erste & steiermÄrkische bank d.d. - erste bank
TRANSCRIPT
Zagreb, October 9th, 2018
ERSTE & STEIERMÄRKISCHE BANK d.d.
Investor presentation
2
1. Erste Bank – About us
2. Macroeconomic Update
3. Business Overview
4. Indicative Terms of Bonds
5. Appendix
Agenda
Direct presence
Indirect presence
# possition on the market based on asset size
Czech
Republik
Austria
Slovakia
Hungary
Romania
Serbia
Croatia
Customers: 0.9m
Hungary # 3
Employees: 3,047
Branches: 115
Customers: 3.4m
Romania # 1
Employees: 7,265
Branches: 508
Customers: 0.4m
Serbia # 10
Employees: 1,069
Branches: 85
Customers: 1,2m
Croatia # 3
Employees: 3,452
Branches: 153
Customers: 4.7m
Czech Republic # 1
Employees: 10,171
Branches: 510
Customers: 2.2m
Slovakia # 1
Employees: 4,250
Branches: 270
Customers: 3.7m
Austria # 1
Employees: 16,283
Branches: 905
Erste Group at a Glance
Erste Group Footprint
Total assets EUR 230bn
Net profit EUR 774mn
NPL coverage 72,0%
NPL ratio 3,6%
CET 1 ratio* 12,5%
Total capital ratio* 17,3%
Loan/deposit ratio 92,3%
Leverage ratio 6,4%
Credit rating**
A (positive) /
A2 (positive) /
A- (stable)
branches
London
New York
Hong Kong
Germany
* Basel 3, fully-loaded
** S&P / Moody‘s / Fitch
Key financials 1H 2018
3
ERSTE&STEIERMÄRKISCHE BANK d.d. - Introduction
4
- Member of Erste Group – one of the leading FIs in eastern
part of EU
- Primary focus on retail clients and SMEs
- 3rd Bank in Croatia in terms of assets (14.53% of market
share as of June 2018)
- More than 870.000 clients
- 132 branches
- 13 commercial, 8 entrepreneurial and 9 profit centres
- More than 2.500 employees (The whole Group in Croatia
more than 3.500)
AWARDS- #2 Employer Partner for 2018
- EBRD – Award for the best Bank in Croatia for TFP programme for 2017
- The Banker and PWM – the best private banking services in Croatia for 2017
- The winner of the Gold Kuna for the most successful Bank in 2005, 2006, 2008,
2010, 2011 and 2012
Key events since formation
5
2000
Formation of ERSTE & STEIERMARKISCHE BANK d.d. through merger of Bjelovarska, Trgovačka and Čakovečka banks
2003
Acquisition of Riječka banka d.d.
2009
Acquisition of 100% equity stake in Opportunity bank AD Podgorica (now Erste bank AD Podgorica)
2011
Acquisition of shares in Erste Card Club d.d.
2018
Integration of Erste Factoring intothe Bank
40.98%
Ownership structure and group members
6
Erste Group Bank AG
Steiermärkische Bank
und Sparkassen AG
ERSTE &
STEIERMARKISCHE BANK
Erste nekretnine d.o.o.
Erste bank AD Podgorica
Erste Card Club d.o.o.
Erste factoring d.o.o.
Erste&Steiermärkische S-leasing d.o.o.
Izbor nekretnina d.o.o.
Erste Group IT HR d.o.o.
100%
100%
100%
75%
50%
100%
80%
59.02%
7
1. Erste Bank – About us
2. Macroeconomic Update
3. Business Overview
4. Indicative Terms of Bonds
5. Appendix
Agenda
8
Macroeconomic developmentsStable mid-term growth prospects, with focus on domestic demand
• As far as the outlook goes, we see the headline figure remainingsupported by sound domestic demand profile going into 2H18, on bothprivate consumption and investments side
• Net exports contribution is seen, despite positive 2Q18 performance,remaining on FY18 scale overall in modest red amid normalization ofgrowth rates in tourism and more pronounced domestic-demand drivenimports pressures.
• Bottom line, we confirm our FY18 forecast at 2.8% (with risks lookingbroadly balanced), followed by similar growth performance in next year
• GDP growth shifted into higher gear in 2Q18 and landed at 2.9% y/y vs.2.5% seen in 1Q18
• Detailed structure revealed supportive domestic demand, where bothprivate consumption and investment (3.6% y/y and 3.1% y/y, as follows)kept similar growth pattern as seen in 1Q18. On the other hand, positivesurprise came from the external demand side, where stronger exportsperformance (5.6% y/y) outpaced imports increase (4.7% y/y), thusresulting in marginally positive net exports contribution to the 2Q18 GDP
Real GDP growth Components of GDP
-0,1%
2,3%
3,5%
2,9% 2,8% 2,7%
-1%
0%
1%
2%
3%
4%
2014 2015 2016 2017 2018e 2019e
Source: Croatian Bureau of Statistics, Erste Group Research
-1,6%
1,0%
3,4% 3,6% 3,6%2,9%
-2,8%
3,8%
6,5%
3,8%
4,9%
6,0%
-4%
-2%
0%
2%
4%
6%
8%
2014 2015 2016 2017 2018e 2019e
Private consumption growth Investments
9
Macroeconomic developmentsFiscal position expected to remain balanced, with public debt further declining
• Labor market continues to reflect positive economic trends asunemployment rate is anticipated to move into the single-digit region,while wage growth approached mid-single digit region
• Though inflation moved in a tight band at the beginning of the 2018,recent months bought more pronounced acceleration as CPI movedabove 2% mark, given stronger oil price dynamics – we see inflationremaining at close levels also in remainder of the year, with average FY18seen at 1.7% mark, followed by similar CPI footprint also during 2019
• Following 2017 budget surplus of 0.8% of GDP and additional drop in thepublic debt trajectory, fiscal developments should remain on encouragingtrack, with 2018 expect to bring balanced budget and continued reductionof public debt towards 75% of GDP. Short-term downside risks aredominantly related to uncertainty over shipyard-related guarantees(negative one-off up to 1.5% of GDP)
• Improved outlook continued to positively reflect on the rating profile asboth Fitch and S&P upgraded the outlook to ‘positive’ in 2H18, henceincreasing the likelihood that Croatia could receive an upgrade to IGR in2019
Unemployment and inflation Public debt and general government deficit
17,3%16,3%
13,1%
11,3%9,6%
8,7%
-0,2% -0,5% -1,1%
1,1% 1,7% 1,8%
-4%
0%
4%
8%
12%
16%
20%
2014 2015 2016 2017 2018e 2019e
Unemployment rate (%) Inflation (%)
84,0% 83,8% 80,6% 78,0%74,4% 71,4%
-5,1% -3,3% -0,9%
0,8% 0,0%
-0,5%
-20%
0%
20%
40%
60%
80%
100%
2014 2015 2016 2017 2018e 2019e
Public debt (% of GDP) General government deficit (% of GDP)
Source: Croatian Bureau of Statistics, Erste Group Research
10
1. Erste Bank – About us
2. Macroeconomic Update
3. Business Overview
4. Indicative Terms of Bonds
5. Appendix
Agenda
11
Positive trends in economy affect loan activity
Source: audited non-consolidated financial reports for 2016 and 2017 and non-audited
non-consolidated financial reports for 1H 2018 (GFI-KI)
Total assets Loans vs. deposits, L/D ratio
• In 2017 total assets increased by 1.9% y/y, compared to the previous
year. The largest contributor to this assets growth in 2017 was the
increase of highly liquid assets of HRK 1bn. The excess liquidity is
directed towards cash and deposits, which increased by 11.9% y/y and
securities that grew by 8.1% y/y compared to 2016, while in the same
period loans to financial institutions decreased by 15.4% y/y)
• In 2018 growth is based on loan activity – more details on slide 12
• Loans to customers increased by 0.4% y/y in 2017 based on the
increase of loans to corporate and retail segments. The increase in
these segments more than compensated significant repayments of
loans to the public sector
• Deposits in 2017 grew by 4.3% y/y compared to 2016. with main
contributors being retail and corporate segments. The trend of growth
in the volume of demand deposits vs. the decrease in the volume of
term deposits is notable
• Loan growth is backed by appropriate growth of deposit base thereby
maintaining L/D ratio at adequate level
56,1
57,2
58,3
53
54
55
56
57
58
59
2016 2017 1H 2018
Total assets (HRK bn)
*uključuje depozite banaka
34,9 35,1 36,2
42,0 43,844,8
83%80% 81%
20,00%
30,00%
40,00%
50,00%
60,00%
70,00%
80,00%
90,00%
0
10
20
30
40
50
2016 2017 1H 2018
Loans to customers (HRK bn)Deposits from customers (HRK bn)*L/D ratio (%) *Bank deposits included
12
Pronounced growth of loans volume in 1H 2018
• In the first half of 2018 the loan portfolio grew by HRK 1.15 bn. Although
the deleveraging of the public sector continued in 2018, the previously
mentioned increase in loans to corporate and retail sectors more than
compensated for this
• Highly liquid assets optimization continued in 2018, whereby the spill-over
from loans to financial institutions in favor of more profitable securities and
loans to clients is notable
Change of assets structure in 1H 2018 (HRK mn) Change of funding structure in 1H 2018 (HRK mn)
• The deposits growth of HRK 1b was backed by deposits from corporate,
retail as well as public sector whereby demand deposits keep increasing
further vis-a-vis term deposits that keep decreasing further
• The growth in equity of HRK 323 mn was based mainly on the profit
realized in 1H 2018
Source: audited non-consolidated financial reports for 2016 and 2017 and non-audited
non-consolidated financial reports for 1H 2018 (GFI-KI)
58.259
579
1.154
143
17
806
57.206
31/12/17 Cash Loans tofin. inst.
Securities& deriv.
Loans Other 30/06/18
1.014
323
95
7 23160
57.206
58.258
31/12/17 Loans Deposits Securitiesissued
Subord.Instr.
Other Equity 30/06/18
12,3813,91 15,00
14,62%
16,68%17,64%
0,00%
2,00%
4,00%
6,00%
8,00%
10,00%
12,00%
14,00%
16,00%
18,00%
20,00%
-1
1
3
5
7
9
11
13
15
17
2016 2017 1H 2018
Corporate loans - ESB (HRK bn)
Corporate loans - ESB market share (%)
15,616,17
16,87
13,33% 13,63% 13,89%
0%
2%
4%
6%
8%
10%
12%
14%
16%
10
11
12
13
14
15
16
17
18
2016 2017 1H 2018
Retail loans - ESB (HRK bn)
Retail loans - ESB market share (%)
13
Stable market position with continuous market share growthLoans volume grows both on corporate and retail side
• The whole market of loans to corporate was in 2017 under pressure
due to the sale of non performing loan portfolios. Hence ,the gross
loans to corporate decreased by 1.5% y/y compared to the year
before, in the Croatian market. ESB recorded an increase of the
corporate loan segment of 12.4%, while continuously increasing its
market share
• In 1H 2018 positive macroeconomic developments particularly
affected corporate loans growth. The whole market grew by 1.9%
compared to the 2017YE figures, while ESB loans to corporate grew
by 7.8% in the same period, strong enough to more than compensate
public sector deleveraging (trend noticeable in whole banking sector)
Gross loans to corporate and market share Gross loans to retail and market share
• In 2016 the retail loan segment was characterized by subdued demand
for loans, CHF loans conversion and reduction of NPL portfolio
• In 2017 new loans growth was achieved mainly in mortgage loans
segment which has been partially encouraged by state subsidies
(„APN”)
• In 1H 2018 growth of employment and economic activity intensifiesd the
credit activity towards retail customers. In the first six month of 2018 the
retail loans segment growth of 4.3% was larger than the growth in the
entire 2017 (3.7%)
Source: Agregated non-consolidated statistic report of credit institutions wich CNB
provides to credit institutions
Growth of demand deposits with increase of ESB mkt. shareRetail deposits stable, while growth slightly more pronounced on corporate side
14
• The current low interest rate development could encourage clients to
direct excess funds into different types of investments (e.g.
investment funds). These trends are noticeable, but not to such an
extent that it could result in significant deposit base drop, neither in
retail nor in corporate clients segment
• The total amount of corporate deposits of the banking sector were
HRK 63.08 bn in 2017, which is an increase by 8.5% y/y compared
to the year before. EBS had outperformed the market with its
corporate deposits growth reaching 16.4% in 2017, which resulted
with ESB’s market share growth
Corporate deposits and market shareRetail deposits and market share
• In the period shown, the market is characterized by continuous deposit
base growth both on retail and corporate sides. As previously
mentioned there is a trend of deposit base transformation from term
deposits to demand deposits due to continuous drop in interest rates
• ESB market share in respect to retail deposits is on a mild upward
swing, given the fact that the Croatian market of retail deposits is
growing slower than that of the corporate deposits market.
Nevertheless, in this category, ESB has also slightly outperformed the
total market
Source: Agregated non-consolidated statistic report of credit institutions wich CNB
provides to credit institutions
7,328,52 8,84
12,59%
13,50%14,33%
5%
7%
9%
11%
13%
15%
0
2
4
6
8
10
2016 2017 1H 2018
Corporate deposits - ESB (HRK bn)
Corporate deposits - ESB market share (%)
25,7 26,1 26,36
13,67% 13,71% 13,79%
2%
4%
6%
8%
10%
12%
14%
16%
8
13
18
23
28
2016 2017 1H 2018
Retail deposits - ESB (HRK bn)
Retail deposits - ESB market share (%)
15
NPL share below market average
NPL share (Bank vs. Sector) NPL coverage (Bank vs. Sector)
• ESB is outperforming the market average in terms of loan portfolio quality
and NPL coverage
• The downward path of NPL share in ESB started earlier than in the
banking sector in Croatia due to earlier initiated activities towards NPL
reduction. At the same time NPL coverage is gradually and consistently
growing to satisfactory levels
• During 2017 the NPL share did not significantly change compared to
2016 since the one-off effect of developments linked to Agrokor and its
related suppliers was balanced with better collection of NPLs as well as
slower pace of other loans inflow into NPL status. In parallel, the sector
recognizes pronounced decrease of NPL share, primarily due to
activities linked to sale of NPL portfolio, whereby the market is lagging
behind ESB
• During 1H 2018 the trend of improved credit portfolio that was initiated
in 2017 continues
Source: Statistical reports of CNB (Credit quality per sectors, Credit quality per
currencies) and internal data of ESB
14,88%
10,38%
9,96%
8,75%
16,65%
13,80%
11,35% 11,19%
8%
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
2015 2016 2017 1H 2018
Share of NPL - ESB
Share of NPL - SECTOR
58,20%
61,60%
64,60%65,30%
56,90%
63,70%
61,50%
59,70%
55%
57%
59%
61%
63%
65%
67%
2015 2016 2017 1H 2018
NPL coverage ratio - ESB
NPL coverage ratio - SECTOR
0,63 0,65
0,51
9,7% 9,4%
13,8%
0%
2%
4%
6%
8%
10%
12%
14%
0,2
0,3
0,4
0,5
0,6
0,7
0,8
0,9
2016 2017 1H 2018
Net profit (HRK bn) ROE (%)
2,28 2,33
1,181 1,06
0,53
44%46%
45%
20%
25%
30%
35%
40%
45%
50%
0
1
2
3
2016 2017 1H 2018
Operating income (HRK mn) Operating expenses (HRK mn)
Cost/income ratio (%)
16
Positive operating result trend highlighted in 1H 2018
Net profit and ROE Operative P&L, Cost Income ratio
• With stable operating result, ROE is growing in 1H2018 due to lower
impairments and provisions for losses
• Impairments and provisions for losses decreased in the first half of 2018
by HRK 191 mn vs. HRK 196 mn on June 30 of the previous year and
amount to HRK 5 mn on June 30, 2018
• Operating revenues are growing backed by intensified lending activities
and interest cost optimization, despite the constant decreasing of interest
rates on loans to customers.
• In 2017 net interest income increased by 4.7% y/y compared to the year
before. The positive trends continued in 2018 as well. In the first half, net
interest income grew by 3.9% compared to the first half of 2017.
• Net fees and commission income increased as well. In 2017 they grew
by 8.5% y/y compared to 2017 and in 1H 2018 1% compared to the 1H of
2017.
• Cost / Income ratio is demonstrating stability in the period observed
Source: audited non-consolidated financial reports for 2016 and 2017 and non-audited
non-consolidated financial reports for 1H 2018 (GFI-KI)
17
Stable net interest margin throughout the period.
Net interest margin (%) Risk cost (impairment and provision for
losses / avegare loans to customers)
1,4% 1,4%
0,0%0,0%
0,5%
1,0%
1,5%
2,0%
2016 2017 1H 2018
• The increase in net interest margin has been achieved by interest costs
optimization and growth in the volume of loans to clients, despite the
continuously downward pressures on active interest rates
• The increase of net interest margin is the result of the decrease of the
average interest rate on total deposits, that is achieved to a greater
extent than the decrease of average interest rates on loans
• The decrease in risk cost in 1H2018 is the result of better loan portfolio
quality due to better payment discipline and decrease of NPL share in
the portfolio
3,0%3,1%
3,2%
1,5%
2,0%
2,5%
3,0%
3,5%
2016 2017 1H 2018
Source: audited non-consolidated financial reports for 2016 and 2017 and non-audited
non-consolidated financial reports for 1H 2018 (GFI-KI)
18
Emphasis on maintenance of adequate capital level
CET 1 capital - ESB Regulatory capital - ESB
CET 1 capital – ESB group Regulatory capital – ESB group
Source: internal data of ESB
* HY 2018 profit not included in regulatory capital, while write-offs are included
** Pillar 1 regulatoy minimum includes combined protection level of capital, while it doesn’t include SREP add-on
6,72 7,14 7,35
15,6% 16,6%15,3%
10%
0%
5%
10%
15%
20%
25%
0
2
4
6
8
10
12
14
YE 2016 YE 2017 HY 2018*CET1 (HRK bn)CET 1, %CET1 Pillar 1 regulatory minimum,%
6,11 6,54 6,81
18,0% 18,8%17,0%
10%
0%
5%
10%
15%
20%
25%
0
2
4
6
8
10
12
14
YE 2016 YE 2017 HY 2018*CET1 (HRK bn)CET 1, %CET1 Pillar 1 regulatory minimum,%
7,35 7,77 7,95
21,6% 22,4%
19,9%
13,5%
0,0%
5,0%
10,0%
15,0%
20,0%
25,0%
0,00
2,00
4,00
6,00
8,00
10,00
12,00
14,00
YE 2016 YE 2017 HY 2018*Regulatory capital (HRK bn)Total capital ratio, %Pillar 1 regulatory minimum,%
7,94 8,36 8,49
15,6% 16,6%17,7%
13,5%
0,0%
5,0%
10,0%
15,0%
20,0%
25,0%
0,00
2,00
4,00
6,00
8,00
10,00
12,00
14,00
YE 2016 YE 2017 HY 2018*Regulatory capital (HRK bn)Total capital ratio, %Pillar 1 regulatory minimum,%
19
1. Erste Bank – About us
2. Macroeconomic Update
3. Business Overview
4. Indicative Terms of Bonds
5. Appendix
Agenda
Indicative terms & conditions of planned transaction
20
Issuer ERSTE & STEIERMÄRKISCHE BANK d.d.
InstrumentUnsubordinated and unsecured bond, sixth level of higher priority in accordance to article
274 of Credit institutions law
Principal repayment Bullet, after 5 years from issue date
Nominal size and currency Up to HRK 500.000.000,00
Denomination 1.000.000,00 HRK
Coupon Fixed, semi-annual payment
Reference yield Bid yied of RHMF-O-23BA bond
Margin [●] bps
Listing Official Market of ZSE
Settlement CCDC
Law Law of Republic of Croatia
Offer Exclusively to professional investors and eligible counterparties
Expected timing October 2018.
Subscription period 1 day
21
1. Erste Bank – About us
2. Macroeconomic Update
3. Business Overview
4. Indicative Terms of Bonds
5. Appendix
Agenda
22
Erste bank – non-consolidated P&L
ESB HRK mn 31.12.2016. 31.12.2017. 30.6.2017. 30.06.2018.
1. Interest income 2.314 2.112 1.065 1.009
2. Interest expense 733 456 252 164
3. Net interest income (048-049) 1.582 1.656 813 845
4. Fees and comissions income 561 610 277 287
5. Fees and comissions expense 150 165 68 77
6. Net fees and comissions income (051-052) 410 445 208 210
8. Gains/ losses from trading activities 92 36 17 14
10. Gains / losses from assets which are not traded, but are designated at
fair value through profit or loss0 0 0 3
11. Gains / losses from activities related to assets available for sale 50 3 0 14
14. Gains from investment in subsidaries, associates and joint ventures 0 0 0 0
15. Income from other equity instruments 31 25 14 10
16. Gains / losses from foreign exchange 120 166 79 90
17. Other income 211 185 85 62
18. Other expenses 173 139 103 85
19. General administrative expenses and amortization 994 1.065 505 534
20. Profit (loss) from operations before impairment and provisions for losses
(050+053 do 064-065-066)1.329 1.311 608 627
21. Impairment and provisions for losses 499 500 196 5
22. PROFIT / LOSS BEFORE TAXES (067-068) 830 812 413 622
23. INCOME TAX EXPENSE 204 162 82 117
24. PROFIT / LOSS FOR THE PERIOD (069-070) 627 649 330 505
23
Erste bank – non-consolidated assets
ESB Bank HRK mn 31.12.2016. 31.12.2017. 30.06.2018.
ASSETS
1. Cash and deposits with CNB 6.418 7.210 7.193
2. Deposits with banking institutions 592 633 385
3. Ministry of Finance Treasury bills and CNB Treasury bills 0 0 800
4. Securities and other financial instruments held for trading 0 195 192
5. Securities and other financial instruments held for sale 7.167 7.392 7.278
6. Securities and other financial instruments held to maturity 1.115 1.364 1.244
8. Derivative financial assets 76 55 71
9. Loans to financial institutions 3.048 2.577 2.018
10. Loans to other customers 34.932 35.087 36.241
11. Investments in subsidiaries, associates and joint ventures 1.010 989 989
12. Foreclosed assets 497 453 457
13. Tangible assets(minus amortization) 584 603 639
14. Interest, fee and other assets 680 648 751
A) TOTAL ASSETS (001+004 do 016) 56.119 57.206 58.258
24
Erste bank – non-consolidated liabilities
ESB Bank HRK mn 31.12.2016. 31.12.2017. 30.06.2018.
LIABILITIES
1. Loans from financial institutions (019+020) 2.224 1.327 1.340
2. Deposits 41.992 43.780 44.794
3. Other loans 2.139 2.139 2.031
4. Derivate financial liabilities and other traded financial liabilities 76 52 60
5. Issued debt securities 300 376 369
6. Issued subordinated instruments 1.663 1.277 1.255
8. Interest, fee and other liabilities 997 1.113 944
B) TOTAL LIABILITIES (018+021+025+028+029+032+033+034) 49.390 50.064 50.793
EQUITY
1. Share capital 3.500 3.500 3.500
2. Profit (loss) for the current year 627 649 505
3. Retained earnings (loss) 2.285 2.693 3.154
4. Legal reserves 85 85 85
5. Statutory and other capital reserves 1 1 1
6. Unrealised gain (loss) fon value adjustment of available-for-sale financial
assets231 213 220
C) TOTAL EQUITY (036 do 042) 6.729 7.142 7.465
D) TOTAL LIABILITIES AND EQUITY (035+043) 56.119 57.206 58.258
25
Erste bank – consolidated P&L
ESB Group HRK mn 31.12.2016. 31.12.2017. 30.6.2017. 30.6.2018.
1. Interest income 2.911 2.624 1.332 1.258
2. Interest expense 851 553 303 203
3. Net interest income (048-049) 2.060 2.071 1.029 1.055
4. Fees and comissions income 865 937 429 453
5. Fees and comissions expense 202 222 98 111
6. Net fees and comissions income (051-052) 663 715 331 342
8. Gains/ losses from trading activities 91 37 17 11
10. Gains / losses from assets which are not traded, but are designated at
fair value through profit or loss0 0 0 4
11. Gains / losses from activities related to assets available for sale 65 5 1 27
14. Gains from investment in subsidaries, associates and joint ventures 0 0 0 -9
15. Income from other equity instruments 10 11 6 15
16. Gains / losses from foreign exchange 131 162 89 112
17. Other income 519 490 220 184
18. Other expenses 278 290 161 151
19. General administrative expenses and amortization 1.532 1.596 767 785
20. Profit (loss) from operations before impairment and provisions for losses
(050+053 do 064-065-066)1.729 1.605 764 804
21. Impairment and provisions for losses 516 966 716 58
22. PROFIT / LOSS BEFORE TAXES (067-068) 1.213 640 48 745
23. INCOME TAX EXPENSE 300 183 24 150
24. PROFIT / LOSS FOR THE PERIOD (069-070) 913 457 25 596
26
Erste bank – consolidated assets
ESB Group HRK mn 31.12.2016. 31.12.2017. 30.6.2018.
ASSETS
1. Cash and deposits with CNB 6.971 7.549 7.435
2. Deposits with banking institutions 691 858 751
3. Ministry of Finance Treasury bills and CNB Treasury bills 327 301 800
4. Securities and other financial instruments held for trading 0 195 192
5. Securities and other financial instruments held for sale 7.738 7.936 8.029
6. Securities and other financial instruments held to maturity 1.285 1.533 1.485
8. Derivative financial assets 73 52 70
9. Loans to financial institutions 2.490 2.236 1.801
10. Loans to other customers 42.819 41.986 43.150
11. Investments in subsidiaries, associates and joint ventures 59 62 67
12. Foreclosed assets 506 463 467
13. Tangible assets (minus amortization) 1.368 1.315 1.287
14. Interest, fee and other assets 1.277 1.439 1.526
A) TOTAL ASSETS (001+004 do 016) 65.604 65.925 67.060
27
Erste bank – consolidated liabilities
ESB Group HRK mn 31.12.2016. 31.12.2017. 30.6.2018.
LIABILITIES
1. Loans from financial institutions (019+020) 7.565 6.050 5.359
2. Deposits 43.891 45.649 46.737
3. Other loans 2.329 2.313 2.208
4. Derivative financial liabilities and other traded financial liabilities 77 52 60
5. Issued debt securities 300 376 369
6. Issued subordinated instruments 1.663 1.277 1.255
8. Interest, fee and other liabilities 1.792 2.001 2.465
B) TOTAL LIABILITIES (018+021+025+028+029+032+033+034) 57.616 57.719 58.453
EQUITY
1. Share capital 3.500 3.500 3.500
2. Profit (loss) for the current year 874 457 596
3. Retained earnings (loss) 3.266 3.920 4.187
4. Legal reserves 85 85 85
5. Statutory and other capital reserves -3 -5 -15
6. Unrealised gain (loss) on value adjustment of available-for-sale financial
assets 266 250 253
C) TOTAL EQUITY (036 do 042) 7.988 8.206 8.606
D) TOTAL LIABILITIES AND EQUITY (035+043) 65.604 65.925 67.060
28
Formulas for calculation of alternative performance
measures
CIR ratio, % Cost income ratio (Operating expenditures (bullet 19. of P&L) / Operating income (sum of bullets 3., 6., 8., 11., 14.,
15., 16. in P&L))
ROE, % Return on equity (profit/loss for the period (bullet 24. of P&L) / average capital and reserves (average of bullet C of
liabilities for the period observed and end of the year before)
NIM, % Net interest margin (net interest income (bullet 3. of P&L) / average interest bearing assets (average of bullets 2., 3.,
5., 6., 9. i 10. of assets for the period observed and end of the year before)
Cost of risk, %
L/D ratio, %
Impairment and provisions for losses (bullet 21. of P&L) / weighted loans to other customers - net (average of bullet
10. of assets for the period observed and the period before)
Loan to deposit ratio (loans to other customers (bullet 10. of assets) / deposits (bullet 2. of liabilities)
29
Disclaimer
THE INFORMATION CONTAINED IN THIS DOCUMENT HAS NOT BEEN INDEPENDENTLY VERIFIED AND NO
REPRESENTATION OR WARRANTY EXPRESSED OR IMPLIED IS MADE AS TO, AND NO RELIANCE SHOULD BE PLACED
ON, THE FAIRNESS, ACCURACY, COMPLETENESS OR CORRECTNESS OF THIS INFORMATION OR OPINIONS
CONTAINED HEREIN.
CERTAIN STATEMENTS CONTAINED IN THIS DOCUMENT MAY BE STATEMENTS OF FUTURE EXPECTATIONS AND
OTHER FORWARD-LOOKING STATEMENTS THAT ARE BASED ON MANAGEMENT’S CURRENT VIEWS AND
ASSUMPTIONS AND INVOLVE KNOWN AND UNKNOWN RISKS AND UNCERTAINTIES THAT COULD CAUSE ACTUAL
RESULTS, PERFORMANCE OR EVENTS TO DIFFER MATERIALLY FROM THOSE EXPRESSED OR IMPLIED IN SUCH
STATEMENTS.
NONE OF ERSTE&STEIERMÄRKISCHE BANK, ERSTE GROUP OR ANY OF ITS AFFILIATES, ADVISORS OR
REPRESENTATIVES SHALL HAVE ANY LIABILITY WHATSOEVER (IN NEGLIGENCE OR OTHERWISE) FOR ANY LOSS
HOWSOEVER ARISING FROM ANY USE OF THIS DOCUMENT OR ITS CONTENT OR OTHERWISE ARISING IN
CONNECTION WITH THIS DOCUMENT.
THIS DOCUMENT DOES NOT CONSTITUTE AN OFFER OR INVITATION TO PURCHASE OR SUBSCRIBE FOR ANY
SHARES OR DEBT SECURITIES AND NEITHER IT NOR ANY PART OF IT SHALL FORM THE BASIS OF OR BE RELIED
UPON IN CONNECTION WITH ANY CONTRACT OR COMMITMENT WHATSOEVER.