) | (26.6 | ) | |||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Due to credit institutions (2) |
8,451 | (18.4 | ) | (15.7 | ) | 8,451 | (39.4 | ) | (36.7 | ) | ||||||||||||||
Other liabilities |
1,934 | (2.5 | ) | 0.7 | 1,934 | (26.8 | ) | (23.6 | ) | |||||||||||||||
Shareholders’ equity (3) |
5,793 | (3.1 | ) | 0.0 | 5,793 | 9.6 | 14.5 | |||||||||||||||||
Other customer funds under management |
— | — | — | — | (100.0 | ) | (100.0 | ) | ||||||||||||||||
Mutual and pension funds |
— | — | — | — | — | — | ||||||||||||||||||
Managed portfolios |
— | — | — | — | (100.0 | ) | (100.0 | ) | ||||||||||||||||
Customer funds under management |
39,109 | (2.8 | ) | 0.3 | 39,109 | (6.4 | ) | (2.3 | ) | |||||||||||||||
RATIOS (%) AND OPERATING MEANS |
||||||||||||||||||||||||
ROE |
11.12 | (1.51 | p.) | 13.35 | (1.45 | p.) | ||||||||||||||||||
Efficiency ratio (with amortisations) |
64.5 | 10.0 | p. | 55.5 | 11.1 | p. | ||||||||||||||||||
NPL ratio |
2.26 | 0.04 | p. | 2.26 | (0.05 | p.) | ||||||||||||||||||
NPL coverage |
96.6 | (6.2 | p.) | 96.6 | (13.1 | p.) | ||||||||||||||||||
Number of employees |
9,571 | 1.1 | 9,571 | 1.3 | ||||||||||||||||||||
Number of branches |
706 | (1.8 | ) | 706 | (2.2 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
(2).- | Including all on-balance sheet balances for this item |
(3).- | Not including profit of the year |
51 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
SANTANDER BANK. INCOME STATEMENT (US$ Million)
3Q’13 | 2Q’13 | Var.(%) | 9M’13 | 9M’12 | Var.(%) | |||||||||||||||||||
Gross income |
579 | 616 | (6.1 | ) | 1,851 | 2,207 | (16.1 | ) | ||||||||||||||||
Net operating income |
144 | 226 | (36.0 | ) | 634 | 1,084 | (41.5 | ) | ||||||||||||||||
Attributable profit to the Group |
120 | 146 | (17.6 | ) | 427 | 410 | 4.1 |
JANUARY - SEPTEMBER |
![]() |
52 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
53 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY PRINCIPAL SEGMENTS FINANCIAL REPORT 2013
CORPORATE ACTIVITIES (EUR Million)
3Q’13 | 2Q’13 | Var. (%) | 9M’13 | 9M’12 | Var. (%) | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
(526 | ) | (509 | ) | 3.3 | (1,615 | ) | (1,414 | ) | 14.2 | ||||||||||||||
Net fees |
(19 | ) | (20 | ) | (1.7 | ) | (52 | ) | (25 | ) | 105.9 | |||||||||||||
Gains (losses) on financial transactions |
330 | 359 | (8.2 | ) | 920 | 515 | 78.7 | |||||||||||||||||
Other operating income |
47 | 28 | 67.3 | 110 | 135 | (18.8 | ) | |||||||||||||||||
Dividends |
23 | 4 | 436.1 | 31 | 45 | (30.0 | ) | |||||||||||||||||
Income from equity-accounted method |
(4 | ) | (2 | ) | 175.9 | (8 | ) | (2 | ) | 332.9 | ||||||||||||||
Other operating income/expenses |
28 | 25 | 11.8 | 86 | 92 | (6.5 | ) | |||||||||||||||||
Gross income |
(168 | ) | (141 | ) | 18.9 | (638 | ) | (789 | ) | (19.2 | ) | |||||||||||||
Operating expenses |
(170 | ) | (177 | ) | (4.2 | ) | (526 | ) | (476 | ) | 10.6 | |||||||||||||
General administrative expenses |
(154 | ) | (134 | ) | 15.4 | (448 | ) | (374 | ) | 19.7 | ||||||||||||||
Personnel |
(35 | ) | (60 | ) | (41.7 | ) | (160 | ) | (143 | ) | 12.0 | |||||||||||||
Other general administrative expenses |
(119 | ) | (73 | ) | 62.3 | (287 | ) | (231 | ) | 24.4 | ||||||||||||||
Depreciation and amortisation |
(16 | ) | (44 | ) | (63.5 | ) | (78 | ) | (101 | ) | (22.9 | ) | ||||||||||||
Net operating income |
(338 | ) | (319 | ) | 6.1 | (1,164 | ) | (1,265 | ) | (8.0 | ) | |||||||||||||
Net loan-loss provisions |
14 | (189 | ) | — | (203 | ) | (31 | ) | 560.1 | |||||||||||||||
Other income |
(124 | ) | (89 | ) | 39.0 | (279 | ) | (116 | ) | 140.1 | ||||||||||||||
Ordinary profit before taxes |
(447 | ) | (596 | ) | (25.0 | ) | (1,646 | ) | (1,412 | ) | 16.5 | |||||||||||||
Tax on profit |
24 | 73 | (68.0 | ) | 151 | (93 | ) | — | ||||||||||||||||
Ordinary profit from continuing operations |
(424 | ) | (523 | ) | (18.9 | ) | (1,494 | ) | (1,505 | ) | (0.7 | ) | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | 0 | (100.0 | ) | |||||||||||||||||
Ordinary consolidated profit |
(424 | ) | (523 | ) | (18.9 | ) | (1,494 | ) | (1,505 | ) | (0.7 | ) | ||||||||||||
Minority interests |
(2 | ) | (2 | ) | 14.4 | (4 | ) | 0 | — | |||||||||||||||
Ordinary attributable profit to the Group |
(422 | ) | (521 | ) | (19.0 | ) | (1,491 | ) | (1,505 | ) | (1.0 | ) | ||||||||||||
Net capital gains and provisions |
— | — | — | — | 927 | (100.0 | ) | |||||||||||||||||
Attributable profit to the Group |
(422 | ) | (521 | ) | (19.0 | ) | (1,491 | ) | (579 | ) | 157.5 | |||||||||||||
BALANCE SHEET |
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
4,772 | 5,291 | (9.8 | ) | 4,772 | 9,940 | (52.0 | ) | ||||||||||||||||
Available-for-sale financial assets |
18,590 | 22,421 | (17.1 | ) | 18,590 | 6,337 | 193.4 | |||||||||||||||||
Investments |
237 | 206 | 15.2 | 237 | 76 | 210.4 | ||||||||||||||||||
Goodwill |
23,729 | 23,878 | (0.6 | ) | 23,729 | 25,178 | (5.8 | ) | ||||||||||||||||
Liquidity lent to the Group |
23,862 | 30,515 | (21.8 | ) | 23,862 | 47,793 | (50.1 | ) | ||||||||||||||||
Capital assigned to Group areas |
70,193 | 72,619 | (3.3 | ) | 70,193 | 70,602 | (0.6 | ) | ||||||||||||||||
Other assets |
62,816 | 58,275 | 7.8 | 62,816 | 91,513 | (31.4 | ) | |||||||||||||||||
Total assets/liabilities & shareholders’ equity |
204,200 | 213,205 | (4.2 | ) | 204,200 | 251,439 | (18.8 | ) | ||||||||||||||||
Customer deposits (1) |
4,916 | 5,978 | (17.8 | ) | 4,916 | 3,150 | 56.0 | |||||||||||||||||
Marketable debt securities (1) |
69,149 | 74,891 | (7.7 | ) | 69,149 | 81,730 | (15.4 | ) | ||||||||||||||||
Subordinated debt (1) |
4,593 | 4,412 | 4.1 | 4,593 | 4,889 | (6.0 | ) | |||||||||||||||||
Other liabilities |
44,677 | 46,976 | (4.9 | ) | 44,677 | 81,859 | (45.4 | ) | ||||||||||||||||
Group capital and reserves (2) |
80,866 | 80,947 | (0.1 | ) | 80,866 | 79,811 | 1.3 | |||||||||||||||||
Other customer funds under management |
— | — | — | — | — | — | ||||||||||||||||||
Mutual and pension funds |
— | — | — | — | — | — | ||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | ||||||||||||||||||
Customer funds under management |
78,657 | 85,281 | (7.8 | ) | 78,657 | 89,769 | (12.4 | ) | ||||||||||||||||
OPERATING MEANS |
||||||||||||||||||||||||
Number of employees |
2,490 | 2,544 | (2.1 | ) | 2,490 | 2,377 | 4.8 |
(1).- | Including all on-balance sheet balances for this item |
(2).- | Not including profit of the year |
JANUARY - SEPTEMBER |
![]() |
54 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
55 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY SECONDARY SEGMENTS FINANCIAL REPORT 2013
RETAIL BANKING (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
6,237 | (5.2 | ) | 0.3 | 19,365 | (12.3 | ) | (6.7 | ) | |||||||||||||||
Net fees |
1,978 | (6.9 | ) | (2.2 | ) | 6,199 | (2.7 | ) | 2.8 | |||||||||||||||
Gains (losses) on financial transactions |
221 | (36.8 | ) | (33.3 | ) | 948 | 7.0 | 14.7 | ||||||||||||||||
Other operating income (1) |
(21 | ) | — | — | (24 | ) | (73.4 | ) | (69.1 | ) | ||||||||||||||
Gross income |
8,415 | (7.1 | ) | (1.8 | ) | 26,488 | (9.4 | ) | (3.8 | ) | ||||||||||||||
Operating expenses |
(4,137 | ) | (2.7 | ) | 1.9 | (12,653 | ) | (1.6 | ) | 3.9 | ||||||||||||||
Net operating income |
4,278 | (10.9 | ) | (5.2 | ) | 13,836 | (15.6 | ) | (9.9 | ) | ||||||||||||||
Net loan-loss provisions |
(2,072 | ) | (22.5 | ) | (16.2 | ) | (7,359 | ) | (17.4 | ) | (11.3 | ) | ||||||||||||
Other income |
(272 | ) | (14.0 | ) | (9.7 | ) | (757 | ) | (35.1 | ) | (28.8 | ) | ||||||||||||
Ordinary profit before taxes |
1,934 | 6.7 | 11.8 | 5,720 | (9.5 | ) | (4.5 | ) | ||||||||||||||||
Tax on profit |
(426 | ) | 25.0 | 30.8 | (1,148 | ) | (16.8 | ) | (11.3 | ) | ||||||||||||||
Ordinary profit from continuing operations |
1,508 | 2.4 | 7.4 | 4,571 | (7.4 | ) | (2.6 | ) | ||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (97.0 | ) | (96.8 | ) | (14 | ) | — | — | ||||||||||||||
Ordinary consolidated profit |
1,507 | 3.4 | 8.4 | 4,557 | (8.6 | ) | (3.9 | ) | ||||||||||||||||
Minority interests |
191 | (1.3 | ) | 6.1 | 620 | 26.1 | 37.8 | |||||||||||||||||
Ordinary attributable profit to the Group |
1,316 | 4.1 | 8.7 | 3,937 | (12.4 | ) | (8.2 | ) | ||||||||||||||||
Net capital gains and provisions |
— | — | — | — | (100.0 | ) | (100.0 | ) | ||||||||||||||||
Attributable profit to the Group |
1,316 | 4.1 | 8.7 | 3,937 | (14.0 | ) | (9.9 | ) | ||||||||||||||||
BUSINESS VOLUMES |
||||||||||||||||||||||||
Customer loans |
594,019 | (1.1 | ) | (1.2 | ) | 594,019 | (6.6 | ) | (2.6 | ) | ||||||||||||||
Customer deposits |
549,621 | (0.4 | ) | (0.2 | ) | 549,621 | 2.8 | 7.4 |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
JANUARY - SEPTEMBER |
![]() |
56 |
FINANCIAL REPORT 2013 INFORMATION BY PRINCIPAL SEGMENTS
RETAIL BANKING. INCOME STATEMENT (EUR Million)
Net operating income | Attributable profit to the Group | |||||||||||||||||||||||||||||||||||||||||||||||
o/ 2Q’13 | o/ 9M’12 | o/ 2Q’13 | o/ 9M’12 | |||||||||||||||||||||||||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | 3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||||||||||||||||||||
Continental Europe |
1,210 | (5.8 | ) | (5.5 | ) | 3,558 | (12.5 | ) | (12.4 | ) | 426 | 73.0 | 74.0 | 924 | (11.5 | ) | (11.4 | ) | ||||||||||||||||||||||||||||||
o/w: Spain |
499 | (16.4 | ) | (16.4 | ) | 1,543 | (26.1 | ) | (26.1 | ) | 118 | — | — | 124 | (58.8 | ) | (58.8 | ) | ||||||||||||||||||||||||||||||
Portugal |
69 | (1.3 | ) | (1.3 | ) | 196 | (41.4 | ) | (41.4 | ) | 14 | — | — | 3 | (84.6 | ) | (84.6 | ) | ||||||||||||||||||||||||||||||
Poland |
187 | 4.8 | 6.0 | 510 | 67.5 | 67.3 | 86 | 14.0 | 15.2 | 221 | 27.1 | 26.9 | ||||||||||||||||||||||||||||||||||||
SCF |
456 | 5.2 | 5.2 | 1,315 | (2.6 | ) | (2.6 | ) | 208 | 3.8 | 3.8 | 585 | 4.1 | 4.1 | ||||||||||||||||||||||||||||||||||
United Kingdom* |
495 | (8.4 | ) | (8.0 | ) | 1,456 | 3.5 | 8.7 | 251 | 6.4 | 6.9 | 667 | 18.7 | 24.6 | ||||||||||||||||||||||||||||||||||
Latin America |
2,408 | (12.9 | ) | (3.2 | ) | 8,162 | (17.5 | ) | (8.8 | ) | 490 | (20.7 | ) | (12.7 | ) | 1,819 | (23.0 | ) | (17.3 | ) | ||||||||||||||||||||||||||||
o/w: Brazil |
1,544 | (17.7 | ) | (6.1 | ) | 5,576 | (24.0 | ) | (13.8 | ) | 180 | (31.4 | ) | (19.7 | ) | 788 | (28.6 | ) | (19.0 | ) | ||||||||||||||||||||||||||||
Mexico |
357 | (10.2 | ) | (5.5 | ) | 1,115 | 11.9 | 10.2 | 122 | (22.0 | ) | (17.1 | ) | 456 | (28.2 | ) | (29.3 | ) | ||||||||||||||||||||||||||||||
Chile |
298 | 9.6 | 15.8 | 840 | (2.3 | ) | 0.2 | 90 | 26.3 | 32.7 | 235 | (10.4 | ) | (8.1 | ) | |||||||||||||||||||||||||||||||||
USA |
165 | (23.0 | ) | (21.5 | ) | 660 | (35.5 | ) | (33.7 | ) | 150 | (9.2 | ) | (7.6 | ) | 526 | (0.4 | ) | 2.5 | |||||||||||||||||||||||||||||
Total Retail Banking* |
4,278 | (10.9 | ) | (5.2 | ) | 13,836 | (15.6 | ) | (9.9 | ) | 1,316 | 4.1 | 8.7 | 3,937 | (12.4 | ) | (8.2 | ) |
(*).- | Excluding net capital gains and provisions |
57 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY SECONDARY SEGMENTS FINANCIAL REPORT 2013
GLOBAL WHOLESALE BANKING (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
554 | (9.8 | ) | (4.6 | ) | 1,799 | (10.7 | ) | (5.9 | ) | ||||||||||||||
Net fees |
283 | (14.9 | ) | (10.5 | ) | 953 | (8.7 | ) | (5.0 | ) | ||||||||||||||
Gains (losses) on financial transactions |
440 | 159.8 | 169.2 | 966 | 36.2 | 44.8 | ||||||||||||||||||
Other operating income (1) |
42 | (59.8 | ) | (59.6 | ) | 199 | (11.1 | ) | (10.5 | ) | ||||||||||||||
Gross income |
1,319 | 8.1 | 13.0 | 3,918 | (1.9 | ) | 3.0 | |||||||||||||||||
Operating expenses |
(435 | ) | (1.8 | ) | 1.7 | (1,315 | ) | (1.6 | ) | 2.4 | ||||||||||||||
Net operating income |
884 | 13.8 | 19.4 | 2,603 | (2.0 | ) | 3.3 | |||||||||||||||||
Net loan-loss provisions |
(475 | ) | 208.1 | 214.5 | (792 | ) | 140.0 | 144.2 | ||||||||||||||||
Other income |
(8 | ) | (30.6 | ) | (30.4 | ) | (38 | ) | 33.7 | 34.8 | ||||||||||||||
Profit before taxes |
401 | (34.4 | ) | (29.0 | ) | 1,773 | (22.8 | ) | (18.2 | ) | ||||||||||||||
Tax on profit |
(105 | ) | (37.3 | ) | (31.5 | ) | (490 | ) | (25.1 | ) | (20.5 | ) | ||||||||||||
Profit from continuing operations |
296 | (33.3 | ) | (28.0 | ) | 1,283 | (21.9 | ) | (17.3 | ) | ||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
296 | (33.3 | ) | (28.0 | ) | 1,283 | (21.9 | ) | (17.3 | ) | ||||||||||||||
Minority interests |
51 | (13.8 | ) | (4.4 | ) | 173 | 12.8 | 25.2 | ||||||||||||||||
Attributable profit to the Group |
245 | (36.3 | ) | (31.6 | ) | 1,110 | (25.4 | ) | (21.5 | ) | ||||||||||||||
BUSINESS VOLUMES |
||||||||||||||||||||||||
Customer loans |
82,422 | (7.2 | ) | (6.2 | ) | 82,422 | (16.1 | ) | (12.5 | ) | ||||||||||||||
Customer deposits |
70,198 | (10.6 | ) | (9.5 | ) | 70,198 | (18.3 | ) | (14.1 | ) |
(1). - Including dividends, income from equity-accounted method and other operating income/expenses
JANUARY - SEPTEMBER |
![]() |
58 |
FINANCIAL REPORT 2013 INFORMATION BY SECONDARY SEGMENTS
59 |
![]() |
JANUARY - SEPTEMBER |
INFORMATION BY SECONDARY SEGMENTS FINANCIAL REPORT 2013
ASSET MANAGEMENT AND INSURANCE (EUR Million)
Var. o/ 2Q’13 | Var. o/ 9M’12 | |||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||
INCOME STATEMENT |
||||||||||||||||||||||||
Net interest income |
22 | (8.0 | ) | (4.3 | ) | 73 | (15.3 | ) | (11.4 | ) | ||||||||||||||
Net fees |
87 | (4.7 | ) | 0.3 | 265 | (14.9 | ) | (10.4 | ) | |||||||||||||||
Gains (losses) on financial transactions |
1 | 15.2 | 18.4 | 5 | 486.0 | — | ||||||||||||||||||
Other operating income (1) |
69 | (11.2 | ) | (7.3 | ) | 231 | (9.2 | ) | (5.2 | ) | ||||||||||||||
Gross income |
180 | (7.6 | ) | (3.2 | ) | 574 | (12.1 | ) | (7.8 | ) | ||||||||||||||
Operating expenses |
(79 | ) | 0.5 | 3.1 | (234 | ) | 0.9 | 4.2 | ||||||||||||||||
Net operating income |
101 | (13.1 | ) | (7.4 | ) | 340 | (19.3 | ) | (14.6 | ) | ||||||||||||||
Net loan-loss provisions |
0 | (94.0 | ) | (94.0 | ) | 0 | — | — | ||||||||||||||||
Other income |
(0 | ) | — | — | (1 | ) | (94.8 | ) | (94.5 | ) | ||||||||||||||
Profit before taxes |
101 | (13.6 | ) | (8.1 | ) | 340 | (16.5 | ) | (11.5 | ) | ||||||||||||||
Tax on profit |
(23 | ) | (17.9 | ) | (13.5 | ) | (77 | ) | (25.6 | ) | (21.6 | ) | ||||||||||||
Profit from continuing operations |
78 | (12.3 | ) | (6.4 | ) | 262 | (13.3 | ) | (8.0 | ) | ||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | ||||||||||||||||||
Consolidated profit |
78 | (12.3 | ) | (6.4 | ) | 262 | (13.3 | ) | (8.0 | ) | ||||||||||||||
Minority interests |
6 | 36.7 | 47.0 | 16 | (3.6 | ) | 7.3 | |||||||||||||||||
Attributable profit to the Group |
72 | (14.9 | ) | (9.3 | ) | 247 | (13.9 | ) | (8.8 | ) |
(1).- | Including dividends, income from equity-accounted method and other operating income/expenses |
JANUARY - SEPTEMBER |
![]() |
60 |
FINANCIAL REPORT 2013 INFORMATION BY SECONDARY SEGMENTS
ASSET MANAGEMENT AND INSURANCE. INCOME STATEMENT (EUR Million) |
|
|||||||||||||||||||||||||||||||||||||||||||||||
Net operating income | Attributable profit to the Group | |||||||||||||||||||||||||||||||||||||||||||||||
o/ 2Q’13 | o/ 9M’12 | o/ 2Q’13 | o/ 9M’12 | |||||||||||||||||||||||||||||||||||||||||||||
3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | 3Q’13 | (%) | (%) w/o FX | 9M’13 | (%) | (%) w/o FX | |||||||||||||||||||||||||||||||||||||
Mutual funds |
31 | (17.9 | ) | (13.1 | ) | 106 | (13.0 | ) | (8.5 | ) | 14 | (44.3 | ) | (40.4 | ) | 65 | (17.5 | ) | (14.0 | ) | ||||||||||||||||||||||||||||
Pension funds |
5 | 30.0 | 30.0 | 14 | 36.4 | 36.4 | 4 | 29.4 | 29.4 | 10 | 39.2 | 39.2 | ||||||||||||||||||||||||||||||||||||
Insurance |
65 | (13.0 | ) | (6.5 | ) | 220 | (24.0 | ) | (19.1 | ) | 54 | (3.9 | ) | 2.9 | 172 | (14.4 | ) | (8.6 | ) | |||||||||||||||||||||||||||||
Asset Manag. and Insurance |
101 | (13.1 | ) | (7.4 | ) | 340 | (19.3 | ) | (14.6 | ) | 72 | (14.9 | ) | (9.3 | ) | 247 | (13.9 | ) | (8.8 | ) |
61 |
![]() |
JANUARY - SEPTEMBER |
CORPORATE GOVERNANCE AND SIGNIFICANT EVENTS IN THE QUARTER FINANCIAL REPORT 2013
Significant events in the quarter and subsequent ones
JANUARY - SEPTEMBER |
![]() |
62 |
FINANCIAL REPORT 2013 CORPORATE SOCIAL RESPONSIBILITY
63 |
![]() |
JANUARY - SEPTEMBER |
Investor Relations Ciudad Grupo Santander Edificio Pereda, 1st floor Avda de Cantabria, o/n 28660 Boadilla del Monte Madrid (Spain) Tel: 34 (91) 259 65 14 / 34 (91) 259 65 20 Fax: 34 (91) 257 02 45 e-mail: investor@gruposantander,com Legal Head Office: Paseo Pereda, 9-12, Santander (Spain) Tel: 34 (942) 20 61 00 Operational Head Office: Ciudad Grupo Santander Avda. de Cantabria, o/n 28660 Boadilla del Monte, Madrid (Spain) www.santander.com
Key consolidated data
Variation |
||||||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
2012 |
||||||||||||||||
Balance sheet and income statement (EUR million) |
||||||||||||||||||||
Total assets |
1,192,181 | 1,300,006 | (107,825 | ) | (8.3 | ) | 1,269,598 | |||||||||||||
Net customer loans |
686,821 | 752,680 | (65,859 | ) | (8.7 | ) | 719,112 | |||||||||||||
Customer deposits |
633,433 | 630,072 | 3,361 | 0.5 | 626,639 | |||||||||||||||
Customer funds under management |
954,500 | 976,938 | (22,438 | ) | (2.3 | ) | 968,987 | |||||||||||||
Shareholders’ equity |
83,954 | 81,281 | 2,672 | 3.3 | 80,921 | |||||||||||||||
Total managed funds |
1,316,513 | 1,421,634 | (105,121 | ) | (7.4 | ) | 1,387,740 | |||||||||||||
Income statement (EUR million) |
||||||||||||||||||||
Net interest income |
19,659 | 22,823 | (3,165 | ) | (13.9 | ) | 29,923 | |||||||||||||
Gross income |
30,348 | 33,123 | (2,775 | ) | (8.4 | ) | 43,406 | |||||||||||||
Pre-provision profit (net operating income) |
15,490 | 18,079 | (2,589 | ) | (14.3 | ) | 23,422 | |||||||||||||
Profit from continuing operations |
4,121 | 2,451 | 1,670 | 68.1 | 2,993 | |||||||||||||||
Attributable profit to the Group |
3,310 | 1,872 | 1,439 | 76.9 | 2,295 | |||||||||||||||
(*).- Variations w/o exchange rate |
| |||||||||||||||||||
3Q’13 / 3Q’12: Net interest income: -0.6%; Gross income: -0.4%; Pre-provision profit: -2.2%; Attributable profit: +8.5% |
| |||||||||||||||||||
9M’13 / 9M’12: Net interest income: -8.1%; Gross income: -2.7%; Pre-provision profit: -8.2%; Attributable profit: +110,4% |
| |||||||||||||||||||
EPS, profitability and efficiency (%) |
||||||||||||||||||||
EPS (euro) |
0.31 | 0.19 | 0.12 | 59.8 | 0.23 | |||||||||||||||
ROE |
5.48 | 3.17 | 2.91 | |||||||||||||||||
ROTE |
7.83 | 4.68 | 4.28 | |||||||||||||||||
ROA |
0.44 | 0.26 | 0.25 | |||||||||||||||||
RoRWA |
1.01 | 0.59 | 0.56 | |||||||||||||||||
Efficiency ratio (with amortisations) |
49.0 | 45.4 | 46.0 | |||||||||||||||||
Core capital ratio (BIS II) and NPL ratios (%) |
||||||||||||||||||||
Core capital (BIS II) |
11.56 | 10.38 | 10.33 | |||||||||||||||||
NPL ratio |
5.43 | 4.34 | 4.54 | |||||||||||||||||
NPL coverage |
63.9 | 69.5 | 72.4 | |||||||||||||||||
Market capitalisation and shares |
||||||||||||||||||||
Shares (millions at period-end) |
11,092 | 9,899 | 1,193 | 12.1 | 10,321 | |||||||||||||||
Share price (euros) |
6.028 | 5.795 | 0.233 | 4.0 | 6.100 | |||||||||||||||
Market capitalisation (EUR million) |
66,863 | 57,363 | 9,500 | 16.6 | 62,959 | |||||||||||||||
Book value (euro) |
7.58 | 8.08 | 7.88 | |||||||||||||||||
Price / Book value (X) |
0.79 | 0.72 | 0.77 | |||||||||||||||||
P/E ratio (X) |
14.61 | 22.45 | 25.96 | |||||||||||||||||
Other data |
||||||||||||||||||||
Number of shareholders |
3,281,450 | 3,283,913 | (2,463 | ) | (0.1 | ) | 3,296,270 | |||||||||||||
Number of employees |
184,786 | 188,146 | (3,360 | ) | (1.8 | ) | 186,763 | |||||||||||||
Number of branches |
14,561 | 14,496 | 65 | 0.4 | 14,392 | |||||||||||||||
Information on ordinary profit |
||||||||||||||||||||
Attributable profit to the Group |
3,310 | 4,318 | (1,007 | ) | (23.3 | ) | 5,341 | |||||||||||||
EPS (euro) |
0.31 | 0.45 | (0.14 | ) | (30.7 | ) | 0.55 | |||||||||||||
ROE |
5.48 | 7.31 | 6.78 | |||||||||||||||||
ROTE |
7.83 | 10.79 | 9.97 | |||||||||||||||||
ROA |
0.44 | 0.51 | 0.48 | |||||||||||||||||
RoRWA |
1.01 | 1.16 | 1.10 | |||||||||||||||||
P/E ratio (X) |
14.61 | 9.73 | 11.15 |
(*).- Variations w/o exchange rate: 3Q’13 / 2Q’13: +8.5%; 9M’13 / 9M’12: -17.7%
Note: The financial information in this report has not been audited, but it was approved by the Board of Directors at its meeting on October, 21 2013, following a favourable report from the Audit and Compliance Committee on October, 14 2013. The Committee verified that the information for the quarter was based on the same principles and practices as those used to draw up the annual financial statements.
Income statement
EUR million
Variation |
||||||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
% excl. TC |
||||||||||||||||
Net interest income |
19,659 | 22,823 | (3,165 | ) | (13.9 | ) | (8.1 | ) | ||||||||||||
Net fees |
7,380 | 7,733 | (354 | ) | (4.6 | ) | 0.6 | |||||||||||||
Gains (losses) on financial transactions |
2,840 | 2,115 | 725 | 34.3 | 41.1 | |||||||||||||||
Other operating income |
470 | 451 | 19 | 4.2 | 4.1 | |||||||||||||||
Dividends |
276 | 343 | (67 | ) | (19.4 | ) | (18.7 | ) | ||||||||||||
Income from equity-accounted method |
390 | 340 | 50 | 14.7 | 21.8 | |||||||||||||||
Other operating income/expenses |
(196 | ) | (232 | ) | 36 | (15.5 | ) | (5.9 | ) | |||||||||||
Gross income |
30,348 | 33,123 | (2,775 | ) | (8.4 | ) | (2.7 | ) | ||||||||||||
Operating expenses |
(14,858 | ) | (15,044 | ) | 186 | (1.2 | ) | 3.9 | ||||||||||||
General administrative expenses |
(13,130 | ) | (13,405 | ) | 275 | (2.1 | ) | 3.0 | ||||||||||||
Personnel |
(7,561 | ) | (7,829 | ) | 268 | (3.4 | ) | 1.5 | ||||||||||||
Other general administrative expenses |
(5,569 | ) | (5,576 | ) | 7 | (0.1 | ) | 5.2 | ||||||||||||
Depreciation and amortisation |
(1,728 | ) | (1,639 | ) | (89 | ) | 5.5 | 10.4 | ||||||||||||
Net operating income |
15,490 | 18,079 | (2,589 | ) | (14.3 | ) | (8.2 | ) | ||||||||||||
Net loan-loss provisions |
(8,583 | ) | (9,506 | ) | 923 | (9.7 | ) | (3.4 | ) | |||||||||||
Impairment losses on other assets |
(378 | ) | (261 | ) | (117 | ) | 45.0 | 45.3 | ||||||||||||
Other income |
(1,046 | ) | (1,344 | ) | 298 | (22.2 | ) | (15.7 | ) | |||||||||||
Ordinary profit before taxes |
5,482 | 6,968 | (1,486 | ) | (21.3 | ) | (15.5 | ) | ||||||||||||
Tax on profit |
(1,353 | ) | (2,039 | ) | 686 | (33.7 | ) | (29.2 | ) | |||||||||||
Ordinary profit from continuing operations |
4,130 | 4,929 | (800 | ) | (16.2 | ) | (9.8 | ) | ||||||||||||
Net profit from discontinued operations |
(14 | ) | 50 | (64 | ) | — | — | |||||||||||||
Ordinary consolidated profit |
4,115 | 4,979 | (864 | ) | (17.3 | ) | (11.0 | ) | ||||||||||||
Minority interests |
805 | 661 | 143 | 21.7 | 33.6 | |||||||||||||||
Ordinary attributable profit to the Group |
3,310 | 4,318 | (1,007 | ) | (23.3 | ) | (17.7 | ) | ||||||||||||
Net capital gains and provisions |
— | (2,446 | ) | 2,446 | (100.0 | ) | (100.0 | ) | ||||||||||||
Attributable profit to the Group |
3,310 | 1,872 | 1,439 | 76.9 | 110.4 | |||||||||||||||
EPS (euros) |
0.31 | 0.19 | 0.12 | 59.8 | ||||||||||||||||
Diluted EPS (euros) |
0.31 | 0.19 | 0.12 | 60.0 | ||||||||||||||||
Pro memoria: |
||||||||||||||||||||
Average total assets |
1,234,813 | 1,289,241 | (54,429 | ) | (4.2 | ) | ||||||||||||||
Average shareholders’ equity |
80,577 | 78,713 | 1,864 | 2.4 |
Quarterly income statement
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Net interest income |
7,763 | 7,622 | 7,438 | 7,100 | 6,652 | 6,722 | 6,285 | |||||||||||||||||||||
Net fees |
2,612 | 2,556 | 2,566 | 2,526 | 2,516 | 2,531 | 2,332 | |||||||||||||||||||||
Gains (losses) on financial transactions |
797 | 675 | 643 | 583 | 969 | 879 | 992 | |||||||||||||||||||||
Other operating income |
114 | 270 | 67 | 75 | 154 | 187 | 129 | |||||||||||||||||||||
Dividends |
61 | 216 | 66 | 80 | 59 | 145 | 72 | |||||||||||||||||||||
Income from equity-accounted method |
136 | 120 | 84 | 87 | 154 | 114 | 122 | |||||||||||||||||||||
Other operating income/expenses |
(83 | ) | (66 | ) | (83 | ) | (93 | ) | (59 | ) | (72 | ) | (65 | ) | ||||||||||||||
Gross income |
11,287 | 11,123 | 10,713 | 10,283 | 10,290 | 10,320 | 9,738 | |||||||||||||||||||||
Operating expenses |
(5,043 | ) | (4,934 | ) | (5,067 | ) | (4,939 | ) | (4,996 | ) | (5,000 | ) | (4,862 | ) | ||||||||||||||
General administrative expenses |
(4,519 | ) | (4,422 | ) | (4,464 | ) | (4,396 | ) | (4,428 | ) | (4,400 | ) | (4,303 | ) | ||||||||||||||
Personnel |
(2,634 | ) | (2,587 | ) | (2,608 | ) | (2,478 | ) | (2,582 | ) | (2,548 | ) | (2,431 | ) | ||||||||||||||
Other general administrative expenses |
(1,885 | ) | (1,835 | ) | (1,856 | ) | (1,918 | ) | (1,846 | ) | (1,852 | ) | (1,871 | ) | ||||||||||||||
Depreciation and amortisation |
(524 | ) | (512 | ) | (603 | ) | (543 | ) | (569 | ) | (600 | ) | (559 | ) | ||||||||||||||
Net operating income |
6,244 | 6,188 | 5,646 | 5,344 | 5,294 | 5,320 | 4,876 | |||||||||||||||||||||
Net loan-loss provisions |
(3,118 | ) | (3,401 | ) | (2,987 | ) | (3,134 | ) | (2,919 | ) | (3,065 | ) | (2,600 | ) | ||||||||||||||
Impairment losses on other assets |
(83 | ) | (97 | ) | (81 | ) | (592 | ) | (110 | ) | (126 | ) | (141 | ) | ||||||||||||||
Other income |
(487 | ) | (381 | ) | (475 | ) | (105 | ) | (261 | ) | (415 | ) | (369 | ) | ||||||||||||||
Ordinary profit before taxes |
2,556 | 2,309 | 2,103 | 1,512 | 2,003 | 1,713 | 1,766 | |||||||||||||||||||||
Tax on profit |
(720 | ) | (657 | ) | (662 | ) | (275 | ) | (496 | ) | (393 | ) | (464 | ) | ||||||||||||||
Ordinary profit from continuing operations |
1,836 | 1,652 | 1,441 | 1,237 | 1,508 | 1,320 | 1,302 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 11 | 22 | 20 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
1,853 | 1,663 | 1,463 | 1,257 | 1,508 | 1,306 | 1,302 | |||||||||||||||||||||
Minority interests |
227 | 237 | 198 | 234 | 303 | 256 | 246 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
1,627 | 1,427 | 1,264 | 1,024 | 1,205 | 1,050 | 1,055 | |||||||||||||||||||||
Net capital gains and provisions |
— | (1,304 | ) | (1,142 | ) | (601 | ) | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
1,627 | 123 | 122 | 423 | 1,205 | 1,050 | 1,055 | |||||||||||||||||||||
EPS (euros) |
0.17 | 0.01 | 0.01 | 0.04 | 0.12 | 0.10 | 0.10 | |||||||||||||||||||||
Diluted EPS (euros) |
0.17 | 0.01 | 0.01 | 0.04 | 0.11 | 0.10 | 0.10 | |||||||||||||||||||||
Quarterly income statement
Constant EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Net interest income |
7,157 | 7,223 | 7,004 | 6,904 | 6,481 | 6,609 | 6,569 | |||||||||||||||||||||
Net fees |
2,448 | 2,452 | 2,436 | 2,458 | 2,466 | 2,496 | 2,417 | |||||||||||||||||||||
Gains (losses) on financial transactions |
764 | 640 | 609 | 575 | 955 | 875 | 1,010 | |||||||||||||||||||||
Other operating income |
120 | 268 | 63 | 72 | 154 | 187 | 130 | |||||||||||||||||||||
Dividends |
61 | 213 | 65 | 78 | 59 | 144 | 73 | |||||||||||||||||||||
Income from equity-accounted method |
130 | 115 | 76 | 84 | 152 | 111 | 126 | |||||||||||||||||||||
Other operating income/expenses |
(70 | ) | (60 | ) | (77 | ) | (90 | ) | (57 | ) | (69 | ) | (69 | ) | ||||||||||||||
Gross income |
10,490 | 10,583 | 10,112 | 10,008 | 10,056 | 10,166 | 10,126 | |||||||||||||||||||||
Operating expenses |
(4,750 | ) | (4,736 | ) | (4,821 | ) | (4,809 | ) | (4,908 | ) | (4,937 | ) | (5,013 | ) | ||||||||||||||
General administrative expenses |
(4,252 | ) | (4,243 | ) | (4,247 | ) | (4,281 | ) | (4,349 | ) | (4,344 | ) | (4,437 | ) | ||||||||||||||
Personnel |
(2,484 | ) | (2,485 | ) | (2,481 | ) | (2,412 | ) | (2,538 | ) | (2,517 | ) | (2,506 | ) | ||||||||||||||
Other general administrative expenses |
(1,768 | ) | (1,758 | ) | (1,766 | ) | (1,869 | ) | (1,811 | ) | (1,827 | ) | (1,931 | ) | ||||||||||||||
Depreciation and amortisation |
(498 | ) | (493 | ) | (575 | ) | (528 | ) | (559 | ) | (593 | ) | (576 | ) | ||||||||||||||
Net operating income |
5,740 | 5,847 | 5,291 | 5,199 | 5,148 | 5,229 | 5,113 | |||||||||||||||||||||
Net loan-loss provisions |
(2,862 | ) | (3,202 | ) | (2,824 | ) | (3,063 | ) | (2,836 | ) | (3,016 | ) | (2,732 | ) | ||||||||||||||
Impairment losses on other assets |
(84 | ) | (96 | ) | (80 | ) | (591 | ) | (110 | ) | (126 | ) | (142 | ) | ||||||||||||||
Other income |
(446 | ) | (350 | ) | (444 | ) | (108 | ) | (257 | ) | (411 | ) | (377 | ) | ||||||||||||||
Ordinary profit before taxes |
2,348 | 2,199 | 1,942 | 1,438 | 1,945 | 1,676 | 1,862 | |||||||||||||||||||||
Tax on profit |
(665 | ) | (627 | ) | (619 | ) | (262 | ) | (481 | ) | (385 | ) | (486 | ) | ||||||||||||||
Ordinary profit from continuing operations |
1,683 | 1,572 | 1,323 | 1,176 | 1,464 | 1,291 | 1,375 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 10 | 20 | 19 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
1,700 | 1,582 | 1,343 | 1,195 | 1,464 | 1,277 | 1,375 | |||||||||||||||||||||
Minority interests |
196 | 222 | 184 | 228 | 293 | 250 | 261 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
1,504 | 1,360 | 1,160 | 967 | 1,170 | 1,026 | 1,114 | |||||||||||||||||||||
Net capital gains and provisions |
— | (1,304 | ) | (1,146 | ) | (601 | ) | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
1,504 | 56 | 14 | 366 | 1,170 | 1,026 | 1,114 | |||||||||||||||||||||
Exchange rates: 1 euro / currency parity
Average (income statement) |
Period-end (balance sheet) |
|||||||||||||||||||
9M ’13 |
9M ’12 |
30.09.13 |
31.12.12 |
30.09.12 |
||||||||||||||||
US$ |
1.3166 | 1.2799 | 1.3505 | 1.3194 | 1.2930 | |||||||||||||||
Pound |
0.8519 | 0.8116 | 0.8360 | 0.8161 | 0.7981 | |||||||||||||||
Brazilian real |
2.7787 | 2.4498 | 3.0406 | 2.7036 | 2.6232 | |||||||||||||||
New Mexican peso |
16.6778 | 16.9314 | 17.8463 | 17.1845 | 16.6085 | |||||||||||||||
Chilean peso |
642.3215 | 626.1244 | 682.8803 | 631.7287 | 611.5567 | |||||||||||||||
Argentine peso |
6.9340 | 5.7094 | 7.8228 | 6.4865 | 6.0655 | |||||||||||||||
Polish zloty |
4.2003 | 4.2063 | 4.2288 | 4.0740 | 4.1038 |
Net fees
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Fees from services |
4,298 | 4,555 | (258 | ) | (5.7 | ) | ||||||||||
Mutual & pension funds |
843 | 878 | (34 | ) | (3.9 | ) | ||||||||||
Securities and custody |
514 | 528 | (15 | ) | (2.8 | ) | ||||||||||
Insurance |
1,725 | 1,772 | (47 | ) | (2.7 | ) | ||||||||||
Net fee income |
7,380 | 7,733 | (354 | ) | (4.6 | ) | ||||||||||
Operating expenses
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Personnel expenses |
7,561 | 7,829 | (268 | ) | (3.4 | ) | ||||||||||
General expenses |
5,569 | 5,576 | (7 | ) | (0.1 | ) | ||||||||||
Information technology |
748 | 676 | 72 | 10.7 | ||||||||||||
Communications |
461 | 489 | (28 | ) | (5.8 | ) | ||||||||||
Advertising |
435 | 494 | (59 | ) | (11.9 | ) | ||||||||||
Buildings and premises |
1,375 | 1,318 | 57 | 4.3 | ||||||||||||
Printed and office material |
122 | 119 | 4 | 3.0 | ||||||||||||
Taxes (other than profit tax) |
327 | 297 | 29 | 9.9 | ||||||||||||
Other expenses |
2,102 | 2,183 | (82 | ) | (3.7 | ) | ||||||||||
Personnel and general expenses |
13,130 | 13,405 | (275 | ) | (2.1 | ) | ||||||||||
Depreciation and amortisation |
1,728 | 1,639 | 89 | 5.5 | ||||||||||||
Total operating expenses |
14,858 | 15,044 | (186 | ) | (1.2 | ) | ||||||||||
Net loan-loss provisions
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Non performing loans |
9,346 | 10,421 | (1,076 | ) | (10.3 | ) | ||||||||||
Country-risk |
2 | 1 | 1 | 138.1 | ||||||||||||
Recovery of written-off assets |
(764 | ) | (916 | ) | 152 | (16.6 | ) | |||||||||
Total |
8,583 | 9,506 | (923 | ) | (9.7 | ) | ||||||||||
Balance sheet
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Assets |
||||||||||||||||||||
Cash on hand and deposits at central banks |
88,099 | 95,979 | (7,881 | ) | (8.2 | ) | 118,488 | |||||||||||||
Trading portfolio |
153,292 | 199,727 | (46,435 | ) | (23.2 | ) | 177,917 | |||||||||||||
Debt securities |
43,179 | 41,521 | 1,658 | 4.0 | 43,101 | |||||||||||||||
Customer loans |
9,998 | 20,639 | (10,641 | ) | (51.6 | ) | 9,162 | |||||||||||||
Equities |
6,080 | 5,097 | 983 | 19.3 | 5,492 | |||||||||||||||
Trading derivatives |
79,669 | 122,472 | (42,803 | ) | (34.9 | ) | 110,319 | |||||||||||||
Deposits from credit institutions |
14,367 | 9,998 | 4,369 | 43.7 | 9,843 | |||||||||||||||
Other financial assets at fair value |
38,660 | 29,150 | 9,510 | 32.6 | 28,356 | |||||||||||||||
Customer loans |
11,878 | 15,788 | (3,911 | ) | (24.8 | ) | 13,936 | |||||||||||||
Other (deposits at credit institutions, debt securities and |
26,782 | 13,361 | 13,421 | 100.4 | 14,420 | |||||||||||||||
Available-for-sale financial assets |
93,346 | 97,189 | (3,843 | ) | (4.0 | ) | 92,267 | |||||||||||||
Debt securities |
88,929 | 92,803 | (3,874 | ) | (4.2 | ) | 87,724 | |||||||||||||
Equities |
4,417 | 4,386 | 31 | 0.7 | 4,542 | |||||||||||||||
Loans |
725,796 | 781,509 | (55,713 | ) | (7.1 | ) | 756,858 | |||||||||||||
Deposits at credit institutions |
52,939 | 58,649 | (5,711 | ) | (9.7 | ) | 53,785 | |||||||||||||
Customer loans |
664,946 | 716,253 | (51,307 | ) | (7.2 | ) | 696,013 | |||||||||||||
Debt securities |
7,911 | 6,607 | 1,305 | 19.7 | 7,059 | |||||||||||||||
Investments |
5,032 | 4,676 | 356 | 7.6 | 4,453 | |||||||||||||||
Intangible assets and property and equipment |
16,826 | 17,055 | (229 | ) | (1.3 | ) | 17,296 | |||||||||||||
Goodwill |
23,729 | 25,178 | (1,449 | ) | (5.8 | ) | 24,626 | |||||||||||||
Other |
47,402 | 49,543 | (2,141 | ) | (4.3 | ) | 49,338 | |||||||||||||
Total assets |
1,192,181 | 1,300,006 | (107,825 | ) | (8.3 | ) | 1,269,598 | |||||||||||||
Liabilities and shareholders’ equity |
||||||||||||||||||||
Trading portfolio |
128,983 | 172,388 | (43,405 | ) | (25.2 | ) | 143,241 | |||||||||||||
Customer deposits |
15,085 | 23,086 | (8,001 | ) | (34.7 | ) | 8,897 | |||||||||||||
Marketable debt securities |
1 | 122 | (121 | ) | (99.5 | ) | 1 | |||||||||||||
Trading derivatives |
79,816 | 123,459 | (43,643 | ) | (35.3 | ) | 109,743 | |||||||||||||
Other |
34,081 | 25,721 | 8,360 | 32.5 | 24,600 | |||||||||||||||
Other financial liabilities at fair value |
48,996 | 42,259 | 6,737 | 15.9 | 45,418 | |||||||||||||||
Customer deposits |
28,633 | 22,788 | 5,845 | 25.6 | 28,638 | |||||||||||||||
Marketable debt securities |
6,475 | 6,769 | (294 | ) | (4.3 | ) | 4,904 | |||||||||||||
Due to central banks and credit institutions |
13,889 | 12,702 | 1,186 | 9.3 | 11,876 | |||||||||||||||
Financial liabilities at amortized cost |
896,554 | 961,851 | (65,297 | ) | (6.8 | ) | 959,321 | |||||||||||||
Due to central banks and credit institutions |
99,054 | 138,261 | (39,207 | ) | (28.4 | ) | 131,670 | |||||||||||||
Customer deposits |
589,716 | 584,199 | 5,516 | 0.9 | 589,104 | |||||||||||||||
Marketable debt securities |
174,960 | 199,256 | (24,296 | ) | (12.2 | ) | 201,064 | |||||||||||||
Subordinated debt |
15,300 | 19,090 | (3,791 | ) | (19.9 | ) | 18,238 | |||||||||||||
Other financial liabilities |
17,525 | 21,044 | (3,519 | ) | (16.7 | ) | 19,245 | |||||||||||||
Insurance liabilities |
1,324 | 1,129 | 195 | 17.3 | 1,425 | |||||||||||||||
Provisions |
14,665 | 15,952 | (1,287 | ) | (8.1 | ) | 16,148 | |||||||||||||
Other liability accounts |
20,020 | 24,039 | (4,019 | ) | (16.7 | ) | 22,771 | |||||||||||||
Total liabilities |
1,110,542 | 1,217,618 | (107,076 | ) | (8.8 | ) | 1,188,324 | |||||||||||||
Shareholders’ equity |
83,954 | 81,281 | 2,672 | 3.3 | 81,333 | |||||||||||||||
Capital stock |
5,546 | 4,949 | 597 | 12.1 | 5,161 | |||||||||||||||
Reserves |
75,320 | 74,862 | 459 | 0.6 | 74,528 | |||||||||||||||
Attributable profit to the Group |
3,311 | 1,872 | 1,439 | 76.9 | 2,295 | |||||||||||||||
Less: dividends |
(223 | ) | (401 | ) | 178 | (44.4 | ) | (650 | ) | |||||||||||
Equity adjustments by valuation |
(12,133 | ) | (8,561 | ) | (3,572 | ) | 41.7 | (9,474 | ) | |||||||||||
Minority interests |
9,818 | 9,667 | 151 | 1.6 | 9,415 | |||||||||||||||
Total equity |
81,639 | 82,388 | (749 | ) | (0.9 | ) | 81,275 | |||||||||||||
Total liabilities and equity |
1,192,181 | 1,300,006 | (107,825 | ) | (8.3 | ) | 1,269,598 | |||||||||||||
Balance sheet
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Cash on hand and deposits at central banks |
111,943 | 86,719 | 95,979 | 118,488 | 79,202 | 81,673 | 88,099 | |||||||||||||||||||||
Trading portfolio |
174,223 | 196,487 | 199,727 | 177,917 | 184,803 | 169,729 | 153,292 | |||||||||||||||||||||
Debt securities |
53,235 | 48,477 | 41,521 | 43,101 | 49,703 | 51,275 | 43,179 | |||||||||||||||||||||
Customer loans |
13,300 | 22,688 | 20,639 | 9,162 | 13,089 | 13,776 | 9,998 | |||||||||||||||||||||
Equities |
5,304 | 4,769 | 5,097 | 5,492 | 5,294 | 5,090 | 6,080 | |||||||||||||||||||||
Trading derivatives |
95,495 | 112,303 | 122,472 | 110,319 | 105,391 | 91,437 | 79,669 | |||||||||||||||||||||
Deposits from credit institutions |
6,889 | 8,250 | 9,998 | 9,843 | 11,326 | 8,151 | 14,367 | |||||||||||||||||||||
Other financial assets at fair value |
20,358 | 27,776 | 29,150 | 28,356 | 44,972 | 40,118 | 38,660 | |||||||||||||||||||||
Customer loans |
12,116 | 18,716 | 15,788 | 13,936 | 13,821 | 14,389 | 11,878 | |||||||||||||||||||||
Other (deposits at credit institutions, debt securities and |
8,242 | 9,061 | 13,361 | 14,420 | 31,151 | 25,728 | 26,782 | |||||||||||||||||||||
Available-for-sale financial assets |
99,165 | 97,647 | 97,189 | 92,267 | 107,125 | 105,617 | 93,346 | |||||||||||||||||||||
Debt securities |
94,349 | 93,111 | 92,803 | 87,724 | 102,511 | 100,811 | 88,929 | |||||||||||||||||||||
Equities |
4,816 | 4,536 | 4,386 | 4,542 | 4,614 | 4,805 | 4,417 | |||||||||||||||||||||
Loans |
779,331 | 787,159 | 781,509 | 756,858 | 766,319 | 730,764 | 725,796 | |||||||||||||||||||||
Deposits at credit institutions |
52,924 | 57,340 | 58,649 | 53,785 | 61,898 | 50,996 | 52,939 | |||||||||||||||||||||
Customer loans |
719,533 | 723,364 | 716,253 | 696,013 | 696,904 | 671,984 | 664,946 | |||||||||||||||||||||
Debt securities |
6,874 | 6,454 | 6,607 | 7,059 | 7,517 | 7,784 | 7,911 | |||||||||||||||||||||
Investments |
4,685 | 4,730 | 4,676 | 4,453 | 4,729 | 5,012 | 5,032 | |||||||||||||||||||||
Intangible assets and property and equipment |
16,816 | 16,474 | 17,055 | 17,296 | 17,227 | 17,060 | 16,826 | |||||||||||||||||||||
Goodwill |
25,200 | 25,136 | 25,178 | 24,626 | 25,070 | 23,878 | 23,729 | |||||||||||||||||||||
Other |
51,117 | 49,924 | 49,543 | 49,338 | 52,253 | 49,267 | 47,402 | |||||||||||||||||||||
Total assets |
1,282,838 | 1,292,052 | 1,300,006 | 1,269,598 | 1,281,698 | 1,223,118 | 1,192,181 | |||||||||||||||||||||
Liabilities and shareholders’ equity |
||||||||||||||||||||||||||||
Trading portfolio |
149,125 | 161,487 | 172,388 | 143,241 | 154,089 | 139,903 | 128,983 | |||||||||||||||||||||
Customer deposits |
16,085 | 28,765 | 23,086 | 8,897 | 13,200 | 17,569 | 15,085 | |||||||||||||||||||||
Marketable debt securities |
74 | 94 | 122 | 1 | 1 | 1 | 1 | |||||||||||||||||||||
Trading derivatives |
96,889 | 110,958 | 123,459 | 109,743 | 105,624 | 89,935 | 79,816 | |||||||||||||||||||||
Other |
36,077 | 21,669 | 25,721 | 24,600 | 35,264 | 32,399 | 34,081 | |||||||||||||||||||||
Other financial liabilities at fair value |
47,490 | 38,757 | 42,259 | 45,418 | 59,422 | 54,779 | 48,996 | |||||||||||||||||||||
Customer deposits |
32,068 | 23,974 | 22,788 | 28,638 | 31,473 | 32,427 | 28,633 | |||||||||||||||||||||
Marketable debt securities |
5,247 | 6,168 | 6,769 | 4,904 | 5,650 | 6,154 | 6,475 | |||||||||||||||||||||
Deposits at credit institutions |
10,174 | 8,615 | 12,702 | 11,876 | 22,298 | 16,198 | 13,889 | |||||||||||||||||||||
Financial liabilities at amortized cost |
964,252 | 973,084 | 961,851 | 959,321 | 943,057 | 910,139 | 896,554 | |||||||||||||||||||||
Due to central banks and credit institutions |
124,780 | 138,200 | 138,261 | 131,670 | 103,375 | 98,115 | 99,054 | |||||||||||||||||||||
Customer deposits |
594,633 | 591,269 | 584,199 | 589,104 | 608,555 | 594,938 | 589,716 | |||||||||||||||||||||
Marketable debt securities |
201,697 | 202,303 | 199,256 | 201,064 | 195,091 | 182,452 | 174,960 | |||||||||||||||||||||
Subordinated debt |
22,821 | 22,408 | 19,090 | 18,238 | 17,828 | 16,118 | 15,300 | |||||||||||||||||||||
Other financial liabilities |
20,321 | 18,905 | 21,044 | 19,245 | 18,208 | 18,516 | 17,525 | |||||||||||||||||||||
Insurance liabilities |
717 | 425 | 1,129 | 1,425 | 1,263 | 1,091 | 1,324 | |||||||||||||||||||||
Provisions |
17,206 | 16,451 | 15,952 | 16,148 | 16,021 | 15,116 | 14,665 | |||||||||||||||||||||
Other liability accounts |
21,914 | 22,026 | 24,039 | 22,771 | 23,305 | 20,696 | 20,020 | |||||||||||||||||||||
Total liabilities |
1,200,705 | 1,212,229 | 1,217,618 | 1,188,324 | 1,197,157 | 1,141,724 | 1,110,542 | |||||||||||||||||||||
Shareholders’ equity |
80,717 | 80,696 | 81,281 | 81,333 | 82,158 | 83,202 | 83,954 | |||||||||||||||||||||
Capital stock |
4,538 | 4,718 | 4,949 | 5,161 | 5,269 | 5,405 | 5,546 | |||||||||||||||||||||
Reserves |
74,552 | 74,229 | 74,862 | 74,528 | 75,683 | 75,542 | 75,320 | |||||||||||||||||||||
Attributable profit to the Group |
1,627 | 1,749 | 1,872 | 2,295 | 1,205 | 2,255 | 3,311 | |||||||||||||||||||||
Less: dividends |
— | — | (401 | ) | (650 | ) | — | — | (223 | ) | ||||||||||||||||||
Equity adjustments by valuation |
(6,831 | ) | (8,944 | ) | (8,561 | ) | (9,474 | ) | (9,013 | ) | (11,903 | ) | (12,133 | ) | ||||||||||||||
Minority interests |
8,247 | 8,071 | 9,667 | 9,415 | 11,397 | 10,095 | 9,818 | |||||||||||||||||||||
Total equity |
82,134 | 79,823 | 82,388 | 81,275 | 84,542 | 81,394 | 81,639 | |||||||||||||||||||||
Total liabilities and equity |
1,282,838 | 1,292,052 | 1,300,006 | 1,269,598 | 1,281,698 | 1,223,118 | 1,192,181 | |||||||||||||||||||||
Customer loans
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Spanish Public sector |
17,331 | 17,738 | (407 | ) | (2.3 | ) | 16,884 | |||||||||||||
Other residents |
165,571 | 188,392 | (22,822 | ) | (12.1 | ) | 183,130 | |||||||||||||
Commercial bills |
6,612 | 8,567 | (1,955 | ) | (22.8 | ) | 8,699 | |||||||||||||
Secured loans |
97,619 | 106,295 | (8,677 | ) | (8.2 | ) | 103,890 | |||||||||||||
Other loans |
61,340 | 73,530 | (12,190 | ) | (16.6 | ) | 70,540 | |||||||||||||
Non-resident sector |
529,465 | 570,722 | (41,257 | ) | (7.2 | ) | 544,520 | |||||||||||||
Secured loans |
324,631 | 350,418 | (25,787 | ) | (7.4 | ) | 339,519 | |||||||||||||
Other loans |
204,834 | 220,304 | (15,470 | ) | (7.0 | ) | 205,000 | |||||||||||||
Gross customer loans |
712,367 | 776,852 | (64,486 | ) | (8.3 | ) | 744,534 | |||||||||||||
Loan-loss allowances |
25,546 | 24,172 | 1,373 | 5.7 | 25,422 | |||||||||||||||
Net customer loans |
686,821 | 752,680 | (65,859 | ) | (8.7 | ) | 719,112 | |||||||||||||
Pro memoria: Doubtful loans |
40,150 | 34,872 | 5,277 | 15.1 | 35,301 | |||||||||||||||
Public sector |
172 | 103 | 69 | 66.9 | 121 | |||||||||||||||
Other residents |
20,566 | 15,767 | 4,800 | 30.4 | 16,025 | |||||||||||||||
Non-resident sector |
19,411 | 19,003 | 409 | 2.2 | 19,156 |
Customer loans
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Spanish Public sector |
12,801 | 17,959 | 17,738 | 16,884 | 17,561 | 17,634 | 17,331 | |||||||||||||||||||||
Other residents |
193,462 | 188,897 | 188,392 | 183,130 | 178,460 | 171,494 | 165,571 | |||||||||||||||||||||
Commercial bills |
8,790 | 9,081 | 8,567 | 8,699 | 8,007 | 7,654 | 6,612 | |||||||||||||||||||||
Secured loans |
110,731 | 108,305 | 106,295 | 103,890 | 101,863 | 97,997 | 97,619 | |||||||||||||||||||||
Other loans |
73,940 | 71,511 | 73,530 | 70,540 | 68,590 | 65,843 | 61,340 | |||||||||||||||||||||
Non-resident sector |
557,803 | 579,259 | 570,722 | 544,520 | 553,946 | 536,878 | 529,465 | |||||||||||||||||||||
Secured loans |
343,492 | 350,186 | 350,418 | 339,519 | 340,486 | 329,471 | 324,631 | |||||||||||||||||||||
Other loans |
214,311 | 229,073 | 220,304 | 205,000 | 213,461 | 207,407 | 204,834 | |||||||||||||||||||||
Gross customer loans |
764,065 | 786,114 | 776,852 | 744,534 | 749,967 | 726,007 | 712,367 | |||||||||||||||||||||
Loan-loss allowances |
19,116 | 21,346 | 24,172 | 25,422 | 26,154 | 25,857 | 25,546 | |||||||||||||||||||||
Net customer loans |
744,950 | 764,768 | 752,680 | 719,112 | 723,814 | 700,149 | 686,821 | |||||||||||||||||||||
Pro memoria: Doubtful loans |
31,812 | 33,499 | 34,872 | 35,301 | 37,138 | 39,023 | 40,150 | |||||||||||||||||||||
Public sector |
139 | 133 | 103 | 121 | 103 | 117 | 172 | |||||||||||||||||||||
Other residents |
14,613 | 15,104 | 15,767 | 16,025 | 16,613 | 19,201 | 20,566 | |||||||||||||||||||||
Non-resident sector |
17,060 | 18,262 | 19,003 | 19,156 | 20,422 | 19,705 | 19,411 |
Credit risk management *
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Non-performing loans |
41,173 | 35,802 | 5,372 | 15.0 | 36,061 | |||||||||||||||
NPL ratio (%) |
5.43 | 4.34 | 1.09 p. | 4.54 | ||||||||||||||||
Loan-loss allowances |
26,300 | 24,889 | 1,411 | 5.7 | 26,111 | |||||||||||||||
Specific |
22,373 | 20,741 | 1,633 | 7.9 | 21,793 | |||||||||||||||
Generic |
3,927 | 4,149 | (222 | ) | (5.3 | ) | 4,319 | |||||||||||||
NPL coverage (%) |
63.9 | 69.5 | (5.6 p. | ) | 72.4 | |||||||||||||||
Cost of credit (%) ** |
1.77 | 2.20 | (0.43 p. | ) | 2.38 |
* |
|
Excluding country-risk |
** |
|
12 months net loan-loss provisions / average lending |
Note: NPL ratio: Non-performing loans / computable assets
Credit risk management *
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Non-performing loans |
32,534 | 34,339 | 35,802 | 36,061 | 38,051 | 40,055 | 41,173 | |||||||||||||||||||||
NPL ratio (%) |
3.98 | 4.11 | 4.34 | 4.54 | 4.76 | 5.18 | 5.43 | |||||||||||||||||||||
Loan-loss allowances |
19,914 | 22,080 | 24,889 | 26,111 | 26,966 | 26,579 | 26,300 | |||||||||||||||||||||
Specific |
15,738 | 17,886 | 20,741 | 21,793 | 22,565 | 22,594 | 22,373 | |||||||||||||||||||||
Generic |
4,176 | 4,194 | 4,149 | 4,319 | 4,401 | 3,985 | 3,927 | |||||||||||||||||||||
NPL coverage (%) |
61.2 | 64.3 | 69.5 | 72.4 | 70.9 | 66.4 | 63.9 | |||||||||||||||||||||
Cost of credit (%) ** |
1.51 | 1.91 | 2.20 | 2.38 | 2.38 | 2.05 | 1.77 |
* |
|
Excluding country-risk |
** |
|
12 months net loan-loss provisions / average lending |
Non-performing loans by quarter
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Balance at beginning of period |
32,006 | 32,534 | 34,339 | 35,802 | 36,061 | 38,051 | 40,055 | |||||||||||||||||||||
Net additions |
3,615 | 5,425 | 3,815 | 3,682 | 3,798 | 5,875 | 4,122 | |||||||||||||||||||||
Increase in scope of consolidation |
(602 | ) | (25 | ) | (1 | ) | (0 | ) | 743 | — | — | |||||||||||||||||
Exchange differences |
41 | (67 | ) | (36 | ) | (430 | ) | 278 | (1,260 | ) | (401 | ) | ||||||||||||||||
Write-offs |
(2,527 | ) | (3,529 | ) | (2,316 | ) | (2,993 | ) | (2,829 | ) | (2,611 | ) | (2,603 | ) | ||||||||||||||
Balance at period-end |
32,534 | 34,339 | 35,802 | 36,061 | 38,051 | 40,055 | 41,173 | |||||||||||||||||||||
Customer funds under management
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Resident public sector |
12,893 | 7,277 | 5,616 | 77.2 | 8,487 | |||||||||||||||
Other residents |
164,101 | 145,147 | 18,954 | 13.1 | 157,011 | |||||||||||||||
Demand deposits |
74,878 | 68,863 | 6,015 | 8.7 | 71,526 | |||||||||||||||
Time deposits |
83,798 | 62,440 | 21,358 | 34.2 | 75,414 | |||||||||||||||
Other |
5,425 | 13,844 | (8,419 | ) | (60.8 | ) | 10,071 | |||||||||||||
Non-resident sector |
456,440 | 477,649 | (21,209 | ) | (4.4 | ) | 461,141 | |||||||||||||
Demand deposits |
242,801 | 231,458 | 11,342 | 4.9 | 228,698 | |||||||||||||||
Time deposits |
155,426 | 182,822 | (27,395 | ) | (15.0 | ) | 179,503 | |||||||||||||
Other |
58,213 | 63,369 | (5,156 | ) | (8.1 | ) | 52,940 | |||||||||||||
Customer deposits |
633,433 | 630,072 | 3,361 | 0.5 | 626,639 | |||||||||||||||
Debt securities* |
181,435 | 206,147 | (24,712 | ) | (12.0 | ) | 205,969 | |||||||||||||
Subordinated debt |
15,300 | 19,090 | (3,791 | ) | (19.9 | ) | 18,238 | |||||||||||||
On-balance-sheet customer funds |
830,168 | 855,310 | (25,142 | ) | (2.9 | ) | 850,846 | |||||||||||||
Mutual funds |
93,048 | 93,745 | (697 | ) | (0.7 | ) | 89,176 | |||||||||||||
Pension funds |
10,427 | 9,699 | 728 | 7.5 | 10,076 | |||||||||||||||
Managed portfolios |
20,857 | 18,184 | 2,673 | 14.7 | 18,889 | |||||||||||||||
Other customer funds under management |
124,332 | 121,628 | 2,704 | 2.2 | 118,141 | |||||||||||||||
Customer funds under management |
954,500 | 976,938 | (22,438 | ) | (2.3 | ) | 968,987 | |||||||||||||
* |
|
Including retail commercial paper (EUR million): 4,820 in September 2013, 12,535 in September 2012 and 11,536 in December 2012 |
Mutual funds
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Spain |
26,919 | 23,730 | 3,189 | 13.4 | 23,093 | |||||||||||||||
Portugal |
1,141 | 1,611 | (471 | ) | (29.2 | ) | 1,544 | |||||||||||||
Poland |
2,600 | 2,188 | 412 | 18.8 | 2,443 | |||||||||||||||
United Kingdom |
9,572 | 16,243 | (6,671 | ) | (41.1 | ) | 13,919 | |||||||||||||
Latin America |
52,816 | 49,972 | 2,844 | 5.7 | 48,178 | |||||||||||||||
Total |
93,048 | 93,745 | (697 | ) | (0.7 | ) | 89,176 | |||||||||||||
Pension funds
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Spain |
9,650 | 8,935 | 715 | 8.0 | 9,289 | |||||||||||||||
Portugal |
776 | 764 | 12 | 1.6 | 787 | |||||||||||||||
Total |
10,427 | 9,699 | 728 | 7.5 | 10,076 | |||||||||||||||
Customer funds under management
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Resident public sector |
10,925 | 7,334 | 7,277 | 8,487 | 13,198 | 10,734 | 12,893 | |||||||||||||||||||||
Other residents |
137,134 | 147,886 | 145,147 | 157,011 | 164,090 | 167,266 | 164,101 | |||||||||||||||||||||
Demand deposits |
67,382 | 72,016 | 68,863 | 71,526 | 73,015 | 76,274 | 74,878 | |||||||||||||||||||||
Time deposits |
60,511 | 61,424 | 62,440 | 75,414 | 82,772 | 83,227 | 83,798 | |||||||||||||||||||||
Other |
9,241 | 14,445 | 13,844 | 10,071 | 8,302 | 7,764 | 5,425 | |||||||||||||||||||||
Non-resident sector |
494,727 | 488,789 | 477,649 | 461,141 | 475,940 | 466,934 | 456,440 | |||||||||||||||||||||
Demand deposits |
224,318 | 223,221 | 231,458 | 228,698 | 238,130 | 238,021 | 242,801 | |||||||||||||||||||||
Time deposits |
194,764 | 185,528 | 182,822 | 179,503 | 176,979 | 163,559 | 155,426 | |||||||||||||||||||||
Other |
75,645 | 80,040 | 63,369 | 52,940 | 60,831 | 65,354 | 58,213 | |||||||||||||||||||||
Customer deposits |
642,786 | 644,009 | 630,072 | 626,639 | 653,228 | 644,934 | 633,433 | |||||||||||||||||||||
Debt securities* |
207,018 | 208,565 | 206,147 | 205,969 | 200,742 | 188,607 | 181,435 | |||||||||||||||||||||
Subordinated debt |
22,821 | 22,408 | 19,090 | 18,238 | 17,828 | 16,118 | 15,300 | |||||||||||||||||||||
On-balance-sheet customer funds |
872,625 | 874,981 | 855,310 | 850,846 | 871,798 | 849,659 | 830,168 | |||||||||||||||||||||
Mutual funds |
105,914 | 97,683 | 93,745 | 89,176 | 93,773 | 88,447 | 93,048 | |||||||||||||||||||||
Pension funds |
9,765 | 9,436 | 9,699 | 10,076 | 10,181 | 10,135 | 10,427 | |||||||||||||||||||||
Managed portfolios |
19,500 | 18,064 | 18,184 | 18,889 | 20,926 | 20,325 | 20,857 | |||||||||||||||||||||
Other customer funds under management |
135,179 | 125,184 | 121,628 | 118,141 | 124,880 | 118,907 | 124,332 | |||||||||||||||||||||
Customer funds under management |
1,007,804 | 1,000,165 | 976,938 | 968,987 | 996,678 | 968,565 | 954,500 | |||||||||||||||||||||
* |
|
Including retail commercial paper (in EUR million): 8,346 in March 2012, 9,803 in June 2012, 12,535 in September 2012, 11,536 in December 2012, 10,153 in March 2013, 7,471 in June 2013 and 4.820 in September 2013 |
Mutual funds
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Spain |
27,292 | 24,060 | 23,730 | 23,093 | 23,580 | 24,340 | 26,919 | |||||||||||||||||||||
Portugal |
1,809 | 1,441 | 1,611 | 1,544 | 1,437 | 1,281 | 1,141 | |||||||||||||||||||||
Poland |
2,059 | 2,059 | 2,188 | 2,443 | 2,428 | 2,529 | 2,600 | |||||||||||||||||||||
United Kingdom |
15,674 | 16,110 | 16,243 | 13,919 | 12,638 | 10,687 | 9,572 | |||||||||||||||||||||
Latin America |
59,080 | 54,013 | 49,972 | 48,178 | 53,690 | 49,610 | 52,816 | |||||||||||||||||||||
Total |
105,914 | 97,683 | 93,745 | 89,176 | 93,773 | 88,447 | 93,048 | |||||||||||||||||||||
Pension funds
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Spain |
8,983 | 8,680 | 8,935 | 9,289 | 9,401 | 9,366 | 9,650 | |||||||||||||||||||||
Portugal |
782 | 757 | 764 | 787 | 780 | 768 | 776 | |||||||||||||||||||||
Total |
9,765 | 9,436 | 9,699 | 10,076 | 10,181 | 10,135 | 10,427 | |||||||||||||||||||||
Total equity and capital with the nature of financial liabilities
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Capital stock |
5,546 | 4,949 | 597 | 12.1 | 5,161 | |||||||||||||||
Additional paid-in surplus |
36,949 | 35,069 | 1,880 | 5.4 | 37,302 | |||||||||||||||
Reserves |
38,476 | 39,971 | (1,495 | ) | (3.7 | ) | 37,513 | |||||||||||||
Treasury stock |
(105 | ) | (179 | ) | 74 | (41.3 | ) | (287 | ) | |||||||||||
Shareholders’ equity (before profit and dividends) |
80,866 | 79,811 | 1,055 | 1.3 | 79,689 | |||||||||||||||
Attributable profit |
3,311 | 1,872 | 1,439 | 76.9 | 2,295 | |||||||||||||||
Interim dividend distributed |
(223 | ) | (401 | ) | 178 | (44.4 | ) | (650 | ) | |||||||||||
Interim dividend not distributed |
— | — | — | — | (412 | ) | ||||||||||||||
Shareholders’ equity (after retained profit) |
83,954 | 81,281 | 2,672 | 3.3 | 80,921 | |||||||||||||||
Valuation adjustments |
(12,133 | ) | (8,561 | ) | (3,572 | ) | 41.7 | (9,474 | ) | |||||||||||
Minority interests |
9,818 | 9,667 | 151 | 1.6 | 9,415 | |||||||||||||||
Total equity (after retained profit) |
81,639 | 82,388 | (749 | ) | (0.9 | ) | 80,862 | |||||||||||||
Preferred shares and securities in subordinated debt |
4,247 | 4,792 | (545 | ) | (11.4 | ) | 4,740 | |||||||||||||
Total equity and capital with the nature of financial liabilities |
85,886 | 87,180 | (1,294 | ) | (1.5 | ) | 85,602 | |||||||||||||
Computable capital and BIS II ratio
EUR million
Variation |
||||||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
31.12.12 |
||||||||||||||||
Core capital |
58,085 | 58,370 | (285 | ) | (0.5 | ) | 57,558 | |||||||||||||
Basic capital |
62,502 | 63,122 | (620 | ) | (1.0 | ) | 62,234 | |||||||||||||
Supplementary capital |
10,545 | 12,710 | (2,165 | ) | (17.0 | ) | 11,981 | |||||||||||||
Deductions |
(1,211 | ) | (1,248 | ) | 38 | (3.0 | ) | (1,279 | ) | |||||||||||
Computable capital |
71,836 | 74,584 | (2,748 | ) | (3.7 | ) | 72,936 | |||||||||||||
Risk-weighted assets |
502,297 | 562,285 | (59,988 | ) | (10.7 | ) | 557,030 | |||||||||||||
BIS II ratio |
14.30 | 13.26 | 1.04 p. | 13.09 | ||||||||||||||||
Tier I (before deductions) |
12.44 | 11.23 | 1.21 p. | 11.17 | ||||||||||||||||
Core capital |
11.56 | 10.38 | 1.18 p. | 10.33 | ||||||||||||||||
Shareholders’ equity surplus (BIS II ratio) |
31,652 | 29,601 | 2,051 | 6.9 | 28,374 |
Key data by principal segments
Net operating income |
Attributable profit to the Group |
Efficiency ratio (%) |
ROE (%) |
|||||||||||||||||||||||||||||||||||||
9M ’13 |
9M ’12 |
Var (%) |
9M ’13 |
9M ’12 |
Var (%) |
9M ’13 |
9M ’12 |
9M ’13 |
9M ’12 |
|||||||||||||||||||||||||||||||
Income statement (EUR million) |
||||||||||||||||||||||||||||||||||||||||
Continental Europe* |
4,627 | 5,105 | (9.4 | ) | 833 | 1,192 | (30.1 | ) | 51.6 | 48.7 | 3.73 | 5.08 | ||||||||||||||||||||||||||||
o/w: Spain |
2,501 | 3,037 | (17.6 | ) | 367 | 746 | (50.8 | ) | 53.4 | 48.7 | 4.09 | 7.19 | ||||||||||||||||||||||||||||
Portugal |
324 | 464 | (30.1 | ) | 77 | 96 | (19.3 | ) | 53.3 | 45.0 | 4.06 | 5.03 | ||||||||||||||||||||||||||||
Poland |
564 | 382 | 47.6 | 261 | 235 | 11.0 | 43.8 | 45.2 | 18.39 | 18.18 | ||||||||||||||||||||||||||||||
Santander Consumer Finance |
1,315 | 1,350 | (2.6 | ) | 585 | 562 | 4.1 | 44.1 | 43.1 | 6.95 | 6.93 | |||||||||||||||||||||||||||||
United Kingdom* |
1,618 | 1,692 | (4.4 | ) | 793 | 778 | 1.9 | 54.7 | 54.7 | 8.09 | 7.80 | |||||||||||||||||||||||||||||
Latin America |
9,665 | 11,441 | (15.5 | ) | 2,589 | 3,274 | (20.9 | ) | 40.3 | 37.3 | 14.32 | 19.28 | ||||||||||||||||||||||||||||
o/w: Brazil |
6,487 | 8,345 | (22.3 | ) | 1,277 | 1,671 | (23.6 | ) | 38.1 | 34.6 | 12.55 | 17.75 | ||||||||||||||||||||||||||||
Mexico |
1,412 | 1,267 | 11.4 | 564 | 827 | (31.8 | ) | 39.4 | 38.6 | 18.88 | 25.92 | |||||||||||||||||||||||||||||
Chile |
976 | 1,007 | (3.1 | ) | 316 | 356 | (11.2 | ) | 42.3 | 40.7 | 17.39 | 20.60 | ||||||||||||||||||||||||||||
USA |
742 | 1,105 | (32.8 | ) | 587 | 579 | 1.3 | 55.5 | 44.3 | 13.35 | 14.80 | |||||||||||||||||||||||||||||
Operating areas* |
16,653 | 19,344 | (13.9 | ) | 4,801 | 5,823 | (17.6 | ) | 46.3 | 43.0 | 8.79 | 10.72 | ||||||||||||||||||||||||||||
Corporate Activities* |
(1,164 | ) | (1,265 | ) | (8.0 | ) | (1,491 | ) | (1,505 | ) | (1.0 | ) | ||||||||||||||||||||||||||||
Total Group* |
15,490 | 18,079 | (14.3 | ) | 3,310 | 4,318 | (23.3 | ) | 49.0 | 45.4 | 5.48 | 7.31 | ||||||||||||||||||||||||||||
Net capital gains and provisions |
— | (2,446 | ) | (100.0 | ) | |||||||||||||||||||||||||||||||||||
Total Group |
3,310 | 1,872 | 76.9 | 49.0 | 45.4 | 5.48 | 3.17 | |||||||||||||||||||||||||||||||||
Net customer loans |
Customer deposits |
NPL ratio (%) |
NPL coverage (%) |
|||||||||||||||||||||||||||||||||||||
30.09.13 |
30.09.12 |
Var (%) |
30.09.13 |
30.09.12 |
Var (%) |
30.09.13 |
30.09.12 |
30.09.13 |
30.09.12 |
|||||||||||||||||||||||||||||||
Activity (EUR million) |
||||||||||||||||||||||||||||||||||||||||
Continental Europe |
271,878 | 290,909 | (6.5 | ) | 262,970 | 239,961 | 9.6 | 8.48 | 6.07 | 61.1 | 68.4 | |||||||||||||||||||||||||||||
o/w: Spain |
164,810 | 180,506 | (8.7 | ) | 188,824 | 169,335 | 11.5 | 6.40 | 3.64 | 45.0 | 45.7 | |||||||||||||||||||||||||||||
Portugal |
24,712 | 26,759 | (7.6 | ) | 24,185 | 23,877 | 1.3 | 7.86 | 6.16 | 51.9 | 51.7 | |||||||||||||||||||||||||||||
Poland |
16,298 | 9,659 | 68.7 | 17,404 | 11,035 | 57.7 | 7.75 | 4.69 | 64.1 | 64.0 | ||||||||||||||||||||||||||||||
Santander Consumer Finance |
55,898 | 56,822 | (1.6 | ) | 30,726 | 33,087 | (7.1 | ) | 3.96 | 3.96 | 109.2 | 109.7 | ||||||||||||||||||||||||||||
United Kingdom |
237,138 | 270,051 | (12.2 | ) | 197,252 | 213,508 | (7.6 | ) | 1.98 | 1.94 | 41.6 | 44.8 | ||||||||||||||||||||||||||||
Latin America |
135,832 | 142,412 | (4.6 | ) | 132,114 | 135,000 | (2.1 | ) | 5.32 | 5.31 | 82.9 | 89.8 | ||||||||||||||||||||||||||||
o/w: Brazil |
69,395 | 75,293 | (7.8 | ) | 65,801 | 69,588 | (5.4 | ) | 6.12 | 6.79 | 92.0 | 92.0 | ||||||||||||||||||||||||||||
Mexico |
21,007 | 21,545 | (2.5 | ) | 25,783 | 24,162 | 6.7 | 3.58 | 1.69 | 99.0 | 175.4 | |||||||||||||||||||||||||||||
Chile |
29,697 | 30,043 | (1.1 | ) | 22,076 | 23,192 | (4.8 | ) | 6.00 | 5.00 | 49.7 | 60.8 | ||||||||||||||||||||||||||||
USA |
38,184 | 41,845 | (8.8 | ) | 36,181 | 38,454 | (5.9 | ) | 2.26 | 2.31 | 96.6 | 109.7 | ||||||||||||||||||||||||||||
Operating areas |
683,033 | 745,218 | (8.3 | ) | 628,518 | 626,922 | 0.3 | 5.42 | 4.33 | 64.0 | 71.3 | |||||||||||||||||||||||||||||
Total Group |
686,821 | 752,680 | (8.7 | ) | 633,433 | 630,072 | 0.5 | 5.43 | 4.34 | 63.9 | 69.5 | |||||||||||||||||||||||||||||
Employees |
Branches |
|||||||||||||||
30.09.13 |
30.09.12 |
30.09.13 |
30.09.12 |
|||||||||||||
Operating means |
||||||||||||||||
Continental Europe |
59,642 | 58,365 | 6,701 | 6,521 | ||||||||||||
o/w: Spain |
28,297 | 29,808 | 4,573 | 4,680 | ||||||||||||
Portugal |
5,627 | 5,721 | 647 | 670 | ||||||||||||
Poland |
12,499 | 8,895 | 836 | 522 | ||||||||||||
Santander Consumer Finance |
11,869 | 12,604 | 635 | 638 | ||||||||||||
United Kingdom |
25,375 | 26,683 | 1,191 | 1,266 | ||||||||||||
Latin America |
87,708 | 91,269 | 5,963 | 5,987 | ||||||||||||
o/w: Brazil |
50,409 | 54,901 | 3,661 | 3,782 | ||||||||||||
Mexico |
14,486 | 13,348 | 1,229 | 1,123 | ||||||||||||
Chile |
12,299 | 12,339 | 488 | 496 | ||||||||||||
USA |
9,571 | 9,452 | 706 | 722 | ||||||||||||
Operating areas |
182,296 | 185,769 | 14,561 | 14,496 | ||||||||||||
Corporate Activities |
2,490 | 2,377 | ||||||||||||||
Total Group |
184,786 | 188,146 | 14,561 | 14,496 | ||||||||||||
Operating areas
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
21,274 | 24,238 | (2,964 | ) | (12.2 | ) | ||||||||||
Net fees |
7,432 | 7,759 | (327 | ) | (4.2 | ) | ||||||||||
Gains (losses) on financial transactions |
1,920 | 1,600 | 319 | 20.0 | ||||||||||||
Other operating income* |
360 | 315 | 45 | 14.1 | ||||||||||||
Gross income |
30,985 | 33,912 | (2,927 | ) | (8.6 | ) | ||||||||||
Operating expenses |
(14,332 | ) | (14,568 | ) | 236 | (1.6 | ) | |||||||||
General administrative expenses |
(12,682 | ) | (13,031 | ) | 349 | (2.7 | ) | |||||||||
Personnel |
(7,400 | ) | (7,686 | ) | 285 | (3.7 | ) | |||||||||
Other general administrative expenses |
(5,282 | ) | (5,345 | ) | 64 | (1.2 | ) | |||||||||
Depreciation and amortisation |
(1,650 | ) | (1,537 | ) | (113 | ) | 7.3 | |||||||||
Net operating income |
16,653 | 19,344 | (2,691 | ) | (13.9 | ) | ||||||||||
Net loan-loss provisions |
(8,380 | ) | (9,475 | ) | 1,095 | (11.6 | ) | |||||||||
Other income |
(1,145 | ) | (1,488 | ) | 343 | (23.1 | ) | |||||||||
Ordinary profit before taxes |
7,128 | 8,381 | (1,252 | ) | (14.9 | ) | ||||||||||
Tax on profit |
(1,504 | ) | (1,946 | ) | 442 | (22.7 | ) | |||||||||
Ordinary profit from continuing operations |
5,624 | 6,435 | (811 | ) | (12.6 | ) | ||||||||||
Net profit from discontinued operations |
(14 | ) | 50 | (64 | ) | — | ||||||||||
Ordinary consolidated profit |
5,609 | 6,484 | (875 | ) | (13.5 | ) | ||||||||||
Minority interests |
808 | 661 | 147 | 22.2 | ||||||||||||
Ordinary attributable profit to the Group |
4,801 | 5,823 | (1,022 | ) | (17.6 | ) | ||||||||||
Net capital gains and provisions |
— | (3,372 | ) | 3,372 | (100.0 | ) | ||||||||||
Attributable profit to the Group |
4,801 | 2,450 | 2,351 | 95.9 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
683,033 | 745,218 | (62,185 | ) | (8.3 | ) | ||||||||||
Trading portfolio (w/o loans) |
124,361 | 159,370 | (35,009 | ) | (22.0 | ) | ||||||||||
Available-for-sale financial assets |
74,755 | 90,852 | (16,097 | ) | (17.7 | ) | ||||||||||
Due from credit institutions** |
111,289 | 97,932 | 13,357 | 13.6 | ||||||||||||
Intangible assets and property and equipment |
13,147 | 12,838 | 308 | 2.4 | ||||||||||||
Other assets |
135,018 | 128,431 | 6,587 | 5.1 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
1,141,602 | 1,234,640 | (93,038 | ) | (7.5 | ) | ||||||||||
Customer deposits** |
628,518 | 626,922 | 1,595 | 0.3 | ||||||||||||
Marketable debt securities** |
112,286 | 124,416 | (12,129 | ) | (9.7 | ) | ||||||||||
Subordinated debt** |
10,707 | 14,202 | (3,495 | ) | (24.6 | ) | ||||||||||
Insurance liabilities |
1,324 | 1,129 | 195 | 17.3 | ||||||||||||
Due to credit institutions** |
146,950 | 159,153 | (12,203 | ) | (7.7 | ) | ||||||||||
Other liabilities |
171,624 | 238,217 | (66,593 | ) | (28.0 | ) | ||||||||||
Shareholders’ equity*** |
70,193 | 70,602 | (409 | ) | (0.6 | ) | ||||||||||
Other customer funds under management |
124,332 | 121,628 | 2,704 | 2.2 | ||||||||||||
Mutual funds |
93,048 | 93,745 | (697 | ) | (0.7 | ) | ||||||||||
Pension funds |
10,427 | 9,699 | 728 | 7.5 | ||||||||||||
Managed portfolios |
20,857 | 18,184 | 2,673 | 14.7 | ||||||||||||
Customer funds under management |
875,843 | 887,168 | (11,325 | ) | (1.3 | ) | ||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
8.79 | 10.72 | (1.93 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
46.3 | 43.0 | 3.3 p. | |||||||||||||
NPL ratio |
5.42 | 4.33 | 1.09 p. | |||||||||||||
NPL coverage |
64.0 | 71.3 | (7.3 p. | ) | ||||||||||||
Number of employees |
182,296 | 185,769 | (3,473 | ) | (1.9 | ) | ||||||||||
Number of branches |
14,561 | 14,496 | 65 | 0.4 |
Operating areas
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
8,216 | 8,063 | 7,958 | 7,528 | 7,232 | 7,231 | 6,811 | |||||||||||||||||||||
Net fees |
2,625 | 2,559 | 2,575 | 2,531 | 2,530 | 2,551 | 2,351 | |||||||||||||||||||||
Gains (losses) on financial transactions |
698 | 449 | 453 | 382 | 738 | 520 | 662 | |||||||||||||||||||||
Other operating income* |
72 | 236 | 7 | 60 | 119 | 159 | 82 | |||||||||||||||||||||
Gross income |
11,612 | 11,307 | 10,993 | 10,501 | 10,618 | 10,461 | 9,906 | |||||||||||||||||||||
Operating expenses |
(4,872 | ) | (4,779 | ) | (4,918 | ) | (4,885 | ) | (4,818 | ) | (4,822 | ) | (4,692 | ) | ||||||||||||||
General administrative expenses |
(4,377 | ) | (4,286 | ) | (4,368 | ) | (4,360 | ) | (4,268 | ) | (4,266 | ) | (4,149 | ) | ||||||||||||||
Personnel |
(2,567 | ) | (2,528 | ) | (2,590 | ) | (2,518 | ) | (2,517 | ) | (2,487 | ) | (2,396 | ) | ||||||||||||||
Other general administrative expenses |
(1,810 | ) | (1,758 | ) | (1,778 | ) | (1,841 | ) | (1,750 | ) | (1,779 | ) | (1,752 | ) | ||||||||||||||
Depreciation and amortisation |
(494 | ) | (493 | ) | (550 | ) | (525 | ) | (550 | ) | (556 | ) | (543 | ) | ||||||||||||||
Net operating income |
6,740 | 6,528 | 6,075 | 5,616 | 5,800 | 5,639 | 5,214 | |||||||||||||||||||||
Net loan-loss provisions |
(3,113 | ) | (3,405 | ) | (2,957 | ) | (3,080 | ) | (2,889 | ) | (2,877 | ) | (2,614 | ) | ||||||||||||||
Other income |
(509 | ) | (496 | ) | (482 | ) | (258 | ) | (306 | ) | (453 | ) | (386 | ) | ||||||||||||||
Ordinary profit before taxes |
3,118 | 2,627 | 2,636 | 2,277 | 2,605 | 2,310 | 2,213 | |||||||||||||||||||||
Tax on profit |
(723 | ) | (593 | ) | (630 | ) | (401 | ) | (550 | ) | (467 | ) | (487 | ) | ||||||||||||||
Ordinary profit from continuing operations |
2,394 | 2,034 | 2,006 | 1,876 | 2,055 | 1,843 | 1,726 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 11 | 22 | 20 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
2,412 | 2,045 | 2,028 | 1,896 | 2,055 | 1,829 | 1,725 | |||||||||||||||||||||
Minority interests |
254 | 221 | 186 | 253 | 303 | 257 | 248 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
2,158 | 1,823 | 1,841 | 1,643 | 1,752 | 1,572 | 1,477 | |||||||||||||||||||||
Net capital gains and provisions |
— | (1,986 | ) | (1,386 | ) | (657 | ) | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
2,158 | (163 | ) | 455 | 986 | 1,752 | 1,572 | 1,477 | ||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
741,689 | 760,087 | 745,218 | 714,004 | 720,616 | 696,454 | 683,033 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
146,916 | 157,634 | 159,370 | 154,847 | 154,901 | 143,239 | 124,361 | |||||||||||||||||||||
Available-for-sale financial assets |
94,145 | 94,048 | 90,852 | 83,317 | 89,676 | 83,196 | 74,755 | |||||||||||||||||||||
Due from credit institutions** |
88,335 | 86,724 | 97,932 | 93,657 | 121,064 | 102,394 | 111,289 | |||||||||||||||||||||
Intangible assets and property and equipment |
12,686 | 12,484 | 12,838 | 13,309 | 13,320 | 13,241 | 13,147 | |||||||||||||||||||||
Other assets |
129,285 | 125,176 | 128,431 | 127,773 | 124,272 | 126,398 | 135,018 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
1,213,055 | 1,236,154 | 1,234,640 | 1,186,907 | 1,223,849 | 1,164,922 | 1,141,602 | |||||||||||||||||||||
Customer deposits** |
622,657 | 630,975 | 626,922 | 623,487 | 650,661 | 638,956 | 628,518 | |||||||||||||||||||||
Marketable debt securities** |
120,102 | 126,207 | 124,416 | 123,965 | 121,062 | 113,716 | 112,286 | |||||||||||||||||||||
Subordinated debt** |
16,581 | 17,064 | 14,202 | 13,372 | 13,358 | 11,706 | 10,707 | |||||||||||||||||||||
Insurance liabilities |
717 | 425 | 1,129 | 1,425 | 1,263 | 1,091 | 1,324 | |||||||||||||||||||||
Due to credit institutions** |
163,361 | 154,713 | 159,153 | 153,842 | 154,347 | 139,171 | 146,950 | |||||||||||||||||||||
Other liabilities |
216,007 | 234,384 | 238,217 | 201,043 | 206,836 | 187,664 | 171,624 | |||||||||||||||||||||
Shareholders’ equity*** |
73,630 | 72,388 | 70,602 | 69,773 | 76,323 | 72,619 | 70,193 | |||||||||||||||||||||
Other customer funds under management |
135,179 | 125,184 | 121,628 | 118,141 | 124,885 | 118,907 | 124,332 | |||||||||||||||||||||
Mutual funds |
105,914 | 97,683 | 93,745 | 89,176 | 93,772 | 88,447 | 93,048 | |||||||||||||||||||||
Pension funds |
9,765 | 9,436 | 9,699 | 10,076 | 10,188 | 10,135 | 10,427 | |||||||||||||||||||||
Managed portfolios |
19,500 | 18,064 | 18,184 | 18,889 | 20,926 | 20,325 | 20,857 | |||||||||||||||||||||
Customer funds under management |
894,519 | 899,429 | 887,168 | 878,965 | 909,965 | 883,284 | 875,843 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
3.95 | 4.09 | 4.33 | 4.53 | 4.71 | 5.16 | 5.42 | |||||||||||||||||||||
NPL coverage |
62.1 | 64.8 | 71.3 | 73.3 | 71.8 | 66.3 | 64.0 |
Continental Europe
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,086 | 6,757 | (672 | ) | (9.9 | ) | ||||||||||
Net fees |
2,715 | 2,769 | (55 | ) | (2.0 | ) | ||||||||||
Gains (losses) on financial transactions |
665 | 254 | 411 | 162.3 | ||||||||||||
Other operating income* |
97 | 169 | (72 | ) | (42.7 | ) | ||||||||||
Gross income |
9,562 | 9,949 | (387 | ) | (3.9 | ) | ||||||||||
Operating expenses |
(4,935 | ) | (4,844 | ) | (91 | ) | 1.9 | |||||||||
General administrative expenses |
(4,384 | ) | (4,351 | ) | (33 | ) | 0.8 | |||||||||
Personnel |
(2,653 | ) | (2,636 | ) | (17 | ) | 0.7 | |||||||||
Other general administrative expenses |
(1,731 | ) | (1,715 | ) | (16 | ) | 0.9 | |||||||||
Depreciation and amortisation |
(551 | ) | (493 | ) | (58 | ) | 11.7 | |||||||||
Net operating income |
4,627 | 5,105 | (478 | ) | (9.4 | ) | ||||||||||
Net loan-loss provisions |
(2,840 | ) | (3,047 | ) | 207 | (6.8 | ) | |||||||||
Other income |
(574 | ) | (427 | ) | (147 | ) | 34.4 | |||||||||
Ordinary profit before taxes |
1,213 | 1,630 | (417 | ) | (25.6 | ) | ||||||||||
Tax on profit |
(263 | ) | (396 | ) | 133 | (33.6 | ) | |||||||||
Ordinary profit from continuing operations |
950 | 1,234 | (284 | ) | (23.0 | ) | ||||||||||
Net profit from discontinued operations |
(0 | ) | (2 | ) | 2 | (83.0 | ) | |||||||||
Ordinary consolidated profit |
950 | 1,232 | (282 | ) | (22.9 | ) | ||||||||||
Minority interests |
117 | 40 | 76 | 189.0 | ||||||||||||
Ordinary attributable profit to the Group |
833 | 1,192 | (359 | ) | (30.1 | ) | ||||||||||
Net capital gains and provisions |
— | (3,453 | ) | 3,453 | (100.0 | ) | ||||||||||
Attributable profit to the Group |
833 | (2,261 | ) | 3,094 | — | |||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
271,878 | 290,909 | (19,031 | ) | (6.5 | ) | ||||||||||
Trading portfolio (w/o loans) |
61,710 | 88,244 | (26,535 | ) | (30.1 | ) | ||||||||||
Available-for-sale financial assets |
41,520 | 46,720 | (5,199 | ) | (11.1 | ) | ||||||||||
Due from credit institutions** |
59,339 | 48,776 | 10,563 | 21.7 | ||||||||||||
Intangible assets and property and equipment |
6,234 | 5,457 | 778 | 14.3 | ||||||||||||
Other assets |
27,421 | 22,952 | 4,469 | 19.5 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
468,102 | 503,058 | (34,955 | ) | (6.9 | ) | ||||||||||
Customer deposits** |
262,970 | 239,961 | 23,009 | 9.6 | ||||||||||||
Marketable debt securities** |
15,578 | 21,100 | (5,521 | ) | (26.2 | ) | ||||||||||
Subordinated debt** |
365 | 128 | 237 | 185.1 | ||||||||||||
Insurance liabilities |
1,324 | 1,129 | 195 | 17.3 | ||||||||||||
Due to credit institutions** |
70,116 | 71,151 | (1,036 | ) | (1.5 | ) | ||||||||||
Other liabilities |
88,857 | 138,726 | (49,869 | ) | (35.9 | ) | ||||||||||
Shareholders’ equity*** |
28,893 | 30,862 | (1,970 | ) | (6.4 | ) | ||||||||||
Other customer funds under management |
47,961 | 42,945 | 5,017 | 11.7 | ||||||||||||
Mutual funds |
30,659 | 27,529 | 3,130 | 11.4 | ||||||||||||
Pension funds |
10,427 | 9,699 | 728 | 7.5 | ||||||||||||
Managed portfolios |
6,876 | 5,717 | 1,159 | 20.3 | ||||||||||||
Customer funds under management |
326,875 | 304,133 | 22,742 | 7.5 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
3.73 | 5.08 | (1.36p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
51.6 | 48.7 | 2.9 p. | |||||||||||||
NPL ratio |
8.48 | 6.07 | 2.41 p. | |||||||||||||
NPL coverage |
61.1 | 68.4 | (7.3p. | ) | ||||||||||||
Number of employees |
59,642 | 58,365 | 1,277 | 2.2 | ||||||||||||
Number of branches |
6,701 | 6,521 | 180 | 2.8 |
Continental Europe
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
2,236 | 2,260 | 2,262 | 2,097 | 2,005 | 2,066 | 2,014 | |||||||||||||||||||||
Net fees |
921 | 952 | 896 | 855 | 911 | 920 | 884 | |||||||||||||||||||||
Gains (losses) on financial transactions |
282 | (53 | ) | 24 | 52 | 265 | 131 | 270 | ||||||||||||||||||||
Other operating income* |
32 | 173 | (35 | ) | 13 | 18 | 71 | 8 | ||||||||||||||||||||
Gross income |
3,470 | 3,332 | 3,147 | 3,018 | 3,198 | 3,188 | 3,176 | |||||||||||||||||||||
Operating expenses |
(1,618 | ) | (1,602 | ) | (1,625 | ) | (1,613 | ) | (1,668 | ) | (1,637 | ) | (1,630 | ) | ||||||||||||||
General administrative expenses |
(1,455 | ) | (1,440 | ) | (1,455 | ) | (1,439 | ) | (1,485 | ) | (1,452 | ) | (1,447 | ) | ||||||||||||||
Personnel |
(874 | ) | (877 | ) | (886 | ) | (861 | ) | (906 | ) | (878 | ) | (869 | ) | ||||||||||||||
Other general administrative expenses |
(582 | ) | (563 | ) | (570 | ) | (577 | ) | (578 | ) | (574 | ) | (578 | ) | ||||||||||||||
Depreciation and amortisation |
(162 | ) | (162 | ) | (169 | ) | (174 | ) | (183 | ) | (185 | ) | (182 | ) | ||||||||||||||
Net operating income |
1,853 | 1,730 | 1,522 | 1,405 | 1,530 | 1,551 | 1,547 | |||||||||||||||||||||
Net loan-loss provisions |
(1,095 | ) | (1,087 | ) | (866 | ) | (1,056 | ) | (901 | ) | (993 | ) | (946 | ) | ||||||||||||||
Other income |
(179 | ) | (175 | ) | (73 | ) | (147 | ) | (192 | ) | (194 | ) | (188 | ) | ||||||||||||||
Ordinary profit before taxes |
579 | 469 | 583 | 202 | 437 | 363 | 413 | |||||||||||||||||||||
Tax on profit |
(144 | ) | (101 | ) | (152 | ) | (16 | ) | (100 | ) | (70 | ) | (93 | ) | ||||||||||||||
Ordinary profit from continuing operations |
435 | 369 | 431 | 186 | 336 | 293 | 321 | |||||||||||||||||||||
Net profit from discontinued operations |
1 | (4 | ) | 1 | (5 | ) | — | (0 | ) | (0 | ) | |||||||||||||||||
Ordinary consolidated profit |
436 | 365 | 432 | 181 | 336 | 293 | 321 | |||||||||||||||||||||
Minority interests |
14 | 13 | 13 | 8 | 29 | 42 | 45 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
421 | 351 | 419 | 173 | 307 | 250 | 275 | |||||||||||||||||||||
Net capital gains and provisions |
— | (1,986 | ) | (1,467 | ) | (657 | ) | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
421 | (1,635 | ) | (1,048 | ) | (484 | ) | 307 | 250 | 275 | ||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
300,611 | 301,663 | 290,909 | 283,427 | 287,195 | 278,466 | 271,878 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
78,957 | 84,927 | 88,244 | 87,992 | 84,960 | 78,032 | 61,710 | |||||||||||||||||||||
Available-for-sale financial assets |
54,792 | 51,296 | 46,720 | 38,309 | 45,439 | 44,259 | 41,520 | |||||||||||||||||||||
Due from credit institutions** |
44,508 | 45,421 | 48,776 | 49,020 | 63,313 | 59,516 | 59,339 | |||||||||||||||||||||
Intangible assets and property and equipment |
5,566 | 5,476 | 5,457 | 5,697 | 5,815 | 6,251 | 6,234 | |||||||||||||||||||||
Other assets |
27,108 | 23,499 | 22,952 | 30,827 | 23,082 | 21,880 | 27,421 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
511,542 | 512,281 | 503,058 | 495,272 | 509,803 | 488,403 | 468,102 | |||||||||||||||||||||
Customer deposits** |
250,037 | 245,255 | 239,961 | 256,154 | 272,222 | 267,427 | 262,970 | |||||||||||||||||||||
Marketable debt securities** |
19,051 | 19,112 | 21,100 | 21,119 | 19,990 | 16,916 | 15,578 | |||||||||||||||||||||
Subordinated debt** |
175 | 180 | 128 | 118 | 351 | 349 | 365 | |||||||||||||||||||||
Insurance liabilities |
717 | 425 | 1,129 | 1,425 | 1,263 | 1,091 | 1,324 | |||||||||||||||||||||
Due to credit institutions** |
74,185 | 66,743 | 71,151 | 78,177 | 75,019 | 68,156 | 70,116 | |||||||||||||||||||||
Other liabilities |
135,505 | 149,289 | 138,726 | 107,245 | 110,675 | 104,976 | 88,857 | |||||||||||||||||||||
Shareholders’ equity*** |
31,872 | 31,278 | 30,862 | 31,034 | 30,284 | 29,489 | 28,893 | |||||||||||||||||||||
Other customer funds under management |
46,320 | 42,375 | 42,945 | 43,391 | 43,958 | 44,652 | 47,961 | |||||||||||||||||||||
Mutual funds |
31,160 | 27,560 | 27,529 | 27,080 | 27,444 | 28,150 | 30,659 | |||||||||||||||||||||
Pension funds |
9,765 | 9,436 | 9,699 | 10,076 | 10,188 | 10,135 | 10,427 | |||||||||||||||||||||
Managed portfolios |
5,395 | 5,378 | 5,717 | 6,236 | 6,327 | 6,367 | 6,876 | |||||||||||||||||||||
Customer funds under management |
315,582 | 306,922 | 304,133 | 320,783 | 336,522 | 329,344 | 326,875 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
5.41 | 5.67 | 6.07 | 6.29 | 6.62 | 7.83 | 8.48 | |||||||||||||||||||||
NPL coverage |
54.1 | 58.9 | 68.4 | 73.0 | 71.0 | 63.3 | 61.1 |
Spain
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
3,268 | 3,981 | (713 | ) | (17.9 | ) | ||||||||||
Net fees |
1,461 | 1,548 | (86 | ) | (5.6 | ) | ||||||||||
Gains (losses) on financial transactions |
520 | 196 | 324 | 164.8 | ||||||||||||
Other operating income* |
115 | 198 | (83 | ) | (42.0 | ) | ||||||||||
Gross income |
5,364 | 5,923 | (559 | ) | (9.4 | ) | ||||||||||
Operating expenses |
(2,863 | ) | (2,886 | ) | 23 | (0.8 | ) | |||||||||
General administrative expenses |
(2,584 | ) | (2,609 | ) | 24 | (0.9 | ) | |||||||||
Personnel |
(1,618 | ) | (1,674 | ) | 56 | (3.3 | ) | |||||||||
Other general administrative expenses |
(966 | ) | (935 | ) | (32 | ) | 3.4 | |||||||||
Depreciation and amortisation |
(278 | ) | (277 | ) | (1 | ) | 0.4 | |||||||||
Net operating income |
2,501 | 3,037 | (535 | ) | (17.6 | ) | ||||||||||
Net loan-loss provisions |
(1,835 | ) | (1,860 | ) | 24 | (1.3 | ) | |||||||||
Other income |
(124 | ) | (94 | ) | (30 | ) | 31.5 | |||||||||
Profit before taxes |
542 | 1,083 | (541 | ) | (49.9 | ) | ||||||||||
Tax on profit |
(173 | ) | (333 | ) | 160 | (48.1 | ) | |||||||||
Profit from continuing operations |
369 | 749 | (380 | ) | (50.8 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
369 | 749 | (380 | ) | (50.8 | ) | ||||||||||
Minority interests |
2 | 3 | (1 | ) | (38.9 | ) | ||||||||||
Attributable profit to the Group |
367 | 746 | (379 | ) | (50.8 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
164,810 | 180,506 | (15,695 | ) | (8.7 | ) | ||||||||||
Trading portfolio (w/o loans) |
56,508 | 79,415 | (22,907 | ) | (28.8 | ) | ||||||||||
Available-for-sale financial assets |
30,312 | 36,427 | (6,115 | ) | (16.8 | ) | ||||||||||
Due from credit institutions** |
36,956 | 23,269 | 13,687 | 58.8 | ||||||||||||
Intangible assets and property and equipment |
4,170 | 3,980 | 189 | 4.8 | ||||||||||||
Other assets |
10,415 | 7,243 | 3,172 | 43.8 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
303,170 | 330,839 | (27,669 | ) | (8.4 | ) | ||||||||||
Customer deposits** |
188,824 | 169,335 | 19,489 | 11.5 | ||||||||||||
Marketable debt securities** |
4,821 | 12,537 | (7,716 | ) | (61.5 | ) | ||||||||||
Subordinated debt** |
22 | 8 | 13 | 161.5 | ||||||||||||
Insurance liabilities |
554 | 723 | (170 | ) | (23.5 | ) | ||||||||||
Due to credit institutions** |
26,950 | 19,019 | 7,931 | 41.7 | ||||||||||||
Other liabilities |
70,699 | 115,788 | (45,088 | ) | (38.9 | ) | ||||||||||
Shareholders’ equity*** |
11,301 | 13,429 | (2,129 | ) | (15.9 | ) | ||||||||||
Other customer funds under management |
41,217 | 36,249 | 4,968 | 13.7 | ||||||||||||
Mutual funds |
26,764 | 23,561 | 3,203 | 13.6 | ||||||||||||
Pension funds |
9,645 | 8,931 | 715 | 8.0 | ||||||||||||
Managed portfolios |
4,807 | 3,757 | 1,050 | 28.0 | ||||||||||||
Customer funds under management |
234,883 | 218,129 | 16,755 | 7.7 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
4.09 | 7.19 | (3.10 p.) | |||||||||||||
Efficiency ratio (with amortisations) |
53.4 | 48.7 | 4.6 p. | |||||||||||||
NPL ratio |
6.40 | 3.64 | 2.76 p. | |||||||||||||
NPL coverage |
45.0 | 45.7 | (0.7 p.) | |||||||||||||
Number of employees |
28,297 | 29,808 | (1,511) | (5.1) | ||||||||||||
Number of branches |
4,573 | 4,680 | (107) | (2.3) |
Spain
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
1,297 | 1,347 | 1,337 | 1,187 | 1,078 | 1,122 | 1,069 | |||||||||||||||||||||
Net fees |
510 | 534 | 504 | 502 | 501 | 500 | 460 | |||||||||||||||||||||
Gains (losses) on financial transactions |
203 | (75 | ) | 68 | 19 | 206 | 96 | 218 | ||||||||||||||||||||
Other operating income* |
32 | 156 | 10 | 50 | 30 | 77 | 8 | |||||||||||||||||||||
Gross income |
2,043 | 1,961 | 1,919 | 1,758 | 1,815 | 1,794 | 1,755 | |||||||||||||||||||||
Operating expenses |
(969 | ) | (954 | ) | (963 | ) | (937 | ) | (962 | ) | (951 | ) | (950 | ) | ||||||||||||||
General administrative expenses |
(877 | ) | (863 | ) | (869 | ) | (848 | ) | (869 | ) | (856 | ) | (859 | ) | ||||||||||||||
Personnel |
(559 | ) | (555 | ) | (559 | ) | (534 | ) | (554 | ) | (538 | ) | (526 | ) | ||||||||||||||
Other general administrative expenses |
(318 | ) | (308 | ) | (309 | ) | (314 | ) | (315 | ) | (319 | ) | (333 | ) | ||||||||||||||
Depreciation and amortisation |
(92 | ) | (91 | ) | (94 | ) | (88 | ) | (93 | ) | (94 | ) | (91 | ) | ||||||||||||||
Net operating income |
1,074 | 1,008 | 956 | 821 | 853 | 844 | 805 | |||||||||||||||||||||
Net loan-loss provisions |
(724 | ) | (670 | ) | (466 | ) | (613 | ) | (516 | ) | (690 | ) | (630 | ) | ||||||||||||||
Other income |
(55 | ) | (46 | ) | 7 | (34 | ) | (36 | ) | (29 | ) | (59 | ) | |||||||||||||||
Profit before taxes |
295 | 291 | 496 | 175 | 301 | 125 | 116 | |||||||||||||||||||||
Tax on profit |
(91 | ) | (90 | ) | (153 | ) | (60 | ) | (93 | ) | (38 | ) | (42 | ) | ||||||||||||||
Profit from continuing operations |
204 | 202 | 343 | 115 | 208 | 87 | 74 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
204 | 202 | 343 | 115 | 208 | 87 | 74 | |||||||||||||||||||||
Minority interests |
2 | 0 | 1 | (1 | ) | 1 | 1 | 0 | ||||||||||||||||||||
Attributable profit to the Group |
202 | 201 | 342 | 116 | 207 | 86 | 73 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
183,368 | 186,509 | 180,506 | 178,426 | 176,462 | 171,122 | 164,810 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
70,072 | 75,542 | 79,415 | 78,456 | 73,971 | 70,625 | 56,508 | |||||||||||||||||||||
Available-for-sale financial assets |
43,328 | 40,983 | 36,427 | 29,681 | 33,300 | 32,980 | 30,312 | |||||||||||||||||||||
Due from credit institutions** |
19,404 | 25,702 | 23,269 | 24,784 | 37,817 | 37,197 | 36,956 | |||||||||||||||||||||
Intangible assets and property and equipment |
4,086 | 4,019 | 3,980 | 4,160 | 4,185 | 4,147 | 4,170 | |||||||||||||||||||||
Other assets |
10,387 | 7,827 | 7,243 | 13,238 | 5,330 | 6,497 | 10,415 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
330,644 | 340,581 | 330,839 | 328,746 | 331,065 | 322,567 | 303,170 | |||||||||||||||||||||
Customer deposits** |
175,903 | 174,552 | 169,335 | 187,261 | 197,464 | 194,331 | 188,824 | |||||||||||||||||||||
Marketable debt securities** |
8,347 | 9,805 | 12,537 | 11,538 | 10,153 | 7,471 | 4,821 | |||||||||||||||||||||
Subordinated debt** |
7 | 8 | 8 | 8 | 7 | 7 | 22 | |||||||||||||||||||||
Insurance liabilities |
511 | 144 | 723 | 963 | 708 | 475 | 554 | |||||||||||||||||||||
Due to credit institutions** |
25,381 | 18,794 | 19,019 | 28,411 | 21,435 | 23,127 | 26,950 | |||||||||||||||||||||
Other liabilities |
106,486 | 123,535 | 115,788 | 87,066 | 89,129 | 85,316 | 70,699 | |||||||||||||||||||||
Shareholders’ equity*** |
14,010 | 13,744 | 13,429 | 13,499 | 12,170 | 11,840 | 11,301 | |||||||||||||||||||||
Other customer funds under management |
40,486 | 35,954 | 36,249 | 36,122 | 37,065 | 37,887 | 41,217 | |||||||||||||||||||||
Mutual funds |
27,123 | 23,892 | 23,561 | 22,926 | 23,417 | 24,180 | 26,764 | |||||||||||||||||||||
Pension funds |
8,978 | 8,675 | 8,931 | 9,285 | 9,403 | 9,362 | 9,645 | |||||||||||||||||||||
Managed portfolios |
4,385 | 3,387 | 3,757 | 3,911 | 4,245 | 4,345 | 4,807 | |||||||||||||||||||||
Customer funds under management |
224,743 | 220,318 | 218,129 | 234,928 | 244,689 | 239,696 | 234,883 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
3.35 | 3.26 | 3.64 | 3.84 | 4.12 | 5.75 | 6.40 | |||||||||||||||||||||
NPL coverage |
49.4 | 43.6 | 45.7 | 50.0 | 50.3 | 43.1 | 45.0 | |||||||||||||||||||||
Spread (Retail Banking) |
3.24 | 3.27 | 3.08 | 2.62 | 2.37 | 2.54 | 2.48 | |||||||||||||||||||||
Loan spreads |
1.60 | 1.59 | 1.64 | 1.81 | 2.21 | 2.26 | 2.33 | |||||||||||||||||||||
Deposit spreads |
1.64 | 1.68 | 1.44 | 0.81 | 0.16 | 0.28 | 0.15 |
Portugal
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
383 | 447 | (64 | ) | (14.4 | ) | ||||||||||
Net fees |
251 | 258 | (8 | ) | (2.9 | ) | ||||||||||
Gains (losses) on financial transactions |
40 | 109 | (69 | ) | (63.3 | ) | ||||||||||
Other operating income* |
19 | 28 | (9 | ) | (31.1 | ) | ||||||||||
Gross income |
693 | 842 | (149 | ) | (17.7 | ) | ||||||||||
Operating expenses |
(369 | ) | (379 | ) | 10 | (2.6 | ) | |||||||||
General administrative expenses |
(310 | ) | (318 | ) | 9 | (2.7 | ) | |||||||||
Personnel |
(223 | ) | (229 | ) | 6 | (2.8 | ) | |||||||||
Other general administrative expenses |
(87 | ) | (89 | ) | 2 | (2.6 | ) | |||||||||
Depreciation and amortisation |
(59 | ) | (60 | ) | 1 | (1.8 | ) | |||||||||
Net operating income |
324 | 464 | (140 | ) | (30.1 | ) | ||||||||||
Net loan-loss provisions |
(182 | ) | (328 | ) | 147 | (44.7 | ) | |||||||||
Other income |
(36 | ) | (15 | ) | (21 | ) | 138.3 | |||||||||
Profit before taxes |
106 | 120 | (14 | ) | (11.5 | ) | ||||||||||
Tax on profit |
(29 | ) | (24 | ) | (5 | ) | 19.5 | |||||||||
Profit from continuing operations |
77 | 96 | (19 | ) | (19.4 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
77 | 96 | (19 | ) | (19.4 | ) | ||||||||||
Minority interests |
0 | 0 | (0 | ) | (70.4 | ) | ||||||||||
Attributable profit to the Group |
77 | 96 | (19 | ) | (19.3 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
24,712 | 26,759 | (2,047 | ) | (7.6 | ) | ||||||||||
Trading portfolio (w/o loans) |
1,788 | 1,894 | (106 | ) | (5.6 | ) | ||||||||||
Available-for-sale financial assets |
4,662 | 5,736 | (1,074 | ) | (18.7 | ) | ||||||||||
Due from credit institutions** |
2,761 | 3,695 | (934 | ) | (25.3 | ) | ||||||||||
Intangible assets and property and equipment |
896 | 399 | 497 | 124.5 | ||||||||||||
Other assets |
6,610 | 5,446 | 1,164 | 21.4 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
41,429 | 43,929 | (2,500 | ) | (5.7 | ) | ||||||||||
Customer deposits** |
24,185 | 23,877 | 308 | 1.3 | ||||||||||||
Marketable debt securities** |
2,375 | 3,759 | (1,384 | ) | (36.8 | ) | ||||||||||
Subordinated debt** |
0 | 0 | (0 | ) | (49.6 | ) | ||||||||||
Insurance liabilities |
88 | 77 | 11 | 13.7 | ||||||||||||
Due to credit institutions** |
11,880 | 13,503 | (1,623 | ) | (12.0 | ) | ||||||||||
Other liabilities |
358 | 254 | 104 | 40.9 | ||||||||||||
Shareholders’ equity*** |
2,544 | 2,459 | 85 | 3.4 | ||||||||||||
Other customer funds under management |
2,043 | 2,440 | (397 | ) | (16.3 | ) | ||||||||||
Mutual funds |
1,141 | 1,611 | (471 | ) | (29.2 | ) | ||||||||||
Pension funds |
776 | 764 | 12 | 1.6 | ||||||||||||
Managed portfolios |
126 | 65 | 61 | 94.4 | ||||||||||||
Customer funds under management |
28,603 | 30,076 | (1,473 | ) | (4.9 | ) | ||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
4.06 | 5.03 | (0.96 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
53.3 | 45.0 | 8.3 p. | |||||||||||||
NPL ratio |
7.86 | 6.16 | 1.70 p. | |||||||||||||
NPL coverage |
51.9 | 51.7 | 0.2 p. | |||||||||||||
Number of employees |
5,627 | 5,721 | (94 | ) | (1.6 | ) | ||||||||||
Number of branches |
647 | 670 | (23 | ) | (3.4 | ) |
Portugal
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
147 | 152 | 147 | 122 | 117 | 134 | 132 | |||||||||||||||||||||
Net fees |
90 | 91 | 77 | 70 | 85 | 87 | 79 | |||||||||||||||||||||
Gains (losses) on financial transactions |
70 | 7 | 32 | (0 | ) | 23 | 7 | 10 | ||||||||||||||||||||
Other operating income* |
10 | 17 | 1 | 2 | 6 | 6 | 7 | |||||||||||||||||||||
Gross income |
318 | 267 | 258 | 195 | 231 | 233 | 228 | |||||||||||||||||||||
Operating expenses |
(126 | ) | (126 | ) | (126 | ) | (128 | ) | (124 | ) | (122 | ) | (123 | ) | ||||||||||||||
General administrative expenses |
(106 | ) | (106 | ) | (106 | ) | (107 | ) | (104 | ) | (102 | ) | (103 | ) | ||||||||||||||
Personnel |
(76 | ) | (76 | ) | (76 | ) | (77 | ) | (75 | ) | (74 | ) | (74 | ) | ||||||||||||||
Other general administrative expenses |
(30 | ) | (29 | ) | (30 | ) | (31 | ) | (29 | ) | (28 | ) | (29 | ) | ||||||||||||||
Depreciation and amortisation |
(20 | ) | (20 | ) | (20 | ) | (21 | ) | (20 | ) | (20 | ) | (20 | ) | ||||||||||||||
Net operating income |
191 | 141 | 132 | 67 | 107 | 112 | 105 | |||||||||||||||||||||
Net loan-loss provisions |
(131 | ) | (91 | ) | (106 | ) | (65 | ) | (64 | ) | (62 | ) | (56 | ) | ||||||||||||||
Other income |
(16 | ) | (5 | ) | 6 | 4 | (13 | ) | (17 | ) | (6 | ) | ||||||||||||||||
Profit before taxes |
44 | 45 | 31 | 7 | 31 | 32 | 44 | |||||||||||||||||||||
Tax on profit |
(12 | ) | (7 | ) | (5 | ) | 20 | (10 | ) | (7 | ) | (12 | ) | |||||||||||||||
Profit from continuing operations |
32 | 38 | 26 | 26 | 21 | 25 | 32 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
32 | 38 | 26 | 26 | 21 | 25 | 32 | |||||||||||||||||||||
Minority interests |
(0 | ) | 0 | 0 | (0 | ) | 0 | 0 | (0 | ) | ||||||||||||||||||
Attributable profit to the Group |
32 | 38 | 26 | 26 | 21 | 25 | 32 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
27,808 | 27,289 | 26,759 | 25,960 | 25,518 | 25,210 | 24,712 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
1,672 | 1,789 | 1,894 | 1,947 | 1,905 | 1,794 | 1,788 | |||||||||||||||||||||
Available-for-sale financial assets |
5,295 | 5,511 | 5,736 | 4,023 | 4,675 | 4,934 | 4,662 | |||||||||||||||||||||
Due from credit institutions** |
2,200 | 2,368 | 3,695 | 3,527 | 3,447 | 3,566 | 2,761 | |||||||||||||||||||||
Intangible assets and property and equipment |
439 | 418 | 399 | 382 | 392 | 906 | 896 | |||||||||||||||||||||
Other assets |
6,196 | 6,018 | 5,446 | 6,047 | 6,198 | 5,829 | 6,610 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
43,609 | 43,394 | 43,929 | 41,887 | 42,136 | 42,239 | 41,429 | |||||||||||||||||||||
Customer deposits** |
23,321 | 23,772 | 23,877 | 23,971 | 23,703 | 23,577 | 24,185 | |||||||||||||||||||||
Marketable debt securities** |
4,734 | 3,892 | 3,759 | 3,492 | 3,411 | 2,396 | 2,375 | |||||||||||||||||||||
Subordinated debt** |
(0 | ) | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Insurance liabilities |
70 | 67 | 77 | 87 | 88 | 87 | 88 | |||||||||||||||||||||
Due to credit institutions** |
13,198 | 13,325 | 13,503 | 11,721 | 12,203 | 13,336 | 11,880 | |||||||||||||||||||||
Other liabilities |
(285 | ) | (196 | ) | 254 | 195 | 180 | 296 | 358 | |||||||||||||||||||
Shareholders’ equity*** |
2,571 | 2,534 | 2,459 | 2,421 | 2,550 | 2,547 | 2,544 | |||||||||||||||||||||
Other customer funds under management |
2,654 | 2,266 | 2,440 | 2,421 | 2,316 | 2,158 | 2,043 | |||||||||||||||||||||
Mutual funds |
1,809 | 1,441 | 1,611 | 1,544 | 1,437 | 1,281 | 1,141 | |||||||||||||||||||||
Pension funds |
782 | 757 | 764 | 787 | 780 | 768 | 776 | |||||||||||||||||||||
Managed portfolios |
63 | 69 | 65 | 90 | 99 | 109 | 126 | |||||||||||||||||||||
Customer funds under management |
30,708 | 29,930 | 30,076 | 29,884 | 29,430 | 28,131 | 28,603 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
4.59 | 5.42 | 6.16 | 6.56 | 6.88 | 7.41 | 7.86 | |||||||||||||||||||||
NPL coverage |
57.6 | 53.4 | 51.7 | 53.1 | 52.9 | 52.4 | 51.9 | |||||||||||||||||||||
Spread (Retail Banking) |
1.43 | 1.43 | 1.34 | 1.23 | 1.22 | 1.26 | 1.38 | |||||||||||||||||||||
Loan spreads |
2.34 | 2.39 | 2.47 | 2.47 | 2.44 | 2.44 | 2.44 | |||||||||||||||||||||
Deposit spreads |
(0.91 | ) | (0.96 | ) | (1.13 | ) | (1.24 | ) | (1.22 | ) | (1.18 | ) | (1.06 | ) |
Poland
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
575 | 401 | 174 | 43.4 | ||||||||||||
Net fees |
314 | 243 | 72 | 29.6 | ||||||||||||
Gains (losses) on financial transactions |
104 | 38 | 65 | 170.6 | ||||||||||||
Other operating income* |
11 | 15 | (4 | ) | (27.5 | ) | ||||||||||
Gross income |
1,004 | 698 | 307 | 44.0 | ||||||||||||
Operating expenses |
(440 | ) | (315 | ) | (125 | ) | 39.6 | |||||||||
General administrative expenses |
(399 | ) | (290 | ) | (110 | ) | 37.8 | |||||||||
Personnel |
(238 | ) | (172 | ) | (66 | ) | 38.5 | |||||||||
Other general administrative expenses |
(162 | ) | (118 | ) | (44 | ) | 36.9 | |||||||||
Depreciation and amortisation |
(41 | ) | (26 | ) | (15 | ) | 59.3 | |||||||||
Net operating income |
564 | 382 | 182 | 47.6 | ||||||||||||
Net loan-loss provisions |
(128 | ) | (80 | ) | (49 | ) | 60.8 | |||||||||
Other income |
(1 | ) | 2 | (3 | ) | — | ||||||||||
Profit before taxes |
435 | 305 | 130 | 42.7 | ||||||||||||
Tax on profit |
(84 | ) | (62 | ) | (23 | ) | 37.1 | |||||||||
Profit from continuing operations |
350 | 243 | 107 | 44.1 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
350 | 243 | 107 | 44.1 | ||||||||||||
Minority interests |
89 | 8 | 81 | — | ||||||||||||
Attributable profit to the Group |
261 | 235 | 26 | 11.0 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
16,298 | 9,659 | 6,639 | 68.7 | ||||||||||||
Trading portfolio (w/o loans) |
561 | 399 | 161 | 40.4 | ||||||||||||
Available-for-sale financial assets |
4,861 | 2,998 | 1,863 | 62.1 | ||||||||||||
Due from credit institutions** |
821 | 423 | 398 | 94.0 | ||||||||||||
Intangible assets and property and equipment |
220 | 140 | 80 | 57.3 | ||||||||||||
Other assets |
2,046 | 1,059 | 987 | 93.2 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
24,805 | 14,678 | 10,127 | 69.0 | ||||||||||||
Customer deposits** |
17,404 | 11,035 | 6,369 | 57.7 | ||||||||||||
Marketable debt securities** |
— | — | — | — | ||||||||||||
Subordinated debt** |
333 | 100 | 233 | 232.6 | ||||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
2,577 | 713 | 1,864 | 261.2 | ||||||||||||
Other liabilities |
2,654 | 1,047 | 1,606 | 153.4 | ||||||||||||
Shareholders’ equity*** |
1,837 | 1,782 | 55 | 3.1 | ||||||||||||
Other customer funds under management |
2,708 | 2,345 | 363 | 15.5 | ||||||||||||
Mutual funds |
2,600 | 2,188 | 412 | 18.8 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
109 | 157 | (49 | ) | (31.0 | ) | ||||||||||
Customer funds under management |
20,445 | 13,480 | 6,965 | 51.7 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
18.39 | 18.18 | 0.21 p. | |||||||||||||
Efficiency ratio (with amortisations) |
43.8 | 45.2 | (1.4 p.) | |||||||||||||
NPL ratio |
7.75 | 4.69 | 3.06 p. | |||||||||||||
NPL coverage |
64.1 | 64.0 | 0.1 p. | |||||||||||||
Number of employees |
12,499 | 8,895 | 3,604 | 40.5 | ||||||||||||
Number of branches |
836 | 522 | 314 | 60.2 |
Poland
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
129 | 134 | 139 | 140 | 181 | 191 | 204 | |||||||||||||||||||||
Net fees |
78 | 80 | 84 | 89 | 104 | 106 | 105 | |||||||||||||||||||||
Gains (losses) on financial transactions |
10 | 16 | 13 | 41 | 35 | 29 | 39 | |||||||||||||||||||||
Other operating income* |
1 | 13 | 1 | 0 | (1 | ) | 14 | (2 | ) | |||||||||||||||||||
Gross income |
218 | 243 | 237 | 270 | 318 | 340 | 346 | |||||||||||||||||||||
Operating expenses |
(105 | ) | (104 | ) | (107 | ) | (110 | ) | (158 | ) | (144 | ) | (138 | ) | ||||||||||||||
General administrative expenses |
(96 | ) | (96 | ) | (98 | ) | (102 | ) | (144 | ) | (130 | ) | (125 | ) | ||||||||||||||
Personnel |
(57 | ) | (57 | ) | (57 | ) | (62 | ) | (85 | ) | (78 | ) | (75 | ) | ||||||||||||||
Other general administrative expenses |
(39 | ) | (39 | ) | (40 | ) | (40 | ) | (59 | ) | (52 | ) | (50 | ) | ||||||||||||||
Depreciation and amortisation |
(9 | ) | (8 | ) | (9 | ) | (8 | ) | (14 | ) | (14 | ) | (13 | ) | ||||||||||||||
Net operating income |
113 | 139 | 130 | 160 | 160 | 196 | 208 | |||||||||||||||||||||
Net loan-loss provisions |
(20 | ) | (32 | ) | (27 | ) | (33 | ) | (42 | ) | (51 | ) | (35 | ) | ||||||||||||||
Other income |
2 | (0 | ) | 0 | (3 | ) | (5 | ) | 6 | (2 | ) | |||||||||||||||||
Profit before taxes |
95 | 106 | 103 | 124 | 113 | 151 | 171 | |||||||||||||||||||||
Tax on profit |
(21 | ) | (20 | ) | (21 | ) | (26 | ) | (23 | ) | (27 | ) | (35 | ) | ||||||||||||||
Profit from continuing operations |
75 | 86 | 82 | 99 | 91 | 123 | 136 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
75 | 86 | 82 | 99 | 91 | 123 | 136 | |||||||||||||||||||||
Minority interests |
2 | 3 | 3 | 5 | 21 | 32 | 36 | |||||||||||||||||||||
Attributable profit to the Group |
73 | 84 | 79 | 94 | 70 | 91 | 100 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
9,106 | 9,191 | 9,659 | 9,732 | 16,188 | 15,983 | 16,298 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
769 | 871 | 399 | 175 | 665 | 658 | 561 | |||||||||||||||||||||
Available-for-sale financial assets |
2,832 | 2,634 | 2,998 | 2,876 | 5,150 | 4,596 | 4,861 | |||||||||||||||||||||
Due from credit institutions** |
368 | 549 | 423 | 394 | 352 | 421 | 821 | |||||||||||||||||||||
Intangible assets and property and equipment |
187 | 175 | 140 | 146 | 242 | 223 | 220 | |||||||||||||||||||||
Other assets |
1,100 | 698 | 1,059 | 1,527 | 1,938 | 1,252 | 2,046 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
14,363 | 14,119 | 14,678 | 14,850 | 24,535 | 23,133 | 24,805 | |||||||||||||||||||||
Customer deposits** |
10,028 | 10,463 | 11,035 | 11,217 | 17,794 | 16,591 | 17,404 | |||||||||||||||||||||
Marketable debt securities** |
— | — | — | — | — | — | — | |||||||||||||||||||||
Subordinated debt** |
100 | 100 | 100 | 100 | 335 | 331 | 333 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
1,690 | 1,109 | 713 | 478 | 1,578 | 1,712 | 2,577 | |||||||||||||||||||||
Other liabilities |
677 | 773 | 1,047 | 1,258 | 2,839 | 2,708 | 2,654 | |||||||||||||||||||||
Shareholders’ equity*** |
1,867 | 1,673 | 1,782 | 1,796 | 1,989 | 1,791 | 1,837 | |||||||||||||||||||||
Other customer funds under management |
2,248 | 2,232 | 2,345 | 2,594 | 2,554 | 2,631 | 2,708 | |||||||||||||||||||||
Mutual funds |
2,059 | 2,059 | 2,188 | 2,443 | 2,428 | 2,529 | 2,600 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
188 | 173 | 157 | 150 | 126 | 102 | 109 | |||||||||||||||||||||
Customer funds under management |
12,376 | 12,796 | 13,480 | 13,911 | 20,684 | 19,554 | 20,445 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
| |||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
4.74 | 4.93 | 4.69 | 4.72 | 7.39 | 8.08 | 7.75 | |||||||||||||||||||||
NPL coverage |
66.3 | 62.1 | 64.0 | 68.3 | 67.6 | 59.3 | 64.1 | |||||||||||||||||||||
Spread (Retail Banking) |
4.56 | 4.59 | 4.57 | 4.44 | 3.14 | 3.17 | 3.16 | |||||||||||||||||||||
Loan spreads |
3.29 | 3.33 | 3.41 | 3.48 | 2.41 | 2.45 | 2.43 | |||||||||||||||||||||
Deposit spreads |
1.27 | 1.26 | 1.16 | 0.96 | 0.73 | 0.72 | 0.73 |
Poland
PLN million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,416 | 1,688 | 729 | 43.2 | ||||||||||||
Net fees |
1,320 | 1,020 | 300 | 29.4 | ||||||||||||
Gains (losses) on financial transactions |
435 | 161 | 274 | 170.2 | ||||||||||||
Other operating income* |
47 | 65 | (18 | ) | (27.6 | ) | ||||||||||
Gross income |
4,219 | 2,934 | 1,285 | 43.8 | ||||||||||||
Operating expenses |
(1,849 | ) | (1,326 | ) | (522 | ) | 39.4 | |||||||||
General administrative expenses |
(1,676 | ) | (1,218 | ) | (458 | ) | 37.6 | |||||||||
Personnel |
(998 | ) | (722 | ) | (276 | ) | 38.3 | |||||||||
Other general administrative expenses |
(678 | ) | (496 | ) | (182 | ) | 36.7 | |||||||||
Depreciation and amortisation |
(173 | ) | (108 | ) | (64 | ) | 59.1 | |||||||||
Net operating income |
2,370 | 1,608 | 762 | 47.4 | ||||||||||||
Net loan-loss provisions |
(539 | ) | (336 | ) | (203 | ) | 60.6 | |||||||||
Other income |
(5 | ) | 10 | (15 | ) | — | ||||||||||
Profit before taxes |
1,825 | 1,281 | 544 | 42.5 | ||||||||||||
Tax on profit |
(354 | ) | (259 | ) | (96 | ) | 36.9 | |||||||||
Profit from continuing operations |
1,471 | 1,022 | 449 | 43.9 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
1,471 | 1,022 | 449 | 43.9 | ||||||||||||
Minority interests |
374 | 33 | 341 | — | ||||||||||||
Attributable profit to the Group |
1,097 | 990 | 107 | 10.9 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
68,920 | 39,639 | 29,281 | 73.9 | ||||||||||||
Trading portfolio (w/o loans) |
2,371 | 1,639 | 733 | 44.7 | ||||||||||||
Available-for-sale financial assets |
20,555 | 12,303 | 8,251 | 67.1 | ||||||||||||
Due from credit institutions** |
3,470 | 1,735 | 1,734 | 99.9 | ||||||||||||
Intangible assets and property and equipment |
928 | 573 | 356 | 62.1 | ||||||||||||
Other assets |
8,651 | 4,346 | 4,305 | 99.1 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
104,895 | 60,235 | 44,660 | 74.1 | ||||||||||||
Customer deposits** |
73,596 | 45,284 | 28,312 | 62.5 | ||||||||||||
Marketable debt securities** |
— | — | — | — | ||||||||||||
Subordinated debt** |
1,410 | 411 | 998 | 242.8 | ||||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
10,898 | 2,928 | 7,970 | 272.2 | ||||||||||||
Other liabilities |
11,222 | 4,298 | 6,924 | 161.1 | ||||||||||||
Shareholders’ equity*** |
7,770 | 7,314 | 456 | 6.2 | ||||||||||||
Other customer funds under management |
11,453 | 9,623 | 1,829 | 19.0 | ||||||||||||
Mutual funds |
10,994 | 8,977 | 2,016 | 22.5 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
459 | 646 | (187 | ) | (28.9 | ) | ||||||||||
Customer funds under management |
86,458 | 55,318 | 31,140 | 56.3 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Poland
PLN million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
546 | 569 | 573 | 575 | 750 | 802 | 865 | |||||||||||||||||||||
Net fees |
330 | 341 | 349 | 365 | 431 | 444 | 445 | |||||||||||||||||||||
Gains (losses) on financial transactions |
41 | 66 | 53 | 171 | 145 | 123 | 167 | |||||||||||||||||||||
Other operating income* |
5 | 55 | 4 | 1 | (3 | ) | 59 | (8 | ) | |||||||||||||||||||
Gross income |
923 | 1,032 | 979 | 1,111 | 1,323 | 1,427 | 1,469 | |||||||||||||||||||||
Operating expenses |
(443 | ) | (442 | ) | (441 | ) | (453 | ) | (656 | ) | (605 | ) | (588 | ) | ||||||||||||||
General administrative expenses |
(406 | ) | (408 | ) | (404 | ) | (418 | ) | (597 | ) | (546 | ) | (533 | ) | ||||||||||||||
Personnel |
(242 | ) | (242 | ) | (237 | ) | (255 | ) | (351 | ) | (326 | ) | (320 | ) | ||||||||||||||
Other general administrative expenses |
(164 | ) | (166 | ) | (167 | ) | (163 | ) | (246 | ) | (219 | ) | (213 | ) | ||||||||||||||
Depreciation and amortisation |
(37 | ) | (35 | ) | (36 | ) | (35 | ) | (59 | ) | (59 | ) | (55 | ) | ||||||||||||||
Net operating income |
480 | 589 | 538 | 659 | 667 | 823 | 881 | |||||||||||||||||||||
Net loan-loss provisions |
(85 | ) | (137 | ) | (114 | ) | (134 | ) | (174 | ) | (216 | ) | (150 | ) | ||||||||||||||
Other income |
8 | (0 | ) | 1 | (13 | ) | (21 | ) | 24 | (8 | ) | |||||||||||||||||
Profit before taxes |
403 | 452 | 426 | 512 | 471 | 631 | 723 | |||||||||||||||||||||
Tax on profit |
(87 | ) | (84 | ) | (87 | ) | (105 | ) | (94 | ) | (114 | ) | (146 | ) | ||||||||||||||
Profit from continuing operations |
316 | 368 | 339 | 406 | 378 | 517 | 577 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
316 | 368 | 339 | 406 | 378 | 517 | 577 | |||||||||||||||||||||
Minority interests |
9 | 11 | 12 | 20 | 86 | 136 | 153 | |||||||||||||||||||||
Attributable profit to the Group |
307 | 356 | 327 | 387 | 292 | 381 | 424 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
37,811 | 39,052 | 39,639 | 39,649 | 67,672 | 69,326 | 68,920 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
3,193 | 3,702 | 1,639 | 711 | 2,780 | 2,853 | 2,371 | |||||||||||||||||||||
Available-for-sale financial assets |
11,760 | 11,191 | 12,303 | 11,716 | 21,530 | 19,936 | 20,555 | |||||||||||||||||||||
Due from credit institutions** |
1,528 | 2,333 | 1,735 | 1,606 | 1,471 | 1,827 | 3,470 | |||||||||||||||||||||
Intangible assets and property and equipment |
776 | 744 | 573 | 596 | 1,013 | 967 | 928 | |||||||||||||||||||||
Other assets |
4,569 | 2,965 | 4,346 | 6,222 | 8,101 | 5,430 | 8,651 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
59,638 | 59,987 | 60,235 | 60,500 | 102,566 | 100,340 | 104,895 | |||||||||||||||||||||
Customer deposits** |
41,640 | 44,457 | 45,284 | 45,698 | 74,388 | 71,966 | 73,596 | |||||||||||||||||||||
Marketable debt securities** |
— | — | — | — | — | — | — | |||||||||||||||||||||
Subordinated debt** |
416 | 426 | 411 | 409 | 1,401 | 1,436 | 1,410 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
7,018 | 4,713 | 2,928 | 1,949 | 6,597 | 7,425 | 10,898 | |||||||||||||||||||||
Other liabilities |
2,811 | 3,283 | 4,298 | 5,126 | 11,867 | 11,745 | 11,222 | |||||||||||||||||||||
Shareholders’ equity*** |
7,753 | 7,108 | 7,314 | 7,319 | 8,314 | 7,768 | 7,770 | |||||||||||||||||||||
Other customer funds under management |
9,332 | 9,483 | 9,623 | 10,566 | 10,677 | 11,414 | 11,453 | |||||||||||||||||||||
Mutual funds |
8,550 | 8,749 | 8,977 | 9,954 | 10,152 | 10,969 | 10,994 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
783 | 734 | 646 | 613 | 526 | 444 | 459 | |||||||||||||||||||||
Customer funds under management |
51,388 | 54,366 | 55,318 | 56,673 | 86,466 | 84,816 | 86,458 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Santander Consumer Finance
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,761 | 1,785 | (25 | ) | (1.4 | ) | ||||||||||
Net fees |
597 | 598 | (1 | ) | (0.1 | ) | ||||||||||
Gains (losses) on financial transactions |
1 | (11 | ) | 12 | — | |||||||||||
Other operating income* |
(7 | ) | (1 | ) | (6 | ) | 635.3 | |||||||||
Gross income |
2,352 | 2,372 | (19 | ) | (0.8 | ) | ||||||||||
Operating expenses |
(1,038 | ) | (1,021 | ) | (16 | ) | 1.6 | |||||||||
General administrative expenses |
(881 | ) | (908 | ) | 27 | (2.9 | ) | |||||||||
Personnel |
(483 | ) | (465 | ) | (19 | ) | 4.1 | |||||||||
Other general administrative expenses |
(398 | ) | (443 | ) | 46 | (10.3 | ) | |||||||||
Depreciation and amortisation |
(157 | ) | (114 | ) | (43 | ) | 37.7 | |||||||||
Net operating income |
1,315 | 1,350 | (36 | ) | (2.6 | ) | ||||||||||
Net loan-loss provisions |
(460 | ) | (549 | ) | 89 | (16.2 | ) | |||||||||
Other income |
(65 | ) | (42 | ) | (23 | ) | 55.5 | |||||||||
Profit before taxes |
790 | 760 | 30 | 4.0 | ||||||||||||
Tax on profit |
(179 | ) | (166 | ) | (13 | ) | 7.7 | |||||||||
Profit from continuing operations |
611 | 594 | 17 | 2.9 | ||||||||||||
Net profit from discontinued operations |
(0 | ) | (2 | ) | 2 | (83.0 | ) | |||||||||
Consolidated profit |
611 | 592 | 19 | 3.2 | ||||||||||||
Minority interests |
26 | 29 | (4 | ) | (12.5 | ) | ||||||||||
Attributable profit to the Group |
585 | 562 | 23 | 4.1 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
55,898 | 56,822 | (924 | ) | (1.6 | ) | ||||||||||
Trading portfolio (w/o loans) |
904 | 1,520 | (616 | ) | (40.5 | ) | ||||||||||
Available-for-sale financial assets |
598 | 329 | 269 | 81.8 | ||||||||||||
Due from credit institutions** |
10,966 | 12,156 | (1,190 | ) | (9.8 | ) | ||||||||||
Intangible assets and property and equipment |
940 | 927 | 13 | 1.4 | ||||||||||||
Other assets |
2,386 | 2,569 | (182 | ) | (7.1 | ) | ||||||||||
Total assets/liabilities & shareholders’ equity |
71,692 | 74,323 | (2,631 | ) | (3.5 | ) | ||||||||||
Customer deposits** |
30,726 | 33,087 | (2,360 | ) | (7.1 | ) | ||||||||||
Marketable debt securities** |
8,380 | 4,747 | 3,633 | 76.5 | ||||||||||||
Subordinated debt** |
10 | 19 | (9 | ) | (48.3 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
17,627 | 21,018 | (3,390 | ) | (16.1 | ) | ||||||||||
Other liabilities |
3,853 | 4,578 | (725 | ) | (15.8 | ) | ||||||||||
Shareholders’ equity*** |
11,094 | 10,874 | 221 | 2.0 | ||||||||||||
Other customer funds under management |
6 | 6 | 0 | 6.4 | ||||||||||||
Mutual funds |
2 | 2 | (0 | ) | (8.0 | ) | ||||||||||
Pension funds |
4 | 4 | 1 | 13.8 | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
39,123 | 37,859 | 1,264 | 3.3 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
6.95 | 6.93 | 0.02 p. | |||||||||||||
Efficiency ratio (with amortisations) |
44.1 | 43.1 | 1.0 p. | |||||||||||||
NPL ratio |
3.96 | 3.96 | — | |||||||||||||
NPL coverage |
109.2 | 109.7 | (0.5 p. | ) | ||||||||||||
Number of employees |
11,869 | 12,604 | (735 | ) | (5.8 | ) | ||||||||||
Number of branches |
635 | 638 | (3 | ) | (0.5 | ) |
Santander Consumer Finance
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
611 | 580 | 594 | 604 | 587 | 582 | 592 | |||||||||||||||||||||
Net fees |
204 | 198 | 196 | 180 | 192 | 197 | 207 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(5 | ) | 2 | (8 | ) | (4 | ) | 0 | (1 | ) | 2 | |||||||||||||||||
Other operating income* |
0 | 1 | (2 | ) | (9 | ) | (3 | ) | (4 | ) | (0 | ) | ||||||||||||||||
Gross income |
810 | 782 | 780 | 770 | 776 | 775 | 801 | |||||||||||||||||||||
Operating expenses |
(338 | ) | (337 | ) | (347 | ) | (360 | ) | (351 | ) | (341 | ) | (345 | ) | ||||||||||||||
General administrative expenses |
(303 | ) | (300 | ) | (305 | ) | (308 | ) | (300 | ) | (288 | ) | (292 | ) | ||||||||||||||
Personnel |
(150 | ) | (156 | ) | (159 | ) | (159 | ) | (161 | ) | (159 | ) | (163 | ) | ||||||||||||||
Other general administrative expenses |
(153 | ) | (144 | ) | (146 | ) | (149 | ) | (139 | ) | (129 | ) | (130 | ) | ||||||||||||||
Depreciation and amortisation |
(35 | ) | (37 | ) | (42 | ) | (52 | ) | (51 | ) | (53 | ) | (53 | ) | ||||||||||||||
Net operating income |
472 | 445 | 433 | 410 | 425 | 434 | 456 | |||||||||||||||||||||
Net loan-loss provisions |
(176 | ) | (199 | ) | (174 | ) | (204 | ) | (171 | ) | (131 | ) | (158 | ) | ||||||||||||||
Other income |
(18 | ) | (6 | ) | (17 | ) | 1 | (21 | ) | (29 | ) | (15 | ) | |||||||||||||||
Profit before taxes |
278 | 240 | 242 | 207 | 233 | 274 | 283 | |||||||||||||||||||||
Tax on profit |
(62 | ) | (50 | ) | (53 | ) | (35 | ) | (49 | ) | (64 | ) | (66 | ) | ||||||||||||||
Profit from continuing operations |
215 | 190 | 189 | 172 | 184 | 210 | 217 | |||||||||||||||||||||
Net profit from discontinued operations |
1 | (4 | ) | 1 | (5 | ) | — | (0 | ) | (0 | ) | |||||||||||||||||
Consolidated profit |
216 | 186 | 190 | 167 | 184 | 210 | 217 | |||||||||||||||||||||
Minority interests |
10 | 10 | 9 | 5 | 7 | 9 | 9 | |||||||||||||||||||||
Attributable profit to the Group |
206 | 176 | 181 | 162 | 176 | 201 | 208 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
56,306 | 56,834 | 56,822 | 56,683 | 56,241 | 55,995 | 55,898 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
1,186 | 1,431 | 1,520 | 1,339 | 1,224 | 925 | 904 | |||||||||||||||||||||
Available-for-sale financial assets |
1,174 | 775 | 329 | 228 | 553 | 606 | 598 | |||||||||||||||||||||
Due from credit institutions** |
9,149 | 9,321 | 12,156 | 11,502 | 10,336 | 10,471 | 10,966 | |||||||||||||||||||||
Intangible assets and property and equipment |
842 | 852 | 927 | 999 | 984 | 966 | 940 | |||||||||||||||||||||
Other assets |
2,801 | 2,522 | 2,569 | 3,321 | 2,704 | 2,596 | 2,386 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
71,458 | 71,734 | 74,323 | 74,071 | 72,041 | 71,559 | 71,692 | |||||||||||||||||||||
Customer deposits** |
33,180 | 32,702 | 33,087 | 31,892 | 31,496 | 30,986 | 30,726 | |||||||||||||||||||||
Marketable debt securities** |
5,908 | 5,361 | 4,747 | 6,083 | 6,420 | 7,045 | 8,380 | |||||||||||||||||||||
Subordinated debt** |
68 | 72 | 19 | 10 | 9 | 11 | 10 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
17,210 | 18,647 | 21,018 | 20,506 | 18,839 | 18,668 | 17,627 | |||||||||||||||||||||
Other liabilities |
3,918 | 4,070 | 4,578 | 4,530 | 3,898 | 3,695 | 3,853 | |||||||||||||||||||||
Shareholders’ equity*** |
11,173 | 10,882 | 10,874 | 11,050 | 11,379 | 11,154 | 11,094 | |||||||||||||||||||||
Other customer funds under management |
6 | 6 | 6 | 6 | 6 | 6 | 6 | |||||||||||||||||||||
Mutual funds |
2 | 2 | 2 | 2 | 2 | 2 | 2 | |||||||||||||||||||||
Pension funds |
4 | 4 | 4 | 4 | 4 | 4 | 4 | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
39,163 | 38,140 | 37,859 | 37,991 | 37,931 | 38,049 | 39,123 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
4.05 | 3.88 | 3.96 | 3.90 | 3.98 | 4.04 | 3.96 | |||||||||||||||||||||
NPL coverage |
108.3 | 110.7 | 109.7 | 109.5 | 108.7 | 106.9 | 109.2 | |||||||||||||||||||||
Loan spreads |
4.51 | 4.57 | 4.67 | 4.73 | 4.76 | 4.83 | 4.93 |
Spain’s run-off real estate
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
37 | 54 | (18 | ) | (32.9 | ) | ||||||||||
Net fees |
14 | 32 | (18 | ) | (56.4 | ) | ||||||||||
Gains (losses) on financial transactions |
1 | 4 | (3 | ) | (76.6 | ) | ||||||||||
Other operating income* |
(46 | ) | (73 | ) | 27 | (36.7 | ) | |||||||||
Gross income |
6 | 18 | (13 | ) | (69.7 | ) | ||||||||||
Operating expenses |
(131 | ) | (144 | ) | 14 | (9.4 | ) | |||||||||
General administrative expenses |
(124 | ) | (138 | ) | 14 | (10.1 | ) | |||||||||
Personnel |
(33 | ) | (34 | ) | 1 | (3.4 | ) | |||||||||
Other general administrative expenses |
(92 | ) | (104 | ) | 13 | (12.3 | ) | |||||||||
Depreciation and amortisation |
(6 | ) | (6 | ) | (0 | ) | 6.2 | |||||||||
Net operating income |
(125 | ) | (126 | ) | 1 | (0.8 | ) | |||||||||
Net loan-loss provisions |
(230 | ) | (234 | ) | 4 | (1.8 | ) | |||||||||
Other income |
(349 | ) | (279 | ) | (70 | ) | 25.1 | |||||||||
Ordinary profit before taxes |
(704 | ) | (639 | ) | (65 | ) | 10.1 | |||||||||
Tax on profit |
211 | 192 | 19 | 10.1 | ||||||||||||
Ordinary profit from continuing operations |
(493 | ) | (447 | ) | (45 | ) | 10.1 | |||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Ordinary consolidated profit |
(493 | ) | (447 | ) | (45 | ) | 10.1 | |||||||||
Minority interests |
— | — | — | — | ||||||||||||
Ordinary attributable profit to the Group |
(493 | ) | (447 | ) | (45 | ) | 10.1 | |||||||||
Net capital gains and provisions |
— | (3,453 | ) | 3,453 | (100.0 | ) | ||||||||||
Attributable profit to the Group |
(493 | ) | (3,900 | ) | 3,408 | (87.4 | ) | |||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
6,246 | 10,598 | (4,352 | ) | (41.1 | ) | ||||||||||
Trading portfolio (w/o loans) |
— | — | — | — | ||||||||||||
Available-for-sale financial assets |
207 | — | 207 | — | ||||||||||||
Due from credit institutions** |
— | — | — | — | ||||||||||||
Intangible assets and property and equipment |
— | — | — | — | ||||||||||||
Other assets |
4,966 | 4,855 | 110 | 2.3 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
11,420 | 15,453 | (4,034 | ) | (26.1 | ) | ||||||||||
Customer deposits** |
217 | 259 | (42 | ) | (16.2 | ) | ||||||||||
Marketable debt securities** |
2 | 9 | (6 | ) | (72.4 | ) | ||||||||||
Subordinated debt** |
— | — | — | — | ||||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
0 | 0 | 0 | 66.7 | ||||||||||||
Other liabilities |
9,743 | 13,495 | (3,752 | ) | (27.8 | ) | ||||||||||
Shareholders’ equity*** |
1,457 | 1,691 | (234 | ) | (13.8 | ) | ||||||||||
Other customer funds under management |
154 | 168 | (14 | ) | (8.3 | ) | ||||||||||
Mutual funds |
153 | 167 | (14 | ) | (8.4 | ) | ||||||||||
Pension funds |
1 | 1 | 0 | 14.3 | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
373 | 436 | (62 | ) | (14.3 | ) | ||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Spain’s run-off real estate
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
23 | 14 | 18 | 20 | 27 | 12 | (3 | ) | ||||||||||||||||||||
Net fees |
12 | 12 | 8 | 9 | 9 | 2 | 3 | |||||||||||||||||||||
Gains (losses) on financial transactions |
1 | 2 | 1 | 0 | 1 | (0 | ) | (0 | ) | |||||||||||||||||||
Other operating income* |
(13 | ) | (13 | ) | (46 | ) | (30 | ) | (16 | ) | (23 | ) | (8 | ) | ||||||||||||||
Gross income |
23 | 14 | (18 | ) | (1 | ) | 22 | (8 | ) | (8 | ) | |||||||||||||||||
Operating expenses |
(48 | ) | (48 | ) | (48 | ) | (48 | ) | (40 | ) | (49 | ) | (41 | ) | ||||||||||||||
General administrative expenses |
(46 | ) | (46 | ) | (46 | ) | (46 | ) | (38 | ) | (47 | ) | (39 | ) | ||||||||||||||
Personnel |
(11 | ) | (11 | ) | (11 | ) | (11 | ) | (11 | ) | (10 | ) | (11 | ) | ||||||||||||||
Other general administrative expenses |
(35 | ) | (35 | ) | (35 | ) | (35 | ) | (26 | ) | (37 | ) | (28 | ) | ||||||||||||||
Depreciation and amortisation |
(2 | ) | (2 | ) | (2 | ) | (2 | ) | (2 | ) | (2 | ) | (2 | ) | ||||||||||||||
Net operating income |
(25 | ) | (34 | ) | (67 | ) | (49 | ) | (19 | ) | (57 | ) | (50 | ) | ||||||||||||||
Net loan-loss provisions |
(43 | ) | (93 | ) | (97 | ) | (136 | ) | (114 | ) | (49 | ) | (67 | ) | ||||||||||||||
Other income |
(92 | ) | (118 | ) | (69 | ) | (116 | ) | (118 | ) | (125 | ) | (106 | ) | ||||||||||||||
Ordinary profit before taxes |
(161 | ) | (246 | ) | (233 | ) | (302 | ) | (250 | ) | (231 | ) | (222 | ) | ||||||||||||||
Tax on profit |
48 | 74 | 70 | 91 | 75 | 69 | 67 | |||||||||||||||||||||
Ordinary profit from continuing operations |
(113 | ) | (172 | ) | (163 | ) | (211 | ) | (175 | ) | (162 | ) | (156 | ) | ||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Ordinary consolidated profit |
(113 | ) | (172 | ) | (163 | ) | (211 | ) | (175 | ) | (162 | ) | (156 | ) | ||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Ordinary attributable profit to the Group |
(113 | ) | (172 | ) | (163 | ) | (211 | ) | (175 | ) | (162 | ) | (156 | ) | ||||||||||||||
Net capital gains and provisions |
— | (1,986 | ) | (1,467 | ) | (657 | ) | — | — | — | ||||||||||||||||||
Attributable profit to the Group |
(113 | ) | (2,158 | ) | (1,630 | ) | (869 | ) | (175 | ) | (162 | ) | (156 | ) | ||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
17,389 | 14,070 | 10,598 | 7,298 | 6,844 | 6,507 | 6,246 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
— | — | — | — | — | — | — | |||||||||||||||||||||
Available-for-sale financial assets |
— | — | — | 164 | 207 | 207 | 207 | |||||||||||||||||||||
Due from credit institutions** |
— | — | — | — | — | — | — | |||||||||||||||||||||
Intangible assets and property and equipment |
— | — | — | — | — | — | — | |||||||||||||||||||||
Other assets |
5,193 | 4,956 | 4,855 | 4,815 | 4,885 | 4,866 | 4,966 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
22,582 | 19,026 | 15,453 | 12,277 | 11,936 | 11,580 | 11,420 | |||||||||||||||||||||
Customer deposits** |
299 | 304 | 259 | 289 | 225 | 199 | 217 | |||||||||||||||||||||
Marketable debt securities** |
14 | 7 | 9 | 6 | 6 | 4 | 2 | |||||||||||||||||||||
Subordinated debt** |
— | — | — | — | — | — | — | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Other liabilities |
20,494 | 16,995 | 13,495 | 10,330 | 10,150 | 9,864 | 9,743 | |||||||||||||||||||||
Shareholders’ equity*** |
1,775 | 1,720 | 1,691 | 1,652 | 1,555 | 1,513 | 1,457 | |||||||||||||||||||||
Other customer funds under management |
168 | 167 | 168 | 165 | 161 | 159 | 154 | |||||||||||||||||||||
Mutual funds |
167 | 166 | 167 | 164 | 160 | 158 | 153 | |||||||||||||||||||||
Pension funds |
1 | 1 | 1 | 1 | 1 | 0 | 1 | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
481 | 478 | 436 | 460 | 392 | 361 | 373 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
United Kingdom
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,489 | 2,540 | (51 | ) | (2.0 | ) | ||||||||||
Net fees |
749 | 872 | (123 | ) | (14.1 | ) | ||||||||||
Gains (losses) on financial transactions |
318 | 306 | 12 | 4.0 | ||||||||||||
Other operating income* |
18 | 15 | 2 | 14.0 | ||||||||||||
Gross income |
3,573 | 3,733 | (159 | ) | (4.3 | ) | ||||||||||
Operating expenses |
(1,955 | ) | (2,041 | ) | 86 | (4.2 | ) | |||||||||
General administrative expenses |
(1,661 | ) | (1,745 | ) | 84 | (4.8 | ) | |||||||||
Personnel |
(1,033 | ) | (1,131 | ) | 98 | (8.7 | ) | |||||||||
Other general administrative expenses |
(627 | ) | (614 | ) | (14 | ) | 2.2 | |||||||||
Depreciation and amortisation |
(294 | ) | (296 | ) | 1 | (0.4 | ) | |||||||||
Net operating income |
1,618 | 1,692 | (74 | ) | (4.4 | ) | ||||||||||
Net loan-loss provisions |
(436 | ) | (607 | ) | 171 | (28.2 | ) | |||||||||
Other income |
(170 | ) | (134 | ) | (36 | ) | 26.9 | |||||||||
Ordinary profit before taxes |
1,013 | 952 | 61 | 6.4 | ||||||||||||
Tax on profit |
(206 | ) | (225 | ) | 19 | (8.5 | ) | |||||||||
Ordinary profit from continuing operations |
807 | 726 | 80 | 11.1 | ||||||||||||
Net profit from discontinued operations |
(14 | ) | 52 | (66 | ) | — | ||||||||||
Ordinary consolidated profit |
793 | 778 | 14 | 1.9 | ||||||||||||
Minority interests |
0 | 0 | (0 | ) | (60.0 | ) | ||||||||||
Ordinary attributable profit to the Group |
793 | 778 | 14 | 1.9 | ||||||||||||
Net capital gains and provisions |
— | 81 | (81 | ) | (100.0 | ) | ||||||||||
Attributable profit to the Group |
793 | 859 | (66 | ) | (7.7 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
237,138 | 270,051 | (32,912 | ) | (12.2 | ) | ||||||||||
Trading portfolio (w/o loans) |
35,645 | 43,586 | (7,940 | ) | (18.2 | ) | ||||||||||
Available-for-sale financial assets |
5,387 | 6,775 | (1,388 | ) | (20.5 | ) | ||||||||||
Due from credit institutions** |
23,814 | 20,568 | 3,246 | 15.8 | ||||||||||||
Intangible assets and property and equipment |
2,406 | 2,472 | (66 | ) | (2.7 | ) | ||||||||||
Other assets |
47,379 | 47,201 | 178 | 0.4 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
351,771 | 390,653 | (38,883 | ) | (10.0 | ) | ||||||||||
Customer deposits** |
197,252 | 213,508 | (16,255 | ) | (7.6 | ) | ||||||||||
Marketable debt securities** |
67,086 | 75,963 | (8,877 | ) | (11.7 | ) | ||||||||||
Subordinated debt** |
4,640 | 5,720 | (1,080 | ) | (18.9 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
32,434 | 34,745 | (2,312 | ) | (6.7 | ) | ||||||||||
Other liabilities |
37,221 | 47,195 | (9,973 | ) | (21.1 | ) | ||||||||||
Shareholders’ equity*** |
13,138 | 13,524 | (386 | ) | (2.9 | ) | ||||||||||
Other customer funds under management |
9,572 | 16,243 | (6,671 | ) | (41.1 | ) | ||||||||||
Mutual funds |
9,572 | 16,243 | (6,671 | ) | (41.1 | ) | ||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
278,550 | 311,433 | (32,883 | ) | (10.6 | ) | ||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE** |
8.09 | 7.80 | 0.29 p. | |||||||||||||
Efficiency ratio (with amortisations) |
54.7 | 54.7 | 0.0 p. | |||||||||||||
NPL ratio |
1.98 | 1.94 | 0.04 p. | |||||||||||||
NPL coverage |
41.6 | 44.8 | (3.2 p. | ) | ||||||||||||
Number of employees |
25,375 | 26,683 | (1,308 | ) | (4.9 | ) | ||||||||||
Number of branches |
1,191 | 1,266 | (75 | ) | |
(5.9 |
) |
United Kingdom
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
901 | 821 | 818 | 796 | 803 | 809 | 877 | |||||||||||||||||||||
Net fees |
282 | 290 | 300 | 318 | 249 | 256 | 243 | |||||||||||||||||||||
Gains (losses) on financial transactions |
111 | 125 | 69 | 55 | 86 | 161 | 71 | |||||||||||||||||||||
Other operating income* |
9 | 6 | 0 | 4 | 6 | 7 | 6 | |||||||||||||||||||||
Gross income |
1,303 | 1,243 | 1,187 | 1,174 | 1,144 | 1,233 | 1,197 | |||||||||||||||||||||
Operating expenses |
(662 | ) | (688 | ) | (691 | ) | (649 | ) | (658 | ) | (667 | ) | (630 | ) | ||||||||||||||
General administrative expenses |
(569 | ) | (599 | ) | (577 | ) | (566 | ) | (560 | ) | (571 | ) | (529 | ) | ||||||||||||||
Personnel |
(364 | ) | (375 | ) | (392 | ) | (361 | ) | (354 | ) | (352 | ) | (327 | ) | ||||||||||||||
Other general administrative expenses |
(205 | ) | (224 | ) | (185 | ) | (205 | ) | (206 | ) | (219 | ) | (202 | ) | ||||||||||||||
Depreciation and amortisation |
(93 | ) | (89 | ) | (114 | ) | (84 | ) | (98 | ) | (96 | ) | (100 | ) | ||||||||||||||
Net operating income |
641 | 555 | 496 | 525 | 486 | 566 | 567 | |||||||||||||||||||||
Net loan-loss provisions |
(206 | ) | (214 | ) | (187 | ) | (200 | ) | (160 | ) | (121 | ) | (154 | ) | ||||||||||||||
Other income |
(63 | ) | (39 | ) | (31 | ) | (33 | ) | (42 | ) | (103 | ) | (25 | ) | ||||||||||||||
Ordinary profit before taxes |
372 | 302 | 278 | 292 | 284 | 342 | 387 | |||||||||||||||||||||
Tax on profit |
(98 | ) | (71 | ) | (57 | ) | (61 | ) | (60 | ) | (65 | ) | (81 | ) | ||||||||||||||
Ordinary profit from continuing operations |
275 | 231 | 221 | 231 | 224 | 277 | 306 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 15 | 20 | 25 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
291 | 246 | 242 | 256 | 224 | 263 | 306 | |||||||||||||||||||||
Minority interests |
0 | 0 | 0 | 0 | 0 | — | 0 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
291 | 246 | 242 | 256 | 224 | 263 | 306 | |||||||||||||||||||||
Net capital gains and provisions |
— | — | 81 | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
291 | 246 | 322 | 256 | 224 | 263 | 306 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
| |||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
259,637 | 274,325 | 270,051 | 249,157 | 242,425 | 238,223 | 237,138 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
36,225 | 39,740 | 43,586 | 38,177 | 37,669 | 34,501 | 35,645 | |||||||||||||||||||||
Available-for-sale financial assets |
996 | 6,012 | 6,775 | 6,718 | 6,400 | 6,041 | 5,387 | |||||||||||||||||||||
Due from credit institutions** |
17,748 | 17,087 | 20,568 | 18,124 | 21,002 | 16,081 | 23,814 | |||||||||||||||||||||
Intangible assets and property and equipment |
2,286 | 2,423 | 2,472 | 2,561 | 2,445 | 2,379 | 2,406 | |||||||||||||||||||||
Other assets |
48,789 | 46,648 | 47,201 | 44,321 | 44,836 | 49,670 | 47,379 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
365,681 | 386,234 | 390,653 | 359,058 | 354,778 | 346,894 | 351,771 | |||||||||||||||||||||
Customer deposits** |
191,727 | 211,192 | 213,508 | 194,452 | 194,378 | 195,995 | 197,252 | |||||||||||||||||||||
Marketable debt securities** |
74,322 | 80,635 | 75,963 | 73,919 | 69,625 | 66,940 | 67,086 | |||||||||||||||||||||
Subordinated debt** |
8,086 | 8,508 | 5,720 | 5,534 | 5,369 | 5,197 | 4,640 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
42,180 | 33,382 | 34,745 | 29,313 | 28,579 | 28,207 | 32,434 | |||||||||||||||||||||
Other liabilities |
36,390 | 39,095 | 47,195 | 42,689 | 43,596 | 37,458 | 37,221 | |||||||||||||||||||||
Shareholders’ equity*** |
12,976 | 13,423 | 13,524 | 13,152 | 13,231 | 13,097 | 13,138 | |||||||||||||||||||||
Other customer funds under management |
15,674 | 16,110 | 16,243 | 13,919 | 12,638 | 10,687 | 9,572 | |||||||||||||||||||||
Mutual funds |
15,674 | 16,110 | 16,243 | 13,919 | 12,638 | 10,687 | 9,572 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
289,809 | 316,445 | 311,433 | 287,823 | 282,009 | 278,820 | 278,550 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
| |||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
1.82 | 1.83 | 1.94 | 2.05 | 2.03 | 2.01 | 1.98 | |||||||||||||||||||||
NPL coverage |
37.5 | 37.5 | 44.8 | 44.1 | 42.1 | 42.1 | 41.6 | |||||||||||||||||||||
Spread (Retail Banking) |
1.47 | 1.36 | 1.34 | 1.39 | 1.53 | 1.63 | 1.85 | |||||||||||||||||||||
Loan spreads |
2.49 | 2.54 | 2.60 | 2.66 | 2.78 | 2.80 | 2.85 | |||||||||||||||||||||
Deposit spreads |
(1.02 | ) | (1.18 | ) | (1.26 | ) | (1.27 | ) | (1.25 | ) | (1.17 | ) | (1.00 | ) |
United Kingdom
£ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,120 | 2,062 | 59 | 2.9 | ||||||||||||
Net fees |
638 | 707 | (70 | ) | (9.9 | ) | ||||||||||
Gains (losses) on financial transactions |
271 | 248 | 23 | 9.2 | ||||||||||||
Other operating income* |
15 | 13 | 2 | 19.6 | ||||||||||||
Gross income |
3,044 | 3,030 | 14 | 0.5 | ||||||||||||
Operating expenses |
(1,665 | ) | (1,656 | ) | (9 | ) | 0.5 | |||||||||
General administrative expenses |
(1,415 | ) | (1,416 | ) | 2 | (0.1 | ) | |||||||||
Personnel |
(880 | ) | (918 | ) | 38 | (4.1 | ) | |||||||||
Other general administrative expenses |
(534 | ) | (498 | ) | (36 | ) | 7.3 | |||||||||
Depreciation and amortisation |
(251 | ) | (240 | ) | (11 | ) | 4.5 | |||||||||
Net operating income |
1,379 | 1,373 | 5 | 0.4 | ||||||||||||
Net loan-loss provisions |
(371 | ) | (492 | ) | 121 | (24.6 | ) | |||||||||
Other income |
(145 | ) | (109 | ) | (36 | ) | 33.2 | |||||||||
Ordinary profit before taxes |
863 | 772 | 91 | 11.7 | ||||||||||||
Tax on profit |
(176 | ) | (183 | ) | 7 | (3.9 | ) | |||||||||
Ordinary profit from continuing operations |
687 | 590 | 98 | 16.6 | ||||||||||||
Net profit from discontinued operations |
(12 | ) | 42 | (54 | ) | — | ||||||||||
Ordinary consolidated profit |
675 | 632 | 44 | 6.9 | ||||||||||||
Minority interests |
0 | 0 | (0 | ) | (58.0 | ) | ||||||||||
Ordinary attributable profit to the Group |
675 | 632 | 44 | 6.9 | ||||||||||||
Net capital gains and provisions |
— | 65 | (65 | ) | (100.0 | ) | ||||||||||
Attributable profit to the Group |
675 | 697 | (22 | ) | (3.1 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
198,259 | 215,514 | (17,255 | ) | (8.0 | ) | ||||||||||
Trading portfolio (w/o loans) |
29,801 | 34,784 | (4,982 | ) | (14.3 | ) | ||||||||||
Available-for-sale financial assets |
4,504 | 5,407 | (903 | ) | (16.7 | ) | ||||||||||
Due from credit institutions** |
19,910 | 16,415 | 3,495 | 21.3 | ||||||||||||
Intangible assets and property and equipment |
2,012 | 1,973 | 39 | 2.0 | ||||||||||||
Other assets |
39,611 | 37,669 | 1,943 | 5.2 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
294,098 | 311,761 | (17,663 | ) | (5.7 | ) | ||||||||||
Customer deposits** |
164,913 | 170,390 | (5,477 | ) | (3.2 | ) | ||||||||||
Marketable debt securities** |
56,087 | 60,622 | (4,535 | ) | (7.5 | ) | ||||||||||
Subordinated debt** |
3,879 | 4,565 | (686 | ) | (15.0 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
27,116 | 27,729 | (612 | ) | (2.2 | ) | ||||||||||
Other liabilities |
31,119 | 37,664 | (6,545 | ) | (17.4 | ) | ||||||||||
Shareholders’ equity*** |
10,984 | 10,792 | 191 | 1.8 | ||||||||||||
Other customer funds under management |
8,003 | 12,963 | (4,960 | ) | (38.3 | ) | ||||||||||
Mutual funds |
8,003 | 12,963 | (4,960 | ) | (38.3 | ) | ||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
232,882 | 248,539 | (15,658 | ) | (6.3 | ) | ||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
United Kingdom
£ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
752 | 664 | 645 | 643 | 683 | 688 | 749 | |||||||||||||||||||||
Net fees |
236 | 235 | 237 | 257 | 212 | 218 | 208 | |||||||||||||||||||||
Gains (losses) on financial transactions |
93 | 102 | 54 | 44 | 73 | 137 | 61 | |||||||||||||||||||||
Other operating income* |
7 | 5 | 0 | 4 | 5 | 6 | 5 | |||||||||||||||||||||
Gross income |
1,088 | 1,006 | 936 | 947 | 973 | 1,048 | 1,022 | |||||||||||||||||||||
Operating expenses |
(552 | ) | (558 | ) | (546 | ) | (524 | ) | (560 | ) | (567 | ) | (538 | ) | ||||||||||||||
General administrative expenses |
(475 | ) | (485 | ) | (456 | ) | (457 | ) | (476 | ) | (486 | ) | (452 | ) | ||||||||||||||
Personnel |
(304 | ) | (304 | ) | (310 | ) | (291 | ) | (301 | ) | (300 | ) | (279 | ) | ||||||||||||||
Other general administrative expenses |
(171 | ) | (181 | ) | (146 | ) | (165 | ) | (175 | ) | (186 | ) | (173 | ) | ||||||||||||||
Depreciation and amortisation |
(77 | ) | (72 | ) | (90 | ) | (67 | ) | (83 | ) | (81 | ) | (86 | ) | ||||||||||||||
Net operating income |
535 | 448 | 390 | 423 | 413 | 481 | 484 | |||||||||||||||||||||
Net loan-loss provisions |
(172 | ) | (173 | ) | (147 | ) | (161 | ) | (137 | ) | (103 | ) | (132 | ) | ||||||||||||||
Other income |
(53 | ) | (32 | ) | (24 | ) | (27 | ) | (35 | ) | (87 | ) | (22 | ) | ||||||||||||||
Ordinary profit before taxes |
311 | 244 | 218 | 236 | 241 | 291 | 330 | |||||||||||||||||||||
Tax on profit |
(81 | ) | (57 | ) | (44 | ) | (49 | ) | (51 | ) | (56 | ) | (69 | ) | ||||||||||||||
Ordinary profit from continuing operations |
229 | 186 | 174 | 187 | 191 | 235 | 261 | |||||||||||||||||||||
Net profit from discontinued operations |
14 | 12 | 16 | 20 | — | (12 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
243 | 198 | 190 | 207 | 191 | 224 | 261 | |||||||||||||||||||||
Minority interests |
0 | 0 | 0 | 0 | 0 | (0 | ) | 0 | ||||||||||||||||||||
Ordinary attributable profit to the Group |
243 | 198 | 190 | 207 | 191 | 224 | 261 | |||||||||||||||||||||
Net capital gains and provisions |
— | — | 65 | (0 | ) | — | — | — | ||||||||||||||||||||
Attributable profit to the Group |
243 | 198 | 256 | 207 | 191 | 224 | 261 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
216,512 | 221,325 | 215,514 | 203,337 | 204,994 | 204,204 | 198,259 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
30,208 | 32,062 | 34,784 | 31,156 | 31,853 | 29,574 | 29,801 | |||||||||||||||||||||
Available-for-sale financial assets |
831 | 4,851 | 5,407 | 5,483 | 5,412 | 5,178 | 4,504 | |||||||||||||||||||||
Due from credit institutions** |
14,800 | 13,786 | 16,415 | 14,791 | 17,760 | 13,784 | 19,910 | |||||||||||||||||||||
Intangible assets and property and equipment |
1,906 | 1,955 | 1,973 | 2,090 | 2,068 | 2,039 | 2,012 | |||||||||||||||||||||
Other assets |
40,685 | 37,635 | 37,669 | 36,171 | 37,913 | 42,577 | 39,611 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
304,941 | 311,614 | 311,761 | 293,028 | 300,000 | 297,358 | 294,098 | |||||||||||||||||||||
Customer deposits** |
159,881 | 170,390 | 170,390 | 158,692 | 164,366 | 168,007 | 164,913 | |||||||||||||||||||||
Marketable debt securities** |
61,977 | 65,056 | 60,622 | 60,325 | 58,875 | 57,381 | 56,087 | |||||||||||||||||||||
Subordinated debt** |
6,743 | 6,864 | 4,565 | 4,516 | 4,540 | 4,455 | 3,879 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
35,173 | 26,932 | 27,729 | 23,922 | 24,166 | 24,179 | 27,116 | |||||||||||||||||||||
Other liabilities |
30,346 | 31,541 | 37,664 | 34,838 | 36,865 | 32,109 | 31,119 | |||||||||||||||||||||
Shareholders’ equity*** |
10,821 | 10,830 | 10,792 | 10,733 | 11,188 | 11,227 | 10,984 | |||||||||||||||||||||
Other customer funds under management |
13,070 | 12,997 | 12,963 | 11,359 | 10,686 | 9,161 | 8,003 | |||||||||||||||||||||
Mutual funds |
13,070 | 12,997 | 12,963 | 11,359 | 10,686 | 9,161 | 8,003 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
241,671 | 255,308 | 248,539 | 234,893 | 238,467 | 239,004 | 232,882 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Latin America
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
11,625 | 13,653 | (2,028 | ) | (14.9 | ) | ||||||||||
Net fees |
3,679 | 3,831 | (152 | ) | (4.0 | ) | ||||||||||
Gains (losses) on financial transactions |
878 | 854 | 24 | 2.8 | ||||||||||||
Other operating income* |
1 | (93 | ) | 95 | — | |||||||||||
Gross income |
16,184 | 18,245 | (2,061 | ) | (11.3 | ) | ||||||||||
Operating expenses |
(6,518 | ) | (6,804 | ) | 285 | (4.2 | ) | |||||||||
General administrative expenses |
(5,833 | ) | (6,163 | ) | 330 | (5.4 | ) | |||||||||
Personnel |
(3,255 | ) | (3,492 | ) | 237 | (6.8 | ) | |||||||||
Other general administrative expenses |
(2,578 | ) | (2,671 | ) | 93 | (3.5 | ) | |||||||||
Depreciation and amortisation |
(685 | ) | (641 | ) | (45 | ) | 7.0 | |||||||||
Net operating income |
9,665 | 11,441 | (1,776 | ) | (15.5 | ) | ||||||||||
Net loan-loss provisions |
(5,086 | ) | (5,619 | ) | 533 | (9.5 | ) | |||||||||
Other income |
(356 | ) | (739 | ) | 383 | (51.8 | ) | |||||||||
Profit before taxes |
4,224 | 5,084 | (860 | ) | (16.9 | ) | ||||||||||
Tax on profit |
(943 | ) | (1,189 | ) | 246 | (20.7 | ) | |||||||||
Profit from continuing operations |
3,280 | 3,895 | (614 | ) | (15.8 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
3,280 | 3,895 | (614 | ) | (15.8 | ) | ||||||||||
Minority interests |
692 | 621 | 71 | 11.4 | ||||||||||||
Attributable profit to the Group |
2,589 | 3,274 | (685 | ) | (20.9 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
135,832 | 142,412 | (6,580 | ) | (4.6 | ) | ||||||||||
Trading portfolio (w/o loans) |
26,861 | 27,227 | (365 | ) | (1.3 | ) | ||||||||||
Available-for-sale financial assets |
18,926 | 23,385 | (4,459 | ) | (19.1 | ) | ||||||||||
Due from credit institutions** |
27,670 | 27,972 | (302 | ) | (1.1 | ) | ||||||||||
Intangible assets and property and equipment |
3,948 | 4,378 | (430 | ) | (9.8 | ) | ||||||||||
Other assets |
53,205 | 51,884 | 1,321 | 2.5 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
266,443 | 277,258 | (10,816 | ) | (3.9 | ) | ||||||||||
Customer deposits** |
132,114 | 135,000 | (2,886 | ) | (2.1 | ) | ||||||||||
Marketable debt securities** |
28,455 | 26,516 | 1,939 | 7.3 | ||||||||||||
Subordinated debt** |
3,941 | 5,850 | (1,909 | ) | (32.6 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
35,950 | 39,307 | (3,357 | ) | (8.5 | ) | ||||||||||
Other liabilities |
43,612 | 49,654 | (6,042 | ) | (12.2 | ) | ||||||||||
Shareholders’ equity*** |
22,370 | 20,932 | 1,438 | 6.9 | ||||||||||||
Other customer funds under management |
66,798 | 62,440 | 4,358 | 7.0 | ||||||||||||
Mutual funds |
52,816 | 49,972 | 2,844 | 5.7 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
13,982 | 12,467 | 1,514 | 12.1 | ||||||||||||
Customer funds under management |
231,309 | 229,806 | 1,503 | 0.7 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
14.32 | 19.28 | (4.96 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
40.3 | 37.3 | 3.0 p. | |||||||||||||
NPL ratio |
5.32 | 5.31 | 0.01 p. | |||||||||||||
NPL coverage |
82.9 | 89.8 | (6.9 p. | ) | ||||||||||||
Number of employees |
87,708 | 91,269 | (3,561 | ) | (3.9 | ) | ||||||||||
Number of branches |
5,963 | 5,987 | (24 | ) | (0.4 | ) |
Latin America
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
4,650 | 4,554 | 4,449 | 4,227 | 4,057 | 3,996 | 3,573 | |||||||||||||||||||||
Net fees |
1,327 | 1,219 | 1,285 | 1,266 | 1,277 | 1,276 | 1,126 | |||||||||||||||||||||
Gains (losses) on financial transactions |
247 | 298 | 309 | 217 | 339 | 210 | 329 | |||||||||||||||||||||
Other operating income* |
(49 | ) | (17 | ) | (28 | ) | (21 | ) | (3 | ) | 9 | (4 | ) | |||||||||||||||
Gross income |
6,175 | 6,055 | 6,016 | 5,689 | 5,669 | 5,491 | 5,024 | |||||||||||||||||||||
Operating expenses |
(2,314 | ) | (2,192 | ) | (2,298 | ) | (2,320 | ) | (2,195 | ) | (2,219 | ) | (2,105 | ) | ||||||||||||||
General administrative expenses |
(2,104 | ) | (1,986 | ) | (2,072 | ) | (2,090 | ) | (1,962 | ) | (1,982 | ) | (1,888 | ) | ||||||||||||||
Personnel |
(1,190 | ) | (1,136 | ) | (1,166 | ) | (1,150 | ) | (1,109 | ) | (1,107 | ) | (1,040 | ) | ||||||||||||||
Other general administrative expenses |
(914 | ) | (850 | ) | (907 | ) | (940 | ) | (854 | ) | (876 | ) | (848 | ) | ||||||||||||||
Depreciation and amortisation |
(209 | ) | (205 | ) | (226 | ) | (230 | ) | (233 | ) | (236 | ) | (217 | ) | ||||||||||||||
Net operating income |
3,861 | 3,863 | 3,717 | 3,369 | 3,474 | 3,273 | 2,919 | |||||||||||||||||||||
Net loan-loss provisions |
(1,742 | ) | (2,026 | ) | (1,851 | ) | (1,762 | ) | (1,801 | ) | (1,758 | ) | (1,527 | ) | ||||||||||||||
Other income |
(248 | ) | (255 | ) | (236 | ) | (79 | ) | (64 | ) | (146 | ) | (146 | ) | ||||||||||||||
Profit before taxes |
1,872 | 1,582 | 1,630 | 1,528 | 1,609 | 1,369 | 1,246 | |||||||||||||||||||||
Tax on profit |
(425 | ) | (362 | ) | (402 | ) | (295 | ) | (347 | ) | (286 | ) | (311 | ) | ||||||||||||||
Profit from continuing operations |
1,447 | 1,220 | 1,228 | 1,233 | 1,262 | 1,083 | 935 | |||||||||||||||||||||
Net profit from discontinued operations |
— | 0 | (0 | ) | — | — | — | — | ||||||||||||||||||||
Consolidated profit |
1,447 | 1,220 | 1,228 | 1,233 | 1,262 | 1,083 | 935 | |||||||||||||||||||||
Minority interests |
239 | 208 | 173 | 245 | 274 | 215 | 203 | |||||||||||||||||||||
Attributable profit to the Group |
1,207 | 1,012 | 1,055 | 988 | 988 | 868 | 733 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
141,411 | 141,115 | 142,412 | 140,090 | 148,965 | 140,083 | 135,832 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
31,489 | 32,663 | 27,227 | 28,403 | 32,031 | 30,540 | 26,861 | |||||||||||||||||||||
Available-for-sale financial assets |
24,935 | 23,886 | 23,385 | 23,499 | 23,744 | 21,763 | 18,926 | |||||||||||||||||||||
Due from credit institutions** |
25,567 | 23,572 | 27,972 | 25,799 | 36,382 | 26,400 | 27,670 | |||||||||||||||||||||
Intangible assets and property and equipment |
4,355 | 4,056 | 4,378 | 4,490 | 4,491 | 4,056 | 3,948 | |||||||||||||||||||||
Other assets |
47,985 | 48,577 | 51,884 | 47,346 | 51,113 | 48,217 | 53,205 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
275,742 | 273,870 | 277,258 | 269,627 | 296,726 | 271,058 | 266,443 | |||||||||||||||||||||
Customer deposits** |
143,065 | 136,183 | 135,000 | 134,765 | 144,487 | 137,922 | 132,114 | |||||||||||||||||||||
Marketable debt securities** |
26,167 | 26,072 | 26,516 | 28,107 | 30,605 | 29,036 | 28,455 | |||||||||||||||||||||
Subordinated debt** |
6,100 | 6,017 | 5,850 | 5,734 | 5,781 | 4,346 | 3,941 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
34,632 | 39,530 | 39,307 | 32,131 | 38,501 | 32,455 | 35,950 | |||||||||||||||||||||
Other liabilities |
42,100 | 43,796 | 49,654 | 48,481 | 50,653 | 43,247 | 43,612 | |||||||||||||||||||||
Shareholders’ equity*** |
23,677 | 22,272 | 20,932 | 20,409 | 26,698 | 24,052 | 22,370 | |||||||||||||||||||||
Other customer funds under management |
73,185 | 66,699 | 62,440 | 60,831 | 68,289 | 63,568 | 66,798 | |||||||||||||||||||||
Mutual funds |
59,080 | 54,013 | 49,972 | 48,178 | 53,690 | 49,610 | 52,816 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | 0 | — | |||||||||||||||||||||
Managed portfolios |
14,105 | 12,686 | 12,467 | 12,653 | 14,600 | 13,958 | 13,982 | |||||||||||||||||||||
Customer funds under management |
248,518 | 234,971 | 229,806 | 229,437 | 249,162 | 234,872 | 231,309 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item |
| |||||||||||||||||||||||||||
*** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
4.67 | 5.14 | 5.31 | 5.42 | 5.44 | 5.26 | 5.32 | |||||||||||||||||||||
NPL coverage |
91.6 | 89.5 | 89.8 | 87.5 | 86.7 | 85.4 | 82.9 |
Latin America
Constant EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
11,625 | 12,372 | (747 | ) | (6.0 | ) | ||||||||||
Net fees |
3,679 | 3,483 | 196 | 5.6 | ||||||||||||
Gains (losses) on financial transactions |
878 | 772 | 106 | 13.7 | ||||||||||||
Other operating income* |
1 | (86 | ) | 87 | — | |||||||||||
Gross income |
16,184 | 16,541 | (357 | ) | (2.2 | ) | ||||||||||
Operating expenses |
(6,518 | ) | (6,188 | ) | (330 | ) | 5.3 | |||||||||
General administrative expenses |
(5,833 | ) | (5,605 | ) | (228 | ) | 4.1 | |||||||||
Personnel |
(3,255 | ) | (3,179 | ) | (76 | ) | 2.4 | |||||||||
Other general administrative expenses |
(2,578 | ) | (2,426 | ) | (152 | ) | 6.3 | |||||||||
Depreciation and amortisation |
(685 | ) | (584 | ) | (102 | ) | 17.4 | |||||||||
Net operating income |
9,665 | 10,353 | (687 | ) | (6.6 | ) | ||||||||||
Net loan-loss provisions |
(5,086 | ) | (5,036 | ) | (50 | ) | 1.0 | |||||||||
Other income |
(356 | ) | (647 | ) | 291 | (45.0 | ) | |||||||||
Profit before taxes |
4,224 | 4,670 | (447 | ) | (9.6 | ) | ||||||||||
Tax on profit |
(943 | ) | (1,076 | ) | 132 | (12.3 | ) | |||||||||
Profit from continuing operations |
3,280 | 3,595 | (314 | ) | (8.7 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
3,280 | 3,595 | (314 | ) | (8.7 | ) | ||||||||||
Minority interests |
692 | 562 | 130 | 23.1 | ||||||||||||
Attributable profit to the Group |
2,589 | 3,033 | (444 | ) | (14.6 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
135,832 | 125,749 | 10,083 | 8.0 | ||||||||||||
Trading portfolio (w/o loans) |
26,861 | 24,720 | 2,142 | 8.7 | ||||||||||||
Available-for-sale financial assets |
18,926 | 20,515 | (1,589 | ) | (7.7 | ) | ||||||||||
Due from credit institutions** |
27,670 | 25,110 | 2,560 | 10.2 | ||||||||||||
Intangible assets and property and equipment |
3,948 | 3,805 | 143 | 3.8 | ||||||||||||
Other assets |
53,205 | 45,722 | 7,483 | 16.4 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
266,443 | 245,621 | 20,822 | 8.5 | ||||||||||||
Customer deposits** |
132,114 | 119,356 | 12,758 | 10.7 | ||||||||||||
Marketable debt securities** |
28,455 | 23,173 | 5,283 | 22.8 | ||||||||||||
Subordinated debt** |
3,941 | 5,106 | (1,165 | ) | (22.8 | ) | ||||||||||
Insurance liabilities |
— | — | — | 0 | ||||||||||||
Due to credit institutions** |
35,950 | 35,211 | 739 | 2.1 | ||||||||||||
Other liabilities |
43,612 | 44,258 | (646 | ) | (1.5 | ) | ||||||||||
Shareholders’ equity*** |
22,370 | 18,517 | 3,853 | 20.8 | ||||||||||||
Other customer funds under management |
66,798 | 55,692 | 11,106 | 19.9 | ||||||||||||
Mutual funds |
52,816 | 44,055 | 8,761 | 19.9 | ||||||||||||
Pension funds |
— | — | — | 0 | ||||||||||||
Managed portfolios |
13,982 | 11,637 | 2,345 | 20.2 | ||||||||||||
Customer funds under management |
231,309 | 203,326 | 27,983 | 13.8 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Latin America
Constant EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
4,064 | 4,206 | 4,102 | 4,086 | 3,891 | 3,887 | 3,847 | |||||||||||||||||||||
Net fees |
1,169 | 1,131 | 1,183 | 1,218 | 1,228 | 1,242 | 1,208 | |||||||||||||||||||||
Gains (losses) on financial transactions |
216 | 270 | 285 | 213 | 325 | 207 | 346 | |||||||||||||||||||||
Other operating income* |
(42 | ) | (16 | ) | (27 | ) | (23 | ) | (4 | ) | 9 | (4 | ) | |||||||||||||||
Gross income |
5,406 | 5,591 | 5,544 | 5,495 | 5,441 | 5,345 | 5,397 | |||||||||||||||||||||
Operating expenses |
(2,035 | ) | (2,033 | ) | (2,121 | ) | (2,232 | ) | (2,110 | ) | (2,160 | ) | (2,249 | ) | ||||||||||||||
General administrative expenses |
(1,850 | ) | (1,842 | ) | (1,913 | ) | (2,012 | ) | (1,886 | ) | (1,930 | ) | (2,016 | ) | ||||||||||||||
Personnel |
(1,049 | ) | (1,055 | ) | (1,075 | ) | (1,107 | ) | (1,066 | ) | (1,078 | ) | (1,111 | ) | ||||||||||||||
Other general administrative expenses |
(801 | ) | (787 | ) | (838 | ) | (905 | ) | (820 | ) | (852 | ) | (905 | ) | ||||||||||||||
Depreciation and amortisation |
(185 | ) | (191 | ) | (207 | ) | (220 | ) | (223 | ) | (230 | ) | (232 | ) | ||||||||||||||
Net operating income |
3,371 | 3,558 | 3,423 | 3,262 | 3,331 | 3,185 | 3,149 | |||||||||||||||||||||
Net loan-loss provisions |
(1,490 | ) | (1,839 | ) | (1,706 | ) | (1,703 | ) | (1,719 | ) | (1,709 | ) | (1,657 | ) | ||||||||||||||
Other income |
(209 | ) | (225 | ) | (212 | ) | (82 | ) | (59 | ) | (142 | ) | (155 | ) | ||||||||||||||
Profit before taxes |
1,672 | 1,493 | 1,505 | 1,477 | 1,552 | 1,335 | 1,337 | |||||||||||||||||||||
Tax on profit |
(372 | ) | (338 | ) | (366 | ) | (286 | ) | (333 | ) | (278 | ) | (332 | ) | ||||||||||||||
Profit from continuing operations |
1,300 | 1,156 | 1,139 | 1,191 | 1,220 | 1,056 | 1,004 | |||||||||||||||||||||
Net profit from discontinued operations |
— | 0 | (0 | ) | — | — | — | — | ||||||||||||||||||||
Consolidated profit |
1,300 | 1,156 | 1,139 | 1,191 | 1,220 | 1,056 | 1,004 | |||||||||||||||||||||
Minority interests |
209 | 194 | 159 | 239 | 265 | 209 | 217 | |||||||||||||||||||||
Attributable profit to the Group |
1,091 | 962 | 980 | 951 | 955 | 847 | 787 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
121,891 | 124,040 | 125,749 | 127,463 | 128,918 | 133,581 | 135,832 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
28,418 | 29,695 | 24,720 | 26,375 | 28,112 | 29,163 | 26,861 | |||||||||||||||||||||
Available-for-sale financial assets |
21,297 | 20,799 | 20,515 | 21,189 | 20,312 | 20,702 | 18,926 | |||||||||||||||||||||
Due from credit institutions** |
22,368 | 21,075 | 25,110 | 23,838 | 31,775 | 25,238 | 27,670 | |||||||||||||||||||||
Intangible assets and property and equipment |
3,612 | 3,483 | 3,805 | 4,024 | 3,834 | 3,850 | 3,948 | |||||||||||||||||||||
Other assets |
40,094 | 42,053 | 45,722 | 42,895 | 44,162 | 45,871 | 53,205 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
237,680 | 241,144 | 245,621 | 245,784 | 257,112 | 258,404 | 266,443 | |||||||||||||||||||||
Customer deposits** |
123,480 | 119,928 | 119,356 | 122,696 | 124,950 | 131,297 | 132,114 | |||||||||||||||||||||
Marketable debt securities** |
22,027 | 22,656 | 23,173 | 25,358 | 26,224 | 27,713 | 28,455 | |||||||||||||||||||||
Subordinated debt** |
5,114 | 5,225 | 5,106 | 5,155 | 4,952 | 4,153 | 3,941 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
30,387 | 35,135 | 35,211 | 29,484 | 33,725 | 31,076 | 35,950 | |||||||||||||||||||||
Other liabilities |
36,227 | 38,614 | 44,258 | 44,492 | 44,110 | 41,253 | 43,612 | |||||||||||||||||||||
Shareholders’ equity*** |
20,445 | 19,586 | 18,517 | 18,599 | 23,153 | 22,913 | 22,370 | |||||||||||||||||||||
Other customer funds under management |
63,098 | 58,781 | 55,692 | 55,901 | 59,561 | 60,739 | 66,798 | |||||||||||||||||||||
Mutual funds |
49,871 | 47,216 | 44,055 | 43,844 | 46,175 | 47,276 | 52,816 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | 0 | — | |||||||||||||||||||||
Managed portfolios |
13,227 | 11,565 | 11,637 | 12,057 | 13,387 | 13,463 | 13,982 | |||||||||||||||||||||
Customer funds under management |
213,718 | 206,589 | 203,326 | 209,110 | 215,687 | 223,902 | 231,309 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Latin America. Results
EUR million
Gross income |
Net operating income |
Attributable profit to the Group |
||||||||||||||||||||||||||||||||||
9M ’13 |
9M ’12 |
Var. (%) |
9M ’13 |
9M ’12 |
Var. (%) |
9M ’13 |
9M ’12 |
Var. (%) |
||||||||||||||||||||||||||||
Brazil |
10,482 | 12,759 | (17.8 | ) | 6,487 | 8,345 | (22.3 | ) | 1,277 | 1,671 | (23.6 | ) | ||||||||||||||||||||||||
Mexico |
2,330 | 2,065 | 12.9 | 1,412 | 1,267 | 11.4 | 564 | 827 | (31.8 | ) | ||||||||||||||||||||||||||
Chile |
1,692 | 1,699 | (0.4 | ) | 976 | 1,007 | (3.1 | ) | 316 | 356 | (11.2 | ) | ||||||||||||||||||||||||
Argentina |
969 | 905 | 7.1 | 520 | 480 | 8.2 | 254 | 235 | 7.8 | |||||||||||||||||||||||||||
Uruguay |
192 | 172 | 11.5 | 71 | 58 | 22.0 | 42 | 37 | 15.3 | |||||||||||||||||||||||||||
Puerto Rico |
240 | 276 | (12.9 | ) | 104 | 134 | (22.6 | ) | 64 | 39 | 65.1 | |||||||||||||||||||||||||
Rest |
50 | 127 | (60.6 | ) | (25 | ) | 14 | — | (23 | ) | (2 | ) | — | |||||||||||||||||||||||
Subtotal |
15,956 | 18,003 | (11.4 | ) | 9,545 | 11,305 | (15.6 | ) | 2,495 | 3,164 | (21.2 | ) | ||||||||||||||||||||||||
Santander Private Banking |
228 | 242 | (5.8 | ) | 121 | 136 | (11.4 | ) | 94 | 110 | (14.2 | ) | ||||||||||||||||||||||||
Total |
16,184 | 18,245 | (11.3 | ) | 9,665 | 11,441 | (15.5 | ) | 2,589 | 3,274 | (20.9 | ) | ||||||||||||||||||||||||
Latin America. Results
Constant EUR million
Gross income |
Net operating income |
Attributable profit to the Group |
||||||||||||||||||||||||||||||||||
9M ’13 |
9M ’12 |
Var. (%) |
9M ’13 |
9M ’12 |
Var. (%) |
9M ’13 |
9M ’12 |
Var. (%) |
||||||||||||||||||||||||||||
Brazil |
10,482 | 11,249 | (6.8 | ) | 6,487 | 7,357 | (11.8 | ) | 1,277 | 1,473 | (13.3 | ) | ||||||||||||||||||||||||
Mexico |
2,330 | 2,096 | 11.2 | 1,412 | 1,286 | 9.8 | 564 | 840 | (32.8 | ) | ||||||||||||||||||||||||||
Chile |
1,692 | 1,656 | 2.2 | 976 | 982 | (0.6 | ) | 316 | 347 | (8.9 | ) | |||||||||||||||||||||||||
Argentina |
969 | 745 | 30.1 | 520 | 395 | 31.4 | 254 | 194 | 31.0 | |||||||||||||||||||||||||||
Uruguay |
192 | 170 | 12.5 | 71 | 58 | 23.1 | 42 | 36 | 16.3 | |||||||||||||||||||||||||||
Puerto Rico |
240 | 268 | (10.4 | ) | 104 | 130 | (20.4 | ) | 64 | 38 | 69.8 | |||||||||||||||||||||||||
Rest |
50 | 121 | (58.5 | ) | (25 | ) | 12 | — | (23 | ) | (2 | ) | — | |||||||||||||||||||||||
Subtotal |
15,956 | 16,306 | (2.1 | ) | 9,545 | 10,220 | (6.6 | ) | 2,495 | 2,926 | (14.7 | ) | ||||||||||||||||||||||||
Santander Private Banking |
228 | 236 | (3.1 | ) | 121 | 132 | (8.9 | ) | 94 | 107 | (11.8 | ) | ||||||||||||||||||||||||
Total |
16,184 | 16,541 | (2.2 | ) | 9,665 | 10,353 | (6.6 | ) | 2,589 | 3,033 | (14.6 | ) | ||||||||||||||||||||||||
Brazil
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
7,783 | 9,866 | (2,083 | ) | (21.1 | ) | ||||||||||
Net fees |
2,211 | 2,372 | (161 | ) | (6.8 | ) | ||||||||||
Gains (losses) on financial transactions |
480 | 596 | (115 | ) | (19.3 | ) | ||||||||||
Other operating income* |
7 | (74 | ) | 82 | — | |||||||||||
Gross income |
10,482 | 12,759 | (2,277 | ) | (17.8 | ) | ||||||||||
Operating expenses |
(3,995 | ) | (4,415 | ) | 420 | (9.5 | ) | |||||||||
General administrative expenses |
(3,553 | ) | (3,996 | ) | 443 | (11.1 | ) | |||||||||
Personnel |
(1,928 | ) | (2,227 | ) | 299 | (13.4 | ) | |||||||||
Other general administrative expenses |
(1,625 | ) | (1,769 | ) | 144 | (8.1 | ) | |||||||||
Depreciation and amortisation |
(441 | ) | (419 | ) | (23 | ) | 5.4 | |||||||||
Net operating income |
6,487 | 8,345 | (1,858 | ) | (22.3 | ) | ||||||||||
Net loan-loss provisions |
(3,908 | ) | (4,730 | ) | 822 | (17.4 | ) | |||||||||
Other income |
(337 | ) | (709 | ) | 372 | (52.5 | ) | |||||||||
Profit before taxes |
2,242 | 2,906 | (664 | ) | (22.8 | ) | ||||||||||
Tax on profit |
(591 | ) | (773 | ) | 182 | (23.5 | ) | |||||||||
Profit from continuing operations |
1,651 | 2,133 | (482 | ) | (22.6 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
1,651 | 2,133 | (482 | ) | (22.6 | ) | ||||||||||
Minority interests |
374 | 462 | (88 | ) | (19.0 | ) | ||||||||||
Attributable profit to the Group |
1,277 | 1,671 | (394 | ) | (23.6 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
69,395 | 75,293 | (5,898 | ) | (7.8 | ) | ||||||||||
Trading portfolio (w/o loans) |
11,663 | 9,265 | 2,398 | 25.9 | ||||||||||||
Available-for-sale financial assets |
12,273 | 15,553 | (3,280 | ) | (21.1 | ) | ||||||||||
Due from credit institutions** |
11,681 | 12,384 | (704 | ) | (5.7 | ) | ||||||||||
Intangible assets and property and equipment |
2,863 | 3,361 | (497 | ) | (14.8 | ) | ||||||||||
Other assets |
31,265 | 34,554 | (3,289 | ) | (9.5 | ) | ||||||||||
Total assets/liabilities & shareholders’ equity |
139,140 | 150,410 | (11,270 | ) | (7.5 | ) | ||||||||||
Customer deposits** |
65,801 | 69,588 | (3,787 | ) | (5.4 | ) | ||||||||||
Marketable debt securities** |
20,000 | 18,812 | 1,188 | 6.3 | ||||||||||||
Subordinated debt** |
2,858 | 4,459 | (1,601 | ) | (35.9 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
14,601 | 19,594 | (4,993 | ) | (25.5 | ) | ||||||||||
Other liabilities |
23,286 | 25,779 | (2,493 | ) | (9.7 | ) | ||||||||||
Shareholders’ equity*** |
12,595 | 12,179 | 415 | 3.4 | ||||||||||||
Other customer funds under management |
39,962 | 35,744 | 4,218 | 11.8 | ||||||||||||
Mutual funds |
36,836 | 32,577 | 4,259 | 13.1 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
3,126 | 3,167 | (41 | ) | (1.3 | ) | ||||||||||
Customer funds under management |
128,620 | 128,602 | 18 | 0.0 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
12.55 | 17.75 | (5.21 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
38.1 | 34.6 | 3.5 p. | |||||||||||||
NPL ratio |
6.12 | 6.79 | (0.67 p. | ) | ||||||||||||
NPL coverage |
92.0 | 92.0 | — | |||||||||||||
Number of employees |
50,409 | 54,901 | (4,492 | ) | (8.2 | ) | ||||||||||
Number of branches |
3,661 | 3,782 | (121 | ) | (3.2 | ) |
Brazil
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
3,376 | 3,312 | 3,178 | 2,880 | 2,802 | 2,713 | 2,268 | |||||||||||||||||||||
Net fees |
848 | 744 | 780 | 765 | 774 | 786 | 651 | |||||||||||||||||||||
Gains (losses) on financial transactions |
170 | 223 | 203 | 120 | 215 | 62 | 203 | |||||||||||||||||||||
Other operating income* |
(41 | ) | (16 | ) | (17 | ) | (5 | ) | 0 | 2 | 5 | |||||||||||||||||
Gross income |
4,353 | 4,263 | 4,143 | 3,760 | 3,792 | 3,562 | 3,127 | |||||||||||||||||||||
Operating expenses |
(1,537 | ) | (1,413 | ) | (1,465 | ) | (1,454 | ) | (1,366 | ) | (1,361 | ) | (1,268 | ) | ||||||||||||||
General administrative expenses |
(1,401 | ) | (1,281 | ) | (1,314 | ) | (1,301 | ) | (1,214 | ) | (1,207 | ) | (1,132 | ) | ||||||||||||||
Personnel |
(781 | ) | (712 | ) | (734 | ) | (719 | ) | (677 | ) | (650 | ) | (601 | ) | ||||||||||||||
Other general administrative expenses |
(620 | ) | (569 | ) | (580 | ) | (582 | ) | (536 | ) | (557 | ) | (532 | ) | ||||||||||||||
Depreciation and amortisation |
(136 | ) | (132 | ) | (151 | ) | (153 | ) | (152 | ) | (154 | ) | (136 | ) | ||||||||||||||
Net operating income |
2,816 | 2,851 | 2,678 | 2,306 | 2,426 | 2,202 | 1,859 | |||||||||||||||||||||
Net loan-loss provisions |
(1,490 | ) | (1,735 | ) | (1,505 | ) | (1,394 | ) | (1,471 | ) | (1,372 | ) | (1,065 | ) | ||||||||||||||
Other income |
(222 | ) | (246 | ) | (241 | ) | (102 | ) | (78 | ) | (133 | ) | (126 | ) | ||||||||||||||
Profit before taxes |
1,104 | 870 | 933 | 810 | 877 | 697 | 669 | |||||||||||||||||||||
Tax on profit |
(283 | ) | (222 | ) | (269 | ) | (164 | ) | (224 | ) | (170 | ) | (198 | ) | ||||||||||||||
Profit from continuing operations |
821 | 648 | 664 | 646 | 653 | 527 | 471 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
821 | 648 | 664 | 646 | 653 | 527 | 471 | |||||||||||||||||||||
Minority interests |
179 | 150 | 133 | 129 | 155 | 107 | 113 | |||||||||||||||||||||
Attributable profit to the Group |
641 | 498 | 531 | 518 | 499 | 420 | 358 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
78,083 | 75,963 | 75,293 | 74,511 | 77,918 | 71,296 | 69,395 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
10,977 | 11,149 | 9,265 | 12,648 | 11,824 | 12,276 | 11,663 | |||||||||||||||||||||
Available-for-sale financial assets |
15,261 | 16,204 | 15,553 | 16,284 | 16,766 | 14,848 | 12,273 | |||||||||||||||||||||
Due from credit institutions** |
12,965 | 10,688 | 12,384 | 11,341 | 15,402 | 11,171 | 11,681 | |||||||||||||||||||||
Intangible assets and property and equipment |
3,262 | 3,061 | 3,361 | 3,357 | 3,330 | 2,965 | 2,863 | |||||||||||||||||||||
Other assets |
34,529 | 33,628 | 34,554 | 31,128 | 33,640 | 32,258 | 31,265 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
155,077 | 150,692 | 150,410 | 149,270 | 158,880 | 144,814 | 139,140 | |||||||||||||||||||||
Customer deposits** |
76,352 | 69,095 | 69,588 | 69,849 | 75,162 | 69,199 | 65,801 | |||||||||||||||||||||
Marketable debt securities** |
18,872 | 19,197 | 18,812 | 19,974 | 21,850 | 21,453 | 20,000 | |||||||||||||||||||||
Subordinated debt** |
4,604 | 4,441 | 4,459 | 4,409 | 4,438 | 3,130 | 2,858 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
17,199 | 20,313 | 19,594 | 17,400 | 18,084 | 14,571 | 14,601 | |||||||||||||||||||||
Other liabilities |
24,961 | 25,247 | 25,779 | 25,808 | 24,354 | 23,075 | 23,286 | |||||||||||||||||||||
Shareholders’ equity*** |
13,089 | 12,399 | 12,179 | 11,830 | 14,992 | 13,386 | 12,595 | |||||||||||||||||||||
Other customer funds under management |
44,407 | 39,172 | 35,744 | 34,813 | 39,054 | 35,630 | 39,962 | |||||||||||||||||||||
Mutual funds |
41,247 | 36,066 | 32,577 | 31,339 | 35,498 | 32,514 | 36,836 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | (0 | ) | — | ||||||||||||||||||||
Managed portfolios |
3,160 | 3,106 | 3,167 | 3,474 | 3,556 | 3,116 | 3,126 | |||||||||||||||||||||
Customer funds under management |
144,235 | 131,905 | 128,602 | 129,045 | 140,504 | 129,412 | 128,620 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
| |||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
5.76 | 6.51 | 6.79 | 6.86 | 6.90 | 6.49 | 6.12 | |||||||||||||||||||||
NPL coverage |
90.0 | 90.1 | 92.0 | 90.2 | 90.4 | 91.3 | 92.0 | |||||||||||||||||||||
Spread (Retail Banking) |
15.17 | 15.49 | 14.81 | 13.92 | 13.81 | 13.26 | 12.77 | |||||||||||||||||||||
Loan spreads |
14.44 | 14.84 | 14.25 | 13.41 | 13.09 | 12.51 | 11.93 | |||||||||||||||||||||
Deposit spreads |
0.73 | 0.65 | 0.56 | 0.51 | 0.72 | 0.75 | 0.84 |
Brazil
R$ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
21,626 | 24,169 | (2,543 | ) | (10.5 | ) | ||||||||||
Net fees |
6,145 | 5,811 | 334 | 5.7 | ||||||||||||
Gains (losses) on financial transactions |
1,335 | 1,459 | (124 | ) | (8.5 | ) | ||||||||||
Other operating income* |
20 | (182 | ) | 202 | — | |||||||||||
Gross income |
29,126 | 31,258 | (2,131 | ) | (6.8 | ) | ||||||||||
Operating expenses |
(11,100 | ) | (10,815 | ) | (285 | ) | 2.6 | |||||||||
General administrative expenses |
(9,873 | ) | (9,789 | ) | (85 | ) | 0.9 | |||||||||
Personnel |
(5,359 | ) | (5,456 | ) | 97 | (1.8 | ) | |||||||||
Other general administrative expenses |
(4,515 | ) | (4,333 | ) | (182 | ) | 4.2 | |||||||||
Depreciation and amortisation |
(1,227 | ) | (1,026 | ) | (201 | ) | 19.6 | |||||||||
Net operating income |
18,026 | 20,443 | (2,416 | ) | (11.8 | ) | ||||||||||
Net loan-loss provisions |
(10,860 | ) | (11,587 | ) | 727 | (6.3 | ) | |||||||||
Other income |
(936 | ) | (1,737 | ) | 801 | (46.1 | ) | |||||||||
Profit before taxes |
6,231 | 7,120 | (889 | ) | (12.5 | ) | ||||||||||
Tax on profit |
(1,643 | ) | (1,894 | ) | 251 | (13.3 | ) | |||||||||
Profit from continuing operations |
4,588 | 5,225 | (637 | ) | (12.2 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
4,588 | 5,225 | (637 | ) | (12.2 | ) | ||||||||||
Minority interests |
1,040 | 1,132 | (92 | ) | (8.1 | ) | ||||||||||
Attributable profit to the Group |
3,548 | 4,093 | (545 | ) | (13.3 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
211,002 | 197,508 | 13,495 | 6.8 | ||||||||||||
Trading portfolio (w/o loans) |
35,463 | 24,304 | 11,159 | 45.9 | ||||||||||||
Available-for-sale financial assets |
37,318 | 40,800 | (3,482 | ) | (8.5 | ) | ||||||||||
Due from credit institutions** |
35,516 | 32,486 | 3,030 | 9.3 | ||||||||||||
Intangible assets and property and equipment |
8,706 | 8,816 | (109 | ) | (1.2 | ) | ||||||||||
Other assets |
95,064 | 90,642 | 4,422 | 4.9 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
423,071 | 394,555 | 28,515 | 7.2 | ||||||||||||
Customer deposits** |
200,074 | 182,542 | 17,532 | 9.6 | ||||||||||||
Marketable debt securities** |
60,812 | 49,347 | 11,465 | 23.2 | ||||||||||||
Subordinated debt** |
8,691 | 11,696 | (3,005 | ) | (25.7 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
44,396 | 51,399 | (7,003 | ) | (13.6 | ) | ||||||||||
Other liabilities |
70,802 | 67,622 | 3,180 | 4.7 | ||||||||||||
Shareholders’ equity*** |
38,296 | 31,949 | 6,347 | 19.9 | ||||||||||||
Other customer funds under management |
121,508 | 93,764 | 27,744 | 29.6 | ||||||||||||
Mutual funds |
112,002 | 85,456 | 26,547 | 31.1 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
9,506 | 8,308 | 1,197 | 14.4 | ||||||||||||
Customer funds under management |
391,084 | 337,349 | 53,735 | 15.9 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Brazil
R$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
7,817 | 8,293 | 8,060 | 7,710 | 7,385 | 7,307 | 6,934 | |||||||||||||||||||||
Net fees |
1,964 | 1,871 | 1,976 | 2,036 | 2,040 | 2,116 | 1,988 | |||||||||||||||||||||
Gains (losses) on financial transactions |
393 | 554 | 512 | 331 | 568 | 170 | 597 | |||||||||||||||||||||
Other operating income* |
(94 | ) | (42 | ) | (45 | ) | (16 | ) | 1 | 5 | 15 | |||||||||||||||||
Gross income |
10,080 | 10,675 | 10,502 | 10,061 | 9,993 | 9,599 | 9,534 | |||||||||||||||||||||
Operating expenses |
(3,559 | ) | (3,546 | ) | (3,710 | ) | (3,864 | ) | (3,599 | ) | (3,664 | ) | (3,837 | ) | ||||||||||||||
General administrative expenses |
(3,244 | ) | (3,216 | ) | (3,328 | ) | (3,459 | ) | (3,199 | ) | (3,250 | ) | (3,425 | ) | ||||||||||||||
Personnel |
(1,808 | ) | (1,788 | ) | (1,860 | ) | (1,912 | ) | (1,785 | ) | (1,752 | ) | (1,822 | ) | ||||||||||||||
Other general administrative expenses |
(1,436 | ) | (1,428 | ) | (1,469 | ) | (1,547 | ) | (1,413 | ) | (1,499 | ) | (1,603 | ) | ||||||||||||||
Depreciation and amortisation |
(314 | ) | (330 | ) | (382 | ) | (405 | ) | (400 | ) | (414 | ) | (412 | ) | ||||||||||||||
Net operating income |
6,521 | 7,130 | 6,792 | 6,197 | 6,394 | 5,935 | 5,698 | |||||||||||||||||||||
Net loan-loss provisions |
(3,450 | ) | (4,318 | ) | (3,818 | ) | (3,731 | ) | (3,878 | ) | (3,698 | ) | (3,284 | ) | ||||||||||||||
Other income |
(515 | ) | (613 | ) | (608 | ) | (291 | ) | (205 | ) | (356 | ) | (375 | ) | ||||||||||||||
Profit before taxes |
2,556 | 2,198 | 2,366 | 2,175 | 2,311 | 1,881 | 2,038 | |||||||||||||||||||||
Tax on profit |
(655 | ) | (560 | ) | (679 | ) | (449 | ) | (590 | ) | (459 | ) | (594 | ) | ||||||||||||||
Profit from continuing operations |
1,901 | 1,638 | 1,687 | 1,726 | 1,722 | 1,422 | 1,444 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
1,901 | 1,638 | 1,687 | 1,726 | 1,722 | 1,422 | 1,444 | |||||||||||||||||||||
Minority interests |
416 | 377 | 339 | 345 | 408 | 289 | 343 | |||||||||||||||||||||
Attributable profit to the Group |
1,485 | 1,260 | 1,348 | 1,381 | 1,314 | 1,133 | 1,101 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
189,921 | 195,893 | 197,508 | 201,448 | 200,273 | 206,039 | 211,002 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
26,699 | 28,751 | 24,304 | 34,195 | 30,392 | 35,476 | 35,463 | |||||||||||||||||||||
Available-for-sale financial assets |
37,120 | 41,786 | 40,800 | 44,027 | 43,094 | 42,911 | 37,318 | |||||||||||||||||||||
Due from credit institutions** |
31,535 | 27,562 | 32,486 | 30,661 | 39,587 | 32,283 | 35,516 | |||||||||||||||||||||
Intangible assets and property and equipment |
7,935 | 7,893 | 8,816 | 9,077 | 8,560 | 8,568 | 8,706 | |||||||||||||||||||||
Other assets |
83,984 | 86,720 | 90,642 | 84,158 | 86,464 | 93,222 | 95,064 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
377,194 | 388,604 | 394,555 | 403,567 | 408,370 | 418,499 | 423,071 | |||||||||||||||||||||
Customer deposits** |
185,712 | 178,183 | 182,542 | 188,844 | 193,190 | 199,979 | 200,074 | |||||||||||||||||||||
Marketable debt securities** |
45,902 | 49,505 | 49,347 | 54,002 | 56,160 | 61,997 | 60,812 | |||||||||||||||||||||
Subordinated debt** |
11,199 | 11,454 | 11,696 | 11,919 | 11,407 | 9,046 | 8,691 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
41,834 | 52,383 | 51,399 | 47,042 | 46,482 | 42,108 | 44,396 | |||||||||||||||||||||
Other liabilities |
60,712 | 65,106 | 67,622 | 69,775 | 62,597 | 66,685 | 70,802 | |||||||||||||||||||||
Shareholders’ equity*** |
31,835 | 31,974 | 31,949 | 31,985 | 38,535 | 38,685 | 38,296 | |||||||||||||||||||||
Other customer funds under management |
108,011 | 101,016 | 93,764 | 94,121 | 100,381 | 102,967 | 121,508 | |||||||||||||||||||||
Mutual funds |
100,325 | 93,007 | 85,456 | 84,728 | 91,241 | 93,961 | 112,002 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | (0 | ) | — | ||||||||||||||||||||
Managed portfolios |
7,685 | 8,009 | 8,308 | 9,393 | 9,140 | 9,005 | 9,506 | |||||||||||||||||||||
Customer funds under management |
350,824 | 340,158 | 337,349 | 348,886 | 361,138 | 373,988 | 391,084 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Mexico
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,590 | 1,480 | 110 | 7.4 | ||||||||||||
Net fees |
615 | 544 | 71 | 13.1 | ||||||||||||
Gains (losses) on financial transactions |
145 | 68 | 76 | 111.5 | ||||||||||||
Other operating income* |
(19 | ) | (28 | ) | 8 | (29.7 | ) | |||||||||
Gross income |
2,330 | 2,065 | 265 | 12.9 | ||||||||||||
Operating expenses |
(918 | ) | (798 | ) | (121 | ) | 15.1 | |||||||||
General administrative expenses |
(825 | ) | (712 | ) | (113 | ) | 15.8 | |||||||||
Personnel |
(456 | ) | (392 | ) | (64 | ) | 16.4 | |||||||||
Other general administrative expenses |
(368 | ) | (320 | ) | (48 | ) | 15.1 | |||||||||
Depreciation and amortisation |
(93 | ) | (85 | ) | (8 | ) | 9.4 | |||||||||
Net operating income |
1,412 | 1,267 | 145 | 11.4 | ||||||||||||
Net loan-loss provisions |
(583 | ) | (308 | ) | (275 | ) | 89.1 | |||||||||
Other income |
21 | 33 | (12 | ) | (37.0 | ) | ||||||||||
Profit before taxes |
850 | 992 | (142 | ) | (14.3 | ) | ||||||||||
Tax on profit |
(108 | ) | (164 | ) | 56 | (34.1 | ) | |||||||||
Profit from continuing operations |
742 | 828 | (86 | ) | (10.4 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
742 | 828 | (86 | ) | (10.4 | ) | ||||||||||
Minority interests |
178 | 1 | 177 | — | ||||||||||||
Attributable profit to the Group |
564 | 827 | (263 | ) | (31.8 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
21,007 | 21,545 | (539 | ) | (2.5 | ) | ||||||||||
Trading portfolio (w/o loans) |
10,306 | 12,811 | (2,505 | ) | (19.6 | ) | ||||||||||
Available-for-sale financial assets |
3,116 | 3,329 | (214 | ) | (6.4 | ) | ||||||||||
Due from credit institutions** |
7,518 | 7,075 | 443 | 6.3 | ||||||||||||
Intangible assets and property and equipment |
377 | 336 | 42 | 12.4 | ||||||||||||
Other assets |
4,931 | 4,974 | (43 | ) | (0.9 | ) | ||||||||||
Total assets/liabilities & shareholders’ equity |
47,254 | 50,070 | (2,816 | ) | (5.6 | ) | ||||||||||
Customer deposits** |
25,783 | 24,162 | 1,621 | 6.7 | ||||||||||||
Marketable debt securities** |
2,456 | 1,343 | 1,113 | 82.9 | ||||||||||||
Subordinated debt** |
— | — | — | — | ||||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
4,472 | 6,738 | (2,265 | ) | (33.6 | ) | ||||||||||
Other liabilities |
11,028 | 14,397 | (3,369 | ) | (23.4 | ) | ||||||||||
Shareholders’ equity*** |
3,515 | 3,431 | 84 | 2.4 | ||||||||||||
Other customer funds under management |
10,293 | 10,579 | (286 | ) | (2.7 | ) | ||||||||||
Mutual funds |
10,293 | 10,579 | (286 | ) | (2.7 | ) | ||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
38,532 | 36,084 | 2,448 | 6.8 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Ratios (%) and other data |
||||||||||||||||
ROE |
18.88 | 25.92 | (7.04 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
39.4 | 38.6 | 0.8 p. | |||||||||||||
NPL ratio |
3.58 | 1.69 | 1.89 p. | |||||||||||||
NPL coverage |
99.0 | 175.4 | (76.4 p. | ) | ||||||||||||
Number of employees |
14,486 | 13,348 | 1,138 | 8.5 | ||||||||||||
Number of branches |
1,229 | 1,123 | 106 | 9.4 |
Mexico
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
477 | 481 | 523 | 526 | 516 | 541 | 533 | |||||||||||||||||||||
Net fees |
180 | 164 | 200 | 207 | 215 | 196 | 204 | |||||||||||||||||||||
Gains (losses) on financial transactions |
31 | 4 | 33 | 36 | 54 | 60 | 31 | |||||||||||||||||||||
Other operating income* |
(10 | ) | (3 | ) | (14 | ) | (21 | ) | (10 | ) | 3 | (12 | ) | |||||||||||||||
Gross income |
677 | 646 | 742 | 749 | 775 | 799 | 756 | |||||||||||||||||||||
Operating expenses |
(251 | ) | (251 | ) | (296 | ) | (330 | ) | (301 | ) | (307 | ) | (310 | ) | ||||||||||||||
General administrative expenses |
(221 | ) | (222 | ) | (269 | ) | (303 | ) | (271 | ) | (274 | ) | (280 | ) | ||||||||||||||
Personnel |
(128 | ) | (128 | ) | (137 | ) | (142 | ) | (148 | ) | (152 | ) | (156 | ) | ||||||||||||||
Other general administrative expenses |
(94 | ) | (94 | ) | (132 | ) | (160 | ) | (123 | ) | (122 | ) | (124 | ) | ||||||||||||||
Depreciation and amortisation |
(30 | ) | (29 | ) | (27 | ) | (28 | ) | (30 | ) | (33 | ) | (30 | ) | ||||||||||||||
Net operating income |
426 | 395 | 446 | 419 | 474 | 492 | 446 | |||||||||||||||||||||
Net loan-loss provisions |
(78 | ) | (101 | ) | (129 | ) | (158 | ) | (142 | ) | (184 | ) | (257 | ) | ||||||||||||||
Other income |
(2 | ) | 29 | 6 | 22 | 26 | (2 | ) | (3 | ) | ||||||||||||||||||
Profit before taxes |
346 | 324 | 323 | 283 | 357 | 307 | 186 | |||||||||||||||||||||
Tax on profit |
(51 | ) | (65 | ) | (48 | ) | (43 | ) | (42 | ) | (44 | ) | (23 | ) | ||||||||||||||
Profit from continuing operations |
295 | 259 | 275 | 240 | 316 | 264 | 163 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
295 | 259 | 275 | 240 | 316 | 264 | 163 | |||||||||||||||||||||
Minority interests |
0 | 0 | 0 | 58 | 74 | 64 | 39 | |||||||||||||||||||||
Attributable profit to the Group |
294 | 259 | 274 | 181 | 241 | 199 | 123 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
19,146 | 20,454 | 21,545 | 20,384 | 23,279 | 22,440 | 21,007 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
15,296 | 16,151 | 12,811 | 10,470 | 14,661 | 12,644 | 10,306 | |||||||||||||||||||||
Available-for-sale financial assets |
3,647 | 3,259 | 3,329 | 2,772 | 2,386 | 3,192 | 3,116 | |||||||||||||||||||||
Due from credit institutions** |
6,328 | 5,777 | 7,075 | 7,672 | 12,927 | 5,857 | 7,518 | |||||||||||||||||||||
Intangible assets and property and equipment |
378 | 309 | 336 | 380 | 400 | 380 | 377 | |||||||||||||||||||||
Other assets |
4,431 | 4,375 | 4,974 | 5,209 | 5,131 | 4,774 | 4,931 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
49,225 | 50,325 | 50,070 | 46,886 | 58,785 | 49,287 | 47,254 | |||||||||||||||||||||
Customer deposits** |
26,120 | 26,033 | 24,162 | 24,743 | 27,387 | 28,178 | 25,783 | |||||||||||||||||||||
Marketable debt securities** |
1,312 | 1,301 | 1,343 | 2,021 | 2,270 | 1,534 | 2,456 | |||||||||||||||||||||
Subordinated debt** |
— | — | — | — | — | — | — | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
8,785 | 8,899 | 6,738 | 3,757 | 8,085 | 4,828 | 4,472 | |||||||||||||||||||||
Other liabilities |
8,569 | 9,792 | 14,397 | 13,026 | 16,580 | 10,676 | 11,028 | |||||||||||||||||||||
Shareholders’ equity*** |
4,438 | 4,299 | 3,431 | 3,340 | 4,463 | 4,072 | 3,515 | |||||||||||||||||||||
Other customer funds under management |
10,503 | 10,453 | 10,579 | 10,328 | 11,300 | 10,789 | 10,293 | |||||||||||||||||||||
Mutual funds |
10,503 | 10,453 | 10,579 | 10,328 | 11,300 | 10,789 | 10,293 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
37,936 | 37,787 | 36,084 | 37,091 | 40,957 | 40,500 | 38,532 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year Other information |
|
|||||||||||||||||||||||||||
NPL ratio |
1.61 | 1.64 | 1.69 | 1.94 | 1.92 | 2.20 | 3.58 | |||||||||||||||||||||
NPL coverage |
194.9 | 183.4 | 175.4 | 157.3 | 157.1 | 142.7 | 99.0 | |||||||||||||||||||||
Spread (Retail Banking) |
10.16 | 10.27 | 10.26 | 10.49 | 10.32 | 10.05 | 9.90 | |||||||||||||||||||||
Loan spreads |
8.20 | 8.35 | 8.33 | 8.49 | 8.46 | 8.41 | 8.34 | |||||||||||||||||||||
Deposit spreads |
1.96 | 1.92 | 1.93 | 2.00 | 1.86 | 1.64 | 1.56 |
Mexico
Million pesos
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
26,511 | 25,060 | 1,451 | 5.8 | ||||||||||||
Net fees |
10,262 | 9,208 | 1,053 | 11.4 | ||||||||||||
Gains (losses) on financial transactions |
2,414 | 1,159 | 1,255 | 108.4 | ||||||||||||
Other operating income* |
(324 | ) | (467 | ) | 144 | (30.8 | ) | |||||||||
Gross income |
38,863 | 34,960 | 3,904 | 11.2 | ||||||||||||
Operating expenses |
(15,314 | ) | (13,504 | ) | (1,810 | ) | 13.4 | |||||||||
General administrative expenses |
(13,755 | ) | (12,057 | ) | (1,698 | ) | 14.1 | |||||||||
Personnel |
(7,612 | ) | (6,639 | ) | (973 | ) | 14.7 | |||||||||
Other general administrative expenses |
(6,143 | ) | (5,418 | ) | (725 | ) | 13.4 | |||||||||
Depreciation and amortisation |
(1,558 | ) | (1,447 | ) | (112 | ) | 7.7 | |||||||||
Net operating income |
23,550 | 21,456 | 2,094 | 9.8 | ||||||||||||
Net loan-loss provisions |
(9,722 | ) | (5,219 | ) | (4,503 | ) | 86.3 | |||||||||
Other income |
350 | 564 | (214 | ) | (37.9 | ) | ||||||||||
Profit before taxes |
14,178 | 16,801 | (2,623 | ) | (15.6 | ) | ||||||||||
Tax on profit |
(1,804 | ) | (2,776 | ) | 973 | (35.0 | ) | |||||||||
Profit from continuing operations |
12,374 | 14,024 | (1,650 | ) | (11.8 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
12,374 | 14,024 | (1,650 | ) | (11.8 | ) | ||||||||||
Minority interests |
2,970 | 19 | 2,951 | — | ||||||||||||
Attributable profit to the Group |
9,404 | 14,005 | (4,601 | ) | (32.8 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
374,889 | 357,834 | 17,055 | 4.8 | ||||||||||||
Trading portfolio (w/o loans) |
183,919 | 212,768 | (28,849 | ) | (13.6 | ) | ||||||||||
Available-for-sale financial assets |
55,602 | 55,296 | 306 | 0.6 | ||||||||||||
Due from credit institutions** |
134,171 | 117,512 | 16,659 | 14.2 | ||||||||||||
Intangible assets and property and equipment |
6,730 | 5,573 | 1,157 | 20.8 | ||||||||||||
Other assets |
87,997 | 82,611 | 5,385 | 6.5 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
843,307 | 831,594 | 11,714 | 1.4 | ||||||||||||
Customer deposits** |
460,130 | 401,290 | 58,840 | 14.7 | ||||||||||||
Marketable debt securities** |
43,830 | 22,307 | 21,523 | 96.5 | ||||||||||||
Subordinated debt** |
— | — | — | — | ||||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
79,813 | 111,901 | (32,087 | ) | (28.7 | ) | ||||||||||
Other liabilities |
196,807 | 239,112 | (42,305 | ) | (17.7 | ) | ||||||||||
Shareholders’ equity*** |
62,727 | 56,983 | 5,744 | 10.1 | ||||||||||||
Other customer funds under management |
183,701 | 175,707 | 7,994 | 4.5 | ||||||||||||
Mutual funds |
183,701 | 175,707 | 7,994 | 4.5 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
687,660 | 599,305 | 88,356 | 14.7 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Mexico
Million pesos
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
8,113 | 8,334 | 8,613 | 8,839 | 8,620 | 8,787 | 9,103 | |||||||||||||||||||||
Net fees |
3,056 | 2,852 | 3,300 | 3,470 | 3,591 | 3,188 | 3,483 | |||||||||||||||||||||
Gains (losses) on financial transactions |
526 | 75 | 558 | 613 | 901 | 971 | 542 | |||||||||||||||||||||
Other operating income* |
(179 | ) | (59 | ) | (230 | ) | (346 | ) | (172 | ) | 48 | (200 | ) | |||||||||||||||
Gross income |
11,517 | 11,202 | 12,241 | 12,576 | 12,941 | 12,994 | 12,928 | |||||||||||||||||||||
Operating expenses |
(4,269 | ) | (4,344 | ) | (4,890 | ) | (5,552 | ) | (5,031 | ) | (4,989 | ) | (5,293 | ) | ||||||||||||||
General administrative expenses |
(3,766 | ) | (3,847 | ) | (4,445 | ) | (5,085 | ) | (4,523 | ) | (4,451 | ) | (4,782 | ) | ||||||||||||||
Personnel |
(2,173 | ) | (2,214 | ) | (2,252 | ) | (2,392 | ) | (2,470 | ) | (2,472 | ) | (2,670 | ) | ||||||||||||||
Other general administrative expenses |
(1,593 | ) | (1,633 | ) | (2,192 | ) | (2,693 | ) | (2,053 | ) | (1,979 | ) | (2,112 | ) | ||||||||||||||
Depreciation and amortisation |
(503 | ) | (498 | ) | (446 | ) | (467 | ) | (509 | ) | (538 | ) | (511 | ) | ||||||||||||||
Net operating income |
7,248 | 6,858 | 7,350 | 7,024 | 7,909 | 8,005 | 7,635 | |||||||||||||||||||||
Net loan-loss provisions |
(1,327 | ) | (1,747 | ) | (2,145 | ) | (2,656 | ) | (2,370 | ) | (2,996 | ) | (4,356 | ) | ||||||||||||||
Other income |
(34 | ) | 504 | 93 | 369 | 428 | (31 | ) | (47 | ) | ||||||||||||||||||
Profit before taxes |
5,888 | 5,614 | 5,298 | 4,736 | 5,967 | 4,979 | 3,232 | |||||||||||||||||||||
Tax on profit |
(874 | ) | (1,116 | ) | (786 | ) | (721 | ) | (696 | ) | (708 | ) | (400 | ) | ||||||||||||||
Profit from continuing operations |
5,014 | 4,498 | 4,512 | 4,016 | 5,271 | 4,271 | 2,832 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
5,014 | 4,498 | 4,512 | 4,016 | 5,271 | 4,271 | 2,832 | |||||||||||||||||||||
Minority interests |
7 | 6 | 6 | 980 | 1,241 | 1,043 | 686 | |||||||||||||||||||||
Attributable profit to the Group |
5,007 | 4,492 | 4,506 | 3,035 | 4,031 | 3,227 | 2,146 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
325,900 | 345,169 | 357,834 | 350,281 | 368,140 | 382,406 | 374,889 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
260,364 | 272,559 | 212,768 | 179,914 | 231,850 | 215,470 | 183,919 | |||||||||||||||||||||
Available-for-sale financial assets |
62,076 | 54,991 | 55,296 | 47,628 | 37,741 | 54,394 | 55,602 | |||||||||||||||||||||
Due from credit institutions** |
107,719 | 97,489 | 117,512 | 131,836 | 204,439 | 99,804 | 134,171 | |||||||||||||||||||||
Intangible assets and property and equipment |
6,427 | 5,211 | 5,573 | 6,531 | 6,332 | 6,481 | 6,730 | |||||||||||||||||||||
Other assets |
75,425 | 73,834 | 82,611 | 89,520 | 81,150 | 81,358 | 87,997 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
837,911 | 849,252 | 831,594 | 805,710 | 929,653 | 839,913 | 843,307 | |||||||||||||||||||||
Customer deposits** |
444,624 | 439,312 | 401,290 | 425,189 | 433,111 | 480,183 | 460,130 | |||||||||||||||||||||
Marketable debt securities** |
22,332 | 21,962 | 22,307 | 34,721 | 35,894 | 26,134 | 43,830 | |||||||||||||||||||||
Subordinated debt** |
— | — | — | — | — | — | — | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
149,546 | 150,181 | 111,901 | 64,563 | 127,865 | 82,273 | 79,813 | |||||||||||||||||||||
Other liabilities |
145,862 | 165,246 | 239,112 | 223,838 | 262,201 | 181,935 | 196,807 | |||||||||||||||||||||
Shareholders’ equity*** |
75,547 | 72,551 | 56,983 | 57,399 | 70,581 | 69,388 | 62,727 | |||||||||||||||||||||
Other customer funds under management |
178,788 | 176,392 | 175,707 | 177,474 | 178,704 | 183,853 | 183,701 | |||||||||||||||||||||
Mutual funds |
178,788 | 176,392 | 175,707 | 177,474 | 178,704 | 183,853 | 183,701 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
645,744 | 637,666 | 599,305 | 637,384 | 647,709 | 690,170 | 687,660 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Chile
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,264 | 1,255 | 10 | 0.8 | ||||||||||||
Net fees |
293 | 339 | (45 | ) | (13.4 | ) | ||||||||||
Gains (losses) on financial transactions |
122 | 96 | 26 | 26.8 | ||||||||||||
Other operating income* |
13 | 9 | 3 | 36.4 | ||||||||||||
Gross income |
1,692 | 1,699 | (7 | ) | (0.4 | ) | ||||||||||
Operating expenses |
(716 | ) | (692 | ) | (24 | ) | 3.5 | |||||||||
General administrative expenses |
(632 | ) | (619 | ) | (13 | ) | 2.1 | |||||||||
Personnel |
(391 | ) | (388 | ) | (3 | ) | 0.8 | |||||||||
Other general administrative expenses |
(241 | ) | (231 | ) | (10 | ) | 4.3 | |||||||||
Depreciation and amortisation |
(84 | ) | (73 | ) | (11 | ) | 15.0 | |||||||||
Net operating income |
976 | 1,007 | (31 | ) | (3.1 | ) | ||||||||||
Net loan-loss provisions |
(456 | ) | (416 | ) | (39 | ) | 9.4 | |||||||||
Other income |
8 | (1 | ) | 8 | — | |||||||||||
Profit before taxes |
529 | 590 | (62 | ) | (10.4 | ) | ||||||||||
Tax on profit |
(74 | ) | (78 | ) | 4 | (5.0 | ) | |||||||||
Profit from continuing operations |
455 | 512 | (58 | ) | (11.3 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
455 | 512 | (58 | ) | (11.3 | ) | ||||||||||
Minority interests |
138 | 156 | (18 | ) | (11.3 | ) | ||||||||||
Attributable profit to the Group |
316 | 356 | (40 | ) | (11.2 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
29,697 | 30,043 | (345 | ) | (1.1 | ) | ||||||||||
Trading portfolio (w/o loans) |
1,086 | 1,717 | (631 | ) | (36.8 | ) | ||||||||||
Available-for-sale financial assets |
2,485 | 2,887 | (402 | ) | (13.9 | ) | ||||||||||
Due from credit institutions** |
2,888 | 3,773 | (885 | ) | (23.5 | ) | ||||||||||
Intangible assets and property and equipment |
324 | 365 | (41 | ) | (11.3 | ) | ||||||||||
Other assets |
3,274 | 3,530 | (256 | ) | (7.3 | ) | ||||||||||
Total assets/liabilities & shareholders’ equity |
39,753 | 42,315 | (2,561 | ) | (6.1 | ) | ||||||||||
Customer deposits** |
22,076 | 23,192 | (1,116 | ) | (4.8 | ) | ||||||||||
Marketable debt securities** |
5,949 | 6,329 | (380 | ) | (6.0 | ) | ||||||||||
Subordinated debt** |
1,005 | 1,175 | (170 | ) | (14.4 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
4,615 | 4,960 | (345 | ) | (7.0 | ) | ||||||||||
Other liabilities |
3,894 | 4,519 | (625 | ) | (13.8 | ) | ||||||||||
Shareholders’ equity*** |
2,213 | 2,138 | 75 | 3.5 | ||||||||||||
Other customer funds under management |
5,670 | 4,751 | 919 | 19.3 | ||||||||||||
Mutual funds |
4,290 | 4,751 | (461 | ) | (9.7 | ) | ||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
1,380 | — | 1,380 | — | ||||||||||||
Customer funds under management |
34,700 | 35,447 | (747 | ) | (2.1 | ) | ||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
||||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
17.39 | 20.60 | (3.21 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
42.3 | 40.7 | 1.6 p. | |||||||||||||
NPL ratio |
6.00 | 5.00 | 1.00 p. | |||||||||||||
NPL coverage |
49.7 | 60.8 | (11.1 p. | ) | ||||||||||||
Number of employees |
12,299 | 12,339 | (40 | ) | (0.3 | ) | ||||||||||
Number of branches |
488 | 496 | (8 | ) | (1.6 | ) |
Chile
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
432 | 415 | 408 | 473 | 411 | 407 | 447 | |||||||||||||||||||||
Net fees |
111 | 112 | 115 | 109 | 105 | 99 | 89 | |||||||||||||||||||||
Gains (losses) on financial transactions |
16 | 41 | 39 | 27 | 31 | 53 | 38 | |||||||||||||||||||||
Other operating income* |
5 | 3 | 1 | (1 | ) | 7 | 5 | 1 | ||||||||||||||||||||
Gross income |
564 | 572 | 563 | 608 | 554 | 563 | 575 | |||||||||||||||||||||
Operating expenses |
(215 | ) | (234 | ) | (243 | ) | (242 | ) | (234 | ) | (248 | ) | (233 | ) | ||||||||||||||
General administrative expenses |
(193 | ) | (209 | ) | (217 | ) | (214 | ) | (205 | ) | (221 | ) | (206 | ) | ||||||||||||||
Personnel |
(118 | ) | (134 | ) | (136 | ) | (134 | ) | (126 | ) | (138 | ) | (127 | ) | ||||||||||||||
Other general administrative expenses |
(75 | ) | (76 | ) | (81 | ) | (79 | ) | (79 | ) | (84 | ) | (78 | ) | ||||||||||||||
Depreciation and amortisation |
(22 | ) | (25 | ) | (26 | ) | (28 | ) | (29 | ) | (27 | ) | (28 | ) | ||||||||||||||
Net operating income |
349 | 337 | 321 | 366 | 320 | 315 | 342 | |||||||||||||||||||||
Net loan-loss provisions |
(125 | ) | (120 | ) | (171 | ) | (157 | ) | (155 | ) | (147 | ) | (153 | ) | ||||||||||||||
Other income |
(4 | ) | (10 | ) | 14 | 6 | (1 | ) | 3 | 6 | ||||||||||||||||||
Profit before taxes |
220 | 207 | 163 | 215 | 164 | 171 | 194 | |||||||||||||||||||||
Tax on profit |
(30 | ) | (25 | ) | (23 | ) | (23 | ) | (16 | ) | (31 | ) | (28 | ) | ||||||||||||||
Profit from continuing operations |
190 | 182 | 140 | 192 | 148 | 140 | 166 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
190 | 182 | 140 | 192 | 148 | 140 | 166 | |||||||||||||||||||||
Minority interests |
59 | 57 | 40 | 58 | 45 | 43 | 51 | |||||||||||||||||||||
Attributable profit to the Group |
131 | 125 | 101 | 134 | 103 | 97 | 116 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
27,257 | 29,074 | 30,043 | 29,677 | 31,615 | 30,085 | 29,697 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
1,816 | 1,768 | 1,717 | 1,725 | 1,549 | 1,470 | 1,086 | |||||||||||||||||||||
Available-for-sale financial assets |
4,127 | 2,861 | 2,887 | 2,949 | 3,133 | 2,368 | 2,485 | |||||||||||||||||||||
Due from credit institutions** |
2,625 | 2,798 | 3,773 | 3,151 | 3,720 | 3,122 | 2,888 | |||||||||||||||||||||
Intangible assets and property and equipment |
365 | 360 | 365 | 373 | 376 | 341 | 324 | |||||||||||||||||||||
Other assets |
2,845 | 4,284 | 3,530 | 2,799 | 2,764 | 2,661 | 3,274 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
39,035 | 41,146 | 42,315 | 40,674 | 43,156 | 40,046 | 39,753 | |||||||||||||||||||||
Customer deposits** |
20,547 | 23,228 | 23,192 | 22,411 | 23,224 | 21,961 | 22,076 | |||||||||||||||||||||
Marketable debt securities** |
5,819 | 5,539 | 6,329 | 6,082 | 6,461 | 6,026 | 5,949 | |||||||||||||||||||||
Subordinated debt** |
1,288 | 1,354 | 1,175 | 1,151 | 1,164 | 1,039 | 1,005 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
4,827 | 4,974 | 4,960 | 4,674 | 5,284 | 4,691 | 4,615 | |||||||||||||||||||||
Other liabilities |
3,926 | 3,790 | 4,519 | 4,286 | 4,174 | 4,015 | 3,894 | |||||||||||||||||||||
Shareholders’ equity*** |
2,629 | 2,261 | 2,138 | 2,071 | 2,849 | 2,313 | 2,213 | |||||||||||||||||||||
Other customer funds under management |
5,091 | 5,126 | 4,751 | 4,563 | 6,286 | 5,686 | 5,670 | |||||||||||||||||||||
Mutual funds |
5,091 | 5,126 | 4,751 | 4,563 | 4,844 | 4,349 | 4,290 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | 1,442 | 1,337 | 1,380 | |||||||||||||||||||||
Customer funds under management |
32,745 | 35,246 | 35,447 | 34,206 | 37,135 | 34,712 | 34,700 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
4.52 | 4.65 | 5.00 | 5.17 | 5.51 | 5.81 | 6.00 | |||||||||||||||||||||
NPL coverage |
68.3 | 64.0 | 60.8 | 57.7 | 53.9 | 49.9 | 49.7 | |||||||||||||||||||||
Spread (Retail Banking) |
7.01 | 6.98 | 6.84 | 6.61 | 6.70 | 6.74 | 6.43 | |||||||||||||||||||||
Loan spreads |
4.56 | 4.62 | 4.48 | 4.36 | 4.31 | 4.27 | 4.01 | |||||||||||||||||||||
Deposit spreads |
2.45 | 2.36 | 2.36 | 2.25 | 2.39 | 2.47 | 2.42 |
Chile
Ch$ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
811,935 | 785,500 | 26,435 | 3.4 | ||||||||||||
Net fees |
188,254 | 211,992 | (23,738 | ) | (11.2 | ) | ||||||||||
Gains (losses) on financial transactions |
78,344 | 60,232 | 18,112 | 30.1 | ||||||||||||
Other operating income* |
8,322 | 5,947 | 2,375 | 39.9 | ||||||||||||
Gross income |
1,086,855 | 1,063,673 | 23,183 | 2.2 | ||||||||||||
Operating expenses |
(459,762 | ) | (433,087 | ) | (26,675 | ) | 6.2 | |||||||||
General administrative expenses |
(406,002 | ) | (387,532 | ) | (18,470 | ) | 4.8 | |||||||||
Personnel |
(251,126 | ) | (242,759 | ) | (8,366 | ) | 3.4 | |||||||||
Other general administrative expenses |
(154,877 | ) | (144,772 | ) | (10,104 | ) | 7.0 | |||||||||
Depreciation and amortisation |
(53,760 | ) | (45,555 | ) | (8,205 | ) | 18.0 | |||||||||
Net operating income |
627,093 | 630,586 | (3,492 | ) | (0.6 | ) | ||||||||||
Net loan-loss provisions |
(292,582 | ) | (260,674 | ) | (31,907 | ) | 12.2 | |||||||||
Other income |
4,964 | (458 | ) | 5,422 | — | |||||||||||
Profit before taxes |
339,476 | 369,454 | (29,978 | ) | (8.1 | ) | ||||||||||
Tax on profit |
(47,505 | ) | (48,764 | ) | 1,259 | (2.6 | ) | |||||||||
Profit from continuing operations |
291,970 | 320,689 | (28,719 | ) | (9.0 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
291,970 | 320,689 | (28,719 | ) | (9.0 | ) | ||||||||||
Minority interests |
88,824 | 97,591 | (8,767 | ) | (9.0 | ) | ||||||||||
Attributable profit to the Group |
203,147 | 223,099 | (19,952 | ) | (8.9 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
20,279,699 | 18,372,766 | 1,906,933 | 10.4 | ||||||||||||
Trading portfolio (w/o loans) |
741,289 | 1,049,765 | (308,476 | ) | (29.4 | ) | ||||||||||
Available-for-sale financial assets |
1,696,733 | 1,765,557 | (68,824 | ) | (3.9 | ) | ||||||||||
Due from credit institutions** |
1,971,965 | 2,307,234 | (335,268 | ) | (14.5 | ) | ||||||||||
Intangible assets and property and equipment |
221,277 | 223,420 | (2,143 | ) | (1.0 | ) | ||||||||||
Other assets |
2,235,876 | 2,159,014 | 76,862 | 3.6 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
27,146,839 | 25,877,755 | 1,269,084 | 4.9 | ||||||||||||
Customer deposits** |
15,075,274 | 14,183,400 | 891,873 | 6.3 | ||||||||||||
Marketable debt securities** |
4,062,511 | 3,870,576 | 191,934 | 5.0 | ||||||||||||
Subordinated debt** |
686,627 | 718,668 | (32,041 | ) | (4.5 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
3,151,591 | 3,033,535 | 118,056 | 3.9 | ||||||||||||
Other liabilities |
2,659,301 | 2,763,916 | (104,615 | ) | (3.8 | ) | ||||||||||
Shareholders’ equity*** |
1,511,536 | 1,307,659 | 203,876 | 15.6 | ||||||||||||
Other customer funds under management |
3,871,792 | 2,905,322 | 966,470 | 33.3 | ||||||||||||
Mutual funds |
2,929,321 | 2,905,322 | 23,999 | 0.8 | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
942,471 | — | 942,471 | — | ||||||||||||
Customer funds under management |
23,696,204 | 21,677,967 | 2,018,237 | 9.3 | ||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Chile
Ch$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
276,624 | 263,818 | 245,058 | 293,249 | 256,208 | 257,147 | 298,580 | |||||||||||||||||||||
Net fees |
71,257 | 71,591 | 69,145 | 67,251 | 65,411 | 62,461 | 60,382 | |||||||||||||||||||||
Gains (losses) on financial transactions |
10,143 | 26,207 | 23,883 | 16,894 | 19,528 | 33,239 | 25,577 | |||||||||||||||||||||
Other operating income* |
2,981 | 2,215 | 752 | (329 | ) | 4,099 | 3,191 | 1,032 | ||||||||||||||||||||
Gross income |
361,004 | 363,830 | 338,838 | 377,065 | 345,246 | 356,038 | 385,571 | |||||||||||||||||||||
Operating expenses |
(137,450 | ) | (149,105 | ) | (146,532 | ) | (149,946 | ) | (145,951 | ) | (156,943 | ) | (156,868 | ) | ||||||||||||||
General administrative expenses |
(123,336 | ) | (133,239 | ) | (130,957 | ) | (132,402 | ) | (127,747 | ) | (139,949 | ) | (138,306 | ) | ||||||||||||||
Personnel |
(75,619 | ) | (85,096 | ) | (82,044 | ) | (83,166 | ) | (78,389 | ) | (87,084 | ) | (85,653 | ) | ||||||||||||||
Other general administrative expenses |
(47,716 | ) | (48,143 | ) | (48,913 | ) | (49,236 | ) | (49,358 | ) | (52,865 | ) | (52,653 | ) | ||||||||||||||
Depreciation and amortisation |
(14,115 | ) | (15,866 | ) | (15,575 | ) | (17,543 | ) | (18,204 | ) | (16,994 | ) | (18,561 | ) | ||||||||||||||
Net operating income |
223,554 | 214,725 | 192,307 | 227,119 | 199,295 | 199,095 | 228,704 | |||||||||||||||||||||
Net loan-loss provisions |
(80,018 | ) | (76,598 | ) | (104,058 | ) | (97,428 | ) | (96,426 | ) | (93,268 | ) | (102,887 | ) | ||||||||||||||
Other income |
(2,746 | ) | (6,563 | ) | 8,851 | 3,836 | (725 | ) | 2,114 | 3,575 | ||||||||||||||||||
Profit before taxes |
140,790 | 131,565 | 97,099 | 133,528 | 102,143 | 107,940 | 129,392 | |||||||||||||||||||||
Tax on profit |
(19,173 | ) | (15,664 | ) | (13,927 | ) | (14,431 | ) | (9,779 | ) | (19,243 | ) | (18,483 | ) | ||||||||||||||
Profit from continuing operations |
121,617 | 115,901 | 83,172 | 119,096 | 92,364 | 88,697 | 110,909 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
121,617 | 115,901 | 83,172 | 119,096 | 92,364 | 88,697 | 110,909 | |||||||||||||||||||||
Minority interests |
37,741 | 36,492 | 23,357 | 36,115 | 27,824 | 27,301 | 33,698 | |||||||||||||||||||||
Attributable profit to the Group |
83,875 | 79,409 | 59,814 | 82,981 | 64,540 | 61,396 | 77,210 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
| |||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
17,698,244 | 18,348,049 | 18,372,766 | 18,748,111 | 19,118,178 | 19,901,557 | 20,279,699 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
1,179,112 | 1,115,756 | 1,049,765 | 1,089,813 | 936,792 | 972,355 | 741,289 | |||||||||||||||||||||
Available-for-sale financial assets |
2,679,752 | 1,805,655 | 1,765,557 | 1,862,768 | 1,894,436 | 1,566,166 | 1,696,733 | |||||||||||||||||||||
Due from credit institutions** |
1,704,231 | 1,765,475 | 2,307,234 | 1,990,545 | 2,249,328 | 2,065,436 | 1,971,965 | |||||||||||||||||||||
Intangible assets and property and equipment |
237,232 | 227,468 | 223,420 | 235,386 | 227,136 | 225,270 | 221,277 | |||||||||||||||||||||
Other assets |
1,847,166 | 2,703,655 | 2,159,014 | 1,768,299 | 1,671,140 | 1,760,204 | 2,235,876 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
25,345,737 | 25,966,059 | 25,877,755 | 25,694,922 | 26,097,010 | 26,490,989 | 27,146,839 | |||||||||||||||||||||
Customer deposits** |
13,340,968 | 14,658,296 | 14,183,400 | 14,157,440 | 14,043,939 | 14,527,521 | 15,075,274 | |||||||||||||||||||||
Marketable debt securities** |
3,778,230 | 3,495,417 | 3,870,576 | 3,842,344 | 3,907,130 | 3,986,644 | 4,062,511 | |||||||||||||||||||||
Subordinated debt** |
836,527 | 854,557 | 718,668 | 726,878 | 703,894 | 687,548 | 686,627 | |||||||||||||||||||||
Insurance liabilities |
— | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
3,133,934 | 3,138,836 | 3,033,535 | 2,952,486 | 3,195,043 | 3,103,338 | 3,151,591 | |||||||||||||||||||||
Other liabilities |
2,548,965 | 2,391,846 | 2,763,916 | 2,707,376 | 2,524,145 | 2,655,717 | 2,659,301 | |||||||||||||||||||||
Shareholders’ equity** |
1,707,114 | 1,427,106 | 1,307,659 | 1,308,398 | 1,722,860 | 1,530,221 | 1,511,536 | |||||||||||||||||||||
Other customer funds under management |
3,305,670 | 3,234,844 | 2,905,322 | 2,882,327 | 3,801,165 | 3,761,328 | 3,871,792 | |||||||||||||||||||||
Mutual funds |
3,305,670 | 3,234,844 | 2,905,322 | 2,882,327 | 2,928,982 | 2,877,133 | 2,929,321 | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
— | — | — | — | 872,183 | 884,194 | 942,471 | |||||||||||||||||||||
Customer funds under management |
21,261,394 | 22,243,115 | 21,677,967 | 21,608,990 | 22,456,128 | 22,963,041 | 23,696,204 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
USA
EUR million
Variation |
||||||||||||||||
9M ‘13 |
9M ‘12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,074 | 1,287 | (213 | ) | (16.6 | ) | ||||||||||
Net fees |
290 | 287 | 2 | 0.8 | ||||||||||||
Gains (losses) on financial transactions |
58 | 187 | (128 | ) | (68.7 | ) | ||||||||||
Other operating income* |
244 | 224 | 20 | 8.9 | ||||||||||||
Gross income |
1,666 | 1,985 | (319 | ) | (16.1 | ) | ||||||||||
Operating expenses |
(924 | ) | (880 | ) | (44 | ) | 5.0 | |||||||||
General administrative expenses |
(805 | ) | (772 | ) | (33 | ) | 4.3 | |||||||||
Personnel |
(458 | ) | (426 | ) | (32 | ) | 7.6 | |||||||||
Other general administrative expenses |
(346 | ) | (346 | ) | (0 | ) | 0.1 | |||||||||
Depreciation and amortisation |
(119 | ) | (108 | ) | (11 | ) | 10.3 | |||||||||
Net operating income |
742 | 1,105 | (363 | ) | (32.8 | ) | ||||||||||
Net loan-loss provisions |
(19 | ) | (202 | ) | 184 | (90.7 | ) | |||||||||
Other income |
(45 | ) | (188 | ) | 143 | (76.2 | ) | |||||||||
Profit before taxes |
679 | 715 | (36 | ) | (5.1 | ) | ||||||||||
Tax on profit |
(92 | ) | (135 | ) | 43 | (32.1 | ) | |||||||||
Profit from continuing operations |
587 | 579 | 7 | 1.3 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
587 | 579 | 7 | 1.3 | ||||||||||||
Minority interests |
— | — | — | — | ||||||||||||
Attributable profit to the Group |
587 | 579 | 7 | 1.3 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
38,184 | 41,845 | (3,662 | ) | (8.8 | ) | ||||||||||
Trading portfolio (w/o loans) |
144 | 313 | (169 | ) | (53.9 | ) | ||||||||||
Available-for-sale financial assets |
8,921 | 13,972 | (5,050 | ) | (36.1 | ) | ||||||||||
Due from credit institutions** |
466 | 615 | (149 | ) | (24.2 | ) | ||||||||||
Intangible assets and property and equipment |
558 | 532 | 27 | 5.0 | ||||||||||||
Other assets |
7,012 | 6,394 | 618 | 9.7 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
55,286 | 63,671 | (8,385 | ) | (13.2 | ) | ||||||||||
Customer deposits** |
36,181 | 38,454 | (2,273 | ) | (5.9 | ) | ||||||||||
Marketable debt securities** |
1,167 | 838 | 329 | 39.3 | ||||||||||||
Subordinated debt** |
1,761 | 2,504 | (743 | ) | (29.7 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
8,451 | 13,949 | (5,498 | ) | (39.4 | ) | ||||||||||
Other liabilities |
1,934 | 2,642 | (709 | ) | (26.8 | ) | ||||||||||
Shareholders’ equity*** |
5,793 | 5,285 | 508 | 9.6 | ||||||||||||
Other customer funds under management |
— | 0 | (0 | ) | (100.0 | ) | ||||||||||
Mutual funds |
— | — | — | — | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | 0 | (0 | ) | (100.0 | ) | ||||||||||
Customer funds under management |
39,109 | 41,796 | (2,687 | ) | (6.4 | ) | ||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
13.35 | 14.80 | (1.45 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
55.5 | 44.3 | 11.1 p. | |||||||||||||
NPL ratio |
2.26 | 2.31 | (0.05 p. | ) | ||||||||||||
NPL coverage |
96.6 | 109.7 | (13.1 p. | ) | ||||||||||||
Number of employees |
9,571 | 9,452 | 119 | 1.3 | ||||||||||||
Number of branches |
706 | 722 | (16 | ) | (2.2 | ) |
USA
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
430 | 428 | 430 | 408 | 367 | 360 | 347 | |||||||||||||||||||||
Net fees |
95 | 97 | 95 | 91 | 93 | 99 | 98 | |||||||||||||||||||||
Gains (losses) on financial transactions |
58 | 78 | 50 | 58 | 49 | 18 | (8 | ) | ||||||||||||||||||||
Other operating income* |
81 | 74 | 70 | 63 | 99 | 73 | 72 | |||||||||||||||||||||
Gross income |
663 | 677 | 644 | 620 | 608 | 549 | 509 | |||||||||||||||||||||
Operating expenses |
(278 | ) | (297 | ) | (304 | ) | (303 | ) | (297 | ) | (299 | ) | (328 | ) | ||||||||||||||
General administrative expenses |
(248 | ) | (261 | ) | (263 | ) | (266 | ) | (261 | ) | (260 | ) | (284 | ) | ||||||||||||||
Personnel |
(139 | ) | (140 | ) | (147 | ) | (146 | ) | (148 | ) | (150 | ) | (160 | ) | ||||||||||||||
Other general administrative expenses |
(110 | ) | (120 | ) | (116 | ) | (120 | ) | (113 | ) | (110 | ) | (123 | ) | ||||||||||||||
Depreciation and amortisation |
(30 | ) | (36 | ) | (42 | ) | (38 | ) | (36 | ) | (39 | ) | (44 | ) | ||||||||||||||
Net operating income |
385 | 380 | 340 | 317 | 311 | 250 | 181 | |||||||||||||||||||||
Net loan-loss provisions |
(71 | ) | (79 | ) | (52 | ) | (62 | ) | (27 | ) | (5 | ) | 13 | |||||||||||||||
Other income |
(19 | ) | (28 | ) | (141 | ) | 1 | (8 | ) | (9 | ) | (27 | ) | |||||||||||||||
Profit before taxes |
295 | 274 | 146 | 256 | 276 | 236 | 167 | |||||||||||||||||||||
Tax on profit |
(57 | ) | (59 | ) | (20 | ) | (30 | ) | (43 | ) | (46 | ) | (3 | ) | ||||||||||||||
Profit from continuing operations |
238 | 215 | 126 | 226 | 233 | 190 | 164 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
238 | 215 | 126 | 226 | 233 | 190 | 164 | |||||||||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
238 | 215 | 126 | 226 | 233 | 190 | 164 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
40,030 | 42,984 | 41,845 | 41,331 | 42,032 | 39,683 | 38,184 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
245 | 305 | 313 | 275 | 241 | 166 | 144 | |||||||||||||||||||||
Available-for-sale financial assets |
13,421 | 12,854 | 13,972 | 14,791 | 14,093 | 11,133 | 8,921 | |||||||||||||||||||||
Due from credit institutions** |
512 | 644 | 615 | 714 | 366 | 398 | 466 | |||||||||||||||||||||
Intangible assets and property and equipment |
479 | 529 | 532 | 560 | 569 | 555 | 558 | |||||||||||||||||||||
Other assets |
5,403 | 6,452 | 6,394 | 5,278 | 5,242 | 6,631 | 7,012 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
60,091 | 63,768 | 63,671 | 62,950 | 62,543 | 58,566 | 55,286 | |||||||||||||||||||||
Customer deposits** |
37,828 | 38,344 | 38,454 | 38,116 | 39,575 | 37,611 | 36,181 | |||||||||||||||||||||
Marketable debt securities** |
563 | 388 | 838 | 820 | 841 | 823 | 1,167 | |||||||||||||||||||||
Subordinated debt** |
2,220 | 2,359 | 2,504 | 1,986 | 1,856 | 1,814 | 1,761 | |||||||||||||||||||||
Insurance liabilities |
0 | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
12,364 | 15,058 | 13,949 | 14,221 | 12,249 | 10,354 | 8,451 | |||||||||||||||||||||
Other liabilities |
2,011 | 2,204 | 2,642 | 2,629 | 1,912 | 1,983 | 1,934 | |||||||||||||||||||||
Shareholders’ equity*** |
5,105 | 5,415 | 5,285 | 5,179 | 6,110 | 5,981 | 5,793 | |||||||||||||||||||||
Other customer funds under management |
1 | 0 | 0 | — | — | — | — | |||||||||||||||||||||
Mutual funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
1 | 0 | 0 | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
40,611 | 41,091 | 41,796 | 40,922 | 42,272 | 40,248 | 39,109 | |||||||||||||||||||||
** Including all on-balance sheet balances for this item *** Not including profit of the year |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
NPL ratio |
2.46 | 2.27 | 2.31 | 2.29 | 2.23 | 2.22 | 2.26 | |||||||||||||||||||||
NPL coverage |
107.4 | 113.3 | 109.7 | 105.9 | 102.8 | 102.8 | 96.6 | |||||||||||||||||||||
Spread (Retail Banking) |
2.82 | 2.86 | 2.74 | 2.68 | 2.85 | 2.85 | 3.09 | |||||||||||||||||||||
Loan spreads |
2.36 | 2.45 | 2.37 | 2.39 | 2.51 | 2.52 | 2.52 | |||||||||||||||||||||
Deposit spreads |
0.46 | 0.41 | 0.37 | 0.29 | 0.34 | 0.33 | 0.57 |
USA
US$ million
Variation |
||||||||||||||||
9M ‘13 |
9M ‘12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,414 | 1,647 | (233 | ) | (14.2 | ) | ||||||||||
Net fees |
382 | 368 | 14 | 3.7 | ||||||||||||
Gains (losses) on financial transactions |
77 | 239 | (162 | ) | (67.8 | ) | ||||||||||
Other operating income* |
321 | 286 | 35 | 12.1 | ||||||||||||
Gross income |
2,193 | 2,540 | (347 | ) | (13.7 | ) | ||||||||||
Operating expenses |
(1,216 | ) | (1,126 | ) | (90 | ) | 8.0 | |||||||||
General administrative expenses |
(1,059 | ) | (988 | ) | (72 | ) | 7.2 | |||||||||
Personnel |
(603 | ) | (545 | ) | (58 | ) | 10.7 | |||||||||
Other general administrative expenses |
(456 | ) | (443 | ) | (13 | ) | 3.0 | |||||||||
Depreciation and amortisation |
(157 | ) | (138 | ) | (19 | ) | 13.5 | |||||||||
Net operating income |
977 | 1,414 | (437 | ) | (30.9 | ) | ||||||||||
Net loan-loss provisions |
(25 | ) | (259 | ) | 234 | (90.4 | ) | |||||||||
Other income |
(59 | ) | (241 | ) | 182 | (75.5 | ) | |||||||||
Profit before taxes |
893 | 915 | (21 | ) | (2.3 | ) | ||||||||||
Tax on profit |
(121 | ) | (173 | ) | 52 | (30.2 | ) | |||||||||
Profit from continuing operations |
772 | 742 | 31 | 4.2 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
772 | 742 | 31 | 4.2 | ||||||||||||
Minority interests |
— | — | — | — | ||||||||||||
Attributable profit to the Group |
772 | 742 | 31 | 4.2 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Customer loans** |
51,567 | 54,106 | (2,539 | ) | (4.7 | ) | ||||||||||
Trading portfolio (w/o loans) |
195 | 405 | (210 | ) | (51.8 | ) | ||||||||||
Available-for-sale financial assets |
12,048 | 18,065 | (6,017 | ) | (33.3 | ) | ||||||||||
Due from credit institutions** |
630 | 796 | (166 | ) | (20.8 | ) | ||||||||||
Intangible assets and property and equipment |
754 | 688 | 66 | 9.7 | ||||||||||||
Other assets |
9,470 | 8,267 | 1,203 | 14.5 | ||||||||||||
Total assets/liabilities & shareholders’ equity |
74,664 | 82,327 | (7,663 | ) | (9.3 | ) | ||||||||||
Customer deposits** |
48,862 | 49,721 | (859 | ) | (1.7 | ) | ||||||||||
Marketable debt securities** |
1,576 | 1,083 | 493 | 45.5 | ||||||||||||
Subordinated debt** |
2,378 | 3,238 | (860 | ) | (26.6 | ) | ||||||||||
Insurance liabilities |
— | — | — | — | ||||||||||||
Due to credit institutions** |
11,413 | 18,036 | (6,623 | ) | (36.7 | ) | ||||||||||
Other liabilities |
2,611 | 3,416 | (805 | ) | (23.6 | ) | ||||||||||
Shareholders’ equity*** |
7,823 | 6,833 | 991 | 14.5 | ||||||||||||
Other customer funds under management |
— | 0 | (0 | ) | (100.0 | ) | ||||||||||
Mutual funds |
— | — | — | — | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | 0 | (0 | ) | (100.0 | ) | ||||||||||
Customer funds under management |
52,816 | 54,042 | (1,225 | ) | (2.3 | ) | ||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
USA
US$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
563 | 548 | 536 | 530 | 484 | 470 | 460 | |||||||||||||||||||||
Net fees |
125 | 125 | 118 | 117 | 123 | 129 | 130 | |||||||||||||||||||||
Gains (losses) on financial transactions |
76 | 101 | 62 | 75 | 64 | 23 | (10 | ) | ||||||||||||||||||||
Other operating income* |
106 | 94 | 87 | 82 | 131 | 94 | 95 | |||||||||||||||||||||
Gross income |
869 | 868 | 803 | 805 | 803 | 717 | 674 | |||||||||||||||||||||
Operating expenses |
(365 | ) | (381 | ) | (380 | ) | (393 | ) | (392 | ) | (390 | ) | (434 | ) | ||||||||||||||
General administrative expenses |
(325 | ) | (334 | ) | (328 | ) | (344 | ) | (344 | ) | (340 | ) | (375 | ) | ||||||||||||||
Personnel |
(182 | ) | (180 | ) | (184 | ) | (189 | ) | (195 | ) | (196 | ) | (212 | ) | ||||||||||||||
Other general administrative expenses |
(144 | ) | (154 | ) | (145 | ) | (156 | ) | (149 | ) | (144 | ) | (163 | ) | ||||||||||||||
Depreciation and amortisation |
(39 | ) | (47 | ) | (52 | ) | (49 | ) | (48 | ) | (51 | ) | (59 | ) | ||||||||||||||
Net operating income |
505 | 487 | 423 | 411 | 411 | 326 | 240 | |||||||||||||||||||||
Net loan-loss provisions |
(93 | ) | (101 | ) | (65 | ) | (81 | ) | (36 | ) | (6 | ) | 17 | |||||||||||||||
Other income |
(25 | ) | (35 | ) | (180 | ) | 1 | (11 | ) | (12 | ) | (36 | ) | |||||||||||||||
Profit before taxes |
387 | 350 | 178 | 331 | 365 | 308 | 221 | |||||||||||||||||||||
Tax on profit |
(74 | ) | (76 | ) | (23 | ) | (39 | ) | (57 | ) | (60 | ) | (4 | ) | ||||||||||||||
Profit from continuing operations |
312 | 275 | 155 | 292 | 307 | 248 | 217 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
312 | 275 | 155 | 292 | 307 | 248 | 217 | |||||||||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
312 | 275 | 155 | 292 | 307 | 248 | 217 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Customer loans** |
53,464 | 54,117 | 54,106 | 54,532 | 53,821 | 51,906 | 51,567 | |||||||||||||||||||||
Trading portfolio (w/o loans) |
328 | 384 | 405 | 363 | 309 | 217 | 195 | |||||||||||||||||||||
Available-for-sale financial assets |
17,926 | 16,183 | 18,065 | 19,516 | 18,046 | 14,562 | 12,048 | |||||||||||||||||||||
Due from credit institutions** |
684 | 811 | 796 | 942 | 469 | 520 | 630 | |||||||||||||||||||||
Intangible assets and property and equipment |
640 | 666 | 688 | 739 | 729 | 726 | 754 | |||||||||||||||||||||
Other assets |
7,216 | 8,123 | 8,267 | 6,964 | 6,712 | 8,674 | 9,470 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
80,257 | 80,284 | 82,327 | 83,056 | 80,086 | 76,604 | 74,664 | |||||||||||||||||||||
Customer deposits** |
50,523 | 48,276 | 49,721 | 50,290 | 50,675 | 49,196 | 48,862 | |||||||||||||||||||||
Marketable debt securities** |
752 | 489 | 1,083 | 1,081 | 1,077 | 1,077 | 1,576 | |||||||||||||||||||||
Subordinated debt** |
2,965 | 2,969 | 3,238 | 2,621 | 2,377 | 2,372 | 2,378 | |||||||||||||||||||||
Insurance liabilities |
0 | — | — | — | — | — | — | |||||||||||||||||||||
Due to credit institutions** |
16,514 | 18,958 | 18,036 | 18,763 | 15,685 | 13,543 | 11,413 | |||||||||||||||||||||
Other liabilities |
2,687 | 2,775 | 3,416 | 3,468 | 2,449 | 2,593 | 2,611 | |||||||||||||||||||||
Shareholders’ equity*** |
6,818 | 6,818 | 6,833 | 6,833 | 7,823 | 7,823 | 7,823 | |||||||||||||||||||||
Other customer funds under management |
1 | 0 | 0 | — | — | — | — | |||||||||||||||||||||
Mutual funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | — | — | |||||||||||||||||||||
Managed portfolios |
1 | 0 | 0 | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
54,240 | 51,734 | 54,042 | 53,992 | 54,130 | 52,645 | 52,816 | |||||||||||||||||||||
** |
|
Including all on-balance sheet balances for this item |
*** |
|
Not including profit of the year |
Santander Bank
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,086 | 1,287 | (201 | ) | (15.6 | ) | ||||||||||
Net fees |
289 | 287 | 1 | 0.4 | ||||||||||||
Gains (losses) on financial transactions |
58 | 187 | (128 | ) | (68.7 | ) | ||||||||||
Other operating income* |
(28 | ) | (37 | ) | 9 | (25.4 | ) | |||||||||
Gross income |
1,406 | 1,724 | (318 | ) | (18.5 | ) | ||||||||||
Operating expenses |
(924 | ) | (877 | ) | (46 | ) | 5.3 | |||||||||
General administrative expenses |
(805 | ) | (769 | ) | (35 | ) | 4.6 | |||||||||
Personnel |
(458 | ) | (424 | ) | (34 | ) | 8.1 | |||||||||
Other general administrative expenses |
(346 | ) | (345 | ) | (1 | ) | 0.3 | |||||||||
Depreciation and amortisation |
(119 | ) | (108 | ) | (11 | ) | 10.4 | |||||||||
Net operating income |
482 | 847 | (365 | ) | (43.1 | ) | ||||||||||
Net loan-loss provisions |
(19 | ) | (202 | ) | 184 | (90.7 | ) | |||||||||
Other income |
(45 | ) | (188 | ) | 143 | (76.2 | ) | |||||||||
Profit before taxes |
418 | 456 | (38 | ) | (8.3 | ) | ||||||||||
Tax on profit |
(94 | ) | (136 | ) | 42 | (30.8 | ) | |||||||||
Profit from continuing operations |
324 | 320 | 4 | 1.2 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
324 | 320 | 4 | 1.2 | ||||||||||||
Minority interests |
— | — | — | — | ||||||||||||
Attributable profit to the Group |
324 | 320 | 4 | 1.2 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Santander Bank
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
430 | 428 | 430 | 408 | 369 | 365 | 352 | |||||||||||||||||||||
Net fees |
95 | 97 | 95 | 91 | 93 | 98 | 98 | |||||||||||||||||||||
Gains (losses) on financial transactions |
58 | 78 | 50 | 58 | 49 | 18 | (8 | ) | ||||||||||||||||||||
Other operating income* |
(14 | ) | (10 | ) | (13 | ) | (17 | ) | (14 | ) | (9 | ) | (5 | ) | ||||||||||||||
Gross income |
569 | 594 | 561 | 540 | 497 | 472 | 437 | |||||||||||||||||||||
Operating expenses |
(278 | ) | (296 | ) | (304 | ) | (303 | ) | (297 | ) | (299 | ) | (328 | ) | ||||||||||||||
General administrative expenses |
(247 | ) | (260 | ) | (262 | ) | (265 | ) | (261 | ) | (260 | ) | (284 | ) | ||||||||||||||
Personnel |
(138 | ) | (140 | ) | (146 | ) | (145 | ) | (148 | ) | (150 | ) | (160 | ) | ||||||||||||||
Other general administrative expenses |
(110 | ) | (120 | ) | (116 | ) | (120 | ) | (113 | ) | (110 | ) | (123 | ) | ||||||||||||||
Depreciation and amortisation |
(30 | ) | (36 | ) | (42 | ) | (38 | ) | (36 | ) | (39 | ) | (44 | ) | ||||||||||||||
Net operating income |
291 | 298 | 257 | 237 | 200 | 173 | 109 | |||||||||||||||||||||
Net loan-loss provisions |
(71 | ) | (79 | ) | (52 | ) | (62 | ) | (27 | ) | (5 | ) | 13 | |||||||||||||||
Other income |
(19 | ) | (28 | ) | (141 | ) | 1 | (8 | ) | (9 | ) | (27 | ) | |||||||||||||||
Profit before taxes |
201 | 191 | 64 | 176 | 165 | 159 | 94 | |||||||||||||||||||||
Tax on profit |
(57 | ) | (59 | ) | (20 | ) | (30 | ) | (44 | ) | (47 | ) | (4 | ) | ||||||||||||||
Profit from continuing operations |
144 | 132 | 44 | 146 | 121 | 112 | 91 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
144 | 132 | 44 | 146 | 121 | 112 | 91 | |||||||||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
144 | 132 | 44 | 146 | 121 | 112 | 91 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Santander Bank
US$ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,430 | 1,647 | (217 | ) | (13.2 | ) | ||||||||||
Net fees |
380 | 368 | 12 | 3.3 | ||||||||||||
Gains (losses) on financial transactions |
77 | 239 | (162 | ) | (67.8 | ) | ||||||||||
Other operating income* |
(37 | ) | (48 | ) | 11 | (23.2 | ) | |||||||||
Gross income |
1,851 | 2,207 | (356 | ) | (16.1 | ) | ||||||||||
Operating expenses |
(1,216 | ) | (1,123 | ) | (93 | ) | 8.3 | |||||||||
General administrative expenses |
(1,059 | ) | (985 | ) | (75 | ) | 7.6 | |||||||||
Personnel |
(603 | ) | (543 | ) | (61 | ) | 11.2 | |||||||||
Other general administrative expenses |
(456 | ) | (442 | ) | (14 | ) | 3.1 | |||||||||
Depreciation and amortisation |
(157 | ) | (138 | ) | (19 | ) | 13.6 | |||||||||
Net operating income |
634 | 1,084 | (449 | ) | (41.5 | ) | ||||||||||
Net loan-loss provisions |
(25 | ) | (259 | ) | 234 | (90.4 | ) | |||||||||
Other income |
(59 | ) | (241 | ) | 182 | (75.5 | ) | |||||||||
Profit before taxes |
551 | 584 | (33 | ) | (5.7 | ) | ||||||||||
Tax on profit |
(124 | ) | (174 | ) | 50 | (28.8 | ) | |||||||||
Profit from continuing operations |
427 | 410 | 17 | 4.1 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
427 | 410 | 17 | 4.1 | ||||||||||||
Minority interests |
— | — | — | — | ||||||||||||
Attributable profit to the Group |
427 | 410 | 17 | 4.1 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Santander Bank
US$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
563 | 548 | 536 | 530 | 488 | 477 | 466 | |||||||||||||||||||||
Net fees |
125 | 125 | 118 | 117 | 122 | 128 | 129 | |||||||||||||||||||||
Gains (losses) on financial transactions |
76 | 101 | 62 | 75 | 64 | 23 | (10 | ) | ||||||||||||||||||||
Other operating income* |
(18 | ) | (12 | ) | (17 | ) | (22 | ) | (19 | ) | (12 | ) | (6 | ) | ||||||||||||||
Gross income |
745 | 762 | 700 | 700 | 656 | 616 | 579 | |||||||||||||||||||||
Operating expenses |
(364 | ) | (380 | ) | (379 | ) | (393 | ) | (392 | ) | (390 | ) | (434 | ) | ||||||||||||||
General administrative expenses |
(324 | ) | (333 | ) | (327 | ) | (344 | ) | (344 | ) | (340 | ) | (375 | ) | ||||||||||||||
Personnel |
(181 | ) | (179 | ) | (183 | ) | (188 | ) | (195 | ) | (196 | ) | (212 | ) | ||||||||||||||
Other general administrative expenses |
(144 | ) | (154 | ) | (144 | ) | (156 | ) | (149 | ) | (144 | ) | (163 | ) | ||||||||||||||
Depreciation and amortisation |
(39 | ) | (47 | ) | (52 | ) | (49 | ) | (48 | ) | (51 | ) | (59 | ) | ||||||||||||||
Net operating income |
382 | 382 | 320 | 308 | 264 | 226 | 144 | |||||||||||||||||||||
Net loan-loss provisions |
(93 | ) | (101 | ) | (65 | ) | (81 | ) | (36 | ) | (6 | ) | 17 | |||||||||||||||
Other income |
(25 | ) | (35 | ) | (180 | ) | 1 | (11 | ) | (12 | ) | (36 | ) | |||||||||||||||
Profit before taxes |
264 | 245 | 75 | 227 | 218 | 207 | 125 | |||||||||||||||||||||
Tax on profit |
(75 | ) | (76 | ) | (24 | ) | (39 | ) | (58 | ) | (61 | ) | (5 | ) | ||||||||||||||
Profit from continuing operations |
189 | 169 | 52 | 188 | 160 | 146 | 120 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
189 | 169 | 52 | 188 | 160 | 146 | 120 | |||||||||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
189 | 169 | 52 | 188 | 160 | 146 | 120 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Corporate Activities
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
(1,615 | ) | (1,414 | ) | (201 | ) | 14.2 | |||||||||
Net fees |
(52 | ) | (25 | ) | (27 | ) | 105.9 | |||||||||
Gains (losses) on financial transactions |
920 | 515 | 405 | 78.7 | ||||||||||||
Other operating income |
110 | 135 | (25 | ) | (18.8 | ) | ||||||||||
Dividends |
31 | 45 | (13 | ) | (30.0 | ) | ||||||||||
Income from equity-accounted method |
(8 | ) | (2 | ) | (6 | ) | 332.9 | |||||||||
Other operating income/expenses |
86 | 92 | (6 | ) | (6.5 | ) | ||||||||||
Gross income |
(638 | ) | (789 | ) | 152 | (19.2 | ) | |||||||||
Operating expenses |
(526 | ) | (476 | ) | (50 | ) | 10.6 | |||||||||
General administrative expenses |
(448 | ) | (374 | ) | (74 | ) | 19.7 | |||||||||
Personnel |
(160 | ) | (143 | ) | (17 | ) | 12.0 | |||||||||
Other general administrative expenses |
(287 | ) | (231 | ) | (56 | ) | 24.4 | |||||||||
Depreciation and amortisation |
(78 | ) | (101 | ) | 23 | (22.9 | ) | |||||||||
Net operating income |
(1,164 | ) | (1,265 | ) | 102 | (8.0 | ) | |||||||||
Net loan-loss provisions |
(203 | ) | (31 | ) | (173 | ) | 560.1 | |||||||||
Other income |
(279 | ) | (116 | ) | (163 | ) | 140.1 | |||||||||
Ordinary profit before taxes |
(1,646 | ) | (1,412 | ) | (234 | ) | 16.5 | |||||||||
Tax on profit |
151 | (93 | ) | 245 | — | |||||||||||
Ordinary profit from continuing operations |
(1,494 | ) | (1,505 | ) | 11 | (0.7 | ) | |||||||||
Net profit from discontinued operations |
— | 0 | (0 | ) | (100.0 | ) | ||||||||||
Ordinary consolidated profit |
(1,494 | ) | (1,505 | ) | 11 | (0.7 | ) | |||||||||
Minority interests |
(4 | ) | 0 | (4 | ) | — | ||||||||||
Ordinary attributable profit to the Group |
(1,491 | ) | (1,505 | ) | 15 | (1.0 | ) | |||||||||
Net capital gains and provisions |
— | 927 | (927 | ) | (100.0 | ) | ||||||||||
Attributable profit to the Group |
(1,491 | ) | (579 | ) | (912 | ) | 157.5 | |||||||||
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Balance sheet |
||||||||||||||||
Trading portfolio (w/o loans) |
4,772 | 9,940 | (5,168 | ) | (52.0 | ) | ||||||||||
Available-for-sale financial assets |
18,590 | 6,337 | 12,254 | 193.4 | ||||||||||||
Investments |
237 | 76 | 161 | 210.4 | ||||||||||||
Goodwill |
23,729 | 25,178 | (1,449 | ) | (5.8 | ) | ||||||||||
Liquidity lent to the Group |
23,862 | 47,793 | (23,931 | ) | (50.1 | ) | ||||||||||
Capital assigned to Group areas |
70,193 | 70,602 | (409 | ) | (0.6 | ) | ||||||||||
Other assets |
62,816 | 91,513 | (28,697 | ) | (31.4 | ) | ||||||||||
Total assets/liabilities & shareholders’ equity |
204,200 | 251,439 | (47,239 | ) | (18.8 | ) | ||||||||||
Customer deposits* |
4,916 | 3,150 | 1,765 | 56.0 | ||||||||||||
Marketable debt securities* |
69,149 | 81,730 | (12,582 | ) | (15.4 | ) | ||||||||||
Subordinated debt |
4,593 | 4,889 | (296 | ) | (6.0 | ) | ||||||||||
Other liabilities |
44,677 | 81,859 | (37,183 | ) | (45.4 | ) | ||||||||||
Group capital and reserves** |
80,866 | 79,811 | 1,055 | 1.3 | ||||||||||||
Other customer funds under management |
— | — | — | — | ||||||||||||
Mutual funds |
— | — | — | — | ||||||||||||
Pension funds |
— | — | — | — | ||||||||||||
Managed portfolios |
— | — | — | — | ||||||||||||
Customer funds under management |
78,657 | 89,769 | (11,112 | ) | (12.4 | ) | ||||||||||
* |
|
Including all on-balance sheet balances for this item |
** |
|
Not including profit of the year |
Resources |
||||||||||||||||
Number of employees |
2,490 | 2,377 | 113 | 4.8 |
Corporate Activities
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
(453 | ) | (441 | ) | (520 | ) | (429 | ) | (580 | ) | (509 | ) | (526 | ) | ||||||||||||||
Net fees |
(13 | ) | (3 | ) | (9 | ) | (5 | ) | (14 | ) | (20 | ) | (19 | ) | ||||||||||||||
Gains (losses) on financial transactions |
99 | 226 | 189 | 201 | 231 | 359 | 330 | |||||||||||||||||||||
Other operating income |
42 | 34 | 60 | 15 | 35 | 28 | 47 | |||||||||||||||||||||
Dividends |
14 | 10 | 21 | 8 | 4 | 4 | 23 | |||||||||||||||||||||
Income from equity-accounted method |
(1 | ) | (1 | ) | 0 | (3 | ) | (2 | ) | (2 | ) | (4 | ) | |||||||||||||||
Other operating income/expenses |
29 | 25 | 39 | 9 | 32 | 25 | 28 | |||||||||||||||||||||
Gross income |
(326 | ) | (184 | ) | (280 | ) | (218 | ) | (328 | ) | (141 | ) | (168 | ) | ||||||||||||||
Operating expenses |
(171 | ) | (156 | ) | (149 | ) | (54 | ) | (178 | ) | (177 | ) | (170 | ) | ||||||||||||||
General administrative expenses |
(142 | ) | (136 | ) | (96 | ) | (36 | ) | (160 | ) | (134 | ) | (154 | ) | ||||||||||||||
Personnel |
(67 | ) | (59 | ) | (18 | ) | 40 | (65 | ) | (60 | ) | (35 | ) | |||||||||||||||
Other general administrative expenses |
(75 | ) | (78 | ) | (78 | ) | (77 | ) | (95 | ) | (73 | ) | (119 | ) | ||||||||||||||
Depreciation and amortisation |
(29 | ) | (20 | ) | (53 | ) | (18 | ) | (18 | ) | (44 | ) | (16 | ) | ||||||||||||||
Net operating income |
(496 | ) | (340 | ) | (429 | ) | (272 | ) | (507 | ) | (319 | ) | (338 | ) | ||||||||||||||
Net loan-loss provisions |
(4 | ) | 4 | (30 | ) | (54 | ) | (29 | ) | (189 | ) | 14 | ||||||||||||||||
Other income |
(61 | ) | 18 | (74 | ) | (439 | ) | (66 | ) | (89 | ) | (124 | ) | |||||||||||||||
Ordinary profit before taxes |
(562 | ) | (318 | ) | (533 | ) | (765 | ) | (602 | ) | (596 | ) | (447 | ) | ||||||||||||||
Tax on profit |
3 | (64 | ) | (32 | ) | 126 | 54 | 73 | 24 | |||||||||||||||||||
Ordinary profit from continuing operations |
(559 | ) | (381 | ) | (565 | ) | (639 | ) | (547 | ) | (523 | ) | (424 | ) | ||||||||||||||
Net profit from discontinued operations |
— | (0 | ) | 0 | — | — | — | — | ||||||||||||||||||||
Ordinary consolidated profit |
(559 | ) | (381 | ) | (565 | ) | (639 | ) | (547 | ) | (523 | ) | (424 | ) | ||||||||||||||
Minority interests |
(27 | ) | 15 | 12 | (20 | ) | (0 | ) | (2 | ) | (2 | ) | ||||||||||||||||
Ordinary attributable profit to the Group |
(531 | ) | (397 | ) | (577 | ) | (619 | ) | (547 | ) | (521 | ) | (422 | ) | ||||||||||||||
Net capital gains and provisions |
— | 682 | 244 | 56 | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
(531 | ) | 285 | (333 | ) | (563 | ) | (547 | ) | (521 | ) | (422 | ) | |||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||
Trading portfolio (w/o loans) |
7,119 | 8,062 | 9,940 | 4,722 | 6,167 | 5,291 | 4,772 | |||||||||||||||||||||
Available-for-sale financial assets |
5,020 | 3,599 | 6,337 | 8,949 | 17,449 | 22,421 | 18,590 | |||||||||||||||||||||
Investments |
76 | 73 | 76 | 88 | 83 | 206 | 237 | |||||||||||||||||||||
Goodwill |
25,200 | 25,136 | 25,178 | 24,626 | 25,070 | 23,878 | 23,729 | |||||||||||||||||||||
Liquidity lent to the Group |
57,118 | 62,627 | 47,793 | 18,583 | 26,730 | 30,515 | 23,862 | |||||||||||||||||||||
Capital assigned to Group areas |
73,630 | 72,388 | 70,602 | 69,773 | 76,323 | 72,619 | 70,193 | |||||||||||||||||||||
Other assets |
108,697 | 92,390 | 91,513 | 116,712 | 72,974 | 58,275 | 62,816 | |||||||||||||||||||||
Total assets/liabilities & shareholders’ equity |
276,861 | 264,276 | 251,439 | 243,453 | 224,795 | 213,205 | 204,200 | |||||||||||||||||||||
Customer deposits* |
20,129 | 13,034 | 3,150 | 3,152 | 2,567 | 5,978 | 4,916 | |||||||||||||||||||||
Marketable debt securities* |
86,915 | 82,357 | 81,730 | 82,002 | 79,680 | 74,891 | 69,149 | |||||||||||||||||||||
Subordinated debt |
6,240 | 5,344 | 4,889 | 4,866 | 4,471 | 4,412 | 4,593 | |||||||||||||||||||||
Other liabilities |
84,486 | 84,594 | 81,859 | 73,744 | 57,125 | 46,976 | 44,677 | |||||||||||||||||||||
Group capital and reserves** |
79,091 | 78,947 | 79,811 | 79,689 | 80,953 | 80,947 | 80,866 | |||||||||||||||||||||
Other customer funds under management |
— | — | — | — | — | 0 | — | |||||||||||||||||||||
Mutual funds |
— | — | — | — | — | 0 | — | |||||||||||||||||||||
Pension funds |
— | — | — | — | — | (0 | ) | — | ||||||||||||||||||||
Managed portfolios |
— | — | — | — | — | — | — | |||||||||||||||||||||
Customer funds under management |
113,284 | 100,735 | 89,769 | 90,020 | 86,718 | 85,281 | 78,657 | |||||||||||||||||||||
* |
|
Including all on-balance sheet balances for this item |
** |
|
Not including profit of the year |
Retail Banking
EUR million
Variation |
||||||||||||||||
Jan-Sep ’13 |
Jan-Sep ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
19,365 | 22,083 | (2,718 | ) | (12.3 | ) | ||||||||||
Net fees |
6,199 | 6,371 | (171 | ) | (2.7 | ) | ||||||||||
Gains (losses) on financial transactions |
948 | 885 | 62 | 7.0 | ||||||||||||
Other operating income* |
(24 | ) | (90 | ) | 66 | (73.4 | ) | |||||||||
Gross income |
26,488 | 29,249 | (2,761 | ) | (9.4 | ) | ||||||||||
Operating expenses |
(12,653 | ) | (12,855 | ) | 203 | (1.6 | ) | |||||||||
General administrative expenses |
(11,171 | ) | (11,482 | ) | 310 | (2.7 | ) | |||||||||
Personnel |
(6,505 | ) | (6,754 | ) | 249 | (3.7 | ) | |||||||||
Other general administrative expenses |
(4,666 | ) | (4,727 | ) | 61 | (1.3 | ) | |||||||||
Depreciation and amortisation |
(1,481 | ) | (1,374 | ) | (107 | ) | 7.8 | |||||||||
Net operating income |
13,836 | 16,394 | (2,558 | ) | (15.6 | ) | ||||||||||
Net loan-loss provisions |
(7,359 | ) | (8,909 | ) | 1,550 | (17.4 | ) | |||||||||
Other income |
(757 | ) | (1,167 | ) | 410 | (35.1 | ) | |||||||||
Ordinary profit before taxes |
5,720 | 6,317 | (597 | ) | (9.5 | ) | ||||||||||
Tax on profit |
(1,148 | ) | (1,380 | ) | 231 | (16.8 | ) | |||||||||
Ordinary profit from continuing operations |
4,571 | 4,937 | (366 | ) | (7.4 | ) | ||||||||||
Net profit from discontinued operations |
(14 | ) | 50 | (64 | ) | — | ||||||||||
Ordinary consolidated profit |
4,557 | 4,987 | (430 | ) | (8.6 | ) | ||||||||||
Minority interests |
620 | 492 | 128 | 26.1 | ||||||||||||
Ordinary attributable profit to the Group |
3,937 | 4,495 | (558 | ) | (12.4 | ) | ||||||||||
Net capital gains and provisions |
— | 81 | (81 | ) | (100.0 | ) | ||||||||||
Attributable profit to the Group |
3,937 | 4,576 | (639 | ) | (14.0 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Business volumes |
||||||||||||||||
Total assets |
796,063 | 859,440 | (63,377 | ) | (7.4 | ) | ||||||||||
Customer loans |
594,019 | 635,912 | (41,893 | ) | (6.6 | ) | ||||||||||
Customer deposits |
549,621 | 534,572 | 15,049 | 2.8 |
Retail Banking
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
7,498 | 7,341 | 7,243 | 6,782 | 6,547 | 6,581 | 6,237 | |||||||||||||||||||||
Net fees |
2,157 | 2,081 | 2,132 | 2,100 | 2,096 | 2,125 | 1,978 | |||||||||||||||||||||
Gains (losses) on financial transactions |
221 | 359 | 305 | 249 | 378 | 349 | 221 | |||||||||||||||||||||
Other operating income* |
(50 | ) | 0 | (41 | ) | (54 | ) | (3 | ) | (0 | ) | (21 | ) | |||||||||||||||
Gross income |
9,826 | 9,783 | 9,640 | 9,077 | 9,018 | 9,055 | 8,415 | |||||||||||||||||||||
Operating expenses |
(4,300 | ) | (4,212 | ) | (4,343 | ) | (4,335 | ) | (4,263 | ) | (4,252 | ) | (4,137 | ) | ||||||||||||||
General administrative expenses |
(3,857 | ) | (3,773 | ) | (3,851 | ) | (3,861 | ) | (3,770 | ) | (3,754 | ) | (3,647 | ) | ||||||||||||||
Personnel |
(2,256 | ) | (2,223 | ) | (2,276 | ) | (2,231 | ) | (2,211 | ) | (2,189 | ) | (2,105 | ) | ||||||||||||||
Other general administrative expenses |
(1,601 | ) | (1,550 | ) | (1,575 | ) | (1,630 | ) | (1,559 | ) | (1,565 | ) | (1,543 | ) | ||||||||||||||
Depreciation and amortisation |
(443 | ) | (439 | ) | (492 | ) | (474 | ) | (493 | ) | (499 | ) | (490 | ) | ||||||||||||||
Net operating income |
5,526 | 5,571 | 5,297 | 4,742 | 4,755 | 4,803 | 4,278 | |||||||||||||||||||||
Net loan-loss provisions |
(3,014 | ) | (3,182 | ) | (2,713 | ) | (2,854 | ) | (2,613 | ) | (2,673 | ) | (2,072 | ) | ||||||||||||||
Other income |
(377 | ) | (355 | ) | (436 | ) | (129 | ) | (169 | ) | (316 | ) | (272 | ) | ||||||||||||||
Ordinary profit before taxes |
2,134 | 2,034 | 2,149 | 1,760 | 1,973 | 1,813 | 1,934 | |||||||||||||||||||||
Tax on profit |
(441 | ) | (438 | ) | (500 | ) | (269 | ) | (381 | ) | (341 | ) | (426 | ) | ||||||||||||||
Ordinary profit from continuing operations |
1,693 | 1,596 | 1,648 | 1,490 | 1,591 | 1,472 | 1,508 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 11 | 22 | 20 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
1,711 | 1,607 | 1,670 | 1,510 | 1,591 | 1,458 | 1,507 | |||||||||||||||||||||
Minority interests |
185 | 167 | 140 | 194 | 235 | 194 | 191 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
1,526 | 1,439 | 1,530 | 1,316 | 1,356 | 1,265 | 1,316 | |||||||||||||||||||||
Net capital gains and provisions |
— | — | 81 | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
1,526 | 1,439 | 1,611 | 1,316 | 1,356 | 1,265 | 1,316 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Business volumes |
||||||||||||||||||||||||||||
Total assets |
842,998 | 860,568 | 859,440 | 828,738 | 842,996 | 817,404 | 796,063 | |||||||||||||||||||||
Customer loans |
631,355 | 644,901 | 635,912 | 618,523 | 619,452 | 600,787 | 594,019 | |||||||||||||||||||||
Customer deposits |
520,290 | 535,253 | 534,572 | 533,978 | 559,739 | 551,927 | 549,621 |
Retail Banking Continental Europe
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
5,261 | 5,776 | (515 | ) | (8.9 | ) | ||||||||||
Net fees |
2,249 | 2,163 | 86 | 4.0 | ||||||||||||
Gains (losses) on financial transactions |
301 | 218 | 83 | 38.0 | ||||||||||||
Other operating income* |
(168 | ) | (110 | ) | (58 | ) | 53.2 | |||||||||
Gross income |
7,643 | 8,048 | (405 | ) | (5.0 | ) | ||||||||||
Operating expenses |
(4,086 | ) | (3,983 | ) | (103 | ) | 2.6 | |||||||||
General administrative expenses |
(3,636 | ) | (3,584 | ) | (52 | ) | 1.4 | |||||||||
Personnel |
(2,259 | ) | (2,217 | ) | (42 | ) | 1.9 | |||||||||
Other general administrative expenses |
(1,377 | ) | (1,367 | ) | (10 | ) | 0.7 | |||||||||
Depreciation and amortisation |
(450 | ) | (399 | ) | (51 | ) | 12.8 | |||||||||
Net operating income |
3,558 | 4,065 | (507 | ) | (12.5 | ) | ||||||||||
Net loan-loss provisions |
(2,021 | ) | (2,537 | ) | 516 | (20.3 | ) | |||||||||
Other income |
(197 | ) | (114 | ) | (83 | ) | 72.8 | |||||||||
Profit before taxes |
1,340 | 1,415 | (75 | ) | (5.3 | ) | ||||||||||
Tax on profit |
(302 | ) | (331 | ) | 29 | (8.8 | ) | |||||||||
Profit from continuing operations |
1,038 | 1,084 | (46 | ) | (4.2 | ) | ||||||||||
Net profit from discontinued operations |
(0 | ) | (2 | ) | 2 | (83.0 | ) | |||||||||
Consolidated profit |
1,038 | 1,082 | (44 | ) | (4.0 | ) | ||||||||||
Minority interests |
113 | 38 | 76 | 202.0 | ||||||||||||
Attributable profit to the Group |
924 | 1,044 | (120 | ) | (11.5 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Continental Europe
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
1,925 | 1,926 | 1,925 | 1,781 | 1,695 | 1,793 | 1,773 | |||||||||||||||||||||
Net fees |
733 | 721 | 710 | 692 | 745 | 769 | 735 | |||||||||||||||||||||
Gains (losses) on financial transactions |
107 | 49 | 62 | 56 | 77 | 115 | 109 | |||||||||||||||||||||
Other operating income* |
(38 | ) | (21 | ) | (50 | ) | (68 | ) | (63 | ) | (46 | ) | (59 | ) | ||||||||||||||
Gross income |
2,726 | 2,675 | 2,646 | 2,460 | 2,454 | 2,631 | 2,558 | |||||||||||||||||||||
Operating expenses |
(1,333 | ) | (1,315 | ) | (1,334 | ) | (1,351 | ) | (1,391 | ) | (1,346 | ) | (1,348 | ) | ||||||||||||||
General administrative expenses |
(1,200 | ) | (1,185 | ) | (1,199 | ) | (1,206 | ) | (1,242 | ) | (1,195 | ) | (1,198 | ) | ||||||||||||||
Personnel |
(735 | ) | (737 | ) | (744 | ) | (741 | ) | (770 | ) | (747 | ) | (742 | ) | ||||||||||||||
Other general administrative expenses |
(465 | ) | (448 | ) | (455 | ) | (465 | ) | (472 | ) | (448 | ) | (457 | ) | ||||||||||||||
Depreciation and amortisation |
(133 | ) | (130 | ) | (136 | ) | (145 | ) | (149 | ) | (151 | ) | (150 | ) | ||||||||||||||
Net operating income |
1,393 | 1,360 | 1,312 | 1,109 | 1,063 | 1,285 | 1,210 | |||||||||||||||||||||
Net loan-loss provisions |
(1,009 | ) | (898 | ) | (630 | ) | (843 | ) | (642 | ) | (863 | ) | (516 | ) | ||||||||||||||
Other income |
(62 | ) | (35 | ) | (17 | ) | (19 | ) | (62 | ) | (62 | ) | (72 | ) | ||||||||||||||
Profit before taxes |
322 | 427 | 665 | 247 | 359 | 359 | 622 | |||||||||||||||||||||
Tax on profit |
(67 | ) | (93 | ) | (170 | ) | (25 | ) | (78 | ) | (72 | ) | (152 | ) | ||||||||||||||
Profit from continuing operations |
255 | 333 | 495 | 222 | 280 | 288 | 470 | |||||||||||||||||||||
Net profit from discontinued operations |
1 | (4 | ) | 1 | (5 | ) | — | (0 | ) | (0 | ) | |||||||||||||||||
Consolidated profit |
256 | 329 | 496 | 217 | 280 | 288 | 470 | |||||||||||||||||||||
Minority interests |
12 | 13 | 12 | 9 | 28 | 41 | 44 | |||||||||||||||||||||
Attributable profit to the Group |
243 | 317 | 484 | 207 | 253 | 246 | 426 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Spain
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,611 | 3,209 | (598 | ) | (18.6 | ) | ||||||||||
Net fees |
1,201 | 1,201 | 1 | 0.0 | ||||||||||||
Gains (losses) on financial transactions |
192 | 133 | 59 | 44.2 | ||||||||||||
Other operating income* |
(173 | ) | (144 | ) | (29 | ) | 20.5 | |||||||||
Gross income |
3,831 | 4,399 | (569 | ) | (12.9 | ) | ||||||||||
Operating expenses |
(2,287 | ) | (2,311 | ) | 24 | (1.0 | ) | |||||||||
General administrative expenses |
(2,093 | ) | (2,110 | ) | 17 | (0.8 | ) | |||||||||
Personnel |
(1,347 | ) | (1,378 | ) | 31 | (2.3 | ) | |||||||||
Other general administrative expenses |
(746 | ) | (732 | ) | (14 | ) | 2.0 | |||||||||
Depreciation and amortisation |
(194 | ) | (201 | ) | 7 | (3.4 | ) | |||||||||
Net operating income |
1,543 | 2,088 | (545 | ) | (26.1 | ) | ||||||||||
Net loan-loss provisions |
(1,278 | ) | (1,587 | ) | 310 | (19.5 | ) | |||||||||
Other income |
(89 | ) | (70 | ) | (19 | ) | 26.7 | |||||||||
Profit before taxes |
177 | 431 | (253 | ) | (58.9 | ) | ||||||||||
Tax on profit |
(52 | ) | (129 | ) | 76 | (59.2 | ) | |||||||||
Profit from continuing operations |
125 | 302 | (177 | ) | (58.7 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
125 | 302 | (177 | ) | (58.7 | ) | ||||||||||
Minority interests |
0 | 1 | (0 | ) | (40.6 | ) | ||||||||||
Attributable profit to the Group |
124 | 301 | (177 | ) | (58.8 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Spain
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
1,063 | 1,081 | 1,066 | 935 | 839 | 903 | 869 | |||||||||||||||||||||
Net fees |
395 | 412 | 393 | 420 | 407 | 417 | 377 | |||||||||||||||||||||
Gains (losses) on financial transactions |
53 | 48 | 32 | 33 | 35 | 89 | 68 | |||||||||||||||||||||
Other operating income* |
(46 | ) | (43 | ) | (55 | ) | (61 | ) | (59 | ) | (56 | ) | (58 | ) | ||||||||||||||
Gross income |
1,465 | 1,498 | 1,436 | 1,328 | 1,222 | 1,353 | 1,256 | |||||||||||||||||||||
Operating expenses |
(778 | ) | (762 | ) | (771 | ) | (769 | ) | (773 | ) | (757 | ) | (757 | ) | ||||||||||||||
General administrative expenses |
(709 | ) | (697 | ) | (705 | ) | (704 | ) | (709 | ) | (692 | ) | (692 | ) | ||||||||||||||
Personnel |
(461 | ) | (457 | ) | (461 | ) | (452 | ) | (459 | ) | (448 | ) | (440 | ) | ||||||||||||||
Other general administrative expenses |
(248 | ) | (240 | ) | (244 | ) | (252 | ) | (250 | ) | (244 | ) | (252 | ) | ||||||||||||||
Depreciation and amortisation |
(69 | ) | (66 | ) | (66 | ) | (65 | ) | (64 | ) | (65 | ) | (65 | ) | ||||||||||||||
Net operating income |
687 | 736 | 665 | 559 | 448 | 596 | 499 | |||||||||||||||||||||
Net loan-loss provisions |
(683 | ) | (582 | ) | (323 | ) | (557 | ) | (376 | ) | (616 | ) | (286 | ) | ||||||||||||||
Other income |
(31 | ) | (31 | ) | (8 | ) | (21 | ) | (26 | ) | (19 | ) | (44 | ) | ||||||||||||||
Profit before taxes |
(26 | ) | 123 | 334 | (19 | ) | 47 | (38 | ) | 169 | ||||||||||||||||||
Tax on profit |
8 | (35 | ) | (101 | ) | 5 | (14 | ) | 12 | (50 | ) | |||||||||||||||||
Profit from continuing operations |
(18 | ) | 87 | 233 | (13 | ) | 32 | (26 | ) | 118 | ||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
(18 | ) | 87 | 233 | (13 | ) | 32 | (26 | ) | 118 | ||||||||||||||||||
Minority interests |
0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Attributable profit to the Group |
(18 | ) | 87 | 232 | (13 | ) | 32 | (26 | ) | 118 | ||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
| |||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
3.24 | 3.27 | 3.08 | 2.62 | 2.37 | 2.54 | 2.48 | |||||||||||||||||||||
Loan spreads |
1.60 | 1.59 | 1.64 | 1.81 | 2.21 | 2.26 | 2.33 | |||||||||||||||||||||
Deposit spreads |
1.64 | 1.68 | 1.44 | 0.81 | 0.16 | 0.28 | 0.15 |
Retail Banking Portugal
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
325 | 380 | (56 | ) | (14.6 | ) | ||||||||||
Net fees |
193 | 208 | (15 | ) | (7.1 | ) | ||||||||||
Gains (losses) on financial transactions |
13 | 92 | (79 | ) | (85.9 | ) | ||||||||||
Other operating income* |
8 | 4 | 4 | 95.6 | ||||||||||||
Gross income |
539 | 685 | (146 | ) | (21.3 | ) | ||||||||||
Operating expenses |
(343 | ) | (350 | ) | 7 | (2.1 | ) | |||||||||
General administrative expenses |
(286 | ) | (293 | ) | 7 | (2.3 | ) | |||||||||
Personnel |
(208 | ) | (213 | ) | 5 | (2.3 | ) | |||||||||
Other general administrative expenses |
(78 | ) | (79 | ) | 2 | (2.1 | ) | |||||||||
Depreciation and amortisation |
(57 | ) | (58 | ) | 1 | (1.1 | ) | |||||||||
Net operating income |
196 | 334 | (139 | ) | (41.4 | ) | ||||||||||
Net loan-loss provisions |
(152 | ) | (321 | ) | 169 | (52.6 | ) | |||||||||
Other income |
(43 | ) | (8 | ) | (35 | ) | 437.7 | |||||||||
Profit before taxes |
1 | 5 | (5 | ) | (89.9 | ) | ||||||||||
Tax on profit |
2 | 12 | (10 | ) | (83.2 | ) | ||||||||||
Profit from continuing operations |
3 | 17 | (15 | ) | (85.3 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
3 | 17 | (15 | ) | (85.3 | ) | ||||||||||
Minority interests |
(0 | ) | (0 | ) | (0 | ) | 144.4 | |||||||||
Attributable profit to the Group |
3 | 17 | (15 | ) | (84.6 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Portugal
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
124 | 131 | 126 | 102 | 97 | 115 | 113 | |||||||||||||||||||||
Net fees |
73 | 69 | 66 | 61 | 65 | 66 | 63 | |||||||||||||||||||||
Gains (losses) on financial transactions |
65 | 1 | 26 | (6 | ) | 8 | 0 | 5 | ||||||||||||||||||||
Other operating income* |
1 | 2 | 1 | (1 | ) | 3 | 2 | 3 | ||||||||||||||||||||
Gross income |
262 | 204 | 219 | 156 | 173 | 183 | 184 | |||||||||||||||||||||
Operating expenses |
(117 | ) | (117 | ) | (116 | ) | (119 | ) | (115 | ) | (113 | ) | (115 | ) | ||||||||||||||
General administrative expenses |
(98 | ) | (97 | ) | (97 | ) | (99 | ) | (96 | ) | (94 | ) | (96 | ) | ||||||||||||||
Personnel |
(71 | ) | (71 | ) | (71 | ) | (72 | ) | (70 | ) | (69 | ) | (69 | ) | ||||||||||||||
Other general administrative expenses |
(27 | ) | (26 | ) | (27 | ) | (27 | ) | (26 | ) | (25 | ) | (26 | ) | ||||||||||||||
Depreciation and amortisation |
(20 | ) | (19 | ) | (19 | ) | (20 | ) | (19 | ) | (19 | ) | (19 | ) | ||||||||||||||
Net operating income |
145 | 87 | 103 | 37 | 57 | 70 | 69 | |||||||||||||||||||||
Net loan-loss provisions |
(130 | ) | (86 | ) | (105 | ) | (48 | ) | (58 | ) | (56 | ) | (38 | ) | ||||||||||||||
Other income |
(16 | ) | 1 | 7 | 0 | (12 | ) | (19 | ) | (13 | ) | |||||||||||||||||
Profit before taxes |
(1 | ) | 2 | 4 | (11 | ) | (13 | ) | (5 | ) | 18 | |||||||||||||||||
Tax on profit |
3 | 5 | 3 | 26 | 3 | 3 | (5 | ) | ||||||||||||||||||||
Profit from continuing operations |
3 | 8 | 7 | 15 | (10 | ) | (1 | ) | 13 | |||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
3 | 8 | 7 | 15 | (10 | ) | (1 | ) | 13 | |||||||||||||||||||
Minority interests |
(0 | ) | (0 | ) | 0 | (0 | ) | (0 | ) | 0 | (0 | ) | ||||||||||||||||
Attributable profit to the Group |
3 | 8 | 7 | 15 | (10 | ) | (1 | ) | 14 | |||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
| |||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
1.43 | 1.43 | 1.34 | 1.23 | 1.22 | 1.26 | 1.38 | |||||||||||||||||||||
Loan spreads |
2.34 | 2.39 | 2.47 | 2.47 | 2.44 | 2.44 | 2.44 | |||||||||||||||||||||
Deposit spreads |
(0.91 | ) | (0.96 | ) | (1.13 | ) | (1.24 | ) | (1.22 | ) | (1.18 | ) | (1.06 | ) |
Retail Banking Poland
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
559 | 396 | 163 | 41.1 | ||||||||||||
Net fees |
254 | 154 | 100 | 65.3 | ||||||||||||
Gains (losses) on financial transactions |
93 | 2 | 91 | — | ||||||||||||
Other operating income* |
3 | 31 | (28 | ) | (90.4 | ) | ||||||||||
Gross income |
909 | 584 | 326 | 55.8 | ||||||||||||
Operating expenses |
(399 | ) | (279 | ) | (120 | ) | 43.0 | |||||||||
General administrative expenses |
(360 | ) | (256 | ) | (105 | ) | 40.9 | |||||||||
Personnel |
(210 | ) | (149 | ) | (61 | ) | 41.1 | |||||||||
Other general administrative expenses |
(150 | ) | (107 | ) | (43 | ) | 40.7 | |||||||||
Depreciation and amortisation |
(39 | ) | (23 | ) | (15 | ) | 65.9 | |||||||||
Net operating income |
510 | 304 | 205 | 67.5 | ||||||||||||
Net loan-loss provisions |
(128 | ) | (79 | ) | (49 | ) | 61.4 | |||||||||
Other income |
0 | 6 | (6 | ) | (92.4 | ) | ||||||||||
Profit before taxes |
383 | 232 | 151 | 65.2 | ||||||||||||
Tax on profit |
(74 | ) | (50 | ) | (24 | ) | 48.4 | |||||||||
Profit from continuing operations |
309 | 182 | 127 | 69.9 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
309 | 182 | 127 | 69.9 | ||||||||||||
Minority interests |
87 | 8 | 80 | — | ||||||||||||
Attributable profit to the Group |
221 | 174 | 47 | 27.1 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Poland
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
127 | 132 | 137 | 139 | 176 | 185 | 198 | |||||||||||||||||||||
Net fees |
59 | 41 | 54 | 56 | 84 | 85 | 85 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(6 | ) | (3 | ) | 11 | 32 | 33 | 26 | 34 | |||||||||||||||||||
Other operating income* |
6 | 19 | 6 | 3 | (4 | ) | 12 | (5 | ) | |||||||||||||||||||
Gross income |
186 | 189 | 208 | 231 | 289 | 308 | 312 | |||||||||||||||||||||
Operating expenses |
(93 | ) | (93 | ) | (93 | ) | (97 | ) | (145 | ) | (130 | ) | (125 | ) | ||||||||||||||
General administrative expenses |
(85 | ) | (85 | ) | (86 | ) | (90 | ) | (131 | ) | (116 | ) | (113 | ) | ||||||||||||||
Personnel |
(50 | ) | (49 | ) | (50 | ) | (54 | ) | (76 | ) | (68 | ) | (66 | ) | ||||||||||||||
Other general administrative expenses |
(35 | ) | (36 | ) | (36 | ) | (36 | ) | (55 | ) | (49 | ) | (46 | ) | ||||||||||||||
Depreciation and amortisation |
(8 | ) | (8 | ) | (8 | ) | (8 | ) | (13 | ) | (13 | ) | (12 | ) | ||||||||||||||
Net operating income |
93 | 96 | 115 | 134 | 144 | 179 | 187 | |||||||||||||||||||||
Net loan-loss provisions |
(20 | ) | (32 | ) | (27 | ) | (32 | ) | (41 | ) | (52 | ) | (35 | ) | ||||||||||||||
Other income |
3 | 1 | 2 | 1 | (4 | ) | 4 | 0 | ||||||||||||||||||||
Profit before taxes |
76 | 66 | 89 | 102 | 99 | 131 | 153 | |||||||||||||||||||||
Tax on profit |
(17 | ) | (13 | ) | (19 | ) | (22 | ) | (20 | ) | (23 | ) | (31 | ) | ||||||||||||||
Profit from continuing operations |
59 | 52 | 70 | 80 | 79 | 108 | 122 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
59 | 52 | 70 | 80 | 79 | 108 | 122 | |||||||||||||||||||||
Minority interests |
2 | 3 | 3 | 5 | 20 | 32 | 35 | |||||||||||||||||||||
Attributable profit to the Group |
57 | 50 | 67 | 76 | 59 | 76 | 86 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
| |||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
4.56 | 4.59 | 4.57 | 4.44 | 3.14 | 3.17 | 3.16 | |||||||||||||||||||||
Loan spreads |
3.29 | 3.33 | 3.41 | 3.48 | 2.41 | 2.45 | 2.43 | |||||||||||||||||||||
Deposit spreads |
1.27 | 1.26 | 1.16 | 0.96 | 0.73 | 0.72 | 0.73 |
Retail Banking Poland
PLN million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,347 | 1,666 | 681 | 40.9 | ||||||||||||
Net fees |
1,067 | 647 | 421 | 65.1 | ||||||||||||
Gains (losses) on financial transactions |
391 | 10 | 381 | — | ||||||||||||
Other operating income* |
13 | 131 | (118 | ) | (90.4 | ) | ||||||||||
Gross income |
3,818 | 2,454 | 1,364 | 55.6 | ||||||||||||
Operating expenses |
(1,677 | ) | (1,174 | ) | (503 | ) | 42.8 | |||||||||
General administrative expenses |
(1,513 | ) | (1,075 | ) | (438 | ) | 40.7 | |||||||||
Personnel |
(884 | ) | (627 | ) | (257 | ) | 40.9 | |||||||||
Other general administrative expenses |
(629 | ) | (448 | ) | (181 | ) | 40.5 | |||||||||
Depreciation and amortisation |
(163 | ) | (99 | ) | (65 | ) | 65.6 | |||||||||
Net operating income |
2,142 | 1,280 | 861 | 67.3 | ||||||||||||
Net loan-loss provisions |
(536 | ) | (333 | ) | (203 | ) | 61.2 | |||||||||
Other income |
2 | 26 | (24 | ) | (92.4 | ) | ||||||||||
Profit before taxes |
1,608 | 974 | 633 | 65.0 | ||||||||||||
Tax on profit |
(310 | ) | (209 | ) | (101 | ) | 48.2 | |||||||||
Profit from continuing operations |
1,297 | 765 | 533 | 69.6 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
1,297 | 765 | 533 | 69.6 | ||||||||||||
Minority interests |
367 | 32 | 335 | — | ||||||||||||
Attributable profit to the Group |
930 | 733 | 197 | 26.9 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Poland
PLN million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
536 | 563 | 568 | 571 | 730 | 778 | 839 | |||||||||||||||||||||
Net fees |
251 | 174 | 221 | 232 | 350 | 356 | 362 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(27 | ) | (11 | ) | 49 | 135 | 138 | 109 | 144 | |||||||||||||||||||
Other operating income* |
27 | 80 | 23 | 14 | (17 | ) | 49 | (20 | ) | |||||||||||||||||||
Gross income |
788 | 805 | 861 | 952 | 1,201 | 1,293 | 1,325 | |||||||||||||||||||||
Operating expenses |
(393 | ) | (395 | ) | (386 | ) | (400 | ) | (601 | ) | (544 | ) | (532 | ) | ||||||||||||||
General administrative expenses |
(359 | ) | (362 | ) | (354 | ) | (368 | ) | (545 | ) | (488 | ) | (480 | ) | ||||||||||||||
Personnel |
(211 | ) | (211 | ) | (206 | ) | (222 | ) | (317 | ) | (285 | ) | (282 | ) | ||||||||||||||
Other general administrative expenses |
(149 | ) | (151 | ) | (148 | ) | (147 | ) | (228 | ) | (204 | ) | (197 | ) | ||||||||||||||
Depreciation and amortisation |
(34 | ) | (33 | ) | (32 | ) | (32 | ) | (56 | ) | (56 | ) | (52 | ) | ||||||||||||||
Net operating income |
394 | 410 | 476 | 552 | 600 | 748 | 793 | |||||||||||||||||||||
Net loan-loss provisions |
(85 | ) | (135 | ) | (113 | ) | (133 | ) | (172 | ) | (217 | ) | (147 | ) | ||||||||||||||
Other income |
14 | 5 | 7 | 2 | (15 | ) | 16 | 1 | ||||||||||||||||||||
Profit before taxes |
324 | 281 | 370 | 421 | 413 | 548 | 647 | |||||||||||||||||||||
Tax on profit |
(73 | ) | (57 | ) | (79 | ) | (90 | ) | (82 | ) | (97 | ) | (131 | ) | ||||||||||||||
Profit from continuing operations |
251 | 223 | 290 | 331 | 330 | 451 | 516 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
251 | 223 | 290 | 331 | 330 | 451 | 516 | |||||||||||||||||||||
Minority interests |
9 | 11 | 12 | 19 | 84 | 133 | 150 | |||||||||||||||||||||
Attributable profit to the Group |
242 | 213 | 278 | 312 | 247 | 317 | 366 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking United Kingdom
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,454 | 2,535 | (81 | ) | (3.2 | ) | ||||||||||
Net fees |
609 | 702 | (93 | ) | (13.3 | ) | ||||||||||
Gains (losses) on financial transactions |
145 | (3 | ) | 147 | — | |||||||||||
Other operating income* |
8 | 5 | 3 | 69.2 | ||||||||||||
Gross income |
3,215 | 3,239 | (24 | ) | (0.7 | ) | ||||||||||
Operating expenses |
(1,759 | ) | (1,833 | ) | 73 | (4.0 | ) | |||||||||
General administrative expenses |
(1,468 | ) | (1,540 | ) | 73 | (4.7 | ) | |||||||||
Personnel |
(911 | ) | (1,004 | ) | 93 | (9.3 | ) | |||||||||
Other general administrative expenses |
(557 | ) | (537 | ) | (20 | ) | 3.8 | |||||||||
Depreciation and amortisation |
(291 | ) | (292 | ) | 1 | (0.3 | ) | |||||||||
Net operating income |
1,456 | 1,406 | 50 | 3.5 | ||||||||||||
Net loan-loss provisions |
(423 | ) | (607 | ) | 184 | (30.4 | ) | |||||||||
Other income |
(164 | ) | (120 | ) | (44 | ) | 36.9 | |||||||||
Ordinary profit before taxes |
869 | 679 | 190 | 28.0 | ||||||||||||
Tax on profit |
(188 | ) | (169 | ) | (19 | ) | 11.1 | |||||||||
Ordinary profit from continuing operations |
682 | 510 | 171 | 33.5 | ||||||||||||
Net profit from discontinued operations |
(14 | ) | 52 | (66 | ) | — | ||||||||||
Ordinary consolidated profit |
667 | 562 | 105 | 18.7 | ||||||||||||
Minority interests |
0 | 0 | (0 | ) | (60.0 | ) | ||||||||||
Ordinary attributable profit to the Group |
667 | 562 | 105 | 18.7 | ||||||||||||
Net capital gains and provisions |
— | 81 | (81 | ) | (100.0 | ) | ||||||||||
Attributable profit to the Group |
667 | 643 | 25 | 3.8 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking United Kingdom
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
900 | 820 | 816 | 772 | 795 | 796 | 862 | |||||||||||||||||||||
Net fees |
214 | 236 | 252 | 263 | 202 | 198 | 209 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(20 | ) | 29 | (11 | ) | (25 | ) | 15 | 144 | (14 | ) | |||||||||||||||||
Other operating income* |
3 | 4 | (2 | ) | 2 | 2 | 3 | 3 | ||||||||||||||||||||
Gross income |
1,096 | 1,089 | 1,055 | 1,012 | 1,014 | 1,142 | 1,060 | |||||||||||||||||||||
Operating expenses |
(594 | ) | (619 | ) | (620 | ) | (578 | ) | (592 | ) | (602 | ) | (565 | ) | ||||||||||||||
General administrative expenses |
(502 | ) | (531 | ) | (508 | ) | (496 | ) | (495 | ) | (507 | ) | (465 | ) | ||||||||||||||
Personnel |
(323 | ) | (333 | ) | (348 | ) | (318 | ) | (313 | ) | (312 | ) | (285 | ) | ||||||||||||||
Other general administrative expenses |
(180 | ) | (198 | ) | (159 | ) | (177 | ) | (182 | ) | (195 | ) | (180 | ) | ||||||||||||||
Depreciation and amortisation |
(92 | ) | (88 | ) | (112 | ) | (83 | ) | (97 | ) | (95 | ) | (100 | ) | ||||||||||||||
Net operating income |
502 | 469 | 435 | 433 | 421 | 540 | 495 | |||||||||||||||||||||
Net loan-loss provisions |
(214 | ) | (212 | ) | (181 | ) | (198 | ) | (154 | ) | (122 | ) | (147 | ) | ||||||||||||||
Other income |
(49 | ) | (41 | ) | (30 | ) | (30 | ) | (37 | ) | (100 | ) | (27 | ) | ||||||||||||||
Ordinary profit before taxes |
239 | 217 | 224 | 205 | 230 | 318 | 321 | |||||||||||||||||||||
Tax on profit |
(66 | ) | (49 | ) | (54 | ) | (51 | ) | (49 | ) | (69 | ) | (70 | ) | ||||||||||||||
Ordinary profit from continuing operations |
173 | 168 | 169 | 154 | 181 | 249 | 251 | |||||||||||||||||||||
Net profit from discontinued operations |
17 | 15 | 20 | 25 | — | (14 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
190 | 183 | 190 | 178 | 181 | 236 | 251 | |||||||||||||||||||||
Minority interests |
0 | 0 | 0 | 0 | 0 | — | 0 | |||||||||||||||||||||
Ordinary attributable profit to the Group |
190 | 183 | 190 | 178 | 181 | 236 | 251 | |||||||||||||||||||||
Net capital gains and provisions |
— | — | 81 | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
190 | 183 | 270 | 178 | 181 | 236 | 251 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
1.47 | 1.36 | 1.34 | 1.39 | 1.53 | 1.63 | 1.85 | |||||||||||||||||||||
Loan spreads |
2.49 | 2.54 | 2.60 | 2.66 | 2.78 | 2.80 | 2.85 | |||||||||||||||||||||
Deposit spreads |
(1.02 | ) | (1.18 | ) | (1.26 | ) | (1.27 | ) | (1.25 | ) | (1.17 | ) | (1.00 | ) |
Retail Banking United Kingdom
£ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,090 | 2,058 | 33 | 1.6 | ||||||||||||
Net fees |
518 | 570 | (51 | ) | (9.0 | ) | ||||||||||
Gains (losses) on financial transactions |
123 | (2 | ) | 125 | — | |||||||||||
Other operating income* |
7 | 4 | 3 | 77.6 | ||||||||||||
Gross income |
2,739 | 2,629 | 110 | 4.2 | ||||||||||||
Operating expenses |
(1,499 | ) | (1,488 | ) | (11 | ) | 0.7 | |||||||||
General administrative expenses |
(1,250 | ) | (1,250 | ) | (0 | ) | 0.0 | |||||||||
Personnel |
(776 | ) | (815 | ) | 39 | (4.8 | ) | |||||||||
Other general administrative expenses |
(475 | ) | (436 | ) | (39 | ) | 8.9 | |||||||||
Depreciation and amortisation |
(248 | ) | (237 | ) | (11 | ) | 4.6 | |||||||||
Net operating income |
1,240 | 1,141 | 99 | 8.7 | ||||||||||||
Net loan-loss provisions |
(360 | ) | (493 | ) | 133 | (26.9 | ) | |||||||||
Other income |
(140 | ) | (97 | ) | (42 | ) | 43.7 | |||||||||
Ordinary profit before taxes |
740 | 551 | 189 | 34.3 | ||||||||||||
Tax on profit |
(160 | ) | (137 | ) | (23 | ) | 16.6 | |||||||||
Ordinary profit from continuing operations |
581 | 414 | 166 | 40.1 | ||||||||||||
Net profit from discontinued operations |
(12 | ) | 42 | (54 | ) | — | ||||||||||
Ordinary consolidated profit |
569 | 456 | 112 | 24.6 | ||||||||||||
Minority interests |
0 | 0 | (0 | ) | (58.0 | ) | ||||||||||
Ordinary attributable profit to the Group |
569 | 456 | 112 | 24.6 | ||||||||||||
Net capital gains and provisions |
— | 65 | (65 | ) | (100.0 | ) | ||||||||||
Attributable profit to the Group |
569 | 522 | 47 | 9.0 | ||||||||||||
* | Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking United Kingdom
£ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
751 | 663 | 644 | 623 | 676 | 677 | 737 | |||||||||||||||||||||
Net fees |
178 | 192 | 199 | 212 | 171 | 169 | 178 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(17 | ) | 24 | (9 | ) | (20 | ) | 12 | 123 | (12 | ) | |||||||||||||||||
Other operating income* |
2 | 3 | (1 | ) | 2 | 2 | 3 | 2 | ||||||||||||||||||||
Gross income |
915 | 882 | 833 | 817 | 862 | 971 | 905 | |||||||||||||||||||||
Operating expenses |
(495 | ) | (502 | ) | (490 | ) | (467 | ) | (504 | ) | (512 | ) | (483 | ) | ||||||||||||||
General administrative expenses |
(419 | ) | (430 | ) | (401 | ) | (400 | ) | (421 | ) | (431 | ) | (398 | ) | ||||||||||||||
Personnel |
(269 | ) | (270 | ) | (276 | ) | (257 | ) | (267 | ) | (266 | ) | (244 | ) | ||||||||||||||
Other general administrative expenses |
(150 | ) | (161 | ) | (125 | ) | (143 | ) | (155 | ) | (166 | ) | (154 | ) | ||||||||||||||
Depreciation and amortisation |
(76 | ) | (72 | ) | (89 | ) | (67 | ) | (83 | ) | (81 | ) | (85 | ) | ||||||||||||||
Net operating income |
419 | 380 | 342 | 350 | 358 | 459 | 423 | |||||||||||||||||||||
Net loan-loss provisions |
(178 | ) | (172 | ) | (143 | ) | (160 | ) | (131 | ) | (104 | ) | (125 | ) | ||||||||||||||
Other income |
(41 | ) | (33 | ) | (23 | ) | (25 | ) | (31 | ) | (85 | ) | (23 | ) | ||||||||||||||
Ordinary profit before taxes |
200 | 175 | 177 | 165 | 196 | 270 | 274 | |||||||||||||||||||||
Tax on profit |
(55 | ) | (39 | ) | (43 | ) | (41 | ) | (42 | ) | (58 | ) | (60 | ) | ||||||||||||||
Ordinary profit from continuing operations |
145 | 136 | 134 | 124 | 154 | 212 | 214 | |||||||||||||||||||||
Net profit from discontinued operations |
14 | 12 | 16 | 20 | — | (12 | ) | (0 | ) | |||||||||||||||||||
Ordinary consolidated profit |
158 | 148 | 150 | 144 | 154 | 200 | 214 | |||||||||||||||||||||
Minority interests |
0 | 0 | 0 | 0 | 0 | (0 | ) | 0 | ||||||||||||||||||||
Ordinary attributable profit to the Group |
158 | 148 | 150 | 144 | 154 | 200 | 214 | |||||||||||||||||||||
Net capital gains and provisions |
— | — | 65 | (0 | ) | — | — | — | ||||||||||||||||||||
Attributable profit to the Group |
158 | 148 | 215 | 144 | 154 | 200 | 214 | |||||||||||||||||||||
* | Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Latin America
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
10,635 | 12,548 | (1,913 | ) | (15.2 | ) | ||||||||||
Net fees |
3,096 | 3,252 | (156 | ) | (4.8 | ) | ||||||||||
Gains (losses) on financial transactions |
456 | 498 | (42 | ) | (8.5 | ) | ||||||||||
Other operating income* |
(106 | ) | (207 | ) | 102 | (49.1 | ) | |||||||||
Gross income |
14,081 | 16,091 | (2,010 | ) | (12.5 | ) | ||||||||||
Operating expenses |
(5,919 | ) | (6,192 | ) | 273 | (4.4 | ) | |||||||||
General administrative expenses |
(5,297 | ) | (5,618 | ) | 321 | (5.7 | ) | |||||||||
Personnel |
(2,900 | ) | (3,125 | ) | 225 | (7.2 | ) | |||||||||
Other general administrative expenses |
(2,397 | ) | (2,493 | ) | 96 | (3.9 | ) | |||||||||
Depreciation and amortisation |
(622 | ) | (574 | ) | (48 | ) | 8.3 | |||||||||
Net operating income |
8,162 | 9,898 | (1,736 | ) | (17.5 | ) | ||||||||||
Net loan-loss provisions |
(4,899 | ) | (5,586 | ) | 687 | (12.3 | ) | |||||||||
Other income |
(352 | ) | (736 | ) | 384 | (52.2 | ) | |||||||||
Profit before taxes |
2,912 | 3,577 | (665 | ) | (18.6 | ) | ||||||||||
Tax on profit |
(586 | ) | (761 | ) | 175 | (23.0 | ) | |||||||||
Profit from continuing operations |
2,326 | 2,815 | (490 | ) | (17.4 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
2,326 | 2,815 | (490 | ) | (17.4 | ) | ||||||||||
Minority interests |
506 | 454 | 52 | 11.5 | ||||||||||||
Attributable profit to the Group |
1,819 | 2,361 | (542 | ) | (23.0 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Latin America
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
4,263 | 4,192 | 4,093 | 3,848 | 3,710 | 3,655 | 3,269 | |||||||||||||||||||||
Net fees |
1,126 | 1,037 | 1,088 | 1,057 | 1,073 | 1,073 | 950 | |||||||||||||||||||||
Gains (losses) on financial transactions |
83 | 208 | 207 | 179 | 245 | 76 | 135 | |||||||||||||||||||||
Other operating income* |
(95 | ) | (53 | ) | (59 | ) | (52 | ) | (41 | ) | (28 | ) | (37 | ) | ||||||||||||||
Gross income |
5,377 | 5,384 | 5,330 | 5,032 | 4,987 | 4,777 | 4,317 | |||||||||||||||||||||
Operating expenses |
(2,105 | ) | (1,991 | ) | (2,096 | ) | (2,116 | ) | (1,995 | ) | (2,014 | ) | (1,909 | ) | ||||||||||||||
General administrative expenses |
(1,917 | ) | (1,807 | ) | (1,894 | ) | (1,908 | ) | (1,785 | ) | (1,800 | ) | (1,713 | ) | ||||||||||||||
Personnel |
(1,064 | ) | (1,018 | ) | (1,043 | ) | (1,033 | ) | (988 | ) | (986 | ) | (926 | ) | ||||||||||||||
Other general administrative expenses |
(853 | ) | (789 | ) | (851 | ) | (874 | ) | (796 | ) | (814 | ) | (786 | ) | ||||||||||||||
Depreciation and amortisation |
(188 | ) | (184 | ) | (202 | ) | (209 | ) | (211 | ) | (214 | ) | (197 | ) | ||||||||||||||
Net operating income |
3,272 | 3,393 | 3,234 | 2,916 | 2,992 | 2,763 | 2,408 | |||||||||||||||||||||
Net loan-loss provisions |
(1,734 | ) | (1,996 | ) | (1,855 | ) | (1,741 | ) | (1,793 | ) | (1,684 | ) | (1,421 | ) | ||||||||||||||
Other income |
(247 | ) | (251 | ) | (238 | ) | (76 | ) | (62 | ) | (145 | ) | (145 | ) | ||||||||||||||
Profit before taxes |
1,290 | 1,145 | 1,142 | 1,099 | 1,136 | 934 | 841 | |||||||||||||||||||||
Tax on profit |
(259 | ) | (239 | ) | (264 | ) | (177 | ) | (217 | ) | (164 | ) | (205 | ) | ||||||||||||||
Profit from continuing operations |
1,032 | 906 | 878 | 922 | 919 | 770 | 637 | |||||||||||||||||||||
Net profit from discontinued operations |
— | 0 | (0 | ) | — | — | — | — | ||||||||||||||||||||
Consolidated profit |
1,032 | 906 | 878 | 922 | 919 | 770 | 637 | |||||||||||||||||||||
Minority interests |
172 | 155 | 127 | 185 | 207 | 152 | 147 | |||||||||||||||||||||
Attributable profit to the Group |
859 | 751 | 751 | 738 | 712 | 618 | 490 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Brazil
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
7,165 | 9,130 | (1,965 | ) | (21.5 | ) | ||||||||||
Net fees |
1,861 | 2,028 | (167 | ) | (8.2 | ) | ||||||||||
Gains (losses) on financial transactions |
298 | 427 | (129 | ) | (30.1 | ) | ||||||||||
Other operating income* |
(61 | ) | (160 | ) | 99 | (61.8 | ) | |||||||||
Gross income |
9,263 | 11,424 | (2,162 | ) | (18.9 | ) | ||||||||||
Operating expenses |
(3,687 | ) | (4,087 | ) | 400 | (9.8 | ) | |||||||||
General administrative expenses |
(3,285 | ) | (3,709 | ) | 424 | (11.4 | ) | |||||||||
Personnel |
(1,742 | ) | (2,023 | ) | 282 | (13.9 | ) | |||||||||
Other general administrative expenses |
(1,544 | ) | (1,685 | ) | 142 | (8.4 | ) | |||||||||
Depreciation and amortisation |
(402 | ) | (378 | ) | (24 | ) | 6.3 | |||||||||
Net operating income |
5,576 | 7,338 | (1,762 | ) | (24.0 | ) | ||||||||||
Net loan-loss provisions |
(3,857 | ) | (4,719 | ) | 862 | (18.3 | ) | |||||||||
Other income |
(333 | ) | (706 | ) | 373 | (52.8 | ) | |||||||||
Profit before taxes |
1,385 | 1,912 | (527 | ) | (27.6 | ) | ||||||||||
Tax on profit |
(355 | ) | (482 | ) | 127 | (26.4 | ) | |||||||||
Profit from continuing operations |
1,031 | 1,430 | (400 | ) | (27.9 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
1,031 | 1,430 | (400 | ) | (27.9 | ) | ||||||||||
Minority interests |
243 | 327 | (84 | ) | (25.7 | ) | ||||||||||
Attributable profit to the Group |
788 | 1,103 | (316 | ) | (28.6 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Brazil
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
3,114 | 3,071 | 2,946 | 2,634 | 2,567 | 2,494 | 2,104 | |||||||||||||||||||||
Net fees |
726 | 628 | 674 | 635 | 661 | 648 | 551 | |||||||||||||||||||||
Gains (losses) on financial transactions |
68 | 176 | 184 | 138 | 213 | 10 | 76 | |||||||||||||||||||||
Other operating income* |
(80 | ) | (40 | ) | (40 | ) | (28 | ) | (23 | ) | (21 | ) | (17 | ) | ||||||||||||||
Gross income |
3,827 | 3,834 | 3,763 | 3,379 | 3,417 | 3,132 | 2,713 | |||||||||||||||||||||
Operating expenses |
(1,421 | ) | (1,309 | ) | (1,357 | ) | (1,348 | ) | (1,263 | ) | (1,256 | ) | (1,169 | ) | ||||||||||||||
General administrative expenses |
(1,299 | ) | (1,190 | ) | (1,219 | ) | (1,208 | ) | (1,125 | ) | (1,116 | ) | (1,045 | ) | ||||||||||||||
Personnel |
(708 | ) | (649 | ) | (667 | ) | (656 | ) | (612 | ) | (587 | ) | (542 | ) | ||||||||||||||
Other general administrative expenses |
(591 | ) | (542 | ) | (552 | ) | (553 | ) | (513 | ) | (528 | ) | (503 | ) | ||||||||||||||
Depreciation and amortisation |
(122 | ) | (119 | ) | (137 | ) | (140 | ) | (138 | ) | (140 | ) | (124 | ) | ||||||||||||||
Net operating income |
2,406 | 2,525 | 2,406 | 2,031 | 2,155 | 1,877 | 1,544 | |||||||||||||||||||||
Net loan-loss provisions |
(1,486 | ) | (1,728 | ) | (1,505 | ) | (1,380 | ) | (1,469 | ) | (1,328 | ) | (1,061 | ) | ||||||||||||||
Other income |
(222 | ) | (244 | ) | (241 | ) | (98 | ) | (77 | ) | (131 | ) | (125 | ) | ||||||||||||||
Profit before taxes |
699 | 553 | 660 | 553 | 609 | 417 | 359 | |||||||||||||||||||||
Tax on profit |
(163 | ) | (128 | ) | (190 | ) | (91 | ) | (149 | ) | (90 | ) | (115 | ) | ||||||||||||||
Profit from continuing operations |
535 | 425 | 470 | 462 | 460 | 328 | 243 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
535 | 425 | 470 | 462 | 460 | 328 | 243 | |||||||||||||||||||||
Minority interests |
124 | 107 | 96 | 94 | 115 | 65 | 63 | |||||||||||||||||||||
Attributable profit to the Group |
412 | 318 | 374 | 367 | 345 | 263 | 180 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
15.17 | 15.49 | 14.81 | 13.92 | 13.81 | 13.26 | 12.77 | |||||||||||||||||||||
Loan spreads |
14.44 | 14.84 | 14.25 | 13.41 | 13.09 | 12.51 | 11.93 | |||||||||||||||||||||
Deposit spreads |
0.73 | 0.65 | 0.56 | 0.51 | 0.72 | 0.75 | 0.84 |
Retail Banking Brazil
R$ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
19,909 | 22,367 | (2,457 | ) | (11.0 | ) | ||||||||||
Net fees |
5,171 | 4,967 | 204 | 4.1 | ||||||||||||
Gains (losses) on financial transactions |
829 | 1,046 | (217 | ) | (20.8 | ) | ||||||||||
Other operating income* |
(170 | ) | (393 | ) | 223 | (56.6 | ) | |||||||||
Gross income |
25,739 | 27,987 | (2,248 | ) | (8.0 | ) | ||||||||||
Operating expenses |
(10,246 | ) | (10,012 | ) | (234 | ) | 2.3 | |||||||||
General administrative expenses |
(9,129 | ) | (9,086 | ) | (43 | ) | 0.5 | |||||||||
Personnel |
(4,840 | ) | (4,957 | ) | 117 | (2.4 | ) | |||||||||
Other general administrative expenses |
(4,289 | ) | (4,129 | ) | (160 | ) | 3.9 | |||||||||
Depreciation and amortisation |
(1,116 | ) | (926 | ) | (191 | ) | 20.6 | |||||||||
Net operating income |
15,494 | 17,975 | (2,482 | ) | (13.8 | ) | ||||||||||
Net loan-loss provisions |
(10,718 | ) | (11,560 | ) | 843 | (7.3 | ) | |||||||||
Other income |
(926 | ) | (1,730 | ) | 804 | (46.5 | ) | |||||||||
Profit before taxes |
3,850 | 4,685 | (835 | ) | (17.8 | ) | ||||||||||
Tax on profit |
(985 | ) | (1,181 | ) | 195 | (16.5 | ) | |||||||||
Profit from continuing operations |
2,864 | 3,504 | (640 | ) | (18.3 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
2,864 | 3,504 | (640 | ) | (18.3 | ) | ||||||||||
Minority interests |
676 | 802 | (126 | ) | (15.7 | ) | ||||||||||
Attributable profit to the Group |
2,189 | 2,703 | (514 | ) | (19.0 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Brazil
R$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
7,210 | 7,687 | 7,470 | 7,056 | 6,764 | 6,719 | 6,426 | |||||||||||||||||||||
Net fees |
1,681 | 1,580 | 1,706 | 1,693 | 1,743 | 1,746 | 1,682 | |||||||||||||||||||||
Gains (losses) on financial transactions |
156 | 430 | 460 | 367 | 561 | 32 | 237 | |||||||||||||||||||||
Other operating income* |
(185 | ) | (104 | ) | (104 | ) | (78 | ) | (61 | ) | (55 | ) | (54 | ) | ||||||||||||||
Gross income |
8,863 | 9,592 | 9,533 | 9,039 | 9,006 | 8,442 | 8,291 | |||||||||||||||||||||
Operating expenses |
(3,291 | ) | (3,285 | ) | (3,436 | ) | (3,583 | ) | (3,328 | ) | (3,381 | ) | (3,537 | ) | ||||||||||||||
General administrative expenses |
(3,008 | ) | (2,988 | ) | (3,089 | ) | (3,213 | ) | (2,964 | ) | (3,004 | ) | (3,161 | ) | ||||||||||||||
Personnel |
(1,639 | ) | (1,628 | ) | (1,689 | ) | (1,744 | ) | (1,613 | ) | (1,583 | ) | (1,644 | ) | ||||||||||||||
Other general administrative expenses |
(1,369 | ) | (1,360 | ) | (1,400 | ) | (1,469 | ) | (1,351 | ) | (1,421 | ) | (1,517 | ) | ||||||||||||||
Depreciation and amortisation |
(283 | ) | (297 | ) | (346 | ) | (369 | ) | (363 | ) | (377 | ) | (376 | ) | ||||||||||||||
Net operating income |
5,572 | 6,307 | 6,097 | 5,456 | 5,679 | 5,061 | 4,754 | |||||||||||||||||||||
Net loan-loss provisions |
(3,441 | ) | (4,302 | ) | (3,818 | ) | (3,694 | ) | (3,870 | ) | (3,580 | ) | (3,268 | ) | ||||||||||||||
Other income |
(513 | ) | (608 | ) | (610 | ) | (281 | ) | (204 | ) | (352 | ) | (371 | ) | ||||||||||||||
Profit before taxes |
1,618 | 1,397 | 1,669 | 1,481 | 1,605 | 1,130 | 1,115 | |||||||||||||||||||||
Tax on profit |
(378 | ) | (324 | ) | (478 | ) | (253 | ) | (394 | ) | (243 | ) | (348 | ) | ||||||||||||||
Profit from continuing operations |
1,240 | 1,073 | 1,191 | 1,228 | 1,211 | 886 | 767 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
1,240 | 1,073 | 1,191 | 1,228 | 1,211 | 886 | 767 | |||||||||||||||||||||
Minority interests |
287 | 269 | 245 | 253 | 303 | 176 | 197 | |||||||||||||||||||||
Attributable profit to the Group |
953 | 804 | 946 | 975 | 908 | 710 | 570 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Mexico
EUR million
Variation |
||||||||||||||||
9M ’3 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,453 | 1,316 | 138 | 10.5 | ||||||||||||
Net fees |
481 | 418 | 64 | 15.3 | ||||||||||||
Gains (losses) on financial transactions |
28 | (1 | ) | 28 | — | |||||||||||
Other operating income* |
(26 | ) | (28 | ) | 2 | (8.8 | ) | |||||||||
Gross income |
1,936 | 1,704 | 232 | 13.6 | ||||||||||||
Operating expenses |
(821 | ) | (707 | ) | (114 | ) | 16.1 | |||||||||
General administrative expenses |
(736 | ) | (632 | ) | (105 | ) | 16.6 | |||||||||
Personnel |
(399 | ) | (342 | ) | (57 | ) | 16.8 | |||||||||
Other general administrative expenses |
(337 | ) | (290 | ) | (47 | ) | 16.4 | |||||||||
Depreciation and amortisation |
(85 | ) | (76 | ) | (9 | ) | 11.7 | |||||||||
Net operating income |
1,115 | 997 | 118 | 11.9 | ||||||||||||
Net loan-loss provisions |
(470 | ) | (305 | ) | (165 | ) | 54.1 | |||||||||
Other income |
21 | 33 | (12 | ) | (37.1 | ) | ||||||||||
Profit before taxes |
667 | 726 | (59 | ) | (8.1 | ) | ||||||||||
Tax on profit |
(60 | ) | (89 | ) | 30 | (33.1 | ) | |||||||||
Profit from continuing operations |
607 | 636 | (29 | ) | (4.6 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
607 | 636 | (29 | ) | (4.6 | ) | ||||||||||
Minority interests |
151 | 1 | 150 | — | ||||||||||||
Attributable profit to the Group |
456 | 635 | (179 | ) | (28.2 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Mexico
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
422 | 428 | 466 | 475 | 478 | 494 | 481 | |||||||||||||||||||||
Net fees |
137 | 133 | 147 | 161 | 159 | 163 | 160 | |||||||||||||||||||||
Gains (losses) on financial transactions |
7 | 0 | (7 | ) | 20 | 4 | 15 | 9 | ||||||||||||||||||||
Other operating income* |
(8 | ) | (6 | ) | (14 | ) | (15 | ) | (12 | ) | 0 | (14 | ) | |||||||||||||||
Gross income |
558 | 555 | 592 | 641 | 629 | 672 | 635 | |||||||||||||||||||||
Operating expenses |
(221 | ) | (221 | ) | (265 | ) | (300 | ) | (269 | ) | (274 | ) | (278 | ) | ||||||||||||||
General administrative expenses |
(195 | ) | (196 | ) | (241 | ) | (275 | ) | (241 | ) | (244 | ) | (251 | ) | ||||||||||||||
Personnel |
(111 | ) | (111 | ) | (120 | ) | (126 | ) | (129 | ) | (133 | ) | (138 | ) | ||||||||||||||
Other general administrative expenses |
(84 | ) | (84 | ) | (122 | ) | (150 | ) | (112 | ) | (111 | ) | (113 | ) | ||||||||||||||
Depreciation and amortisation |
(26 | ) | (26 | ) | (24 | ) | (25 | ) | (28 | ) | (30 | ) | (27 | ) | ||||||||||||||
Net operating income |
337 | 334 | 327 | 341 | 360 | 398 | 357 | |||||||||||||||||||||
Net loan-loss provisions |
(77 | ) | (99 | ) | (129 | ) | (152 | ) | (142 | ) | (164 | ) | (164 | ) | ||||||||||||||
Other income |
(2 | ) | 29 | 6 | 22 | 26 | (1 | ) | (3 | ) | ||||||||||||||||||
Profit before taxes |
257 | 264 | 204 | 211 | 244 | 233 | 190 | |||||||||||||||||||||
Tax on profit |
(26 | ) | (49 | ) | (14 | ) | (21 | ) | (10 | ) | (23 | ) | (27 | ) | ||||||||||||||
Profit from continuing operations |
232 | 215 | 189 | 189 | 234 | 209 | 164 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
232 | 215 | 189 | 189 | 234 | 209 | 164 | |||||||||||||||||||||
Minority interests |
0 | 0 | 0 | 45 | 56 | 53 | 42 | |||||||||||||||||||||
Attributable profit to the Group |
231 | 215 | 189 | 144 | 178 | 156 | 122 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
10.16 | 10.27 | 10.26 | 10.49 | 10.32 | 10.05 | 9.90 | |||||||||||||||||||||
Loan spreads |
8.20 | 8.35 | 8.33 | 8.49 | 8.46 | 8.41 | 8.34 | |||||||||||||||||||||
Deposit spreads |
1.96 | 1.92 | 1.93 | 2.00 | 1.86 | 1.64 | 1.56 |
Retail Banking Mexico
Million pesos
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
24,235 | 22,275 | 1,960 | 8.8 | ||||||||||||
Net fees |
8,030 | 7,072 | 958 | 13.5 | ||||||||||||
Gains (losses) on financial transactions |
461 | (9 | ) | 470 | — | |||||||||||
Other operating income* |
(430 | ) | (479 | ) | 49 | (10.2 | ) | |||||||||
Gross income |
32,296 | 28,859 | 3,437 | 11.9 | ||||||||||||
Operating expenses |
(13,693 | ) | (11,977 | ) | (1,717 | ) | 14.3 | |||||||||
General administrative expenses |
(12,280 | ) | (10,693 | ) | (1,588 | ) | 14.8 | |||||||||
Personnel |
(6,659 | ) | (5,789 | ) | (870 | ) | 15.0 | |||||||||
Other general administrative expenses |
(5,621 | ) | (4,904 | ) | (717 | ) | 14.6 | |||||||||
Depreciation and amortisation |
(1,413 | ) | (1,284 | ) | (129 | ) | 10.1 | |||||||||
Net operating income |
18,602 | 16,882 | 1,720 | 10.2 | ||||||||||||
Net loan-loss provisions |
(7,831 | ) | (5,159 | ) | (2,672 | ) | 51.8 | |||||||||
Other income |
350 | 565 | (215 | ) | (38.0 | ) | ||||||||||
Profit before taxes |
11,121 | 12,288 | (1,167 | ) | (9.5 | ) | ||||||||||
Tax on profit |
(997 | ) | (1,512 | ) | 515 | (34.1 | ) | |||||||||
Profit from continuing operations |
10,124 | 10,776 | (652 | ) | (6.0 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
10,124 | 10,776 | (652 | ) | (6.0 | ) | ||||||||||
Minority interests |
2,518 | 19 | 2,499 | — | ||||||||||||
Attributable profit to the Group |
7,606 | 10,756 | (3,150 | ) | (29.3 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Mexico
Million pesos
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
7,179 | 7,416 | 7,680 | 7,974 | 7,976 | 8,037 | 8,222 | |||||||||||||||||||||
Net fees |
2,327 | 2,315 | 2,431 | 2,700 | 2,657 | 2,644 | 2,729 | |||||||||||||||||||||
Gains (losses) on financial transactions |
114 | 3 | (126 | ) | 338 | 72 | 240 | 150 | ||||||||||||||||||||
Other operating income* |
(132 | ) | (111 | ) | (237 | ) | (250 | ) | (201 | ) | 4 | (234 | ) | |||||||||||||||
Gross income |
9,488 | 9,624 | 9,747 | 10,761 | 10,503 | 10,925 | 10,867 | |||||||||||||||||||||
Operating expenses |
(3,760 | ) | (3,835 | ) | (4,382 | ) | (5,043 | ) | (4,491 | ) | (4,452 | ) | (4,751 | ) | ||||||||||||||
General administrative expenses |
(3,311 | ) | (3,391 | ) | (3,990 | ) | (4,631 | ) | (4,030 | ) | (3,962 | ) | (4,288 | ) | ||||||||||||||
Personnel |
(1,890 | ) | (1,930 | ) | (1,969 | ) | (2,109 | ) | (2,153 | ) | (2,154 | ) | (2,352 | ) | ||||||||||||||
Other general administrative expenses |
(1,421 | ) | (1,462 | ) | (2,021 | ) | (2,522 | ) | (1,877 | ) | (1,809 | ) | (1,935 | ) | ||||||||||||||
Depreciation and amortisation |
(449 | ) | (443 | ) | (392 | ) | (413 | ) | (461 | ) | (489 | ) | (463 | ) | ||||||||||||||
Net operating income |
5,728 | 5,789 | 5,365 | 5,718 | 6,013 | 6,473 | 6,117 | |||||||||||||||||||||
Net loan-loss provisions |
(1,314 | ) | (1,708 | ) | (2,137 | ) | (2,553 | ) | (2,370 | ) | (2,670 | ) | (2,791 | ) | ||||||||||||||
Other income |
(34 | ) | 505 | 94 | 367 | 429 | (26 | ) | (53 | ) | ||||||||||||||||||
Profit before taxes |
4,381 | 4,585 | 3,322 | 3,532 | 4,071 | 3,778 | 3,273 | |||||||||||||||||||||
Tax on profit |
(441 | ) | (846 | ) | (225 | ) | (358 | ) | (167 | ) | (381 | ) | (449 | ) | ||||||||||||||
Profit from continuing operations |
3,940 | 3,739 | 3,097 | 3,174 | 3,905 | 3,397 | 2,823 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
3,940 | 3,739 | 3,097 | 3,174 | 3,905 | 3,397 | 2,823 | |||||||||||||||||||||
Minority interests |
7 | 6 | 6 | 765 | 939 | 860 | 720 | |||||||||||||||||||||
Attributable profit to the Group |
3,932 | 3,733 | 3,091 | 2,409 | 2,966 | 2,537 | 2,103 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Chile
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,176 | 1,173 | 4 | 0.3 | ||||||||||||
Net fees |
255 | 294 | (39 | ) | (13.3 | ) | ||||||||||
Gains (losses) on financial transactions |
63 | 29 | 34 | 116.7 | ||||||||||||
Other operating income* |
(11 | ) | (13 | ) | 2 | (18.5 | ) | |||||||||
Gross income |
1,483 | 1,482 | 1 | 0.1 | ||||||||||||
Operating expenses |
(643 | ) | (622 | ) | (21 | ) | 3.4 | |||||||||
General administrative expenses |
(567 | ) | (556 | ) | (10 | ) | 1.9 | |||||||||
Personnel |
(349 | ) | (347 | ) | (3 | ) | 0.8 | |||||||||
Other general administrative expenses |
(217 | ) | (209 | ) | (8 | ) | 3.7 | |||||||||
Depreciation and amortisation |
(77 | ) | (66 | ) | (10 | ) | 15.8 | |||||||||
Net operating income |
840 | 860 | (20 | ) | (2.3 | ) | ||||||||||
Net loan-loss provisions |
(449 | ) | (420 | ) | (28 | ) | 6.7 | |||||||||
Other income |
8 | (1 | ) | 9 | — | |||||||||||
Profit before taxes |
400 | 439 | (39 | ) | (8.9 | ) | ||||||||||
Tax on profit |
(53 | ) | (52 | ) | (1 | ) | 2.1 | |||||||||
Profit from continuing operations |
347 | 387 | (40 | ) | (10.3 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
347 | 387 | (40 | ) | (10.3 | ) | ||||||||||
Minority interests |
112 | 124 | (13 | ) | (10.3 | ) | ||||||||||
Attributable profit to the Group |
235 | 262 | (27 | ) | (10.4 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Chile
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
403 | 386 | 384 | 441 | 381 | 379 | 416 | |||||||||||||||||||||
Net fees |
97 | 98 | 99 | 94 | 91 | 87 | 77 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(6 | ) | 19 | 17 | 0 | 11 | 31 | 21 | ||||||||||||||||||||
Other operating income* |
(5 | ) | (4 | ) | (5 | ) | (10 | ) | (3 | ) | (3 | ) | (5 | ) | ||||||||||||||
Gross income |
488 | 499 | 495 | 524 | 480 | 495 | 508 | |||||||||||||||||||||
Operating expenses |
(193 | ) | (211 | ) | (219 | ) | (217 | ) | (210 | ) | (223 | ) | (210 | ) | ||||||||||||||
General administrative expenses |
(172 | ) | (188 | ) | (196 | ) | (191 | ) | (183 | ) | (199 | ) | (185 | ) | ||||||||||||||
Personnel |
(105 | ) | (120 | ) | (121 | ) | (120 | ) | (112 | ) | (123 | ) | (114 | ) | ||||||||||||||
Other general administrative expenses |
(67 | ) | (68 | ) | (75 | ) | (71 | ) | (71 | ) | (75 | ) | (71 | ) | ||||||||||||||
Depreciation and amortisation |
(20 | ) | (23 | ) | (23 | ) | (26 | ) | (27 | ) | (25 | ) | (25 | ) | ||||||||||||||
Net operating income |
295 | 288 | 276 | 307 | 270 | 272 | 298 | |||||||||||||||||||||
Net loan-loss provisions |
(125 | ) | (121 | ) | (174 | ) | (161 | ) | (151 | ) | (146 | ) | (151 | ) | ||||||||||||||
Other income |
(4 | ) | (9 | ) | 13 | 6 | (0 | ) | 3 | 5 | ||||||||||||||||||
Profit before taxes |
166 | 158 | 115 | 152 | 119 | 129 | 152 | |||||||||||||||||||||
Tax on profit |
(21 | ) | (16 | ) | (15 | ) | (13 | ) | (9 | ) | (23 | ) | (21 | ) | ||||||||||||||
Profit from continuing operations |
145 | 142 | 100 | 139 | 110 | 105 | 131 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
145 | 142 | 100 | 139 | 110 | 105 | 131 | |||||||||||||||||||||
Minority interests |
48 | 47 | 30 | 45 | 36 | 34 | 42 | |||||||||||||||||||||
Attributable profit to the Group |
97 | 95 | 70 | 94 | 74 | 71 | 90 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
7.01 | 6.98 | 6.84 | 6.61 | 6.70 | 6.74 | 6.43 | |||||||||||||||||||||
Loan spreads |
4.56 | 4.62 | 4.48 | 4.36 | 4.31 | 4.27 | 4.01 | |||||||||||||||||||||
Deposit spreads |
2.45 | 2.36 | 2.36 | 2.25 | 2.39 | 2.47 | 2.42 |
Retail Banking Chile
Ch$ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
755,591 | 734,192 | 21,398 | 2.9 | ||||||||||||
Net fees |
163,538 | 183,957 | (20,419 | ) | (11.1 | ) | ||||||||||
Gains (losses) on financial transactions |
40,731 | 18,322 | 22,409 | 122.3 | ||||||||||||
Other operating income* |
(7,060 | ) | (8,442 | ) | 1,382 | (16.4 | ) | |||||||||
Gross income |
952,800 | 928,029 | 24,771 | 2.7 | ||||||||||||
Operating expenses |
(413,179 | ) | (389,695 | ) | (23,483 | ) | 6.0 | |||||||||
General administrative expenses |
(363,877 | ) | (348,178 | ) | (15,698 | ) | 4.5 | |||||||||
Personnel |
(224,343 | ) | (217,051 | ) | (7,292 | ) | 3.4 | |||||||||
Other general administrative expenses |
(139,534 | ) | (131,128 | ) | (8,406 | ) | 6.4 | |||||||||
Depreciation and amortisation |
(49,302 | ) | (41,517 | ) | (7,785 | ) | 18.8 | |||||||||
Net operating income |
539,621 | 538,334 | 1,287 | 0.2 | ||||||||||||
Net loan-loss provisions |
(288,101 | ) | (263,093 | ) | (25,008 | ) | 9.5 | |||||||||
Other income |
5,148 | (665 | ) | 5,813 | — | |||||||||||
Profit before taxes |
256,669 | 274,577 | (17,908 | ) | (6.5 | ) | ||||||||||
Tax on profit |
(33,967 | ) | (32,432 | ) | (1,534 | ) | 4.7 | |||||||||
Profit from continuing operations |
222,702 | 242,144 | (19,442 | ) | (8.0 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
222,702 | 242,144 | (19,442 | ) | (8.0 | ) | ||||||||||
Minority interests |
71,725 | 77,904 | (6,179 | ) | (7.9 | ) | ||||||||||
Attributable profit to the Group |
150,977 | 164,241 | (13,264 | ) | (8.1 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking Chile
Ch$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
257,846 | 245,846 | 230,500 | 273,187 | 237,789 | 239,964 | 277,837 | |||||||||||||||||||||
Net fees |
61,906 | 62,234 | 59,817 | 58,031 | 56,538 | 55,229 | 51,771 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(4,149 | ) | 11,873 | 10,598 | (2 | ) | 6,987 | 19,615 | 14,129 | |||||||||||||||||||
Other operating income* |
(3,143 | ) | (2,236 | ) | (3,063 | ) | (6,474 | ) | (1,906 | ) | (1,692 | ) | (3,462 | ) | ||||||||||||||
Gross income |
312,459 | 317,718 | 297,852 | 324,741 | 299,408 | 313,117 | 340,275 | |||||||||||||||||||||
Operating expenses |
(123,461 | ) | (134,121 | ) | (132,113 | ) | (134,333 | ) | (130,991 | ) | (141,155 | ) | (141,033 | ) | ||||||||||||||
General administrative expenses |
(110,394 | ) | (119,716 | ) | (118,068 | ) | (118,170 | ) | (114,271 | ) | (125,540 | ) | (124,065 | ) | ||||||||||||||
Personnel |
(67,451 | ) | (76,587 | ) | (73,013 | ) | (74,324 | ) | (69,860 | ) | (77,929 | ) | (76,554 | ) | ||||||||||||||
Other general administrative expenses |
(42,943 | ) | (43,129 | ) | (45,056 | ) | (43,846 | ) | (44,411 | ) | (47,611 | ) | (47,512 | ) | ||||||||||||||
Depreciation and amortisation |
(13,067 | ) | (14,405 | ) | (14,045 | ) | (16,163 | ) | (16,719 | ) | (15,615 | ) | (16,968 | ) | ||||||||||||||
Net operating income |
188,998 | 183,597 | 165,739 | 190,409 | 168,417 | 171,962 | 199,242 | |||||||||||||||||||||
Net loan-loss provisions |
(79,959 | ) | (77,305 | ) | (105,828 | ) | (99,794 | ) | (94,328 | ) | (92,497 | ) | (101,276 | ) | ||||||||||||||
Other income |
(2,877 | ) | (5,830 | ) | 8,042 | 3,483 | (91 | ) | 1,787 | 3,452 | ||||||||||||||||||
Profit before taxes |
106,162 | 100,462 | 67,952 | 94,097 | 73,998 | 81,252 | 101,418 | |||||||||||||||||||||
Tax on profit |
(13,519 | ) | (10,129 | ) | (8,784 | ) | (7,913 | ) | (5,357 | ) | (14,639 | ) | (13,971 | ) | ||||||||||||||
Profit from continuing operations |
92,643 | 90,333 | 59,168 | 86,184 | 68,642 | 66,614 | 87,446 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
92,643 | 90,333 | 59,168 | 86,184 | 68,642 | 66,614 | 87,446 | |||||||||||||||||||||
Minority interests |
30,442 | 29,716 | 17,746 | 27,699 | 22,395 | 21,632 | 27,698 | |||||||||||||||||||||
Attributable profit to the Group |
62,201 | 60,617 | 41,422 | 58,485 | 46,246 | 44,982 | 59,749 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking USA
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,015 | 1,223 | (208 | ) | (17.0 | ) | ||||||||||
Net fees |
246 | 254 | (8 | ) | (3.1 | ) | ||||||||||
Gains (losses) on financial transactions |
46 | 172 | (126 | ) | (73.1 | ) | ||||||||||
Other operating income* |
241 | 222 | 19 | 8.7 | ||||||||||||
Gross income |
1,548 | 1,871 | (323 | ) | (17.2 | ) | ||||||||||
Operating expenses |
(889 | ) | (847 | ) | (41 | ) | 4.9 | |||||||||
General administrative expenses |
(771 | ) | (739 | ) | (31 | ) | 4.3 | |||||||||
Personnel |
(435 | ) | (409 | ) | (26 | ) | 6.3 | |||||||||
Other general administrative expenses |
(335 | ) | (330 | ) | (5 | ) | 1.7 | |||||||||
Depreciation and amortisation |
(118 | ) | (108 | ) | (10 | ) | 9.0 | |||||||||
Net operating income |
660 | 1,024 | (364 | ) | (35.5 | ) | ||||||||||
Net loan-loss provisions |
(16 | ) | (180 | ) | 163 | (91.0 | ) | |||||||||
Other income |
(45 | ) | (198 | ) | 153 | (77.3 | ) | |||||||||
Profit before taxes |
599 | 646 | (47 | ) | (7.3 | ) | ||||||||||
Tax on profit |
(73 | ) | (119 | ) | 46 | (38.4 | ) | |||||||||
Profit from continuing operations |
526 | 528 | (2 | ) | (0.4 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
526 | 528 | (2 | ) | (0.4 | ) | ||||||||||
Minority interests |
— | — | — | — | ||||||||||||
Attributable profit to the Group |
526 | 528 | (2 | ) | (0.4 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking USA
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
410 | 404 | 409 | 381 | 346 | 336 | 333 | |||||||||||||||||||||
Net fees |
85 | 86 | 83 | 89 | 76 | 84 | 85 | |||||||||||||||||||||
Gains (losses) on financial transactions |
52 | 73 | 47 | 39 | 42 | 14 | (9 | ) | ||||||||||||||||||||
Other operating income* |
81 | 71 | 70 | 64 | 99 | 70 | 72 | |||||||||||||||||||||
Gross income |
627 | 635 | 609 | 573 | 564 | 505 | 480 | |||||||||||||||||||||
Operating expenses |
(268 | ) | (287 | ) | (293 | ) | (290 | ) | (284 | ) | (290 | ) | (315 | ) | ||||||||||||||
General administrative expenses |
(238 | ) | (250 | ) | (252 | ) | (252 | ) | (248 | ) | (251 | ) | (271 | ) | ||||||||||||||
Personnel |
(133 | ) | (135 | ) | (141 | ) | (138 | ) | (140 | ) | (144 | ) | (152 | ) | ||||||||||||||
Other general administrative expenses |
(104 | ) | (115 | ) | (110 | ) | (114 | ) | (109 | ) | (108 | ) | (119 | ) | ||||||||||||||
Depreciation and amortisation |
(30 | ) | (36 | ) | (42 | ) | (38 | ) | (36 | ) | (38 | ) | (44 | ) | ||||||||||||||
Net operating income |
359 | 348 | 316 | 283 | 280 | 215 | 165 | |||||||||||||||||||||
Net loan-loss provisions |
(58 | ) | (75 | ) | (47 | ) | (71 | ) | (25 | ) | (3 | ) | 12 | |||||||||||||||
Other income |
(19 | ) | (28 | ) | (151 | ) | (3 | ) | (8 | ) | (9 | ) | (27 | ) | ||||||||||||||
Profit before taxes |
283 | 246 | 118 | 209 | 247 | 202 | 150 | |||||||||||||||||||||
Tax on profit |
(49 | ) | (57 | ) | (12 | ) | (16 | ) | (36 | ) | (37 | ) | (0 | ) | ||||||||||||||
Profit from continuing operations |
233 | 189 | 106 | 193 | 211 | 165 | 150 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
233 | 189 | 106 | 193 | 211 | 165 | 150 | |||||||||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
233 | 189 | 106 | 193 | 211 | 165 | 150 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||
Spread |
2.82 | 2.86 | 2.74 | 2.68 | 2.85 | 2.85 | 3.09 | |||||||||||||||||||||
Loan spreads |
2.36 | 2.45 | 2.37 | 2.39 | 2.51 | 2.52 | 2.52 | |||||||||||||||||||||
Deposit spreads |
0.46 | 0.41 | 0.37 | 0.29 | 0.34 | 0.33 | 0.57 |
Retail Banking USA
US$ million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,337 | 1,566 | (229 | ) | (14.6 | ) | ||||||||||
Net fees |
323 | 325 | (1 | ) | (0.4 | ) | ||||||||||
Gains (losses) on financial transactions |
61 | 220 | (159 | ) | (72.4 | ) | ||||||||||
Other operating income* |
318 | 284 | 33 | 11.8 | ||||||||||||
Gross income |
2,039 | 2,395 | (356 | ) | (14.9 | ) | ||||||||||
Operating expenses |
(1,170 | ) | (1,085 | ) | (85 | ) | 7.9 | |||||||||
General administrative expenses |
(1,015 | ) | (946 | ) | (69 | ) | 7.2 | |||||||||
Personnel |
(573 | ) | (524 | ) | (49 | ) | 9.4 | |||||||||
Other general administrative expenses |
(442 | ) | (422 | ) | (19 | ) | 4.6 | |||||||||
Depreciation and amortisation |
(155 | ) | (138 | ) | (17 | ) | 12.1 | |||||||||
Net operating income |
869 | 1,310 | (442 | ) | (33.7 | ) | ||||||||||
Net loan-loss provisions |
(21 | ) | (230 | ) | 209 | (90.8 | ) | |||||||||
Other income |
(59 | ) | (253 | ) | 194 | (76.7 | ) | |||||||||
Profit before taxes |
788 | 827 | (39 | ) | (4.7 | ) | ||||||||||
Tax on profit |
(96 | ) | (152 | ) | 56 | (36.7 | ) | |||||||||
Profit from continuing operations |
692 | 675 | 17 | 2.5 | ||||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
692 | 675 | 17 | 2.5 | ||||||||||||
Minority interests |
— | — | — | — | ||||||||||||
Attributable profit to the Group |
692 | 675 | 17 | 2.5 | ||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Retail Banking USA
US$ million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
538 | 517 | 511 | 495 | 457 | 439 | 441 | |||||||||||||||||||||
Net fees |
111 | 111 | 103 | 116 | 101 | 110 | 112 | |||||||||||||||||||||
Gains (losses) on financial transactions |
68 | 94 | 58 | 51 | 55 | 18 | (12 | ) | ||||||||||||||||||||
Other operating income* |
106 | 91 | 87 | 83 | 131 | 91 | 95 | |||||||||||||||||||||
Gross income |
822 | 813 | 760 | 744 | 744 | 658 | 636 | |||||||||||||||||||||
Operating expenses |
(351 | ) | (367 | ) | (366 | ) | (376 | ) | (375 | ) | (378 | ) | (417 | ) | ||||||||||||||
General administrative expenses |
(311 | ) | (321 | ) | (314 | ) | (327 | ) | (328 | ) | (328 | ) | (359 | ) | ||||||||||||||
Personnel |
(175 | ) | (173 | ) | (176 | ) | (180 | ) | (184 | ) | (188 | ) | (201 | ) | ||||||||||||||
Other general administrative expenses |
(137 | ) | (148 | ) | (138 | ) | (147 | ) | (144 | ) | (140 | ) | (158 | ) | ||||||||||||||
Depreciation and amortisation |
(40 | ) | (47 | ) | (52 | ) | (49 | ) | (47 | ) | (50 | ) | (58 | ) | ||||||||||||||
Net operating income |
471 | 446 | 393 | 368 | 369 | 280 | 220 | |||||||||||||||||||||
Net loan-loss provisions |
(75 | ) | (96 | ) | (58 | ) | (92 | ) | (33 | ) | (4 | ) | 16 | |||||||||||||||
Other income |
(25 | ) | (35 | ) | (193 | ) | (5 | ) | (11 | ) | (12 | ) | (36 | ) | ||||||||||||||
Profit before taxes |
370 | 314 | 143 | 271 | 326 | 263 | 199 | |||||||||||||||||||||
Tax on profit |
(65 | ) | (73 | ) | (14 | ) | (21 | ) | (48 | ) | (48 | ) | (0 | ) | ||||||||||||||
Profit from continuing operations |
306 | 241 | 129 | 250 | 278 | 215 | 199 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
306 | 241 | 129 | 250 | 278 | 215 | 199 | |||||||||||||||||||||
Minority interests |
— | — | — | — | — | — | — | |||||||||||||||||||||
Attributable profit to the Group |
306 | 241 | 129 | 250 | 278 | 215 | 199 | |||||||||||||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Global Wholesale Banking
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,799 | 2,014 | (215 | ) | (10.7 | ) | ||||||||||
Net fees |
953 | 1,044 | (91 | ) | (8.7 | ) | ||||||||||
Gains (losses) on financial transactions |
966 | 710 | 257 | 36.2 | ||||||||||||
Other operating income* |
199 | 224 | (25 | ) | (11.1 | ) | ||||||||||
Gross income |
3,918 | 3,992 | (74 | ) | (1.9 | ) | ||||||||||
Operating expenses |
(1,315 | ) | (1,337 | ) | 22 | (1.6 | ) | |||||||||
General administrative expenses |
(1,178 | ) | (1,206 | ) | 28 | (2.3 | ) | |||||||||
Personnel |
(744 | ) | (776 | ) | 31 | (4.0 | ) | |||||||||
Other general administrative expenses |
(434 | ) | (431 | ) | (3 | ) | 0.8 | |||||||||
Depreciation and amortisation |
(137 | ) | (131 | ) | (6 | ) | 4.5 | |||||||||
Net operating income |
2,603 | 2,655 | (52 | ) | (2.0 | ) | ||||||||||
Net loan-loss provisions |
(792 | ) | (330 | ) | (462 | ) | 140.0 | |||||||||
Other income |
(38 | ) | (29 | ) | (10 | ) | 33.7 | |||||||||
Profit before taxes |
1,773 | 2,296 | (524 | ) | (22.8 | ) | ||||||||||
Tax on profit |
(490 | ) | (654 | ) | 164 | (25.1 | ) | |||||||||
Profit from continuing operations |
1,283 | 1,642 | (359 | ) | (21.9 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
1,283 | 1,642 | (359 | ) | (21.9 | ) | ||||||||||
Minority interests |
173 | 153 | 20 | 12.8 | ||||||||||||
Attributable profit to the Group |
1,110 | 1,489 | (379 | ) | (25.4 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Business volumes |
||||||||||||||||
Total assets |
307,357 | 332,874 | (25,517 | ) | (7.7 | ) | ||||||||||
Customer loans |
82,422 | 98,281 | (15,859 | ) | (16.1 | ) | ||||||||||
Customer deposits |
70,198 | 85,937 | (15,738 | ) | (18.3 | ) |
Global Wholesale Banking
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
665 | 679 | 669 | 695 | 631 | 614 | 554 | |||||||||||||||||||||
Net fees |
361 | 352 | 332 | 316 | 338 | 332 | 283 | |||||||||||||||||||||
Gains (losses) on financial transactions |
475 | 88 | 146 | 130 | 357 | 169 | 440 | |||||||||||||||||||||
Other operating income* |
37 | 158 | 29 | 44 | 53 | 104 | 42 | |||||||||||||||||||||
Gross income |
1,538 | 1,277 | 1,176 | 1,184 | 1,379 | 1,220 | 1,319 | |||||||||||||||||||||
Operating expenses |
(447 | ) | (441 | ) | (449 | ) | (427 | ) | (438 | ) | (442 | ) | (435 | ) | ||||||||||||||
General administrative expenses |
(407 | ) | (398 | ) | (401 | ) | (386 | ) | (392 | ) | (395 | ) | (391 | ) | ||||||||||||||
Personnel |
(260 | ) | (254 | ) | (261 | ) | (238 | ) | (254 | ) | (248 | ) | (242 | ) | ||||||||||||||
Other general administrative expenses |
(146 | ) | (144 | ) | (140 | ) | (149 | ) | (137 | ) | (148 | ) | (149 | ) | ||||||||||||||
Depreciation and amortisation |
(41 | ) | (42 | ) | (48 | ) | (41 | ) | (46 | ) | (47 | ) | (43 | ) | ||||||||||||||
Net operating income |
1,091 | 836 | 727 | 757 | 941 | 777 | 884 | |||||||||||||||||||||
Net loan-loss provisions |
(56 | ) | (128 | ) | (147 | ) | (90 | ) | (162 | ) | (154 | ) | (475 | ) | ||||||||||||||
Other income |
(35 | ) | (14 | ) | 20 | (17 | ) | (18 | ) | (12 | ) | (8 | ) | |||||||||||||||
Profit before taxes |
1,001 | 695 | 600 | 651 | 761 | 611 | 401 | |||||||||||||||||||||
Tax on profit |
(290 | ) | (193 | ) | (171 | ) | (172 | ) | (217 | ) | (168 | ) | (105 | ) | ||||||||||||||
Profit from continuing operations |
711 | 502 | 429 | 478 | 544 | 444 | 296 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
711 | 502 | 429 | 478 | 544 | 444 | 296 | |||||||||||||||||||||
Minority interests |
60 | 50 | 43 | 56 | 63 | 59 | 51 | |||||||||||||||||||||
Attributable profit to the Group |
650 | 452 | 387 | 422 | 480 | 385 | 245 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Business volumes |
||||||||||||||||||||||||||||
Total assets |
320,957 | 330,417 | 332,874 | 319,094 | 341,301 | 309,558 | 307,357 | |||||||||||||||||||||
Customer loans |
92,514 | 100,707 | 98,281 | 87,897 | 94,015 | 88,854 | 82,422 | |||||||||||||||||||||
Customer deposits |
95,977 | 89,179 | 85,937 | 82,023 | 82,803 | 78,535 | 70,198 |
Asset Management and Insurance
EUR million
Variation |
||||||||||||||||
9M ’13 |
9M ’12 |
Amount |
% |
|||||||||||||
Income statement |
||||||||||||||||
Net interest income |
73 | 87 | (13 | ) | (15.3 | ) | ||||||||||
Net fees |
265 | 312 | (46 | ) | (14.9 | ) | ||||||||||
Gains (losses) on financial transactions |
5 | 1 | 4 | 486.0 | ||||||||||||
Other operating income* |
231 | 254 | (23 | ) | (9.2 | ) | ||||||||||
Gross income |
574 | 653 | (79 | ) | (12.1 | ) | ||||||||||
Operating expenses |
(234 | ) | (232 | ) | (2 | ) | 0.9 | |||||||||
General administrative expenses |
(208 | ) | (205 | ) | (3 | ) | 1.6 | |||||||||
Personnel |
(118 | ) | (122 | ) | 3 | (2.9 | ) | |||||||||
Other general administrative expenses |
(90 | ) | (83 | ) | (7 | ) | 8.0 | |||||||||
Depreciation and amortisation |
(26 | ) | (27 | ) | 1 | (4.3 | ) | |||||||||
Net operating income |
340 | 421 | (81 | ) | (19.3 | ) | ||||||||||
Net loan-loss provisions |
0 | (2 | ) | 2 | — | |||||||||||
Other income |
(1 | ) | (13 | ) | 12 | (94.8 | ) | |||||||||
Profit before taxes |
340 | 406 | (67 | ) | (16.5 | ) | ||||||||||
Tax on profit |
(77 | ) | (104 | ) | 27 | (25.6 | ) | |||||||||
Profit from continuing operations |
262 | 303 | (40 | ) | (13.3 | ) | ||||||||||
Net profit from discontinued operations |
— | — | — | — | ||||||||||||
Consolidated profit |
262 | 303 | (40 | ) | (13.3 | ) | ||||||||||
Minority interests |
16 | 16 | (1 | ) | (3.6 | ) | ||||||||||
Attributable profit to the Group |
247 | 286 | (40 | ) | (13.9 | ) | ||||||||||
* |
|
Including dividends, income from equity-accounted method and other operating income/expenses |
Variation |
||||||||||||||||
30.09.13 |
30.09.12 |
Amount |
% |
|||||||||||||
Business volumes |
||||||||||||||||
Total assets |
26,762 | 26,873 | (112 | ) | (0.4 | ) | ||||||||||
Customer loans |
346 | 427 | (81 | ) | (19.0 | ) | ||||||||||
Customer deposits |
8,481 | 6,154 | 2,327 | 37.8 |
Asset Management and Insurance
EUR million
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||
Net interest income |
30 | 29 | 28 | 32 | 26 | 24 | 22 | |||||||||||||||||||||
Net fees |
96 | 114 | 102 | 106 | 87 | 91 | 87 | |||||||||||||||||||||
Gains (losses) on financial transactions |
1 | (1 | ) | 1 | 2 | 2 | 1 | 1 | ||||||||||||||||||||
Other operating income* |
98 | 91 | 65 | 101 | 84 | 78 | 69 | |||||||||||||||||||||
Gross income |
225 | 233 | 195 | 241 | 199 | 195 | 180 | |||||||||||||||||||||
Operating expenses |
(76 | ) | (78 | ) | (78 | ) | (75 | ) | (77 | ) | (78 | ) | (79 | ) | ||||||||||||||
General administrative expenses |
(67 | ) | (68 | ) | (69 | ) | (66 | ) | (68 | ) | (70 | ) | (71 | ) | ||||||||||||||
Personnel |
(40 | ) | (40 | ) | (42 | ) | (38 | ) | (40 | ) | (40 | ) | (38 | ) | ||||||||||||||
Other general administrative expenses |
(28 | ) | (28 | ) | (27 | ) | (28 | ) | (28 | ) | (30 | ) | (33 | ) | ||||||||||||||
Depreciation and amortisation |
(9 | ) | (9 | ) | (9 | ) | (9 | ) | (9 | ) | (9 | ) | (8 | ) | ||||||||||||||
Net operating income |
148 | 156 | 117 | 166 | 122 | 117 | 101 | |||||||||||||||||||||
Net loan-loss provisions |
(0 | ) | (2 | ) | (0 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other income |
(5 | ) | (10 | ) | 2 | 3 | (0 | ) | 0 | (0 | ) | |||||||||||||||||
Profit before taxes |
143 | 144 | 120 | 169 | 122 | 117 | 101 | |||||||||||||||||||||
Tax on profit |
(40 | ) | (36 | ) | (28 | ) | (50 | ) | (27 | ) | (28 | ) | (23 | ) | ||||||||||||||
Profit from continuing operations |
103 | 108 | 92 | 119 | 95 | 89 | 78 | |||||||||||||||||||||
Net profit from discontinued operations |
— | — | — | — | — | — | — | |||||||||||||||||||||
Consolidated profit |
103 | 108 | 92 | 119 | 95 | 89 | 78 | |||||||||||||||||||||
Minority interests |
9 | 3 | 4 | 3 | 5 | 5 | 6 | |||||||||||||||||||||
Attributable profit to the Group |
94 | 104 | 87 | 116 | 90 | 85 | 72 | |||||||||||||||||||||
* Including dividends, income from equity-accounted method and other operating income/expenses |
|
|||||||||||||||||||||||||||
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Business volumes |
||||||||||||||||||||||||||||
Total assets |
26,518 | 26,143 | 26,873 | 26,798 | 27,616 | 26,380 | 26,762 | |||||||||||||||||||||
Customer loans |
431 | 409 | 427 | 286 | 304 | 306 | 346 | |||||||||||||||||||||
Customer deposits |
6,091 | 6,239 | 6,154 | 7,196 | 7,895 | 8,295 | 8,481 |
NPL ratios
%
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Continental Europe |
5.41 | 5.67 | 6.07 | 6.29 | 6.62 | 7.83 | 8.48 | |||||||||||||||||||||
Spain |
3.35 | 3.26 | 3.64 | 3.84 | 4.12 | 5.75 | 6.40 | |||||||||||||||||||||
Portugal |
4.59 | 5.42 | 6.16 | 6.56 | 6.88 | 7.41 | 7.86 | |||||||||||||||||||||
Poland |
4.74 | 4.93 | 4.69 | 4.72 | 7.39 | 8.08 | 7.75 | |||||||||||||||||||||
Santander Consumer Finance |
4.05 | 3.88 | 3.96 | 3.90 | 3.98 | 4.04 | 3.96 | |||||||||||||||||||||
United Kingdom |
1.82 | 1.83 | 1.94 | 2.05 | 2.03 | 2.01 | 1.98 | |||||||||||||||||||||
Latin America |
4.67 | 5.14 | 5.31 | 5.42 | 5.44 | 5.26 | 5.32 | |||||||||||||||||||||
Brazil |
5.76 | 6.51 | 6.79 | 6.86 | 6.90 | 6.49 | 6.12 | |||||||||||||||||||||
Mexico* |
1.61 | 1.64 | 1.69 | 1.94 | 1.92 | 2.20 | 3.58 | |||||||||||||||||||||
Chile |
4.52 | 4.65 | 5.00 | 5.17 | 5.51 | 5.81 | 6.00 | |||||||||||||||||||||
USA |
2.46 | 2.27 | 2.31 | 2.29 | 2.23 | 2.22 | 2.26 | |||||||||||||||||||||
Operating Areas |
3.95 | 4.09 | 4.33 | 4.53 | 4.71 | 5.16 | 5.42 | |||||||||||||||||||||
Total Group |
3.98 | 4.11 | 4.34 | 4.54 | 4.76 | 5.18 | 5.43 | |||||||||||||||||||||
(*).- |
|
Increase in the quarter fully due to the entry of homebuilders |
NPL coverage ratios
%
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Continental Europe |
54.1 | 58.9 | 68.4 | 73.0 | 71.0 | 63.3 | 61.1 | |||||||||||||||||||||
Spain |
49.4 | 43.6 | 45.7 | 50.0 | 50.3 | 43.1 | 45.0 | |||||||||||||||||||||
Portugal |
57.6 | 53.4 | 51.7 | 53.1 | 52.9 | 52.4 | 51.9 | |||||||||||||||||||||
Poland |
66.3 | 62.1 | 64.0 | 68.3 | 67.6 | 59.3 | 64.1 | |||||||||||||||||||||
Santander Consumer Finance |
108.3 | 110.7 | 109.7 | 109.5 | 108.7 | 106.9 | 109.2 | |||||||||||||||||||||
United Kingdom |
37.5 | 37.5 | 44.8 | 44.1 | 42.1 | 42.1 | 41.6 | |||||||||||||||||||||
Latin America |
91.6 | 89.5 | 89.8 | 87.5 | 86.7 | 85.4 | 82.9 | |||||||||||||||||||||
Brazil |
90.0 | 90.1 | 92.0 | 90.2 | 90.4 | 91.3 | 92.0 | |||||||||||||||||||||
Mexico* |
194.9 | 183.4 | 175.4 | 157.3 | 157.1 | 142.7 | 99.0 | |||||||||||||||||||||
Chile |
68.3 | 64.0 | 60.8 | 57.7 | 53.9 | 49.9 | 49.7 | |||||||||||||||||||||
USA |
107.4 | 113.3 | 109.7 | 105.9 | 102.8 | 102.8 | 96.6 | |||||||||||||||||||||
Operating Areas |
62.1 | 64.8 | 71.3 | 73.3 | 71.8 | 66.3 | 64.0 | |||||||||||||||||||||
Total Group |
61.2 | 64.3 | 69.5 | 72.4 | 70.9 | 66.4 | 63.9 | |||||||||||||||||||||
(*).- |
|
Decrease in the quarter fully due to the entry of homebuilders |
Spreads on loans and deposits
%
1Q 12 |
2Q 12 |
3Q 12 |
4Q 12 |
1Q 13 |
2Q 13 |
3Q 13 |
||||||||||||||||||||||
Retail Banking Spain |
||||||||||||||||||||||||||||
Loan spreads |
1.60 | 1.59 | 1.64 | 1.81 | 2.21 | 2.26 | 2.33 | |||||||||||||||||||||
Deposit spreads |
1.64 | 1.68 | 1.44 | 0.81 | 0.16 | 0.28 | 0.15 | |||||||||||||||||||||
TOTAL |
3.24 | 3.27 | 3.08 | 2.62 | 2.37 | 2.54 | 2.48 | |||||||||||||||||||||
Retail Banking Portugal |
||||||||||||||||||||||||||||
Loan spreads |
2.34 | 2.39 | 2.47 | 2.47 | 2.44 | 2.44 | 2.44 | |||||||||||||||||||||
Deposit spreads |
(0.91 | ) | (0.96 | ) | (1.13 | ) | (1.24 | ) | (1.22 | ) | (1.18 | ) | (1.06 | ) | ||||||||||||||
TOTAL |
1.43 | 1.43 | 1.34 | 1.23 | 1.22 | 1.26 | 1.38 | |||||||||||||||||||||
Retail Banking Poland |
||||||||||||||||||||||||||||
Loan spreads |
3.29 | 3.33 | 3.41 | 3.48 | 2.41 | 2.45 | 2.43 | |||||||||||||||||||||
Deposit spreads |
1.27 | 1.26 | 1.16 | 0.96 | 0.73 | 0.72 | 0.73 | |||||||||||||||||||||
TOTAL |
4.56 | 4.59 | 4.57 | 4.44 | 3.14 | 3.17 | 3.16 | |||||||||||||||||||||
Santander Consumer Finance |
||||||||||||||||||||||||||||
Loan spreads |
4.51 | 4.57 | 4.67 | 4.73 | 4.76 | 4.83 | 4.93 | |||||||||||||||||||||
Retail Banking United Kingdom |
||||||||||||||||||||||||||||
Loan spreads |
2.49 | 2.54 | 2.60 | 2.66 | 2.78 | 2.80 | 2.85 | |||||||||||||||||||||
Deposit spreads |
(1.02 | ) | (1.18 | ) | (1.26 | ) | (1.27 | ) | (1.25 | ) | (1.17 | ) | (1.00 | ) | ||||||||||||||
TOTAL |
1.47 | 1.36 | 1.34 | 1.39 | 1.53 | 1.63 | 1.85 | |||||||||||||||||||||
Retail Banking Brazil |
||||||||||||||||||||||||||||
Loan spreads |
14.44 | 14.84 | 14.25 | 13.41 | 13.09 | 12.51 | 11.93 | |||||||||||||||||||||
Deposit spreads |
0.73 | 0.65 | 0.56 | 0.51 | 0.72 | 0.75 | 0.84 | |||||||||||||||||||||
TOTAL |
15.17 | 15.49 | 14.81 | 13.92 | 13.81 | 13.26 | 12.77 | |||||||||||||||||||||
Retail Banking Mexico |
||||||||||||||||||||||||||||
Loan spreads |
8.20 | 8.35 | 8.33 | 8.49 | 8.46 | 8.41 | 8.34 | |||||||||||||||||||||
Deposit spreads |
1.96 | 1.92 | 1.93 | 2.00 | 1.86 | 1.64 | 1.56 | |||||||||||||||||||||
TOTAL |
10.16 | 10.27 | 10.26 | 10.49 | 10.32 | 10.05 | 9.90 | |||||||||||||||||||||
Retail Banking Chile |
||||||||||||||||||||||||||||
Loan spreads |
4.56 | 4.62 | 4.48 | 4.36 | 4.31 | 4.27 | 4.01 | |||||||||||||||||||||
Deposit spreads |
2.45 | 2.36 | 2.36 | 2.25 | 2.39 | 2.47 | 2.42 | |||||||||||||||||||||
TOTAL |
7.01 | 6.98 | 6.84 | 6.61 | 6.70 | 6.74 | 6.43 | |||||||||||||||||||||
Retail Banking USA |
||||||||||||||||||||||||||||
Loan spreads |
2.36 | 2.45 | 2.37 | 2.39 | 2.51 | 2.52 | 2.52 | |||||||||||||||||||||
Deposit spreads |
0.46 | 0.41 | 0.37 | 0.29 | 0.34 | 0.33 | 0.57 | |||||||||||||||||||||
TOTAL |
2.82 | 2.86 | 2.74 | 2.68 | 2.85 | 2.85 | 3.09 | |||||||||||||||||||||
Risk-weighted assets
EUR million
31.03.12 |
30.06.12 |
30.09.12 |
31.12.12 |
31.03.13 |
30.06.13 |
30.09.13 |
||||||||||||||||||||||
Continental Europe |
227,304 | 223,405 | 223,390 | 216,756 | 218,839 | 202,113 | 191,251 | |||||||||||||||||||||
Spain |
127,500 | 125,338 | 125,435 | 121,941 | 120,003 | 105,948 | 96,976 | |||||||||||||||||||||
Portugal |
19,960 | 18,753 | 18,694 | 17,753 | 17,273 | 17,043 | 15,761 | |||||||||||||||||||||
Poland |
8,579 | 8,893 | 8,795 | 9,799 | 16,411 | 15,937 | 16,037 | |||||||||||||||||||||
Santander Consumer Finance |
47,232 | 47,309 | 47,443 | 47,411 | 47,507 | 47,386 | 46,839 | |||||||||||||||||||||
Spain’s run-off real estate |
17,035 | 15,409 | 14,882 | 13,198 | 12,292 | 12,093 | 11,636 | |||||||||||||||||||||
United Kingdom |
93,128 | 94,828 | 96,805 | 94,555 | 91,476 | 90,581 | 90,542 | |||||||||||||||||||||
Latin America |
167,538 | 165,215 | 165,386 | 169,215 | 176,601 | 152,459 | 144,581 | |||||||||||||||||||||
Brazil |
101,875 | 99,107 | 99,038 | 103,151 | 106,425 | 83,265 | 78,426 | |||||||||||||||||||||
Mexico |
20,460 | 22,108 | 22,172 | 21,866 | 23,653 | 23,698 | 22,485 | |||||||||||||||||||||
Chile |
23,746 | 25,292 | 25,810 | 25,904 | 27,956 | 26,788 | 25,893 | |||||||||||||||||||||
USA |
48,151 | 50,095 | 49,313 | 49,668 | 51,153 | 49,263 | 49,010 | |||||||||||||||||||||
Operating Areas |
536,121 | 533,543 | 534,894 | 530,194 | 538,069 | 494,416 | 475,385 | |||||||||||||||||||||
Corporate Activities |
34,118 | 27,981 | 27,391 | 26,836 | 30,086 | 28,856 | 26,912 | |||||||||||||||||||||
Total Group |
570,239 | 561,524 | 562,285 | 557,030 | 568,155 | 523,272 | 502,297 | |||||||||||||||||||||
ACTIVITY AND RESULTS January - September 2013
1 24 October 2013
Important information Banco Santander, S.A. (“Santander”) cautions that this presentation contains forward-looking statements. These forward-looking statements are found in various places throughout this presentation and include, without limitation, statements concerning our future business development and economic performance. While these forward-looking statements represent our judgment and future expectations concerning the development of our business, a number of risks, uncertainties and other important factors could cause actual developments and results to differ materially from our expectations. These factors include, but are not limited to: (1) general market, macroeconomic, governmental and regulatory trends; (2) movements in local and international securities markets, currency exchange rates and interest rates; (3) competitive pressures; (4) technological developments; and (5) changes in the financial position or credit worthiness of our customers, obligors and counterparties. The risk factors that we have indicated in our past and future filings and reports, including those with the Securities and Exchange Commission of the United States of America (the “SEC”) could adversely affect our business and financial performance. Other unknown or unpredictable factors could cause actual results to differ materially from those in the forward-looking statements. Forward-looking statements speak only as of the date on which they are made and are based on the knowledge, information available and views taken on the date on which they are made; such knowledge, information and views may change at any time. Santander does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. The information contained in this presentation is subject to, and must be read in conjunction with, all other publicly available information, including, where relevant any fuller disclosure document published by Santander. Any person at any time acquiring securities must do so only on the basis of such person’s own judgment as to the merits or the suitability of the securities for its purpose and only on such information as is contained in such public information having taken all such professional or other advice as it considers necessary or appropriate in the circumstances and not in reliance on the information contained in the presentation. In making this presentation available, Santander gives no advice and makes no recommendation to buy, sell or otherwise deal in shares in Santander or in any other securities or investments whatsoever. Neither this presentation nor any of the information contained therein constitutes an offer to sell or the solicitation of an offer to buy any securities. No offering of securities shall be made in the United States except pursuant to registration under the U.S. Securities Act of 1933, as amended, or an exemption there from. Nothing contained in this presentation is intended to constitute an invitation or inducement to engage in investment activity for the purposes of the prohibition on financial promotion in the U.K. Financial Services and Markets Act 2000. Note: Statements as to historical performance or financial accretion are not intended to mean that future performance, share price or future earnings (including earnings per share) for any period will necessarily match or exceed those of any prior year. Nothing in this presentation should be construed as a profit forecast. The businesses included in each of our geographic segments and the accounting principles under which their results are presented here may differ from the included businesses and local applicable accounting principles of our public subsidiaries in such geographies. Accordingly, the results of operations and trends shown for our geographic segments my differ materially from those of such subsidiaries.
Agenda ? Group performance — 3Q13 highlights — Results ? Performance by business area ? Priorities for the coming quarters ? Appendix
3Q13 Highlights BALANCE SHEET VOLUMES reflect Loans: -2% Deposits: +5% environment and strategy Good LIQUIDITY position LTD: 108% Strong CAPITAL generation Core capital: 11.56%; +45 b.p. in 3Q INCOME STATEMENT Sharp profit growth Attrib. profit 9M’13: € 3,310 million due to lower provisions (+77% / 9M’12) Profit increased over 2Q’13, Revenues: -0.4% Provisions: -9.4% excluding exchange rate impact Attributable profit: +8.5% Note: Loans and deposits. Year-on-year change excluding exchange rate impact and repos
Better macroeconomic outlook in next quarters 2012 1H’13 2014 IMF Spain -1.6 -1.8 0.2 Portugal -3.2 -3.1 0.8 Germany 0.9 0.5 1.4 UK 0.2 0.8 1.9 USA 2.8 1.4 2.6 Brazil 0.9 2.6 2.5 Mexico 3.6 1.2 3.0 Chile 5.6 4.5 4.5 Argentina 1.9 3.5 2.8 Poland 1.9 0.8 2.4 (1) GDP growth rate change between 2014 and 2013 in Grupo Santander footprint (9M’13 ordinary attributable profit). (2) Weighted average year-on-year growth of the 10 core countries in each period. IMF 2014 GDP estimates (WEO October 2013)
Group loans and deposits1 Var. Sep’13 / Sep’12 n Mature markets still undergoing deleveraging n More balanced growth in emerging markets (1) Year-on-year change excluding exchange rate impact and repos (2) Excluding Kredit Bank (Poland) perimeter effect: +7% in loans and +7% in deposits
Very comfortable liquidity position Reduction of commercial gap1 -EUR 32 bn. Sharp liquidity generation -EUR 30 bn. from businesses With no necessity to issue debt FY 2012 9M’13 Net loan-to-deposit ratio2 150% 113% 108% LTD at very comfortable levels Dec’08 Dec’12 Sep’13 (1) Difference net loans/deposits (including retail commercial paper). (2) Including retail commercial paper.
8 Strong capital generation: +123 b.p. year-to-date BIS II core capital ratio Leverage ratio1 (according to IMF criteria) 3 (1) Shareholders equity / total assets Dec’12 Mar’13 Jun’13 Sep’13 6.41% 6.41% 6.80% 7.00% Dec’11 Dec’12 Mar’13 Jun’13 Sep’13 10.02% 10.33% 10.67% 11.11% 11.56% +45 b.p. in the quarter
9 Sharp year-on-year profit growth due to lower provisions 4 Group quarterly attributable profit EUR million 3Q’12 4Q 1Q’13 2Q 3Q 122 423 1,205 1,050 1,055 Group attributable profit EUR million 9M’12 9M’13* 1,872 3,310 +77% +8% excl. exchange rate (*) Not including capital gains of EUR 700 mill. from Santander Asset Management strategic agreement
10 EUR million (*) Excluding perimeter and exchange rate differences (**) Excluding exchange rate impact Grupo Santander Results Note: in 9M’13: EUR 270 million in capital gains and EUR 270 million in provisions. In 9M12: EUR 1,029 million in capital gains and EUR 3,475 million in provisions Good quarterly performance (excluding exchange rate impact). Profit growth due to stable gross income and lower provisions 9M’13 Var. / 9M’12 3Q’13 Var. / 2Q’13 % %* % %** Gross income 30,348 -8.4 -2,9 9,738 -5.6 -0.4 Operating expenses -14,858 -1.2 3.3 -4,862 -2.8 1.5 Net operating income 15,490 -14.3 -8.0 4,876 -8.4 -2.2 Loan-loss provisions -8,583 -9.7 -3.7 -2,600 -15.2 -9.4 Profit before tax 5,482 -21.3 -14.1 1,766 3.1 11.1 Attributable profit 3,310 76.9 110.4 1,055 0.5 8.5
11 Gross income Gross income structure Group gross income 4 EUR million Constant EUR million 65% 24% 9% 2% Net interest income Fee income Trading gains Other revenues Stable gross income excluding FX impact, with some seasonal effect in 3Q 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q 11,287 11,123 10,713 10,283 10,290 10,320 9,738 10,490 10,583 10,112 10,009 10,056 10,166 10,125
12 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q 5,043 4,934 5,067 4,939 4,996 5,000 4,862 Above-average efficiency with potential for improvement (1) Operating expenses / Gross income “Peer Group”: Banco Itaú, BBVA, BNP Paribas, Credit Suisse, HSBC, ING Group, Intesa Sanpaolo, JP Morgan, Mitsubishi, Nordea, Royal Bank of Canada, Societe Generale, UBS, Unicredito and Wells Fargo. Santander Group Peers average European peers average 48.5 60.0 60.8 Group operating expenses 4 Flat costs with different performance by unit 4,750 4,736 4,821 4,809 4,908 4,937 5,013 EUR million Constant EUR million Operating expenses Efficiency ratio1 vs peers (%) 1H’13 data
13 Integrations progressing ahead of schedule 4 Branch rebranding started. Expected to be completed in 1Q’14. Branch concentration plan accelerated: 450 branches scheduled for 2013. Technological integration: migration started in September (in four regions). Synergies: exceeding initial estimates Rebranding of KB to BZ WBK completed. Transition to Santander brand to begin in Nov’13. Branch and headcount streamlining is ahead of target. IT unification completed: launching of shared products started. Synergies: exceeding initial estimates Spain Poland Accumulated synergies: current vs. initial Accumulated synergies: current vs. initial 2013 2014 2015 61 295 420 ca. 90 > 300 > 435 2013 2014 2015 166 208 322 ca. 175 ca. 220 ca. 340 EUR million (before tax) PLZ million (before tax)
14 High coverage ratio thanks to effort made in 2012 Group NPL ratio trend continues due to Spain. Stable or declining NPL ratios in two-thirds of Group Coverage ratio (%) NPL ratio (%) (1) Including reclassification of substandard loans in Spain 61 64 70 72 71 66 64 3.98 4.11 4.34 4.54 4.76 5.18 5.43 Mar’12 Jun’12 Sep’12 Dec’12 Mar’13 Jun’13 Sep’13 (1) Credit quality. Group NPL and coverage ratios 4
15 UK Brazil (1) % over operating areas (2) Including reclassification of substandard loans. Credit quality. NPL ratio by unit (%) 4 Stable in both retail and corporate NPL ratio trend continues to improve as announced Net loans to customers1 1.94 2.05 2.03 2.01 1.98 S’12 D’12 M’13 J’13 S’13 6.79 6.86 6.90 6.49 6.12 S’12 D’12 M’13 J’13 S’13 Spain Higher NPLs due to companies and reduction in loan portfolio 3.64 3.84 4.12 5.75 6.40 S’12 D’12 M’13 J’13(2) S’13 Spain 24% Portugal 4% Poland 2% Germany 4% Run-off real estate 1% Other Europe 5% UK 35% USA 6% Brazil 10% Mexico 3% Chile 4% Other LatAm 2%
16 Group provisions 4 Note: Cost of credit = 12 month net loan-loss provisions / average lending, calculated in current euros Cost of credit (%) Lower cost of credit after the effort made in 2012 Lower provisions in 3Q mainly due to Brazil 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q 3,118 3,401 2,987 3,134 2,919 3,065 2,600 2,780 2,230 1,130 2,862 3,202 2,824 3,063 2,836 3,016 2,732 Provisions 1.51 1.91 2.20 2.38 2.38 2.05 1.77 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q Net loan-loss provisions Net loan-loss provisions (Constant EUR million) Real estate provisions in Spain EUR million
17 ? Group performance — 3Q13 Highlights — Results ? Performance by business area ? Priorities for the coming quarters ? Appendix Agenda
18 Business areas High diversification by country in profit generation Poland 6% Brazil 24% Mexico 11% Chile 6% Other LatAm 8% USA 11% United Kingdom 15% Germany 6% Portugal 1% Spain 7% Other Europe 5% Ordinary attributable profit in 9M’13(1) (1) Over operating areas ordinary attributable profit excluding run-off real estate in Spain
Spain* Activity Volumes1 Cost of new term deposits Var. Sep’13 / Sep’12 P&L EUR million 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 1,755 -2% 5,364 -9% Expenses -950 0% -2,863 -1% LLP -630 -9% -1,835 -1% Attributable profit 73 -15% 367 -51% n Market share gain year-to-date in deposits and mutual funds. Sharp reduction in new term deposit costs. n In 3Q, gross income impacted by lower volumes, mortgage repricing and some trade-off in NII / trading gains in wholesale business. n Provisions in line with cost of credit target. (*) Including former retail networks of Santander, Banesto and Banif, Global Banking&Markets Spain, Santander AM Spain, Insurance Spain and ALCO in Spain. Excluding SCF Spain and Spain’s run-off real estate. (1) Excluding repos. Deposits include retail commercial paper.
Spain Gross loans EUR billion [Graphic Appears Here] n Greater stability in retail in 3Q’13. n Company lending reflect deleveraging and greater access to markets. n Actions to boost investment: Plan 10.000, EIB and ICO. n LTD of 85% enabled greater focus on profitability. In 3Q’13: – exit expensive institutional deposits – transfer balances to mutual funds n Retail deposits stable in 3Q (+0.2% / 2Q) with sharp increase y-o-y (+22%).
21 Spain. NPL ratio and entries (1) Gross NPL entries by date (before recoveries), based on > 90 days of arrears. (2) Including reclassification of substandard operations. n NPL ratio impacted by deleveraging and companies. n Stable credit quality in mortgages. Base 100: 2008 NPL and coverage ratios (%) NPL entries1 > 90 days 100 123 142 170 179 194 100 102 74 83 78 68 100 97 53 44 42 31 2008 2009 2010 2011 2012 9M13 Companies w/o real estate purpose Mortgages to individuals Individuals Cards + Consumer loans (2) 3.64 3.84 4.12 5.75 6.40 Sep’12 Dec’12 Mar’13 Jun’13 Sep’13 46 50 50 43 45 Coverage ratio NPL ratio
22 3.10% 2.56% 2.51% 2.27% 1.84% 3Q’12 4Q’12 1Q’13 2Q’13 3Q’13 Activity Portugal n Market share gain and higher profit (+28%) in the quarter. n Gross income stabilising. Improved deposits costs not yet reflected. n Maintained strict cost control (-3% y-o-y). n Reduction in provisions due to lower NPL entries. Loans Deposits -7% -3% Var. Sep’13 / Sep’12 Volumes1 Cost of new term deposits EUR million 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 228 -2% 693 -18% Expenses -123 +1% -369 -3% LLP -56 -11% -182 -45% Attributable profit 32 +28% 77 -19% P&L (1) Excluding repos -2% / 2Q’13 -2% / 2Q’13
23 Activity Poland Constant EUR million 3Q’13 %2Q’13 9M’13 %9M’12 %9M’12* Gross income 350 +3% 1,004 +44% +3% Expenses -140 -3% -440 +39% -8% LLP -36 -30% -128 +61% +21% Net profit 137 +12% 350 +44% +13% Attrib. profit 101 +11% 261 +11%—P&L Loans Deposits +76% +62% n Integration ahead of schedule: increased productivity and reduced costs. n Volumes reflect exit of Kredit Bank expensive deposits and growth in mutual funds (+23% /Sep’12). n Profit growth due to ongoing quarterly improvement in gross income, costs and provisions. Var. Sep’13 / Sep’12 Volumes1 Stock deposit cost2 3.19% 3.19% 3.07% 2.51% 1.81% 3Q’12 4Q’12 1Q’13 2Q’13 3Q’13 +3% -3% (*) Perimeter on a like-for-like basis based local criteria Excluding perimeter (1) Local currency. Excluding repos (2) Including change in perimeter
24 Activity Santander Consumer Finance – Continental Europe n Market share gain1 in a still weak environment for consumer business. n Profit rose for the third straight quarter backed by spread management and good credit quality. n Self-funding business EUR million 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 801 +3% 2,352 -1% Expenses -345 +1% -1,038 +2% LLP -158 +21% -460 -16% Attributable profit* 208 +4% 585 +4% P&L 3T’12 4T’12 1T’13 2T’13 3T’13 2.3% 2.1% 2.3% 2.5% 2.4% NII – Provisions / ATAs Prov. NII 3.24% 3.19% 3.26% 3.24% 3.28% 0.95% 1.08% 0.95% 0.73% 0.87% Gross loans: EUR 58 bn. % / total 53 15 11 10 5 6 Germany Nordic countries Poland Other Italy Spain (1) New car registrations in the footprint. * Not including Santander Consumer UK profit, as it is recorded in Santander UK results. If included, 9M13 attributable proft: EUR 664 million (+4% y-o-y) 9M’13 / 9M’12 new lending: -1% SCF vs. -6% sector1
25 Total Balance Sheet assets Spain’s run-off real estate1 n Total real estate exposure dropped 26% in the last twelve months. n Coverage ratios remain above 50%. n 9M’13 attributable profit: -EUR 493 million (-156 million in 3Q). Coverage ratios (1) Including foreclosed real estate and equity stakes (Metrovacesa and Sareb) Sep’12 Dec’12 Mar’13 Jun’13 Sep’13 10.6 7.3 6.8 6.5 6.2 4.2 3.7 3.7 3.6 3.7 15.5 12.3 11.9 11.6 11.4 EUR billion Net foreclosures Net loans Equity stakes Loans Foreclosures 51% 54% Buildings: 41% Land: 62%
26 United Kingdom n Improved commercial activity, customer relationship and service quality. n Gradual improvement in net interest income (3Q’13 benefit of maturing expensive deposits). n Cost control maintained alongside good credit quality. n Profit growth continued over 2Q’13 (+11%) and year-on-year (+17%). Loans Deposits -5% -2% Var. Sep’13 / Sep’12 Volumes1 Banking NIM Sterling million 1.27% 1.27% 1.45% 1.46% 1.59% 3Q’12 4Q’12 1Q’13 2Q’13 3Q’13 SMEs: +11% C/A: +71% 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 1,022 -2% 3,044 0% Expenses -538 -5% -1,665 +1% LLP -132 +29% -371 -25% Profit cont. op. 261 +11% 687 +17% Attributable profit 261 +17% 675 -3% Activity P&L (1) Local currency. Excluding repos
United Kingdom 27 Boosting retail customers… Dec’10 Sep’12 Sep’13 12.3 14.4 24.6 £ billion Current accounts 1?2?3 +71% Dec’10 Sep’12 Sep’13 1.0 2.2 Million 1|2|3 World Customers … and corporate customers Dec’10 Sep’12 Sep’13 7% 10% 11% Corporate loans / Total loans Dec’10 Sep’12 Sep’13 14.6 19.3 21.5 Corporate loans +11% n Additional 900,000 1|2|3 World customers year to date. n 86% primary banking customers with the 1|2|3 Current Account. n New products: affluent (‘Select’) and mortgages (‘Freedom’, Help to Buy participation). n Improved quality of assets and liabilities mix. n +70 b.p. SMEs market share in 12 months. n New initiatives: rollout of additional products and processes; larger corporates. £ billion n.a.
28 Loans Deposits +7% +8% P&L Brazil 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 3,431 -1% 10,482 -7% Expenses -1,381 +5% -3,995 +3% LLP -1,182 -11% -3,908 -6% Attributable profit 396 -3% 1,277 -13% +2% / 2Q’13 +1% / 2Q’13 Var. Sep’13 / Sep’12 Volumes1 Constant EUR million Activity 3T’12 4T’12 1T’13 2T’13 3T’13 4.4% 4.0% 3.5% 3.5% 3.5% NII – Provisions / ATAs Prov. NII 8.27% 7.67% 7.29% 7.10% 6.56% 3.92% 3.71% 3.83% 3.59% 3.11% n Good commercial dynamics: loans above private sector banks; faster growth in deposits. n Gross income still impacted by lower spreads on loans and change of mix. n Costs below inflation (in 3Q, collective agreement and contracts/rentals review). n Sharp reduction of NPL ratio and loan-loss provisions in 3Q. (1) Local currency. Excluding repos. Deposits include letras financieras.
29 1Q’12 2Q’12 3Q’12 4Q’12 1Q’13 2Q’13 3Q’13 1,242 1,554 1,374 1,343 1,395 1,331 1,182 6.1% 6.6% 6.9% 7.4% 7.5% 7.1% 6.7% Brazil 5.76 6.51 6.79 6.86 6.90 6.49 6.12 M’12 J’12 S’12 D’12 M’13 J’13 S’13 Net interest income impacted by lower spreads and change of mix towards lower risk products Further reduction in cost of credit, with provisions at two-year low Net loan-loss provisions Cost of credit 12.0 12.3 11.8 11.2 11.1 10.5 9.9 1Q’12 2Q’12 3Q’12 4Q’12 1Q’13 2Q’13 3Q’13 Mortgages Other1 individuals SMEs / Companies Large companies Total +7% +0% +0.3% +7% +2% (1) Other = Consumer, payrolls, automobile, cards, cheque and personal loans (2) Cost of credit = 12 months net loan-loss provisions / average lending Gross income Credit quality Constant EUR million Lending portfolio LLP and cost of credit2 Var. Sep’13 / Jun’13 Loan spreads (%) NPL ratio (%)
30 Mexico n Despite slower-than-expected economic growth, Santander achieved growth in volumes and market share gains (SMEs, mortgages, insurance and demand deposits). n Gross income rose 11% y-o-y with a good 3Q in NII (+4%) and fee income (9%). n In 3Q costs rose due to branch openings and regulation change (ESPS). n Provisions impacted by homebuilders and methodology change to expected losses. Loans Deposits +9% +9% Var. Sep’13 / Sep’12 Volumes1 Constant EUR million Activity P&L NII / ATAs +3% / 2Q’13 -3% / 2Q’13 4.14% 4.19% 4.08% 3.85% 4.37% 3Q’12 4Q’12 1Q’13 2Q’13 3Q’13 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 775 -1% 2,330 +11% Expenses -317 +6% -918 +13% LLP -261 +45% -583 +86% Net profit 170 -34% 742 -12% Attributable profit2 129 -34% 564 -33% (1) Local currency. Excluding repos. (2) Higher minority interests year-on-year after IPO. (3) ESPS: Employee statutory profit sharing
31 Chile n Volumes growing faster in 3Q due to companies, affluent clients and “core deposits”. n Higher gross income due to UF portfolios (higher inflation) and lower cost of funds. n One-off rise in provisions in the quarter. Stable risk premium. Return 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 600 +8% 1,692 +2% Expenses -244 0% -716 +6% LLP -160 +10% -456 +12% Attributable profit 120 +26% 316 -9% Volumes1 (1) Local currency. Excluding repos. Constant EUR million Activity P&L 4.2% 4.1% 3.8% 4.5% 3.9% 3.9% 4.4% 1.1% 0.4% -0.2% 1.1% 0.1% -0.1% 1.0% 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q Loans Deposits +10% +5% Var. Sep’13 / Sep’12 UF rate NII SAN +2% / 2Q’13 +4% / 2Q’13
32 Other Latin American countries Argentina Constant EUR million Attributable profit 9M’12 9M’13 194 254 Puerto Rico Uruguay Peru 9M’12 9M’13 38 64 9M’12 9M’13 36 42 9M’12 9M’13 11 14 n Focus on linkage, transactional business and target segments. n Volumes and profit growing at double-digit rates for the whole region. n Results underpinned by net interest income and fee income.
33 Activity USA n Essential steps taken in business model development (brand and reorganisation). n Gross income affected by spread narrowing and investment portfolio reductions. n Costs including franchise development expenses (e.g. rebranding). n Sharp reduction in provisions due to lower volumes and improved credit quality. Loans Deposits -5% -2% Var. Sep’13 / Sep’12 Gross loans New loans +34% +137% Santander Bank1 SCUSA2 Corporate: +2% Retail: +2% Var. Sep’13 / Sep’12 P&L 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 674 -6% 2,193 -14% Expenses -434 +11% -1,216 +8% LLP 17 n.s. -25 -90% Attributable profit 217 -12% 772 +4% nSantander Bank 120 -18% 427 +4% nSCUSA 97 -5% 346 +4% US$ million (1) Local currency. Excluding repos. (2)Excluding contribution from Chrysler agreement: gross outstanding loans +13%; new lending +45%
Corporate Activities EUR million 9M’13 9M’12 Gross income -638 -789 Expenses -526 -476 Provisions, tax and minority interests -327 -240 Ordinary attributable profit -1,491 -1,505 n Losses similar to those of previous year: —Higher funding cost, partially affected by liquidity buffer. —Increased trading gains due to active management of balance sheet structural risk. —Larger provisions due to charge for unifying Spanish units lending criteria.
In the third quarter 2013 Balance Growing volumes and customers adjusting to each market sheet High capacity to generate capital Capital and No restrictions (Core cap.: +123 b.p. YTD) and liquidity liquidity to grow (LTD: 108%) REVENUES: Group stabilising, with 7 core markets growing basic2 revenues in recent quarters P&L1 COSTS: Group increasing below inflation, with leeway for improvement PROVISIONS: Cost of credit improved at Group level, with 8 markets declining / stable Laying the foundations for growth (1) At constant exchange rates (2) Net interest income plus net fee income
Agenda ? Group performance — 3Q13 highlights — Results ? Performance by business area ? Priorities for the coming quarters ? Appendix
Global management priorities Efficient capital reallocation among markets and segments. Improve capital return – Depending on profitability / growth potential. – Maintaining presence in core markets. Improve cost Redesigning the bank to do the same with lower costs. efficiency – 2016 target: savings of EUR 1,500 million*. Revenues: opportunities in global business units; sharing best Increase practices. Group Costs: Global management. integration Provisions: Recoveries and Asset Restructuring Division (*) Including EUR 500 million already announced as merger synergies in Spain and Poland.
Management priorities by business area (I) Our priorities in core markets lead to improvements in the coming quarters Gain market share in companies, SMEs and affluent clients. Spain and Portugal Merger synergies + optimisation measures. Reduced deposits costs and cost of credit. Improve segmentation, linkage and service quality. United Kingdom Growth in target segments (corporates, SMEs, affluent clients). Lower funding costs. Boost commercial franchise: increase in customers / loyalty. SMEs (agro, BNDES) Brazil Improve efficiency: costs below inflation. affluent Manage net interest income adjusted to risk. Continue the favourable trend in NPLs and cost of credit. Selective market share gains: organic + inorganic (e.g. FECI*). SCF Maintain credit quality above peer-average. Self-funding. (*): Strategic agreement with El Corte Inglés to acquire 51% of its financing companies (FECI), Spain’s largest.
Management priorities by business area (II) Efficient investment in retail network. Mexico Volume and revenue growth, backed by macroeconomic recovery. Target products and segments: SMEs, affluent (mortgages, insurance & demand Gain market share: SMEs / companies and new model in affluent segment. Chile Investment in growth, maintaining efficiency leadership. Maintain strong growth, based on economics and low banking penetration. Other Latam Target mid-corp and affluent clients in all countries. Complete franchise (C&I, GBM, transactional business, affluent clients, …). USA Boost niche businesses: e.g. auto-loans. Reduce funding cost. Improve service quality to customers (rebranding). Complete merger and bring forward synergies. Poland Increase Kredit Bank’s productivity and profitability to BZ WBK’s level. Measures aim to normalise profit and raise profitability
40 ? Group performance — 3Q13 Highlights — Results ? Performance by business area ? Priorities for the coming quarters ? Appendix Agenda
41 Group balance sheet Appendix Liquidity and funding Secondary segment results NPL, coverage ratios and cost of credit Spreads Quarterly income statement
42 Group balance sheet
Highlights of the Group balance sheet 43 Retail balance sheet, appropriate for a low risk business model, liquid and well capitalised Balance sheet at September 2013 EUR billion Lending: 58% of balance sheet Derivatives (with counterparty on the liabilities side): 7% of balance sheet Cash, central banks and credit institutions: 17% Other (goodwill, fixed assets, accruals): 8% Available for sale portfolio (AFS): 6% Trading portfolio: 4% 1 3 2 4 5 6 (*) Other assets: Goodwill EUR 24 bn., tangible and intangible assets EUR 17 bn., other capital instruments at fair value EUR 1 bn., accruals and other accounts EUR 54 bn. (**) Including retail commercial paper Assets Liabilities 687 98 96 192 49 638 75 88 32 101 197 131 1,192 1,192 1 6 5 4 3 2 Loans to customers Derivatives Cash and credit institutions Other* AFS portfolio Customer Deposits** Issues and subordinated liabilities Shareholders’ equity & fixed liabilities Credit institutions Other Derivatives Trading portfolio
44 Liquidity and funding
45 Well-funded balance sheet with a high structural liquidity surplus Liquidity and funding Note: Liquidity balance sheet for management purposes (netting of trading derivatives, provisional interbank balances and fixed assets). (*) Including retail commercial paper. (**) Including bonds placed in the market and guaranteed financing (structured, FHLB lines, …) and other special financing (1) Difference loans – deposits (including retail commercial paper) (2) Financial assets – short term wholesale funding markets Net loans to customers Deposits* M/L term funding Financial assets Equity and other ST Funding Securitisations** Santander Group liquidity balance sheet September 2013 Structural liquidity2 surplus: EUR 165 billion (+EUR 8 bn. / Dec’12) Commercial1 Gap: EUR 49 bill. (-EUR 32 bn. / Dec’12) Assets Liabilities 182 17 79 105 687 135 53 638 Fixed assets & other
46 The effort made in recent years is reflected in enhanced monitoring metrics Liquidity and funding (*) Balance sheet for liquidity management purposes (net of trading derivatives and interbank balances) Note: in 2011, 2012 and 2013 customer deposits included retail commercial paper in Spain and excluding short-term wholesale funding). 2008 2009 2010 2011 2012 Sep’13 Net loans over net assets* 79% 79% 75% 77% 74% 72% Net loan-to-deposit ratio (LTD) 150% 135% 117% 117% 113% 108% Customer deposits and medium- to long-term financing over net loans 104% 106% 115% 113% 118% 120% Short term wholesale funding over net* liabilities 7% 5% 3% 2% 2% 2% Structural liquidity surplus (% over net* liabilities) 4% 8% 14% 13% 16% 17% Monitoring metrics. Santander Group
47 Adequate liquidity structure of stand-alone units Liquidity and funding September 2013 Main units and liquidity ratios Note: In Spain, retail commercial paper included in deposits LTD ratio Deposits + M/L term funding / (net loans / deposits) net loans Spain 85% 162% Portugal 102% 107% Santander Consumer Finance 182% 69% Poland 94% 109% UK 120% 112% Brazil 105% 125% Mexico 81% 130% Chile 135% 97% Argentina 87% 115% USA 106% 116% Total Group 108% 120%
48 Liquidity generation by businesses enabled Santander to reduce recourse to wholesale funding Liquidity and funding September 2013 Sterling area, 24% Euro area, 45% US$ area, 31% M/L term issuance Securitisations1 Total (1) Placed in the market and including structured finance 9M’12 9M’13 11 5 24 16 35 21 Issuance (EUR bn.) Diversification- 9M’13
49 Secondary segment results
Retail Banking 50 Activity1 EUR million 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 8,415 -7% 26,488 -9% Expenses -4,137 -3% -12,653 -2% LLP -2,072 -22% -7,359 -17% Attributable profit 1,316 +4% 3,937 -14% P&L EUR billion EUR million 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q 9,826 9,783 9,640 9,077 9,018 9,055 8,415 Gross income Loans Deposits (1) Excluding repos. Deposits including retail commercial paper in Spain and “letras financieras” in Brazil Sep’12 Sep’13 644 606 Sep’12 Sep’13 -6%* 531 536 +1%* (*) -2% excluding FX impact (*) +5% excluding FX impact -7%* n Sharp exchange rate impact in recent quarters. n In 3Q’13, profit increased due to lower provisions—Stable basic revenues excluding exchange rate impact (-0.3% / 2Q).—Costs below inflation.—Provisions still high. (*) -2% excluding FX impact
Santander Consumer Finance Total. 9M13 51 Aggregates Continental Europe, United Kingdom and USA Total portfolio2 (Sep’13): EUR 80bn. Attributable profit 9M’13: EUR 927 mill. EUR billion EUR million Basic data EUR 80,456 14.2 158,000 14 Countries Agreements with manufacturers for “captive” financing 57 Top 31 in 12 countries EUR 30,726 EUR 927 in loans2 Dealers-participants in deposits in attributable profit 9M’13 Million customers (1) Market share of car financing new loans and/or durable goods (2) Gross loan portfolio Continental Europe UK USA 58 4 18 Continental Europe UK USA 585 79 263
52 Global Wholesale Banking (GBM) EUR million P&L 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 1,319 +8% 3,918 -2% Expenses -435 -2% -1,315 -2% LLP -475 +208% -792 +140% -2% Attributable profit 245 -36% 1,110 -25% Global Transaction Services Gross income EUR million Credit Corporate finance -4% Customer revenues; -4%* 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q 1,336 1,137 1,088 1,029 1,229 1,043 1,135 1,538 1,277 1,176 1,184 1,379 1,220 1,319 TOTAL Trading and capital Customers +8%** n High impact from exchange rates in recent quarters. n Recovery of revenues: +3% / 9M’12 and +13% / 2Q (in constant euros). n Sharp increase in provisions due to Spain and Mexico (homebuilders) impacting profits. (*) Excluding exchange rate impact: total revenues 9M’13/9M’12: +3%; customers -1% (**) +13% excluding exchange rate impact 1,411 1,385 69 65 626 610 1,457 1,347 430 511 9M’12 9M’13 -8% Markets -3% 3,918 -2%* +19% TOTAL Trading and capital 3,992
Asset Management and Insurance 53 EUR million P&L (*) Including fees paid to the Group retail networks EUR million Total revenues for the Group* 3Q’13 %2Q’13 9M’13 %9M’12 Gross income 180 -8% 574 -12% Expenses -79 +1% -234 +1% LLP — — Attributable profit 72 -15% 247 -14% 1Q’12 2Q 3Q 4Q 1Q’13 2Q 3Q 310 302 303 316 289 304 304 751 689 639 665 702 674 613 1,061 991 942 981 991 978 917 TOTAL -6%*** Asset management Insurance -2% Asset management (***) -1% At constant perimeter and FX rates **At constant perimeter and FX rates: Total +3%; Insurance+3%; Asset Mgmt.+3% n Impacted by FX and reduction in perimeter due to strategic agreements. n At constant perimeter and FX rates, total revenues rose (+3% / 2012)—~ to 9% total revenues operating areas n Strategic agreements: to increase potential and put business in value—Around EUR 2 bn. of net capital gains generated for the Group (2011-13). 915 897 2,078 1,989 9M’12 9M’13 -4%** TOTAL Insurance -4% 2,993 2,886
54 NPL and coverage ratios, and cost of credit
55 NPL ratios % 31.03.12 30.06.12 30.09.12 31.12.12 31.03.13 30.06.13 30.09.13 Continental Europe 5.41 5.67 6.07 6.29 6.62 7.83 8.48 Spain 3.35 3.26 3.64 3.84 4.12 5.75 6.40 Portugal 4.59 5.42 6.16 6.56 6.88 7.41 7.86 Poland 4.74 4.93 4.69 4.72 7.39 8.08 7.75 Santander Consumer Finance 4.05 3.88 3.96 3.90 3.98 4.04 3.96 United Kingdom 1.82 1.83 1.94 2.05 2.03 2.01 1.98 Latin America 4.67 5.14 5.31 5.42 5.44 5.26 5.32 Brazil 5.76 6.51 6.79 6.86 6.90 6.49 6.12 Mexico 1.61 1.64 1.69 1.94 1.92 2.20 3.58 Chile 4.52 4.65 5.00 5.17 5.51 5.81 6.00 USA 2.46 2.27 2.31 2.29 2.23 2.22 2.26 Operating Areas 3.95 4.09 4.33 4.53 4.71 5.16 5.42 Total Group 3.98 4.11 4.34 4.54 4.76 5.18 5.43 (*) Increase in the quarter fully due to the entry of homebuilders (*)
56 NPL coverage ratios % 31.03.12 30.06.12 30.09.12 31.12.12 31.03.13 30.06.13 30.09.13 Continental Europe 54.1 58.9 68.4 73.0 71.0 63.3 61.1 Spain 49.4 43.6 45.7 50.0 50.3 43.1 45.0 Portugal 57.6 53.4 51.7 53.1 52.9 52.4 51.9 Poland 66.3 62.1 64.0 68.3 67.6 59.3 64.1 Santander Consumer Finance 108.3 110.7 109.7 109.5 108.7 106.9 109.2 United Kingdom 37.5 37.5 44.8 44.1 42.1 42.1 41.6 Latin America 91.6 89.5 89.8 87.5 86.7 85.4 82.9 Brazil 90.0 90.1 92.0 90.2 90.4 91.3 92.0 Mexico 194.9 183.4 175.4 157.3 157.1 142.7 99.0 Chile 68.3 64.0 60.8 57.7 53.9 49.9 49.7 USA 107.4 113.3 109.7 105.9 102.8 102.8 96.6 Operating Areas 62.1 64.8 71.3 73.3 71.8 66.3 64.0 Total Group 61.2 64.3 69.5 72.4 70.9 66.4 63.9 (*) (*) Decrease in the quarter fully due to the entry of homebuilders
57 Cost of credit % 31.03.12 30.06.12 30.09.12 31.12.12 31.03.13 30.06.13 30.09.13 Continental Europe 1.28 2.13 2.77 3.16 3.13 2.33 1.71 Spain 1.23 1.37 1.34 1.34 1.23 1.26 1.36 Portugal 1.04 1.23 1.45 1.40 1.18 1.10 0.93 Poland 0.95 1.05 1.07 1.17 1.22 1.18 1.09 Santander Consumer Finance 1.41 1.41 1.33 1.27 1.26 1.15 1.13 United Kingdom 0.28 0.29 0.29 0.30 0.29 0.26 0.26 Latin America 4.16 4.45 4.56 4.93 4.96 4.77 4.63 Brazil 6.13 6.61 6.86 7.38 7.46 7.07 6.72 Mexico 1.87 1.86 1.96 2.23 2.46 2.73 3.27 Chile 1.59 1.67 1.74 1.90 1.95 2.00 1.96 USA 1.08 0.86 0.76 0.61 0.51 0.34 0.19 Operating Areas 1.49 1.89 2.20 2.42 2.41 2.05 1.73 Total Group 1.51 1.91 2.20 2.38 2.38 2.05 1.77 Cost of credit = 12 months net loan-loss provisions / average lending
58 Total coverage (problematic assets + performing loans) Sep’13 52% Coverage by borrowers’ situation (September 2013) Gross risk Coverage Net risk Fund Non-performing 8,545 4,669 3,876 Substandard1 1,827 723 1,104 Foreclosed real estate 8,020 4,293 3,727 Total problematic assets 18,392 9,685 8,707 Performing loans2 2,251 984 1,267 Real estate exposure 20,643 10,669 9,974 Spain’s run-off real estate. Exposure and coverage ratios (1) 100% up-to-date with payments (2) Performing loans: loans up-to-date with payments Non-performing 55% Substandard1 40% Foreclosed real estate 54% Total problematic assets 53% Performing loans2 44% EUR Million provisions / exposure (%) Total real estate exposure
59 LOANS with real estate purpose Foreclosed REAL ESTATE EUR Million Sep’13 Dec’12 Var. EUR Million Gross amount Coverage Net amount Spain’s run-off real estate. Loans and foreclosures n Finished buildings 5,377 6,218 -841 n Buildings under constr. 458 1,289 -831 n Developed land 3,613 3,861 -248 n Building and other land 1,392 1,210 +182 n Non mortgage guarantee 1,783 2,072 -289 Total 12,623 14,650 -2,027 n Finished buildings 2,498 39% 1,537 n Buildings under constr. 641 50% 320 n Developed land 3,532 62% 1,360 n Building land 1,192 62% 456 n Other land 157 66% 54 Total 8,020 54% 3,727
60 Spreads
61 Spreads on loans and deposits % 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 Retail Banking Spain Loan spreads 1.60 1.59 1.64 1.81 2.21 2.26 2.33 Deposit spreads 1.64 1.68 1.44 0.81 0.16 0.28 0.15 TOTAL 3.24 3.27 3.08 2.62 2.37 2.54 2.48 Retail Banking Portugal Loan spreads 2.34 2.39 2.47 2.47 2.44 2.44 2.44 Deposit spreads (0.91) (0.96) (1.13) (1.24) (1.22) (1.18) (1.06) TOTAL 1.43 1.43 1.34 1.23 1.22 1.26 1.38 Retail Banking Poland Loan spreads 3.29 3.33 3.41 3.48 2.41 2.45 2.43 Deposit spreads 1.27 1.26 1.16 0.96 0.73 0.72 0.73 TOTAL 4.56 4.59 4.57 4.44 3.14 3.17 3.16 Santander Consumer Finance Loan spreads 4.51 4.57 4.67 4.73 4.76 4.83 4.93 Retail Banking United Kingdom Loan spreads 2.49 2.54 2.60 2.66 2.78 2.80 2.85 Deposit spreads (1.02) (1.18) (1.26) (1.27) (1.25) (1.17) (1.00) TOTAL 1.47 1.36 1.34 1.39 1.53 1.63 1.85
62 Spreads on loans and deposits % 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 Retail Banking Brazil Loan spreads 14.44 14.84 14.25 13.41 13.09 12.51 11.93 Deposit spreads 0.73 0.65 0.56 0.51 0.72 0.75 0.84 TOTAL 15.17 15.49 14.81 13.92 13.81 13.26 12.77 Retail Banking Mexico Loan spreads 8.20 8.35 8.33 8.49 8.46 8.41 8.34 Deposit spreads 1.96 1.92 1.93 2.00 1.86 1.64 1.56 TOTAL 10.16 10.27 10.26 10.49 10.32 10.05 9.90 Retail Banking Chile Loan spreads 4.56 4.62 4.48 4.36 4.31 4.27 4.01 Deposit spreads 2.45 2.36 2.36 2.25 2.39 2.47 2.42 TOTAL 7.01 6.98 6.84 6.61 6.70 6.74 6.43 Retail Banking USA Loan spreads 2.36 2.45 2.37 2.39 2.51 2.52 2.52 Deposit spreads 0.46 0.41 0.37 0.29 0.34 0.33 0.57 TOTAL 2.82 2.86 2.74 2.68 2.85 2.85 3.09
63 Quarterly Income Statement
64 Santander Group EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 11,287 11,123 10,713 10,283 10,290 10,320 9,738 33,123 30,348 Operating expenses (5,043) (4,934) (5,067) (4,939) (4,996) (5,000) (4,862) (15,044) (14,858) Net operating income 6,244 6,188 5,646 5,344 5,294 5,320 4,876 18,079 15,490 Net loan-loss provisions (3,118) (3,401) (2,987) (3,134) (2,919) (3,065) (2,600) (9,506) (8,583) Other (570) (478) (556) (697) (372) (542) (510) (1,604) (1,424) Ordinary profit before taxes 2,556 2,309 2,103 1,512 2,003 1,713 1,766 6,968 5,482 Ordinary consolidated profit 1,853 1,663 1,463 1,257 1,508 1,306 1,302 4,979 4,115 Ordinary attributable profit 1,627 1,427 1,264 1,024 1,205 1,050 1,055 4,318 3,310 Attributable profit 1,627 123 122 423 1,205 1,050 1,055 1,872 3,310
65 Santander Group Constant EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 10,490 10,583 10,112 10,009 10,056 10,166 10,125 31,185 30,348 Operating expenses (4,750) (4,736) (4,821) (4,809) (4,908) (4,937) (5,013) (14,307) (14,858) Net operating income 5,740 5,847 5,290 5,200 5,148 5,229 5,113 16,877 15,490 Net loan-loss provisions (2,862) (3,202) (2,824) (3,063) (2,836) (3,016) (2,732) (8,888) (8,583) Other (530) (446) (525) (699) (367) (537) (520) (1,500) (1,424) Ordinary profit before taxes 2,348 2,199 1,942 1,438 1,945 1,676 1,862 6,489 5,482 Ordinary consolidated profit 1,700 1,582 1,343 1,195 1,464 1,277 1,375 4,626 4,115 Ordinary attributable profit 1,504 1,360 1,160 967 1,171 1,026 1,114 4,023 3,310 Attributable profit 1,504 56 14 366 1,171 1,026 1,114 1,573 3,310
66 Continental Europe EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 3,470 3,332 3,147 3,018 3,198 3,188 3,176 9,949 9,562 Operating expenses (1,618) (1,602) (1,625) (1,613) (1,668) (1,637) (1,630) (4,844) (4,935) Net operating income 1,853 1,730 1,522 1,405 1,530 1,551 1,547 5,105 4,627 Net loan-loss provisions (1,095) (1,087) (866) (1,056) (901) (993) (946) (3,047) (2,840) Other (179) (175) (73) (147) (192) (194) (188) (427) (574) Ordinary profit before taxes 579 469 583 202 437 363 413 1,630 1,213 Ordinary consolidated profit 436 365 432 181 336 293 321 1,232 950 Ordinary attributable profit 421 351 419 173 307 250 275 1,192 833 Attributable profit 421 (1,635) (1,048) (484) 307 250 275 (2,261) 833
67 Spain EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 2,043 1,961 1,919 1,758 1,815 1,794 1,755 5,923 5,364 Operating expenses (969) (954) (963) (937) (962) (951) (950) (2,886) (2,863) Net operating income 1,074 1,008 956 821 853 844 805 3,037 2,501 Net loan-loss provisions (724) (670) (466) (613) (516) (690) (630) (1,860) (1,835) Other (55) (46) 7 (34) (36) (29) (59) (94) (124) Profit before taxes 295 291 496 175 301 125 116 1,083 542 Consolidated profit 204 202 343 115 208 87 74 749 369 Attributable profit 202 201 342 116 207 86 73 746 367
68 Portugal EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 318 267 258 195 231 233 228 842 693 Operating expenses (126) (126) (126) (128) (124) (122) (123) (379) (369) Net operating income 191 141 132 67 107 112 105 464 324 Net loan-loss provisions (131) (91) (106) (65) (64) (62) (56) (328) (182) Other (16) (5) 6 4 (13) (17) (6) (15) (36) Profit before taxes 44 45 31 7 31 32 44 120 106 Consolidated profit 32 38 26 26 21 25 32 96 77 Attributable profit 32 38 26 26 21 25 32 96 77
69 Poland Constant EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 220 246 233 265 315 340 350 699 1,004 Operating expenses (106) (105) (105) (108) (156) (144) (140) (316) (440) Net operating income 114 140 128 157 159 196 210 383 564 Net loan-loss provisions (20) (33) (27) (32) (41) (51) (36) (80) (128) Other 2 (0) 0 (3) (5) 6 (2) 2 (1) Profit before taxes 96 108 101 122 112 150 172 305 435 Consolidated profit 75 88 81 97 90 123 137 243 350 Attributable profit 73 85 78 92 70 91 101 236 261
70 Santander Consumer Finance EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 810 782 780 770 776 775 801 2,372 2,352 Operating expenses (338) (337) (347) (360) (351) (341) (345) (1,021) (1,038) Net operating income 472 445 433 410 425 434 456 1,350 1,315 Net loan-loss provisions (176) (199) (174) (204) (171) (131) (158) (549) (460) Other (18) (6) (17) 1 (21) (29) (15) (42) (65) Profit before taxes 278 240 242 207 233 274 283 760 790 Consolidated profit 216 186 190 167 184 210 217 592 611 Attributable profit 206 176 181 162 176 201 208 562 585
71 United Kingdom GBP million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 1,088 1,006 936 947 973 1,048 1,022 3,030 3,044 Operating expenses (552) (558) (546) (524) (560) (567) (538) (1,656) (1,665) Net operating income 535 448 390 423 413 481 484 1,373 1,379 Net loan-loss provisions (172) (173) (147) (161) (137) (103) (132) (492) (371) Other (53) (32) (24) (27) (35) (87) (22) (109) (145) Ordinary profit before taxes 311 244 218 236 241 291 330 772 863 Ordinary consolidated profit 243 198 190 207 191 224 261 632 675 Ordinary attributable profit 243 198 190 207 191 224 261 632 675 Attributable profit 243 198 256 207 191 224 261 697 675
72 Brazil Constant EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 3,628 3,842 3,780 3,621 3,596 3,454 3,431 11,249 10,482 Operating expenses (1,281) (1,276) (1,335) (1,391) (1,295) (1,319) (1,381) (3,892) (3,995) Net operating income 2,347 2,566 2,444 2,230 2,301 2,136 2,050 7,357 6,487 Net loan-loss provisions (1,242) (1,554) (1,374) (1,343) (1,395) (1,331) (1,182) (4,170) (3,908) Other (185) (221) (219) (105) (74) (128) (135) (625) (337) Profit before taxes 920 791 851 783 832 677 734 2,562 2,242 Consolidated profit 684 589 607 621 620 512 520 1,880 1,651 Attributable profit 534 454 485 497 473 408 396 1,473 1,277
73 Mexico Constant EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 691 672 734 754 776 779 775 2,096 2,330 Operating expenses (256) (260) (293) (333) (302) (299) (317) (810) (918) Net operating income 435 411 441 421 474 480 458 1,286 1,412 Net loan-loss provisions (80) (105) (129) (159) (142) (180) (261) (313) (583) Other (2) 30 6 22 26 (2) (3) 34 21 Profit before taxes 353 337 318 284 358 299 194 1,007 850 Consolidated profit 301 270 271 241 316 256 170 841 742 Attributable profit 300 269 270 182 242 194 129 840 564
74 Chile Constant EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 562 567 527 587 538 554 600 1,656 1,692 Operating expenses (214) (232) (228) (234) (227) (244) (244) (674) (716) Net operating income 348 334 299 354 310 310 356 982 976 Net loan-loss provisions (125) (119) (162) (152) (150) (145) (160) (406) (456) Other (4) (10) 14 6 (1) 3 6 (1) 8 Profit before taxes 219 205 151 208 159 168 201 575 529 Consolidated profit 189 180 129 186 144 138 173 499 455 Attributable profit 131 124 93 129 101 96 120 347 316
75 United States USD million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income 869 868 803 805 803 717 674 2,540 2,193 Operating expenses (365) (381) (380) (393) (392) (390) (434) (1,126) (1,216) Net operating income 505 487 423 411 411 326 240 1,414 977 Net loan-loss provisions (93) (101) (65) (81) (36) (6) 17 (259) (25) Other (25) (35) (180) 1 (11) (12) (36) (241) (59) Profit before taxes 387 350 178 331 365 308 221 915 893 Consolidated profit 312 275 155 292 307 248 217 742 772 Attributable profit 312 275 155 292 307 248 217 742 772
76 Corporate Activities EUR million 1Q 12 2Q 12 3Q 12 4Q 12 1Q 13 2Q 13 3Q 13 9M 12 9M 13 Gross income (326) (184) (280) (218) (328) (141) (168) (789) (638) Operating expenses (171) (156) (149) (54) (178) (177) (170) (476) (526) Net operating income (496) (340) (429) (272) (507) (319) (338) (1,265) (1,164) Net loan-loss provisions (4) 4 (30) (54) (29) (189) 14 (31) (203) Other (61) 18 (74) (439) (66) (89) (124) (116) (279) Ordinary profit before taxes (562) (318) (533) (765) (602) (596) (447) (1,412) (1,646) Ordinary consolidated profit (559) (381) (565) (639) (547) (523) (424) (1,505) (1,494) Ordinary attributable profit (531) (397) (577) (619) (547) (521) (422) (1,505) (1,491) Attributable profit (531) 285 (333) (563) (547) (521) (422) (579) (1,491)
Santander a bank for your ideas 77
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Banco Santander, S.A. | ||||||
Date: October 28, 2013 | By: | /s/ José Antonio Álvarez | ||||
Name: José Antonio Álvarez | ||||||
Title: Executive Vice President |