FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Report of Foreign Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
For the month of January, 2016
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.
Item 1 |
PRESS RELEASE
2015 RESULTS
Banco Santander delivers on its targets and earns EUR 5.966 million (+3%), with strong underlying performance of 13% based on increasing customer satisfaction and loyalty
¡ In 2015, we have delivered ahead of plan in the right way, growing revenues by improving customer service and increasing loyal and digital customers.
¡ Growth in underlying revenues and profits has resulted in a ROTE of 11%, which has allowed us to pay 79% more cash dividend per share, increase the net asset value of our shares by 3% and strengthen our capital position organically - thereby delivering on commitments we made when we raised capital last year.
¡ We continued to help our clients, both individuals and businesses, prosper through access to credit, which grew 6%. During 2015 we also executed on our commercial transformation to become more simple, personal and fair.
¡ Loyal customers grew by 1.2 million, to 13.8 million, and digitally active customers by 2.5 million, to 16.6 million.
¡ We are confident that we will reach the targets we set for 2016.
Ana Botín, Group executive chairman, Banco Santander
|
| CUSTOMERS. Credit volume grew 6%, to EUR 805,395 million, boosted mainly by Latin America and SCF. Deposits and mutual funds, which totalled EUR 774,819 million, were up 7% compared to 2014. |
| RESULTS. Commercial revenues grew more than costs, around 8%, while loan-loss provisions fell 4%. Our P&L reflects prudence in management, as non-recurring earnings of EUR 1,118 million were assigned to non-recurring items (EUR 1,718 million). |
| CAPITAL. Regulatory CET1 stood at 12.55%, significantly exceeding the minimum required for 2016 (9.75%). The fully loaded CET1 increased 40bps in the year, to 10.05%, on target to exceed 11% in 2018. |
| DIVERSIFICATION. Europe contributed 56% to Group profit (UK, 23% and Spain, 12%) and the Americas, 44% (Brazil, 19% and U.S., 8%). |
| Spain: attributable profit amounted to EUR 977 million (+18%). Lending to companies and SMEs increased 1% while customer funds grew 1% for the year. |
| UK: attributable profit stood at EUR 1,971 million (1,430 million pounds, this is before PPI, up 14%). Lending grew 5% and customer funds, 6%. |
| Brazil: attributable profit totalled EUR 1,631 million (5,946 million reais, up 33%). Lending grew 9% and customer funds, 12%. |
Comunicación Externa. | 1 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
Madrid, 27 January 2016. Banco Santander registered attributable profit in 2015 of EUR 5,966 million, a 3% increase compared to 2014. Underlying profit, which does not include the effect of non-recurring results, grew an additional ten points, by 13%, and reached EUR 6,566 million.
In a year marked by a complex international economic scenario, with record low interest rates in currencies key to the Group such as the euro, pound and dollar, Banco Santander maintained positive performance. Lending increased 6% and customer funds rose 7% resulting in commercial revenues growing 8% and underlying profit, 13%.
Growth in business and results allow the bank to distribute a dividend per share of EUR 0.20, of which EUR 0.16 is in cash, 79% more than 2014. Dividend yield at current share prices is around 5%. Furthermore, the bank fulfills its commitment to increase tangible net asset value per share (TNAV), which increased by 3% since the close of 2014, to EUR 4.12.
These figures mean the bank is on track to achieve the targets announced by Santanders management team at the September 2015 Investor Day. Key goals were set to reach a core capital ratio above 11% and ordinary RoTE of 13% by the end of 2018. Today, core capital is above 10% and ordinary RoTE is 11%.
Improved performance in revenue and business was backed by progress achieved in the Groups commercial transformation supported by technological improvements and digitalization. Thus, the number of loyal customers grew 10%, to 13.8 million, with notable increases in Mexico (+14%) and the UK (+11%).
Digital customers increased 17%, to 16.6 million, so that 31% of the Groups total customers can be considered digitally active. Mobile users that use the banks app an average of 13 times per month increased 50%, to 6.9 million. The volume of digital transactions rose 58%.
Comunicación Externa. | 2 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
Results
2015 results show sustained and higher quality growth, since underlying revenues contributed greater growth. Total revenues grew 6%, backed by commercial revenues (net interest income plus fees), that increased nearly 8%, while gains on financial transactions, which are more volatile due to its reliance on market performance, dropped 16%.
In 2015 the Group achieved record levels in net interest income, which amounted to EUR 32,189 million, and total revenue (gross income), which came in at EUR 45,272 million. These amounts exceed by almost 300 million those registered in 2012, when the last record was set.
Commercial revenues grew 0.2 point more than costs without the exchange rate effect and grew by exactly the same in euros. Costs rose 7%, to EUR 21,571 million, but would be practically flat without the inflation effect and with the same perimeter. The efficiency plan the bank is implementing allows it to absorb the increased costs due to regulatory requirements and the Groups commercial transformation.
The performance of revenue and costs mentioned takes net margin to 23,702 million, an increase of 5%, and the efficiency ratio to 47.6%, one of lowest ratios among international banks.
Loan loss provisions continued to drop and are now at EUR 10,108 million, 4% less than those made in 2014. At the same time, the bank has assigned to different provisions EUR 1,118 million in non-recurrent results obtained in the year, of which EUR 835 million are from the reversal of tax provisions in Brazil and 283 million from Banco Internacional do Funchal (Banif). Moreover, an additional EUR 600 million fund has been established to cover potential claims from the commercialization of payment protection insurance in the UK. Without the positive and negative non-recurrent items, underlying profit for Banco Santander in 2015 reached 6,566 million, with growth of 13%.
Comunicación Externa. | 3 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
Europe accounted for 56% of profit and the Americas 44%. By countries, the largest contribution to profit was made by the United Kingdom, with 23%, followed by Brazil (19%), Spain (12%), the United States (8%), Mexico (7%), Chile (5%), Portugal, Argentina and Poland (4% each). Santander Consumer Finance, which carries out its activity in more than ten European countries, especially in Germany, Spain and the Nordic countries, contributed 11% of profit, after earning 938 million, with growth of 18%.
Business
Banco Santander closed 2015 with total assets of EUR 1,340,260 million, 6% more than 2014. Loan volume rose to EUR 805.395 million, 6% more than the prior year. Banco Santanders total customer funds reached EUR 774,819 million, with growth of 7%. Customer deposits grew almost 6% and mutual funds, 14%.
Spain. The total loan portfolio stood at EUR 157,161 million, with a decrease of 3% from the close of 2014. This fall is greatly affected by a 22% drop in financing to the public sector, while financing to SMEs and companies grew 1%. New production continued to register strong growth, with mortgage volume increasing 25%, consumer lending, 33% and credit to SMEs and independent professionals, 18%.
Comunicación Externa. | 4 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
Santander Spains customer funds totaled EUR 219,263 million between deposits and mutual funds, with growth of 1%. Low interest rates and the appeal of the 1|2|3 account meant a 20% drop in term deposits, while demand deposits increased 9% and mutual funds, 11%. Remuneration on deposits decreased 0.43 point and the cost of credit, 0.47 point.
However, the most important development is that Santander recovered leadership in client satisfaction in Spain, to which the 1|2|3 strategy no doubt contributed. There are currently 860,000 1|2|3 accounts in Spain, of which 50,000 are SMEs. The strategy means that 237,000 clients have moved their payroll account to Santander from other financial institutions. 1|2|3 accounts are being opened at a rate of more than 100,000 per month and the goal is to end 2016 with two million accounts.
United Kingdom. The loan portfolio stood at EUR 277,718 at the close of 2015, with growth of 5% for the year, an 11% increase when converted to euros due to the appreciation of the pound. This performance is backed by financing to companies, which grew 10%; the mortgage business, up 2% and consumer and auto finance, which increased 42% in part due to the integration of PSA in the UK in February.
The volume of deposits and mutual funds in the United Kingdom reached EUR 231,960 million and grew for the year 6% in pounds and 13% in euros. The 1|2|3 strategy has attracted 4.6 million clients in less than three years.
This strategy has been key to growth in the business and Santander UK has consistently gained market share in recent years; increased net interest income, which has risen 22% in two years despite the low interest rate environment, and has improved client loyalty 63%.
Comunicación Externa. | 5 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
Brazil. The loan portfolio reached EUR 63,636 million, with growth of 9% in local currency. The reals 25% depreciation in one year turns the increase in activity to a 19% drop with the conversion from reais to euros. 2015 activity reflects the change in the mix that began three years ago, with a decline in consumer finance, down 7%, and an increase in financing to companies and households. Financing to large corporates grew 14%, to mid-sized corporates, 11%, and to SMEs, 4%. Mortgages to retail customers grew 21%
As for customer funds, Brazils total deposits and mutual funds were EUR 76,751 million, representing growth of 12% without the exchange rate effect, which becomes a decrease of 16% in euros. Total deposits remained stable and funds grew 24%.
Santander Brasil moved forward in its transformation process and set up a new commercial platform in 2015 which enables simplification and digitization of processes, resulting in improved customer experience.
As for the rest of the Groups main countries, the United States grew 7% in credit year-on-year and 10% in customer funds; Mexico, 19% in credit and 9% in funds; Chile, 11% and 9%, respectively; Portugal improved 1% in credit and 4% in funds (excluding Banif); Poland increased credit 11% and funds 4%; and Argentina increased its loan portfolio 52% and client funds 60% (variations that are affected by strong inflation).
Lastly, Santander Consumer Finance, which groups the consumer finance business in continental Europe, grew deposits 6% and credit to customers 21%, which was boosted by the agreement with French group PSA.
The rate of NPLs, stood at 4.36% for the entire Group, with a decrease of 0.83 point for the year. NPLs fell in all markets except Brazil, which accounts for 8% of lending in the Group. The decrease in core markets is significant, the United Kingdom, Spain and Santander Consumer Finance, which represent, respectively, 36%, 20% and 9% of loans to customers. SCF registered the largest decrease, 1.4 points, to 3.4%; followed by Spain, with a drop of
Comunicación Externa. | 6 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
0.85 point, to 6.53%, and the United Kingdom, which registered a decrease of 0.27 point, to 1.52%. Brazil grew 0.93 point for the year, to 5.98%. Nonetheless, Santander Brasil showed better performance than the industry in NPLs, thanks to the portfolio management carried out in recent years.
At year end, the Group had a volume of NPLs and doubtful loans of EUR 37,094 million, EUR 4,615 million less than at the close of 2014, for which it has EUR 27,121 million in provisions. This means that 73% of NPLs are provisioned, six points more than a year ago.
Capital
With regards to capital ratios, at the beginning of the year the bank carried out a rights issue of EUR 7,500 million via an accelerated bookbuilding offer to institutional investors. At the close of the fiscal year, Banco Santanders total eligible equity stood at EUR 84,346 million, and risk weighted assets were EUR 585,609 million. As a result, Santander has a CET1 capital ratio of 12.55%, 2.8 points more than the minimum required by the European Central Bank for 2016, which is 9.75%.
The CET1 fully loaded capital ratio, which assumes capital requirements that will be in force as of 1 January 2019, is 10.05%, 0.4 point more than one year ago. Reaching this capital ratio places the bank closer to its goal of exceeding 11% by 2018.
Comunicación Externa. | 7 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
Along with the rights issue, the banks board of directors announced its new dividend policy against fiscal year 2015, which consists of the payment of four dividends for EUR 0.05 per share, of which three will be paid in cash (August 2015, February and May, 2016) and one in shares or cash (October-November, 2015), per the shareholders choice.
Banco Santander has a market capitalization of more than EUR 60,000 million, making it the first bank in the euro zone. Santander has 3,573,277 shareholders and 193,863 employees serving over 117 million customers through 13,030 branches.
Más información en: www.santander.com
Comunicación Externa. | 8 | |||
Ciudad Grupo Santander Edificio Arrecife Pl. 2 | ||||
28660 Boadilla del Monte (Madrid) Telf.: 34 91 289 52 11 | ||||
email:[email protected] |
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
CONSOLIDATED FINANCIAL REPORT |
KEY CONSOLIDATED DATA
Balance sheet ( million) | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
Total assets |
1,340,260 | 1,320,427 | 1.5 | 1,340,260 | 1,266,296 | 5.8 | 1,134,128 | |||||||||||||||||||||
Net customer loans |
790,848 | 777,020 | 1.8 | 790,848 | 734,711 | 7.6 | 684,690 | |||||||||||||||||||||
Customer deposits |
683,122 | 669,236 | 2.1 | 683,122 | 647,628 | 5.5 | 607,836 | |||||||||||||||||||||
Managed and marketed customer funds |
1,075,565 | 1,045,513 | 2.9 | 1,075,565 | 1,023,437 | 5.1 | 946,210 | |||||||||||||||||||||
Stockholders equity |
88,040 | 88,320 | (0.3 | ) | 88,040 | 80,806 | 9.0 | 70,327 | ||||||||||||||||||||
Total managed and marketed funds |
1,506,520 | 1,479,841 | 1.8 | 1,506,520 | 1,428,083 | 5.5 | 1,270,042 | |||||||||||||||||||||
Underlying income statement* ( million) | 4Q15 | 3Q15 | % | 2015 | 2014 | % | 2013 | |||||||||||||||||||||
Net interest income |
7,888 | 7,983 | (1.2 | ) | 32,189 | 29,548 | 8.9 | 28,419 | ||||||||||||||||||||
Gross income |
10,894 | 11,316 | (3.7 | ) | 45,272 | 42,612 | 6.2 | 41,920 | ||||||||||||||||||||
Pre-provision profit (net operating income) |
5,472 | 5,974 | (8.4 | ) | 23,702 | 22,574 | 5.0 | 21,762 | ||||||||||||||||||||
Profit before taxes |
2,173 | 2,778 | (21.8 | ) | 10,939 | 9,720 | 12.5 | 7,362 | ||||||||||||||||||||
Attributable profit to the Group |
1,460 | 1,680 | (13.1 | ) | 6,566 | 5,816 | 12.9 | 4,175 |
Variations w/o exchange rate:
Quarterly: Net interest income: +0.8%; Gross income: -1.7%; Pre-provision profit: -6.1%; Attributable profit: -10.5%
Year-on-year: Net interest income: +8.0%; Gross income: +5.6%; Pre-provision profit: +4.4%; Attributable profit: +9,4%
Underlying EPS, profitability and eficiency* (%) | 4Q15 | 3Q15 | % | 2015 | 2014 | % | 2013 | |||||||||||||||||||||
EPS (1)(euro) |
0.10 | 0.11 | (14.4 | ) | 0.45 | 0.48 | (7.0 | ) | 0.39 | |||||||||||||||||||
RoE (2) |
6.5 | 7.4 | 7.2 | 7.0 | 5.8 | |||||||||||||||||||||||
RoTE (2) |
9.8 | 11.3 | 11.0 | 11.0 | 9.6 | |||||||||||||||||||||||
RoA |
0.5 | 0.6 | 0.6 | 0.6 | 0.4 | |||||||||||||||||||||||
RoRWA (3) |
1.1 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||||
Eficiency ratio (with amortisations) |
49.8 | 47.2 | 47.6 | 47.0 | 48.1 | |||||||||||||||||||||||
Solvency and NPL ratios (%) | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
CET1 fully-loaded (2)(3) |
10.05 | 9.85 | 10.05 | 9.65 | ||||||||||||||||||||||||
CET1 phase-in (2)(3) |
12.55 | 12.39 | 12.55 | 12.23 | ||||||||||||||||||||||||
NPL ratio |
4.36 | 4.50 | 4.36 | 5.19 | 5.61 | |||||||||||||||||||||||
Coverage ratio |
73.1 | 71.1 | 73.1 | 67.2 | 64.9 | |||||||||||||||||||||||
Market capitalisation and shares | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
Shares (million) |
14,434 | 14,317 | 0.8 | 14,434 | 12,584 | 14.7 | 11,333 | |||||||||||||||||||||
Share price (euros) |
4.558 | 4.744 | (3.9 | ) | 4.558 | 6.996 | (34.8 | ) | 6.506 | |||||||||||||||||||
Market capitalisation (EUR million) |
65,792 | 67,918 | (3.1 | ) | 65,792 | 88,041 | (25.3 | ) | 73,735 | |||||||||||||||||||
Book value (euro) |
6.12 | 6.19 | 6.12 | 6.42 | 6.21 | |||||||||||||||||||||||
Price / Book value (X) |
0.75 | 0.77 | 0.75 | 1.09 | 1.05 | |||||||||||||||||||||||
P/E ratio (X) |
10.23 | 10.19 | 10.23 | 14.59 | 16.89 | |||||||||||||||||||||||
Other data | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
Number of shareholders |
3,573,277 | 3,209,138 | 11.3 | 3,573,277 | 3,240,395 | 10.3 | 3,299,026 | |||||||||||||||||||||
Number of employees |
193,863 | 191,504 | 1.2 | 193,863 | 185,405 | 4.6 | 186,540 | |||||||||||||||||||||
Number of branches |
13,030 | 12,901 | 1.0 | 13,030 | 12,951 | 0.6 | 13,781 |
(*).- | Excluding non-recurring capital gains and provisions (2015: -600 million; 4Q15: -1,435 million). |
(1).- | Underlying EPS: Underlying attributable profit including the AT1 cost recorded in shareholders equity / average number of shares for the period excluding treasury shares. |
(2).- | In 2014, pro-forma taking into account the January 2015 capital increase. |
(3).- | Due to applying the new CRD IV directive, the 2013 figure is not included because it is not homogeneous with the other figures. |
Note: | The financial information in this report has not been audited, but it was approved by the Board of Directors at its meeting on January, 26 2016, following a favourable report from the Audit Committee on January, 20 2016. The Audit Committee verified that the information for 2015 was based on the same principles and practices as those used to draw up the annual financial statements. |
9
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
Our purpose is to help people and businesses prosper
|
Our aim is to be the best retail and commercial bank, earning the lasting loyalty of our people, customers, shareholders and communities
|
Best bank for our employees | Best bank for our customers | |||
|
| |||
Attract, engage and retain the best talent, capable of providing the best service to our customers and guarantee the business success and sustainability. | Build long-term customer relationships providing simple and tailor-made solutions. a fair and equal treatment and excellent service in our branches and digital channels, in order to enhance their satisfaction and engagement with the Bank. | |||
Best bank for communities |
Best bank for our shareholders | |||
|
| |||
Conduct our banking activity contributing to the economic and social progress of the communities in which we operate, in a responsible and sustainable way, and particularly committed to the field of higher education, | Generate an attractive and sustainable return for our shareholders based on a business model with a high degree of recurring revenues, prudent risks, efficient, with disciplined use of capital and financial strength. | |||
We continue to make progress in implementing our strategy to become more Simple, Personal and Fair
|
2
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
CONSOLIDATED FINANCIAL REPORT |
KEY CONSOLIDATED DATA
Balance sheet ( million) | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
Total assets |
1,340,260 | 1,320,427 | 1.5 | 1,340,260 | 1,266,296 | 5.8 | 1,134,128 | |||||||||||||||||||||
Net customer loans |
790,848 | 777,020 | 1.8 | 790,848 | 734,711 | 7.6 | 684,690 | |||||||||||||||||||||
Customer deposits |
683,122 | 669,236 | 2.1 | 683,122 | 647,628 | 5.5 | 607,836 | |||||||||||||||||||||
Managed and marketed customer funds |
1,075,565 | 1,045,513 | 2.9 | 1,075,565 | 1,023,437 | 5.1 | 946,210 | |||||||||||||||||||||
Stockholders equity |
88,040 | 88,320 | (0.3 | ) | 88,040 | 80,806 | 9.0 | 70,327 | ||||||||||||||||||||
Total managed and marketed funds |
1,506,520 | 1,479,841 | 1.8 | 1,506,520 | 1,428,083 | 5.5 | 1,270,042 | |||||||||||||||||||||
Underlying income statement* ( million) | 4Q15 | 3Q15 | % | 2015 | 2014 | % | 2013 | |||||||||||||||||||||
Net interest income |
7,888 | 7,983 | (1.2 | ) | 32,189 | 29,548 | 8.9 | 28,419 | ||||||||||||||||||||
Gross income |
10,894 | 11,316 | (3.7 | ) | 45,272 | 42,612 | 6.2 | 41,920 | ||||||||||||||||||||
Pre-provision profit (net operating income) |
5,472 | 5,974 | (8.4 | ) | 23,702 | 22,574 | 5.0 | 21,762 | ||||||||||||||||||||
Profit before taxes |
2,173 | 2,778 | (21.8 | ) | 10,939 | 9,720 | 12.5 | 7,362 | ||||||||||||||||||||
Attributable profit to the Group |
1,460 | 1,680 | (13.1 | ) | 6,566 | 5,816 | 12.9 | 4,175 |
Variations w/o exchange rate:
Quarterly: Net interest income: +0.8%; Gross income: -1.7%; Pre-provision profit: -6.1%; Attributable profit: -10.5%
Year-on-year: Net interest income: +8.0%; Gross income: +5.6%; Pre-provision profit: +4.4%; Attributable profit: +9,4%
Underlying EPS, profitability and efficiency* (%) | 4Q15 | 3Q15 | % | 2015 | 2014% | 2013 | ||||||||||||||||||||||
EPS (1)(euro) |
0.10 | 0.11 | (14.4 | ) | 0.45 | 0.48 | (7.0 | ) | 0.39 | |||||||||||||||||||
RoE (2) |
6.5 | 7.4 | 7.2 | 7.0 | 5.8 | |||||||||||||||||||||||
RoTE (2) |
9.8 | 11.3 | 11.0 | 11.0 | 9.6 | |||||||||||||||||||||||
RoA |
0.5 | 0.6 | 0.6 | 0.6 | 0.4 | |||||||||||||||||||||||
RoRWA (3) |
1.1 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
49.8 | 47.2 | 47.6 | 47.0 | 48.1 | |||||||||||||||||||||||
Solvency and NPL ratios (%) | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
CET1 fully-loaded (2)(3) |
10.05 | 9.85 | 10.05 | 9.65 | ||||||||||||||||||||||||
CET1 phase-in (2)(3) |
12.55 | 12.39 | 12.55 | 12.23 | ||||||||||||||||||||||||
NPL ratio |
4.36 | 4.50 | 4.36 | 5.19 | 5.61 | |||||||||||||||||||||||
Coverage ratio |
73.1 | 71.1 | 73.1 | 67.2 | 64.9 | |||||||||||||||||||||||
Market capitalisation and shares | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
Shares (million) |
14,434 | 14,317 | 0.8 | 14,434 | 12,584 | 14.7 | 11,333 | |||||||||||||||||||||
Share price (euros) |
4.558 | 4.744 | (3.9 | ) | 4.558 | 6.996 | (34.8 | ) | 6.506 | |||||||||||||||||||
Market capitalisation (EUR million) |
65,792 | 67,918 | (3.1 | ) | 65,792 | 88,041 | (25.3 | ) | 73,735 | |||||||||||||||||||
Book value (euro) |
6.12 | 6.19 | 6.12 | 6.42 | 6.21 | |||||||||||||||||||||||
Price / Book value (X) |
0.75 | 0.77 | 0.75 | 1.09 | 1.05 | |||||||||||||||||||||||
P/E ratio (X) |
10.23 | 10.19 | 10.23 | 14.59 | 16.89 | |||||||||||||||||||||||
Other data | Dec15 | Sep15 | % | Dec15 | Dec14 | % | Dec13 | |||||||||||||||||||||
Number of shareholders |
3,573,277 | 3,209,138 | 11.3 | 3,573,277 | 3,240,395 | 10.3 | 3,299,026 | |||||||||||||||||||||
Number of employees |
193,863 | 191,504 | 1.2 | 193,863 | 185,405 | 4.6 | 186,540 | |||||||||||||||||||||
Number of branches |
13,030 | 12,901 | 1.0 | 13,030 | 12,951 | 0.6 | 13,781 |
(*).- | Excluding non-recurring capital gains and provisions (2015: -600 million; 4Q15: -1,435 million). |
(1).- | Underlying EPS: Underlying attributable profit including the AT1 cost recorded in shareholders equity / average number of shares for the period excluding treasury shares. |
(2).- | In 2014, pro-forma taking into account the January 2015 capital increase. |
(3).- | Due to applying the new CRD IV directive, the 2013 figure is not included because it is not homogeneous with the other figures. |
Note: | The financial information in this report has not been audited, but it was approved by the Board of Directors at its meeting on January, 26 2016, following a favourable report from the Audit Committee on January, 20 2016. The Audit Committee verified that the information for 2015 was based on the same principles and practices as those used to draw up the annual financial statements. |
3
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
CONSOLIDATED FINANCIAL REPORT |
Underlying income statement million
Variation | Variation | |||||||||||||||||||||||||||||||
4Q15 | 3Q15 | % | % w/o FX | 2015 | 2014 | % | % w/o FX | |||||||||||||||||||||||||
Net interest income |
7,888 | 7,983 | (1.2 | ) | 0.8 | 32,189 | 29,548 | 8.9 | 8.0 | |||||||||||||||||||||||
Net fee income |
2,448 | 2,474 | (1.0 | ) | 1.2 | 10,033 | 9,696 | 3.5 | 4.3 | |||||||||||||||||||||||
Gains (losses) on financial transactions |
684 | 634 | 7.9 | 8.2 | 2,386 | 2,850 | (16.3 | ) | (18.2 | ) | ||||||||||||||||||||||
Other operating income |
(126 | ) | 225 | | | 665 | 519 | 28.1 | 24.6 | |||||||||||||||||||||||
Dividends |
107 | 75 | 43.1 | 44.1 | 455 | 435 | 4.5 | 5.5 | ||||||||||||||||||||||||
Income from equity-accounted method |
82 | 93 | (12.2 | ) | (8.8 | ) | 375 | 243 | 54.3 | 72.4 | ||||||||||||||||||||||
Other operating income/expenses |
(315 | ) | 57 | | | (165 | ) | (159 | ) | 3.8 | 43.6 | |||||||||||||||||||||
Gross income |
10,894 | 11,316 | (3.7 | ) | (1.7 | ) | 45,272 | 42,612 | 6.2 | 5.6 | ||||||||||||||||||||||
Operating expenses |
(5,422 | ) | (5,342 | ) | 1.5 | 3.2 | (21,571 | ) | (20,038 | ) | 7.6 | 6.9 | ||||||||||||||||||||
General administrative expenses |
(4,810 | ) | (4,731 | ) | 1.7 | 3.4 | (19,152 | ) | (17,781 | ) | 7.7 | 6.9 | ||||||||||||||||||||
Personnel |
(2,799 | ) | (2,717 | ) | 3.0 | 4.6 | (11,107 | ) | (10,213 | ) | 8.8 | 7.6 | ||||||||||||||||||||
Other general administrative expenses |
(2,011 | ) | (2,015 | ) | (0.2 | ) | 1.7 | (8,045 | ) | (7,568 | ) | 6.3 | 6.0 | |||||||||||||||||||
Depreciation and amortisation |
(612 | ) | (611 | ) | 0.3 | 1.5 | (2,419 | ) | (2,257 | ) | 7.1 | 6.8 | ||||||||||||||||||||
Net operating income |
5,472 | 5,974 | (8.4 | ) | (6.1 | ) | 23,702 | 22,574 | 5.0 | 4.4 | ||||||||||||||||||||||
Net loan-loss provisions |
(2,558 | ) | (2,479 | ) | 3.2 | 5.3 | (10,108 | ) | (10,562 | ) | (4.3 | ) | (4.0 | ) | ||||||||||||||||||
Impairment losses on other assets |
(215 | ) | (110 | ) | 96.1 | 102.2 | (462 | ) | (375 | ) | 23.2 | 22.7 | ||||||||||||||||||||
Other income |
(526 | ) | (606 | ) | (13.2 | ) | (10.6 | ) | (2,192 | ) | (1,917 | ) | 14.3 | 17.5 | ||||||||||||||||||
Underlying profit before taxes |
2,173 | 2,778 | (21.8 | ) | (19.5 | ) | 10,939 | 9,720 | 12.5 | 10.3 | ||||||||||||||||||||||
Tax on profit |
(471 | ) | (787 | ) | (40.2 | ) | (38.1 | ) | (3,120 | ) | (2,696 | ) | 15.7 | 13.6 | ||||||||||||||||||
Underlying profit from continuing operations |
1,702 | 1,991 | (14.5 | ) | (12.1 | ) | 7,819 | 7,024 | 11.3 | 9.0 | ||||||||||||||||||||||
Net profit from discontinued operations |
| (0 | ) | (100.0 | ) | (100.0 | ) | | (26 | ) | (100.0 | ) | (100.0 | ) | ||||||||||||||||||
Underlying consolidated profit |
1,702 | 1,991 | (14.5 | ) | (12.1 | ) | 7,819 | 6,998 | 11.7 | 9.4 | ||||||||||||||||||||||
Minority interests |
242 | 311 | (22.1 | ) | (20.4 | ) | 1,253 | 1,182 | 6.1 | 6.0 | ||||||||||||||||||||||
Underlying attributable profit to the Group |
1,460 | 1,680 | (13.1 | ) | (10.5 | ) | 6,566 | 5,816 | 12.9 | 10.1 | ||||||||||||||||||||||
Underlying EPS (euros) (1) |
0.10 | 0.11 | (14.4 | ) | 0.45 | 0.48 | (7.0 | ) | ||||||||||||||||||||||||
Underlying diluted EPS (euros) (1) |
0.10 | 0.11 | (14.4 | ) | 0.44 | 0.48 | (7.0 | ) | ||||||||||||||||||||||||
Pro memoria: |
||||||||||||||||||||||||||||||||
Average total assets |
1,351,182 | 1,335,790 | 1.2 | 1,345,657 | 1,203,260 | 11.8 | ||||||||||||||||||||||||||
Average stockholders equity (2) |
90,020 | 90,248 | (0.3 | ) | 90,798 | 82,545 | 10.0 |
NOTE:- | Excluding net capital gains and provisions. |
(1).- | Underlying EPS: Underlying attributable profit including the AT1 cost recorded in shareholders equity / average number of shares for the period excluding treasury shares. |
(2).- | Stockholders equity: Sharedholders equity + Equity adjustments by valuation. In 2014, pro-forma taking into account the January 2015 capital increase. |
4
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
CONSOLIDATED FINANCIAL REPORT |
Underlying quarterly income statement
million
2014 | 2015 | |||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | |||||||||||||||||||||||||
Net interest income |
6,992 | 7,370 | 7,471 | 7,714 | 8,038 | 8,281 | 7,983 | 7,888 | ||||||||||||||||||||||||
Net fee income |
2,331 | 2,403 | 2,439 | 2,524 | 2,524 | 2,586 | 2,474 | 2,448 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
767 | 511 | 952 | 620 | 695 | 372 | 634 | 684 | ||||||||||||||||||||||||
Other operating income |
34 | 204 | 99 | 182 | 186 | 379 | 225 | (126 | ) | |||||||||||||||||||||||
Dividends |
31 | 220 | 72 | 112 | 33 | 239 | 75 | 107 | ||||||||||||||||||||||||
Income from equity-accounted method |
65 | 42 | 72 | 64 | 99 | 101 | 93 | 82 | ||||||||||||||||||||||||
Other operating income/expenses |
(63 | ) | (58 | ) | (45 | ) | 6 | 53 | 39 | 57 | (315 | ) | ||||||||||||||||||||
Gross income |
10,124 | 10,488 | 10,961 | 11,040 | 11,444 | 11,618 | 11,316 | 10,894 | ||||||||||||||||||||||||
Operating expenses |
(4,847 | ) | (4,906 | ) | (5,070 | ) | (5,216 | ) | (5,377 | ) | (5,429 | ) | (5,342 | ) | (5,422 | ) | ||||||||||||||||
General administrative expenses |
(4,256 | ) | (4,360 | ) | (4,509 | ) | (4,656 | ) | (4,785 | ) | (4,826 | ) | (4,731 | ) | (4,810 | ) | ||||||||||||||||
Personnel |
(2,455 | ) | (2,515 | ) | (2,572 | ) | (2,670 | ) | (2,755 | ) | (2,836 | ) | (2,717 | ) | (2,799 | ) | ||||||||||||||||
Other general administrative expenses |
(1,801 | ) | (1,844 | ) | (1,937 | ) | (1,985 | ) | (2,030 | ) | (1,989 | ) | (2,015 | ) | (2,011 | ) | ||||||||||||||||
Depreciation and amortisation |
(590 | ) | (546 | ) | (560 | ) | (560 | ) | (592 | ) | (603 | ) | (611 | ) | (612 | ) | ||||||||||||||||
Net operating income |
5,277 | 5,582 | 5,891 | 5,824 | 6,067 | 6,189 | 5,974 | 5,472 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,695 | ) | (2,638 | ) | (2,777 | ) | (2,452 | ) | (2,563 | ) | (2,508 | ) | (2,479 | ) | (2,558 | ) | ||||||||||||||||
Impairment losses on other assets |
(87 | ) | (71 | ) | (67 | ) | (151 | ) | (60 | ) | (78 | ) | (110 | ) | (215 | ) | ||||||||||||||||
Other income |
(347 | ) | (438 | ) | (491 | ) | (642 | ) | (454 | ) | (605 | ) | (606 | ) | (526 | ) | ||||||||||||||||
Underlying profit before taxes |
2,149 | 2,435 | 2,556 | 2,580 | 2,990 | 2,998 | 2,778 | 2,173 | ||||||||||||||||||||||||
Tax on profit |
(569 | ) | (664 | ) | (649 | ) | (814 | ) | (922 | ) | (939 | ) | (787 | ) | (471 | ) | ||||||||||||||||
Underlying profit from continuing operations |
1,579 | 1,771 | 1,908 | 1,766 | 2,067 | 2,059 | 1,991 | 1,702 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Underlying consolidated profit |
1,579 | 1,771 | 1,901 | 1,746 | 2,067 | 2,059 | 1,991 | 1,702 | ||||||||||||||||||||||||
Minority interests |
277 | 318 | 296 | 291 | 350 | 350 | 311 | 242 | ||||||||||||||||||||||||
Underlying attributable profit to the Group |
1,303 | 1,453 | 1,605 | 1,455 | 1,717 | 1,709 | 1,680 | 1,460 | ||||||||||||||||||||||||
Underlying EPS (euros) |
0.11 | 0.12 | 0.13 | 0.11 | 0.12 | 0.12 | 0.11 | 0.10 | ||||||||||||||||||||||||
Underlying diluted EPS (euros) |
0.11 | 0.12 | 0.13 | 0.11 | 0.12 | 0.12 | 0.11 | 0.10 |
NOTE:- Excluding net capital gains and provisions.
5
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
CONSOLIDATED FINANCIAL REPORT |
Net fee income. Consolidated
million
4Q15 | 3Q15 | Var. % | 2015 | 2014 | Var. % | |||||||||||||||||||
|
||||||||||||||||||||||||
Fees from services |
1,460 | 1,524 | (4.2 | ) | 6,040 | 5,827 | 3.7 | |||||||||||||||||
|
||||||||||||||||||||||||
Mutual & pension funds |
204 | 219 | (7.0 | ) | 862 | 913 | (5.5 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Securities and custody |
217 | 195 | 11.5 | 905 | 763 | 18.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Insurance |
567 | 536 | 5.7 | 2,225 | 2,193 | 1.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
2,448 | 2,474 | (1.0 | ) | 10,033 | 9,696 | 3.5 | |||||||||||||||||
|
Operating expenses. Consolidated
million
4Q15 | 3Q15 | Var. % | 2015 | 2014 | Var. % | |||||||||||||||||||
|
||||||||||||||||||||||||
Personnel expenses |
2,799 | 2,717 | 3.0 | 11,107 | 10,213 | 8.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
General expenses |
2,011 | 2,015 | (0.2 | ) | 8,045 | 7,568 | 6.3 | |||||||||||||||||
|
||||||||||||||||||||||||
Information technology |
216 | 262 | (17.7 | ) | 1,039 | 936 | 10.9 | |||||||||||||||||
|
||||||||||||||||||||||||
Communications |
207 | 130 | 59.8 | 587 | 489 | 20.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Advertising |
205 | 170 | 20.7 | 705 | 654 | 7.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Buildings and premises |
417 | 434 | (3.9 | ) | 1,786 | 1,775 | 0.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Printed and office material |
36 | 40 | (7.8 | ) | 157 | 155 | 1.0 | |||||||||||||||||
|
||||||||||||||||||||||||
Taxes (other than profit tax) |
136 | 130 | 4.8 | 529 | 460 | 14.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other expenses |
794 | 850 | (6.6 | ) | 3,243 | 3,098 | 4.7 | |||||||||||||||||
|
||||||||||||||||||||||||
Personnel and general expenses |
4,810 | 4,731 | 1.7 | 19,152 | 17,781 | 7.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
612 | 611 | 0.3 | 2,419 | 2,257 | 7.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total operating expenses |
5,422 | 5,342 | 1.5 | 21,571 | 20,038 | 7.6 | ||||||||||||||||||
|
6
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
CONSOLIDATED FINANCIAL REPORT |
Operating means. Consolidated
Employees | Branches | |||||||||||||||||||||||
31.12.15 | 31.12.14 | Var. | 31.12.15 | 31.12.14 | Var. | |||||||||||||||||||
|
||||||||||||||||||||||||
Continental Europe |
58,049 | 56,645 | 1,404 | 5,548 | 5,482 | 66 | ||||||||||||||||||
|
||||||||||||||||||||||||
o/w: Spain |
24,216 | 24,840 | (624 | ) | 3,467 | 3,511 | (44 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Santander Consumer Finance |
14,533 | 13,138 | 1,395 | 588 | 579 | 9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Poland |
11,474 | 12,010 | (536 | ) | 723 | 788 | (65 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Portugal |
6,568 | 5,448 | 1,120 | 752 | 594 | 158 | ||||||||||||||||||
|
||||||||||||||||||||||||
United Kingdom |
25,866 | 25,678 | 188 | 858 | 929 | (71 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Latin America |
89,819 | 84,336 | 5,483 | 5,841 | 5,729 | 112 | ||||||||||||||||||
|
||||||||||||||||||||||||
o/w: Brazil |
49,520 | 46,532 | 2,988 | 3,443 | 3,411 | 32 | ||||||||||||||||||
|
||||||||||||||||||||||||
Mexico |
17,847 | 16,956 | 891 | 1,377 | 1,347 | 30 | ||||||||||||||||||
|
||||||||||||||||||||||||
Chile |
12,454 | 12,123 | 331 | 472 | 475 | (3 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
USA |
18,123 | 16,687 | 1,436 | 783 | 811 | (28 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Operating areas |
191,857 | 183,346 | 8,511 | 13,030 | 12,951 | 79 | ||||||||||||||||||
|
||||||||||||||||||||||||
Corporate Activities |
2,006 | 2,059 | (53 | ) | ||||||||||||||||||||
|
||||||||||||||||||||||||
Total Group |
193,863 | 185,405 | 8,458 | 13,030 | 12,951 | 79 | ||||||||||||||||||
|
Net loan-loss provisions. Consolidated
million
4Q15 | 3Q15 | Var. % | 2015 | 2014 | Var. % | |||||||||||||||||||
|
||||||||||||||||||||||||
Non performing loans |
2,803 | 2,847 | (1.5 | ) | 11,484 | 11,922 | (3.7 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Country-risk |
(21 | ) | 3 | | (0 | ) | (24 | ) | (98.8 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Recovery of written-off assets |
(224 | ) | (371 | ) | (39.7 | ) | (1,375 | ) | (1,336 | ) | 2.9 | |||||||||||||
|
||||||||||||||||||||||||
Total |
2,558 | 2,479 | 3.2 | 10,108 | 10,562 | (4.3 | ) | |||||||||||||||||
|
Exchange rates: 1 euro / currency parity
Average (income statement) | Period-end (balance sheet) | |||||||||||||||
2015 | 2014 | 31.12.15 | 31.12.14 | |||||||||||||
US$ |
1.109 | 1.326 | 1.089 | 1.214 | ||||||||||||
Pound sterling |
0.725 | 0.806 | 0.734 | 0.779 | ||||||||||||
Brazilian real |
3.645 | 3.118 | 4.312 | 3.221 | ||||||||||||
Mexican peso |
17.568 | 17.647 | 18.915 | 17.868 | ||||||||||||
Chilean peso |
724.014 | 756.718 | 773.772 | 737.323 | ||||||||||||
Argentine peso |
10.207 | 10.747 | 14.140 | 10.277 | ||||||||||||
Polish zloty |
4.182 | 4.185 | 4.264 | 4.273 |
7
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
CONSOLIDATED FINANCIAL REPORT |
Balance sheet million
Assets | 31.12.15 | 31.12.14 | Variation amount |
% | 31.12.13 | |||||||||||||||
Cash on hand and deposits at central banks |
81,329 | 69,428 | 11,901 | 17.1 | 77,103 | |||||||||||||||
Trading portfolio |
147,287 | 148,888 | (1,601 | ) | (1.1 | ) | 115,309 | |||||||||||||
Debt securities |
43,964 | 54,374 | (10,410 | ) | (19.1 | ) | 40,841 | |||||||||||||
Customer loans |
6,081 | 2,921 | 3,160 | 108.2 | 5,079 | |||||||||||||||
Equities |
18,225 | 12,920 | 5,305 | 41.1 | 4,967 | |||||||||||||||
Trading derivatives |
76,724 | 76,858 | (134 | ) | (0.2 | ) | 58,920 | |||||||||||||
Deposits from credit institutions |
2,293 | 1,815 | 478 | 26.4 | 5,503 | |||||||||||||||
Other financial assets at fair value |
45,043 | 42,673 | 2,370 | 5.6 | 31,441 | |||||||||||||||
Customer loans |
14,293 | 8,971 | 5,322 | 59.3 | 13,255 | |||||||||||||||
Other (deposits at credit institutions, debt securities and equities) |
30,750 | 33,702 | (2,952 | ) | (8.8 | ) | 18,185 | |||||||||||||
Available-for-sale financial assets |
122,036 | 115,251 | 6,785 | 5.9 | 83,799 | |||||||||||||||
Debt securities |
117,187 | 110,249 | 6,938 | 6.3 | 79,844 | |||||||||||||||
Equities |
4,849 | 5,001 | (152 | ) | (3.0 | ) | 3,955 | |||||||||||||
Loans |
831,637 | 781,635 | 50,002 | 6.4 | 731,420 | |||||||||||||||
Deposits at credit institutions |
50,256 | 51,306 | (1,050 | ) | (2.0 | ) | 57,178 | |||||||||||||
Customer loans |
770,474 | 722,819 | 47,655 | 6.6 | 666,356 | |||||||||||||||
Debt securities |
10,907 | 7,510 | 3,397 | 45.2 | 7,886 | |||||||||||||||
Held-to-maturity investments |
4,355 | | 4,355 | | | |||||||||||||||
Investments |
3,251 | 3,471 | (220 | ) | (6.3 | ) | 3,377 | |||||||||||||
Intangible assets and property and equipment |
27,790 | 26,109 | 1,681 | 6.4 | 18,137 | |||||||||||||||
Goodwill |
26,960 | 27,548 | (588 | ) | (2.1 | ) | 24,263 | |||||||||||||
Other |
50,572 | 51,293 | (721 | ) | (1.4 | ) | 49,279 | |||||||||||||
Total assets |
1,340,260 | 1,266,296 | 73,964 | 5.8 | 1,134,128 | |||||||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||
Trading portfolio |
105,218 | 109,792 | (4,574 | ) | (4.2 | ) | 94,695 | |||||||||||||
Customer deposits |
9,187 | 5,544 | 3,643 | 65.7 | 8,500 | |||||||||||||||
Marketable debt securities |
| | | | 1 | |||||||||||||||
Trading derivatives |
76,414 | 79,048 | (2,634 | ) | (3.3 | ) | 58,910 | |||||||||||||
Other |
19,617 | 25,200 | (5,583 | ) | (22.2 | ) | 27,285 | |||||||||||||
Other financial liabilities at fair value |
54,768 | 62,318 | (7,550 | ) | (12.1 | ) | 42,311 | |||||||||||||
Customer deposits |
26,357 | 33,127 | (6,770 | ) | (20.4 | ) | 26,484 | |||||||||||||
Marketable debt securities |
3,373 | 3,830 | (457 | ) | (11.9 | ) | 4,086 | |||||||||||||
Due to central banks and credit institutions |
25,038 | 25,360 | (322 | ) | (1.3 | ) | 11,741 | |||||||||||||
Financial liabilities at amortized cost |
1,039,343 | 961,053 | 78,290 | 8.1 | 880,115 | |||||||||||||||
Due to central banks and credit institutions |
148,079 | 122,437 | 25,642 | 20.9 | 92,390 | |||||||||||||||
Customer deposits |
647,578 | 608,956 | 38,622 | 6.3 | 572,853 | |||||||||||||||
Marketable debt securities |
201,656 | 193,059 | 8,597 | 4.5 | 182,234 | |||||||||||||||
Subordinated debt |
21,153 | 17,132 | 4,021 | 23.5 | 16,139 | |||||||||||||||
Other financial liabilities |
20,877 | 19,468 | 1,409 | 7.2 | 16,499 | |||||||||||||||
Insurance liabilities |
627 | 713 | (86 | ) | (12.0 | ) | 1,430 | |||||||||||||
Provisions |
14,494 | 15,376 | (882 | ) | (5.7 | ) | 14,599 | |||||||||||||
Other liability accounts |
27,057 | 27,331 | (274 | ) | (1.0 | ) | 20,680 | |||||||||||||
Total liabilities |
1,241,507 | 1,176,581 | 64,926 | 5.5 | 1,053,830 | |||||||||||||||
Shareholders equity |
102,402 | 91,664 | 10,738 | 11.7 | 84,479 | |||||||||||||||
Capital stock |
7,217 | 6,292 | 925 | 14.7 | 5,667 | |||||||||||||||
Reserves |
90,765 | 80,026 | 10,739 | 13.4 | 75,044 | |||||||||||||||
Attributable profit to the Group |
5,966 | 5,816 | 150 | 2.6 | 4,175 | |||||||||||||||
Less: dividends |
(1,546 | ) | (471 | ) | (1,075 | ) | 228.4 | (406 | ) | |||||||||||
Equity adjustments by valuation |
(14,362 | ) | (10,858 | ) | (3,504 | ) | 32.3 | (14,153 | ) | |||||||||||
Minority interests |
10,713 | 8,909 | 1,804 | 20.3 | 9,972 | |||||||||||||||
Total equity |
98,753 | 89,714 | 9,039 | 10.1 | 80,298 | |||||||||||||||
Total liabilities and equity |
1,340,260 | 1,266,296 | 73,964 | 5.8 | 1,134,128 |
8
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
CONSOLIDATED FINANCIAL REPORT |
Customer loans. Consolidated
million
Variation | ||||||||||||||||||||
31.12.15 | 31.12.14 | amount | % | 31.12.13 | ||||||||||||||||
|
||||||||||||||||||||
Spanish Public sector |
13,993 | 17,465 | (3,472 | ) | (19.9 | ) | 13,374 | |||||||||||||
|
||||||||||||||||||||
Other residents |
153,863 | 154,905 | (1,042 | ) | (0.7 | ) | 160,478 | |||||||||||||
|
||||||||||||||||||||
Commercial bills |
9,037 | 7,293 | 1,744 | 23.9 | 7,301 | |||||||||||||||
|
||||||||||||||||||||
Secured loans |
92,478 | 96,426 | (3,947 | ) | (4.1 | ) | 96,420 | |||||||||||||
|
||||||||||||||||||||
Other loans |
52,348 | 51,187 | 1,161 | 2.3 | 56,757 | |||||||||||||||
|
||||||||||||||||||||
Non-resident sector |
649,509 | 589,557 | 59,952 | 10.2 | 537,587 | |||||||||||||||
|
||||||||||||||||||||
Secured loans |
409,136 | 369,266 | 39,870 | 10.8 | 320,629 | |||||||||||||||
|
||||||||||||||||||||
Other loans |
240,373 | 220,291 | 20,082 | 9.1 | 216,958 | |||||||||||||||
|
||||||||||||||||||||
Gross customer loans |
817,366 | 761,928 | 55,438 | 7.3 | 711,439 | |||||||||||||||
|
||||||||||||||||||||
Loan-loss allowances |
26,517 | 27,217 | (700 | ) | (2.6 | ) | 26,749 | |||||||||||||
|
||||||||||||||||||||
Net customer loans |
790,848 | 734,711 | 56,137 | 7.6 | 684,690 | |||||||||||||||
|
||||||||||||||||||||
Pro memoria: Doubtful loans |
36,133 | 40,424 | (4,292 | ) | (10.6 | ) | 41,088 | |||||||||||||
|
||||||||||||||||||||
Public sector |
145 | 167 | (22 | ) | (13.2 | ) | 99 | |||||||||||||
|
||||||||||||||||||||
Other residents |
16,301 | 19,951 | (3,650 | ) | (18.3 | ) | 21,763 | |||||||||||||
|
||||||||||||||||||||
Non-resident sector |
19,686 | 20,306 | (620 | ) | (3.1 | ) | 19,226 | |||||||||||||
|
Non-performing loans by quarter
million
2014 | 2015 | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balance at beginning of period |
42,420 | 42,300 | 42,334 | 41,727 | 41,709 | 41,919 | 40,273 | 37,856 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net additions |
2,536 | 2,535 | 1,959 | 2,623 | 2,017 | 1,315 | 2,132 | 2,242 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Increase in scope of consolidation |
148 | | | 763 | 54 | 1 | | 50 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Exchange differences |
96 | 293 | 463 | (299 | ) | 853 | (36 | ) | (1,849 | ) | 968 | |||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Write-offs |
(2,900 | ) | (2,793 | ) | (3,029 | ) | (3,105 | ) | (2,715 | ) | (2,925 | ) | (2,699 | ) | (4,022 | ) | ||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balance at period-end |
42,300 | 42,334 | 41,727 | 41,709 | 41,919 | 40,273 | 37,856 | 37,094 | ||||||||||||||||||||||||
|
9
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
CONSOLIDATED FINANCIAL REPORT |
(*) | Activity performance in Global Corporate Banking financial markerts |
10
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
CONSOLIDATED FINANCIAL REPORT |
Managed and marketed customer funds. Consolidated
million
Variation | ||||||||||||||||||||
31.12.15 | 31.12.14 | amount | % | 31.12.13 | ||||||||||||||||
|
||||||||||||||||||||
Resident public sector |
11,737 | 9,349 | 2,388 | 25.5 | 7,745 | |||||||||||||||
|
||||||||||||||||||||
Other residents |
157,611 | 163,340 | (5,729 | ) | (3.5 | ) | 161,649 | |||||||||||||
|
||||||||||||||||||||
Demand deposits |
108,410 | 88,312 | 20,098 | 22.8 | 74,969 | |||||||||||||||
|
||||||||||||||||||||
Time deposits |
47,297 | 67,495 | (20,198 | ) | (29.9 | ) | 80,146 | |||||||||||||
|
||||||||||||||||||||
Other |
1,904 | 7,532 | (5,629 | ) | (74.7 | ) | 6,535 | |||||||||||||
|
||||||||||||||||||||
Non-resident sector |
513,775 | 474,939 | 38,836 | 8.2 | 438,442 | |||||||||||||||
|
||||||||||||||||||||
Demand deposits |
313,175 | 273,889 | 39,286 | 14.3 | 230,715 | |||||||||||||||
|
||||||||||||||||||||
Time deposits |
146,317 | 151,113 | (4,796 | ) | (3.2 | ) | 161,300 | |||||||||||||
|
||||||||||||||||||||
Other |
54,283 | 49,937 | 4,346 | 8.7 | 46,427 | |||||||||||||||
|
||||||||||||||||||||
Customer deposits |
683,122 | 647,628 | 35,495 | 5.5 | 607,836 | |||||||||||||||
|
||||||||||||||||||||
Debt securities |
205,029 | 196,890 | 8,139 | 4.1 | 186,321 | |||||||||||||||
|
||||||||||||||||||||
Subordinated debt |
21,153 | 17,132 | 4,021 | 23.5 | 16,139 | |||||||||||||||
|
||||||||||||||||||||
On-balance-sheet customer funds |
909,304 | 861,649 | 47,655 | 5.5 | 810,296 | |||||||||||||||
|
||||||||||||||||||||
Mutual funds |
129,077 | 124,708 | 4,369 | 3.5 | 103,967 | |||||||||||||||
|
||||||||||||||||||||
Pension funds |
11,376 | 11,481 | (105 | ) | (0.9 | ) | 10,879 | |||||||||||||
|
||||||||||||||||||||
Managed portfolios |
25,808 | 25,599 | 209 | 0.8 | 21,068 | |||||||||||||||
|
||||||||||||||||||||
Other managed and marketed customer funds |
166,260 | 161,788 | 4,473 | 2.8 | 135,914 | |||||||||||||||
|
||||||||||||||||||||
Managed and marketed customer funds |
1,075,565 | 1,023,437 | 52,128 | 5.1 | 946,210 | |||||||||||||||
|
(*) Excluding exchange rate impact: +6.8%
11
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
CONSOLIDATED FINANCIAL REPORT |
Eligible capital (fully loaded)*
million
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | amount | % | |||||||||||||
|
||||||||||||||||
Capital stock and reserves |
98,193 | 93,748 | 4,445 | 4.7 | ||||||||||||
|
||||||||||||||||
Attributable profit |
5,966 | 5,816 | 150 | 2.6 | ||||||||||||
|
||||||||||||||||
Dividends |
(2,268 | ) | (1,014 | ) | (1,254 | ) | 123.7 | |||||||||
|
||||||||||||||||
Other retained earnings |
(15,448 | ) | (11,468 | ) | (3,980 | ) | 34.7 | |||||||||
|
||||||||||||||||
Minority interests |
6,148 | 4,131 | 2,017 | 48.8 | ||||||||||||
|
||||||||||||||||
Goodwill and intangible assets |
(28,254 | ) | (29,164 | ) | 910 | (3.1 | ) | |||||||||
|
||||||||||||||||
Treasury stock and other deductios |
(5,633 | ) | (5,767 | ) | 134 | (2.3 | ) | |||||||||
|
||||||||||||||||
Core CET1 |
58,705 | 56,282 | 2,423 | 4.3 | ||||||||||||
|
||||||||||||||||
Preferred shares and other eligibles T1 |
5,504 | 4,728 | 776 | 16.4 | ||||||||||||
|
||||||||||||||||
Tier 1 |
64,209 | 61,010 | 3,199 | 5.2 | ||||||||||||
|
||||||||||||||||
Generic funds and eligible T2 instruments |
11,996 | 7,561 | 4,435 | 58.7 | ||||||||||||
|
||||||||||||||||
Eligible capital |
76,205 | 68,571 | 7,634 | 11.1 | ||||||||||||
|
||||||||||||||||
Risk-weighted assets |
583,893 | 583,366 | 527 | 0.1 | ||||||||||||
|
||||||||||||||||
CET1 capital ratio |
10.05 | 9.65 | 0.40 | |||||||||||||
|
||||||||||||||||
T1 capital ratio |
11.00 | 10.46 | 0.54 | |||||||||||||
|
||||||||||||||||
BIS ratio |
13.05 | 11.75 | 1.30 | |||||||||||||
|
(*).- | In 2014, pro-forma data taking into account the January 2015 capital increase |
12
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
THE SHARE |
Rating agencies
|
| |||||||||||||||
|
||||||||||||||||
During 2015:
|
Long term |
Short term |
Outlook | |||||||||||||
|
||||||||||||||||
Moodys upgraded long-term senior debt from Baa1 to A3, |
DBRS | A | R1 (low) | Stable | ||||||||||||
|
||||||||||||||||
and changed the outlook from stable to positive. |
Fitch Ratings | A- | F2 | Stable | ||||||||||||
|
||||||||||||||||
Standard & Poors upgraded long-term senior debt from |
GBB Rating | AA- | Stable | |||||||||||||
|
||||||||||||||||
BBB+ to A-. |
Moodys | A3 | P-2 | Positive | ||||||||||||
|
||||||||||||||||
Scope also upgraded the long-term senior debt from A to A+. |
Standard & Poors | A- | A-2 | Stable | ||||||||||||
|
||||||||||||||||
GBB upgraded the long-term senior debt from A+ to AA- with stable |
Scope | A+ | S-1 | Stable | ||||||||||||
|
||||||||||||||||
outlook. DBRS reaffirmed Santanders ratings with stable outlook.
|
13
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION |
Description of the businesses
Some changes were made in the third quarter of 2015 to the criteria applied and to the composition of some units, in order to make the Group more transparent, facilitate analysis of all business units and enhance the value of the activity developed by the corporation. The changes of criteria are:
| Internal transfer rates (ITR) individualised by transaction were applied in Spain to calculate the financial margin, so that the balance sheet was matched in terms of interest rate risk. The counterpart of these results was the Corporate Centre. As of now, Spain is homogenised with the rest of the Groups countries and units, and all the results of financial management of the balance sheet, including the aforementioned interest rate risk, will be reported in this unit. |
| The cost of AT1 issued by Brazil and Mexico to replace CET1 was assumed by the Corporate Centre as they were operations to optimise capital in these units. This cost is now recorded by each country. |
| The scope of costs charged to units from the Corporate Centre is increased, in accordance with the new structure. |
In addition, the Spain Real Estate unit is created, which groups together the former unit of real estate activities in Spain in run-off and other real estate assets, such as the stake in Metrovacesa and those of the former real estate fund previously included in the Corporate Centre.
The Latin America and US areas are also changed. The units of Banco Santander International and the New York branch, which were in the Latin America area, are now included in the US.
The results of the four quarters of 2014 and those of the first two quarters of 2015 of the business units and of the Corporate Centre have been re-stated in accordance with the new criteria. This mainly affected net interest income, gains on financial transactions and operating expenses. All these changes do not affect the figures of the consolidated Group, which remain unchanged.
The financial statements of each business segment have been drawn up by aggregating the Groups basic operating units. The information relates to both the accounting data of the units integrated in each segment, as well as that provided by the management information systems. In all cases, the same general principles as those used in the Group are applied.
The operating business areas are structured into two levels:
Geographic businesses. The operating units are segmented by geographical areas. This coincides with the Groups first level of management and reflects Santanders positioning in the worlds three main currency areas (euro, sterling and dollar). The segments reported on are:
| Continental Europe. This covers all businesses in the area. Detailed financial information is provided on Spain, Portugal, Poland and Santander Consumer Finance (which incorporates all the regions business, including the three countries mentioned herewith). |
| United Kingdom. This includes the businesses developed by the Groups various units and branches in the country. |
| Latin America. This embraces all the Groups financial activities conducted via its banks and subsidiaries in the region. The financial statements of Brazil, Mexico and Chile are set out. |
| United States. Includes the holding (SHUSA) and the businesses of Santander Bank, Santander Consumer USA, Banco Santander Puerto Rico, the specialised unit of Banco Santander International and the New York branch. |
14
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION |
Global businesses. The activity of the operating units is distributed by the type of business: Retail Banking, Santander Global Corporate Banking and the Spain Real Estate Unit.
| Retail Banking. This covers all customer banking businesses, including consumer finance, except those of corporate banking, which are managed through SGCB. The results of the hedging positions in each country are also included, conducted within the sphere of each ones Assets and Liabilities Committee. |
| Santander Global Corporate Banking (SGCB). This business reflects the revenues from global corporate banking, investment banking and markets worldwide including treasuries managed globally (always after the appropriate distribution with Retail Banking customers), as well as equities business. |
In addition to these operating units, which report by geographic area and by businesses, the Group continues to maintain the area of Corporate Centre. This area incorporates the centralised activities relating to equity stakes in financial companies, financial management of the structural exchange rate position, assumed within the sphere of the Groups Assets and Liabilities Committee, as well as management of liquidity and of shareholders equity through issues.
As the Groups holding entity, this area manages all capital and reserves and allocations of capital and liquidity with the rest of businesses. It also incorporates amortisation of goodwill but not the costs related to the Groups central services (charged to the areas), except for corporate and institutional expenses related to the Groups functioning.
The figures of the Groups various units have been drawn up in accordance with these criteria, and so do not coincide individually with those published by each unit. |
(*) Excluding Spains Real Estate activity and Corporate Centre
15
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Net operating income | / 3Q15 | / 2014 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
million | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Continental Europe |
1,251 | (20.0 | ) | (19.7 | ) | 6,093 | 0.6 | 0.5 | ||||||||||||||||
|
||||||||||||||||||||||||
o/w: Spain |
379 | (46.5 | ) | (46.5 | ) | 2,646 | (15.7 | ) | (15.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Santander Consumer Finance |
530 | (7.9 | ) | (7.9 | ) | 2,192 | 24.8 | 24.8 | ||||||||||||||||
|
||||||||||||||||||||||||
Poland |
149 | (8.2 | ) | (6.3 | ) | 683 | (13.7 | ) | (13.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Portugal |
193 | 89.7 | 89.7 | 522 | 13.7 | 13.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
United Kingdom |
755 | (0.8 | ) | (0.1 | ) | 3,025 | 15.4 | 3.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Latin America |
2,459 | (7.8 | ) | (2.6 | ) | 10,851 | 1.3 | 10.6 | ||||||||||||||||
|
||||||||||||||||||||||||
o/w: Brazil |
1,438 | (10.1 | ) | (2.9 | ) | 6,689 | (3.6 | ) | 12.7 | |||||||||||||||
|
||||||||||||||||||||||||
Mexico |
516 | 10.4 | 10.4 | 1,947 | 12.2 | 11.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Chile |
283 | (22.1 | ) | (19.7 | ) | 1,332 | 0.4 | (4.0 | ) | |||||||||||||||
|
||||||||||||||||||||||||
USA |
1,152 | (2.4 | ) | (3.9 | ) | 4,774 | 27.7 | 6.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Operating areas |
5,616 | (9.0 | ) | (6.8 | ) | 24,744 | 7.0 | 6.4 | ||||||||||||||||
|
||||||||||||||||||||||||
Corporate Centre |
(144 | ) | (27.4 | ) | (27.4 | ) | (1,042 | ) | 88.2 | 88.2 | ||||||||||||||
|
||||||||||||||||||||||||
Total Group |
5,472 | (8.4 | ) | (6.1 | ) | 23,702 | 5.0 | 4.4 | ||||||||||||||||
|
||||||||||||||||||||||||
Underlying attributable profit to the Group | /3Q15 | /2014 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
million | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Continental Europe |
393 | (37.2 | ) | (36.7 | ) | 2,218 | 34.6 | 34.1 | ||||||||||||||||
|
||||||||||||||||||||||||
o/w: Spain |
94 | (69.8 | ) | (69.8 | ) | 977 | 18.2 | 18.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Santander Consumer Finance |
236 | (2.2 | ) | (2.2 | ) | 938 | 18.0 | 18.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Poland |
57 | (21.8 | ) | (19.9 | ) | 300 | (15.4 | ) | (15.4 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Portugal |
119 | 55.8 | 55.8 | 300 | 62.8 | 62.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
United Kingdom |
475 | (0.9 | ) | (0.1 | ) | 1,971 | 26.6 | 14.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Latin America |
693 | (11.6 | ) | (6.6 | ) | 3,193 | 10.0 | 16.6 | ||||||||||||||||
|
||||||||||||||||||||||||
o/w: Brazil |
317 | (17.8 | ) | (10.0 | ) | 1,631 | 13.5 | 32.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Mexico |
173 | 21.3 | 20.7 | 629 | 3.7 | 3.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Chile |
78 | (37.7 | ) | (34.7 | ) | 455 | (8.6 | ) | (12.5 | ) | ||||||||||||||
|
||||||||||||||||||||||||
USA |
18 | (90.2 | ) | (91.8 | ) | 678 | (21.3 | ) | (34.2 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Operating areas |
1,579 | (23.9 | ) | (21.6 | ) | 8,059 | 15.7 | 12.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Corporate Centre* |
(119 | ) | (69.8 | ) | (69.9 | ) | (1,493 | ) | 29.8 | 29.8 | ||||||||||||||
|
||||||||||||||||||||||||
Total Group* |
1,460 | (13.1 | ) | (10.5 | ) | 6,566 | 12.9 | 10.1 | ||||||||||||||||
|
||||||||||||||||||||||||
(*).- Excluding net capital gains and provisions |
||||||||||||||||||||||||
Customer loans w/o repos | / 3Q15 | / 2014 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
million | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Continental Europe |
298,719 | 3.0 | 3.0 | 298,719 | 5.3 | 5.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
o/w: Spain |
157,161 | (0.6 | ) | (0.6 | ) | 157,161 | (3.2 | ) | (3.2 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Santander Consumer Finance |
76,561 | 4.4 | 4.4 | 76,561 | 20.6 | 20.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Poland |
19,805 | 2.2 | 2.7 | 19,805 | 11.2 | 11.0 | ||||||||||||||||||
|
||||||||||||||||||||||||
Portugal |
30,564 | 25.8 | 25.8 | 30,564 | 25.6 | 25.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
United Kingdom |
277,718 | 0.2 | (0.4 | ) | 277,718 | 11.0 | 4.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Latin America |
137,331 | 1.9 | 1.1 | 137,331 | (5.8 | ) | 13.3 | |||||||||||||||||
|
||||||||||||||||||||||||
o/w: Brazil |
63,636 | 3.3 | (0.6 | ) | 63,636 | (18.9 | ) | 8.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Mexico |
29,739 | 3.4 | 3.1 | 29,739 | 12.2 | 18.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Chile |
33,309 | 1.6 | 0.1 | 33,309 | 5.7 | 11.0 | ||||||||||||||||||
|
||||||||||||||||||||||||
USA |
88,412 | 4.2 | 1.3 | 88,412 | 19.7 | 7.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Operating areas |
802,181 | 2.0 | 1.3 | 802,181 | 6.5 | 6.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total Group |
805,395 | 1.9 | 1.2 | 805,395 | 6.3 | 6.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Funds (deposits w/o repos + mutual funds) | /3Q15 | /2014 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
million | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Continental Europe |
312,482 | 1.3 | 1.3 | 312,482 | 4.0 | 4.0 | ||||||||||||||||||
|
||||||||||||||||||||||||
o/w: Spain |
219,263 | (1.3 | ) | (1.3 | ) | 219,263 | 1.0 | 1.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Santander Consumer Finance |
32,597 | 2.5 | 2.5 | 32,597 | 5.7 | 5.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Poland |
24,421 | 2.6 | 3.0 | 24,421 | 3.8 | 3.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Portugal |
30,684 | 20.0 | 20.0 | 30,684 | 21.3 | 21.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
United Kingdom |
231,960 | 2.4 | 1.7 | 231,960 | 12.6 | 6.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Latin America |
158,322 | 3.8 | 3.2 | 158,322 | (6.3 | ) | 13.2 | |||||||||||||||||
|
||||||||||||||||||||||||
o/w: Brazil |
76,751 | 5.7 | 1.7 | 76,751 | (16.3 | ) | 12.0 | |||||||||||||||||
|
||||||||||||||||||||||||
Mexico |
37,499 | 2.7 | 2.3 | 37,499 | 3.3 | 9.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Chile |
29,680 | 3.7 | 2.3 | 29,680 | 3.4 | 8.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
USA |
66,870 | 1.5 | (1.4 | ) | 66,870 | 22.4 | 9.8 | |||||||||||||||||
|
||||||||||||||||||||||||
Operating areas |
769,634 | 2.1 | 1.6 | 769,634 | 5.4 | 6.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total Group |
774,819 | 2.5 | 2.0 | 774,819 | 6.0 | 7.5 | ||||||||||||||||||
|
16
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
FINANCIAL INFORMATION |
17
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
FINANCIAL INFORMATION |
Income statement. Consolidated
million
Variation | Variation | |||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
4Q15 | 3Q15 | % | % w/o FX | 2015 | 2014 | % | % w/o FX | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net interest income | 7,888 | 7,983 | (1.2) | 0.8 | 32,189 | 29,548 | 8.9 | 8.0 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net fee income |
2,448 | 2,474 | (1.0 | ) | 1.2 | 10,033 | 9,696 | 3.5 | 4.3 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Gains (losses) on financial transactions |
684 | 634 | 7.9 | 8.2 | 2,386 | 2,850 | (16.3 | ) | (18.2 | ) | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Other operating income |
(126 | ) | 225 | | | 665 | 519 | 28.1 | 24.6 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Dividends |
107 | 75 | 43.1 | 44.1 | 455 | 435 | 4.5 | 5.5 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Income from equity-accounted method |
82 | 93 | (12.2 | ) | (8.8 | ) | 375 | 243 | 54.3 | 72.4 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Other operating income/expenses |
(315 | ) | 57 | | | (165 | ) | (159 | ) | 3.8 | 43.6 | |||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Gross income |
10,894 | 11,316 | (3.7 | ) | (1.7 | ) | 45,272 | 42,612 | 6.2 | 5.6 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Operating expenses |
(5,422 | ) | (5,342 | ) | 1.5 | 3.2 | (21,571 | ) | (20,038 | ) | 7.6 | 6.9 | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
General administrative expenses |
(4,810 | ) | (4,731 | ) | 1.7 | 3.4 | (19,152 | ) | (17,781 | ) | 7.7 | 6.9 | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Personnel |
(2,799 | ) | (2,717 | ) | 3.0 | 4.6 | (11,107 | ) | (10,213 | ) | 8.8 | 7.6 | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Other general administrative expenses |
(2,011 | ) | (2,015 | ) | (0.2 | ) | 1.7 | (8,045 | ) | (7,568 | ) | 6.3 | 6.0 | |||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Depreciation and amortisation |
(612 | ) | (611 | ) | 0.3 | 1.5 | (2,419 | ) | (2,257 | ) | 7.1 | 6.8 | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net operating income |
5,472 | 5,974 | (8.4 | ) | (6.1 | ) | 23,702 | 22,574 | 5.0 | 4.4 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net loan-loss provisions |
(2,558 | ) | (2,479 | ) | 3.2 | 5.3 | (10,108 | ) | (10,562 | ) | (4.3 | ) | (4.0 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Impairment losses on other assets |
(215 | ) | (110 | ) | 96.1 | 102.2 | (462 | ) | (375 | ) | 23.2 | 22.7 | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Other income |
(526 | ) | (606 | ) | (13.2 | ) | (10.6 | ) | (2,192 | ) | (1,917 | ) | 14.3 | 17.5 | ||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Underlying profit before taxes |
2,173 | 2,778 | (21.8 | ) | (19.5 | ) | 10,939 | 9,720 | 12.5 | 10.3 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Tax on profit |
(471 | ) | (787 | ) | (40.2 | ) | (38.1 | ) | (3,120 | ) | (2,696 | ) | 15.7 | 13.6 | ||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Underlying profit from continuing operations |
1,702 | 1,991 | (14.5 | ) | (12.1 | ) | 7,819 | 7,024 | 11.3 | 9.0 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net profit from discontinued operations |
| (0 | ) | (100.0 | ) | (100.0 | ) | | (26 | ) | (100.0 | ) | (100.0 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Underlying consolidated profit |
1,702 | 1,991 | (14.5 | ) | (12.1 | ) | 7,819 | 6,998 | 11.7 | 9.4 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Minority interests |
242 | 311 | (22.1 | ) | (20.4 | ) | 1,253 | 1,182 | 6.1 | 6.0 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Underlying attributable profit to the Group |
1,460 | 1,680 | (13.1 | ) | (10.5 | ) | 6,566 | 5,816 | 12.9 | 10.1 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net capital gains and provisions (1) |
(1,435 | ) | | | | (600 | ) | | | | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Attributable profit to the Group |
25 | 1,680 | (98.5 | ) | (94.1 | ) | 5,966 | 5,816 | 2.6 | 0.1 | ||||||||||||||||||||||
|
(1) | In 2015 including: |
Information on total profit*
million
2015 | 2014 | % | 2013 | |||||||||||||
|
||||||||||||||||
Attributable profit to the Group |
5,966 | 5,816 | 2.6 | 4,175 | ||||||||||||
|
||||||||||||||||
EPS (euro) |
0.40 | 0.48 | (15.9 | ) | 0.39 | |||||||||||
|
||||||||||||||||
RoE (1) |
6.6 | 7.0 | 5.8 | |||||||||||||
|
||||||||||||||||
RoTE (1) |
10.0 | 11.0 | 9.6 | |||||||||||||
|
||||||||||||||||
RoA |
0.5 | 0.6 | 0.4 | |||||||||||||
|
||||||||||||||||
RoRWA (2) |
1.2 | 1.3 | ||||||||||||||
|
||||||||||||||||
P/E ratio (X) |
11.3 | 14.6 | 16.9 | |||||||||||||
|
(*).- | Including net capital gains and provisions |
(1).- | In 2014, pro-forma taking into account the January 2015 capital increase |
(2).- | Due to applying the new CRD IV directive, the 2013 figure is not included because it is not homogeneous with the other figures. |
18
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Continental Europe
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
1,957 | (1.5 | ) | (1.1 | ) | 8,006 | 6.5 | 6.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
841 | (1.6 | ) | (1.4 | ) | 3,417 | (2.4 | ) | (2.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
371 | 15.6 | 15.8 | 1,186 | (2.8 | ) | (2.8 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
(219 | ) | | | 220 | (17.3 | ) | (17.7 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Gross income |
2,950 | (9.3 | ) | (9.0 | ) | 12,830 | 2.6 | 2.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(1,699 | ) | 0.6 | 0.9 | (6,736 | ) | 4.5 | 4.4 | ||||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(1,591 | ) | 1.6 | 1.9 | (6,274 | ) | 5.1 | 4.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(813 | ) | 3.0 | 3.2 | (3,223 | ) | 3.5 | 3.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(778 | ) | 0.3 | 0.5 | (3,051 | ) | 6.7 | 6.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(109 | ) | (12.1 | ) | (11.8 | ) | (463 | ) | (2.0 | ) | (2.1 | ) | ||||||||||||
|
||||||||||||||||||||||||
Net operating income |
1,251 | (20.0 | ) | (19.7 | ) | 6,093 | 0.6 | 0.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(331 | ) | (33.1 | ) | (32.8 | ) | (1,975 | ) | (31.4 | ) | (31.3 | ) | ||||||||||||
|
||||||||||||||||||||||||
Other income |
(291 | ) | 111.4 | 111.3 | (753 | ) | 8.6 | 8.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
629 | (32.5 | ) | (32.0 | ) | 3,366 | 35.4 | 35.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(177 | ) | (26.8 | ) | (26.4 | ) | (887 | ) | 38.9 | 38.8 | ||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
452 | (34.5 | ) | (34.0 | ) | 2,479 | 34.2 | 33.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| (100.0 | ) | (100.0 | ) | | (100.0 | ) | (100.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
452 | (34.5 | ) | (34.0 | ) | 2,479 | 36.1 | 35.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
59 | (8.3 | ) | (7.4 | ) | 261 | 50.4 | 50.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
393 | (37.2 | ) | (36.7 | ) | 2,218 | 34.6 | 34.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
287,252 | 3.1 | 3.1 | 287,252 | 6.9 | 6.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
60,151 | (0.3 | ) | (0.3 | ) | 60,151 | (8.7 | ) | (8.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
60,913 | 3.0 | 3.0 | 60,913 | 7.2 | 7.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
81,867 | (6.3 | ) | (6.5 | ) | 81,867 | 22.9 | 22.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
11,798 | 5.6 | 5.4 | 11,798 | 0.0 | (0.6 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
36,664 | 11.6 | 11.5 | 36,664 | 37.0 | 36.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
538,645 | 1.7 | 1.7 | 538,645 | 8.5 | 8.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
263,462 | 0.2 | 0.2 | 263,462 | 2.6 | 2.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
50,934 | 7.8 | 7.8 | 50,934 | (6.4 | ) | (6.1 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
170 | (2.9 | ) | (2.6 | ) | 170 | (58.5 | ) | (58.6 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
626 | (2.8 | ) | (2.8 | ) | 626 | (12.2 | ) | (12.2 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
132,688 | 6.1 | 5.9 | 132,688 | 46.9 | 46.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
58,251 | (4.7 | ) | (4.7 | ) | 58,251 | (9.4 | ) | (9.4 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
32,515 | 0.7 | 0.6 | 32,515 | 10.1 | 9.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
71,389 | 4.9 | 4.9 | 71,389 | 6.8 | 6.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
62,669 | 5.4 | 5.4 | 62,669 | 7.3 | 7.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
8,720 | 1.9 | 1.4 | 8,720 | 3.7 | 1.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
385,954 | 2.0 | 2.0 | 385,954 | 1.9 | 1.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
4.84 | (3.07 | ) | 7.13 | 1.31 | |||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
57.6 | 5.7 | 52.5 | 1.0 | ||||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
7.27 | (0.62 | ) | 7.27 | (1.61 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
64.2 | 3.8 | 64.2 | 7.0 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
58,049 | 2.4 | 58,049 | 2.5 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
5,548 | 2.3 | 5,548 | 1.2 | ||||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
19
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Spain
million
Income statement | 4Q15 | % / 3Q15 | 2015 | % / 2014 | ||||||||||||
|
||||||||||||||||
Net interest income |
780 | (6.8 | ) | 3,430 | (5.4 | ) | ||||||||||
|
||||||||||||||||
Net fee income |
419 | 1.0 | 1,688 | (5.9 | ) | |||||||||||
|
||||||||||||||||
Gains (losses) on financial transactions |
205 | (15.5 | ) | 784 | (24.2 | ) | ||||||||||
|
||||||||||||||||
Other operating income* |
(165 | ) | | 178 | (1.9 | ) | ||||||||||
|
||||||||||||||||
Gross income |
1,238 | (21.1 | ) | 6,080 | (8.4 | ) | ||||||||||
|
||||||||||||||||
Operating expenses |
(860 | ) | (0.3 | ) | (3,434 | ) | (1.8 | ) | ||||||||
|
||||||||||||||||
General administrative expenses |
(824 | ) | 2.2 | (3,244 | ) | (2.3 | ) | |||||||||
|
||||||||||||||||
Personnel |
(416 | ) | 0.3 | (1,670 | ) | (5.1 | ) | |||||||||
|
||||||||||||||||
Other general administrative expenses |
(408 | ) | 4.3 | (1,573 | ) | 1.0 | ||||||||||
|
||||||||||||||||
Depreciation and amortisation |
(36 | ) | (36.9 | ) | (190 | ) | 7.1 | |||||||||
|
||||||||||||||||
Net operating income |
379 | (46.5 | ) | 2,646 | (15.7 | ) | ||||||||||
|
||||||||||||||||
Net loan-loss provisions |
(156 | ) | (23.7 | ) | (992 | ) | (43.2 | ) | ||||||||
|
||||||||||||||||
Other income |
(89 | ) | 51.5 | (263 | ) | 24.0 | ||||||||||
|
||||||||||||||||
Profit before taxes |
134 | (69.9 | ) | 1,392 | 17.7 | |||||||||||
|
||||||||||||||||
Tax on profit |
(34 | ) | (73.2 | ) | (393 | ) | 12.5 | |||||||||
|
||||||||||||||||
Profit from continuing operations |
99 | (68.6 | ) | 999 | 19.9 | |||||||||||
|
||||||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
|
||||||||||||||||
Consolidated profit |
99 | (68.6 | ) | 999 | 19.9 | |||||||||||
|
||||||||||||||||
Minority interests |
5 | (4.2 | ) | 22 | 244.3 | |||||||||||
|
||||||||||||||||
Attributable profit to the Group |
94 | (69.8 | ) | 977 | 18.2 | |||||||||||
|
||||||||||||||||
Balance sheet |
||||||||||||||||
|
||||||||||||||||
Customer loans** |
155,204 | (0.6 | ) | 155,204 | (1.2 | ) | ||||||||||
|
||||||||||||||||
Trading portfolio (w/o loans) |
57,401 | 0.1 | 57,401 | (8.1 | ) | |||||||||||
|
||||||||||||||||
Available-for-sale financial assets |
44,057 | (0.6 | ) | 44,057 | 4.1 | |||||||||||
|
||||||||||||||||
Due from credit institutions** |
56,680 | (13.5 | ) | 56,680 | 16.1 | |||||||||||
|
||||||||||||||||
Intangible assets and property and equipment |
2,874 | (0.4 | ) | 2,874 | (16.0 | ) | ||||||||||
|
||||||||||||||||
Other assets |
10,822 | (15.5 | ) | 10,822 | 13.4 | |||||||||||
|
||||||||||||||||
Total assets/liabilities & shareholders equity |
327,039 | (3.5 | ) | 327,039 | 1.0 | |||||||||||
|
||||||||||||||||
Customer deposits** |
174,828 | (3.7 | ) | 174,828 | (2.0 | ) | ||||||||||
|
||||||||||||||||
Marketable debt securities** |
22,265 | (6.9 | ) | 22,265 | (37.6 | ) | ||||||||||
|
||||||||||||||||
Subordinated debt** |
(0 | ) | | (0 | ) | | ||||||||||
|
||||||||||||||||
Insurance liabilities |
536 | 0.6 | 536 | (0.5 | ) | |||||||||||
|
||||||||||||||||
Due to credit institutions** |
68,995 | (1.7 | ) | 68,995 | 62.0 | |||||||||||
|
||||||||||||||||
Other liabilities |
47,502 | (5.2 | ) | 47,502 | (13.5 | ) | ||||||||||
|
||||||||||||||||
Stockholders equity *** |
12,913 | 2.2 | 12,913 | 12.6 | ||||||||||||
|
||||||||||||||||
Other managed and marketed customer funds |
63,931 | 7.4 | 63,931 | 9.2 | ||||||||||||
|
||||||||||||||||
Mutual and pension funds |
57,017 | 6.7 | 57,017 | 8.4 | ||||||||||||
|
||||||||||||||||
Managed portfolios |
6,914 | 13.5 | 6,914 | 16.2 | ||||||||||||
|
||||||||||||||||
Managed and marketed customer funds |
261,024 | (1.5 | ) | 261,024 | (4.3 | ) | ||||||||||
|
||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||
|
||||||||||||||||
ROE |
2.92 | (7.17 | ) | 8.14 | 0.74 | |||||||||||
|
||||||||||||||||
Efficiency ratio (with amortisations) |
69.4 | 14.5 | 56.5 | 3.8 | ||||||||||||
|
||||||||||||||||
NPL ratio |
6.53 | (0.08 | ) | 6.53 | (0.85 | ) | ||||||||||
|
||||||||||||||||
NPL coverage |
48.1 | 0.3 | 48.1 | 2.6 | ||||||||||||
|
||||||||||||||||
Number of employees |
24,216 | (0.1 | ) | 24,216 | (2.5 | ) | ||||||||||
|
||||||||||||||||
Number of branches |
3,467 | (0.6 | ) | 3,467 | (1.3 | ) | ||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
20
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Santander Consumer Finance
million
Income statement | 4Q15 | % / 3Q15 | 2015 | % / 2014 | ||||||||||||
|
||||||||||||||||
Net interest income |
805 | 2.1 | 3,096 | 30.7 | ||||||||||||
|
||||||||||||||||
Net fee income |
218 | (2.3 | ) | 876 | 4.2 | |||||||||||
|
||||||||||||||||
Gains (losses) on financial transactions |
(6 | ) | | (11 | ) | | ||||||||||
|
||||||||||||||||
Other operating income* |
(19 | ) | | 4 | (69.4 | ) | ||||||||||
|
||||||||||||||||
Gross income |
998 | (2.0 | ) | 3,965 | 23.0 | |||||||||||
|
||||||||||||||||
Operating expenses |
(467 | ) | 5.6 | (1,774 | ) | 20.8 | ||||||||||
|
||||||||||||||||
General administrative expenses |
(422 | ) | 6.0 | (1,602 | ) | 23.9 | ||||||||||
|
||||||||||||||||
Personnel |
(193 | ) | 10.7 | (746 | ) | 26.9 | ||||||||||
|
||||||||||||||||
Other general administrative expenses |
(229 | ) | 2.3 | (855 | ) | 21.4 | ||||||||||
|
||||||||||||||||
Depreciation and amortisation |
(46 | ) | 2.1 | (172 | ) | (1.6 | ) | |||||||||
|
||||||||||||||||
Net operating income |
530 | (7.9 | ) | 2,192 | 24.8 | |||||||||||
|
||||||||||||||||
Net loan-loss provisions |
(97 | ) | (31.7 | ) | (537 | ) | (1.2 | ) | ||||||||
|
||||||||||||||||
Other income |
(50 | ) | 13.7 | (152 | ) | 312.7 | ||||||||||
|
||||||||||||||||
Profit before taxes |
383 | (1.6 | ) | 1,502 | 27.8 | |||||||||||
|
||||||||||||||||
Tax on profit |
(112 | ) | 3.8 | (426 | ) | 35.2 | ||||||||||
|
||||||||||||||||
Profit from continuing operations |
271 | (3.7 | ) | 1,076 | 25.1 | |||||||||||
|
||||||||||||||||
Net profit from discontinued operations |
| (100.0 | ) | | (100.0 | ) | ||||||||||
|
||||||||||||||||
Consolidated profit |
271 | (3.7 | ) | 1,076 | 29.0 | |||||||||||
|
||||||||||||||||
Minority interests |
35 | (12.4 | ) | 137 | 254.4 | |||||||||||
|
||||||||||||||||
Attributable profit to the Group |
236 | (2.2 | ) | 938 | 18.0 | |||||||||||
|
||||||||||||||||
Balance sheet |
||||||||||||||||
|
||||||||||||||||
Customer loans** |
73,709 | 5.2 | 73,709 | 21.9 | ||||||||||||
|
||||||||||||||||
Trading portfolio (w/o loans) |
94 | 5.3 | 94 | 8.2 | ||||||||||||
|
||||||||||||||||
Available-for-sale financial assets |
3,654 | 27.1 | 3,654 | 269.8 | ||||||||||||
|
||||||||||||||||
Due from credit institutions** |
4,252 | 24.7 | 4,252 | (22.4 | ) | |||||||||||
|
||||||||||||||||
Intangible assets and property and equipment |
692 | (7.6 | ) | 692 | (12.0 | ) | ||||||||||
|
||||||||||||||||
Other assets |
6,133 | 33.9 | 6,133 | 64.3 | ||||||||||||
|
||||||||||||||||
Total assets/liabilities & shareholders equity |
88,534 | 8.3 | 88,534 | 23.8 | ||||||||||||
|
||||||||||||||||
Customer deposits** |
32,595 | 2.5 | 32,595 | 5.7 | ||||||||||||
|
||||||||||||||||
Marketable debt securities** |
23,277 | 14.2 | 23,277 | 48.8 | ||||||||||||
|
||||||||||||||||
Subordinated debt** |
70 | (4.5 | ) | 70 | 5.5 | |||||||||||
|
||||||||||||||||
Insurance liabilities |
| | | | ||||||||||||
|
||||||||||||||||
Due to credit institutions** |
20,314 | 24.9 | 20,314 | 42.4 | ||||||||||||
|
||||||||||||||||
Other liabilities |
4,325 | (12.4 | ) | 4,325 | 29.4 | |||||||||||
|
||||||||||||||||
Stockholders equity *** |
7,953 | (4.5 | ) | 7,953 | 8.2 | |||||||||||
|
||||||||||||||||
Other managed and marketed customer funds |
7 | 0.1 | 7 | 1.6 | ||||||||||||
|
||||||||||||||||
Mutual and pension funds |
7 | 0.1 | 7 | 1.6 | ||||||||||||
|
||||||||||||||||
Managed portfolios |
| | | | ||||||||||||
|
||||||||||||||||
Managed and marketed customer funds |
55,950 | 7.1 | 55,950 | 20.2 | ||||||||||||
|
||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||
|
||||||||||||||||
ROE |
11.65 | (0.45 | ) | 12.03 | 0.99 | |||||||||||
|
||||||||||||||||
Efficiency ratio (with amortisations) |
46.9 | 3.4 | 44.7 | (0.8 | ) | |||||||||||
|
||||||||||||||||
NPL ratio |
3.42 | (0.73 | ) | 3.42 | (1.40 | ) | ||||||||||
|
||||||||||||||||
NPL coverage |
109.1 | 1.9 | 109.1 | 9.0 | ||||||||||||
|
||||||||||||||||
Number of employees |
14,533 | 2.8 | 14,533 | 10.6 | ||||||||||||
|
||||||||||||||||
Number of branches |
588 | (0.7 | ) | 588 | 1.6 | |||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
21
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Poland
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
203 | 3.2 | 5.0 | 782 | (6.2 | ) | (6.3 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
109 | 5.2 | 6.9 | 422 | (3.0 | ) | (3.0 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
22 | 26.6 | 28.6 | 112 | 41.9 | 41.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
(42 | ) | 370.0 | 375.3 | (40 | ) | | | ||||||||||||||||
|
||||||||||||||||||||||||
Gross income |
292 | (5.4 | ) | (3.5 | ) | 1,276 | (7.2 | ) | (7.3 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(143 | ) | (2.2 | ) | (0.4 | ) | (594 | ) | 1.5 | 1.5 | ||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(133 | ) | (2.3 | ) | (0.5 | ) | (550 | ) | 2.3 | 2.2 | ||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(81 | ) | 2.8 | 4.5 | (324 | ) | 4.4 | 4.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(51 | ) | (9.4 | ) | (7.6 | ) | (226 | ) | (0.6 | ) | (0.6 | ) | ||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(11 | ) | (1.5 | ) | 0.3 | (44 | ) | (7.1 | ) | (7.1 | ) | |||||||||||||
|
||||||||||||||||||||||||
Net operating income |
149 | (8.2 | ) | (6.3 | ) | 683 | (13.7 | ) | (13.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(44 | ) | 11.1 | 12.9 | (167 | ) | (9.7 | ) | (9.8 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Other income |
(4 | ) | | | (4 | ) | | | ||||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
101 | (19.2 | ) | (17.3 | ) | 511 | (17.0 | ) | (17.1 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(24 | ) | (6.8 | ) | (5.1 | ) | (101 | ) | (24.6 | ) | (24.6 | ) | ||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
77 | (22.5 | ) | (20.5 | ) | 410 | (14.9 | ) | (14.9 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
77 | (22.5 | ) | (20.5 | ) | 410 | (14.9 | ) | (14.9 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
20 | (24.2 | ) | (22.3 | ) | 110 | (13.5 | ) | (13.6 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
57 | (21.8 | ) | (19.9 | ) | 300 | (15.4 | ) | (15.4 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
18,977 | 2.8 | 3.2 | 18,977 | 11.8 | 11.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
894 | (13.4 | ) | (13.0 | ) | 894 | (23.3 | ) | (23.5 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
5,305 | (3.5 | ) | (3.1 | ) | 5,305 | (8.8 | ) | (9.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
1,247 | 7.0 | 7.4 | 1,247 | 17.5 | 17.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
260 | 13.4 | 13.9 | 260 | 10.1 | 9.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
2,429 | 37.0 | 37.6 | 2,429 | (4.4 | ) | (4.6 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
29,112 | 3.4 | 3.8 | 29,112 | 4.7 | 4.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
21,460 | 5.2 | 5.6 | 21,460 | 6.5 | 6.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
398 | (0.6 | ) | (0.2 | ) | 398 | 73.1 | 72.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
100 | 0.1 | 0.6 | 100 | (70.3 | ) | (70.4 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
| | | | (100.0 | ) | (100.0 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
1,152 | (17.5 | ) | (17.2 | ) | 1,152 | (8.9 | ) | (9.1 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
3,515 | 1.1 | 1.6 | 3,515 | 1.4 | 1.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
2,487 | 4.1 | 4.6 | 2,487 | 9.4 | 9.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
3,209 | (11.0 | ) | (10.6 | ) | 3,209 | (8.7 | ) | (8.9 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
3,106 | (11.3 | ) | (10.9 | ) | 3,106 | (9.4 | ) | (9.6 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
103 | (3.6 | ) | (3.2 | ) | 103 | 21.1 | 20.8 | ||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
25,168 | 2.7 | 3.1 | 25,168 | 3.9 | 3.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
9.36 | (2.83 | ) | 12.53 | (3.51 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
49.1 | 1.6 | 46.5 | 4.0 | ||||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
6.30 | (0.84 | ) | 6.30 | (1.12 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
64.0 | 0.9 | 64.0 | 3.7 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
11,474 | (1.3 | ) | 11,474 | (4.5 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
723 | (3.9 | ) | 723 | (8.2 | ) | ||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
22
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Portugal
million
Income statement | 4Q15 | % / 3Q15 | 2015 | % / 2014 | ||||||||||||
|
||||||||||||||||
Net interest income |
138 | 3.4 | 555 | 1.6 | ||||||||||||
|
||||||||||||||||
Net fee income |
62 | (6.8 | ) | 263 | (6.0 | ) | ||||||||||
|
||||||||||||||||
Gains (losses) on financial transactions |
123 | 668.1 | 164 | 87.4 | ||||||||||||
|
||||||||||||||||
Other operating income* |
(5 | ) | | 33 | (22.3 | ) | ||||||||||
|
||||||||||||||||
Gross income |
318 | 41.0 | 1,016 | 6.2 | ||||||||||||
|
||||||||||||||||
Operating expenses |
(125 | ) | 0.9 | (494 | ) | (0.7 | ) | |||||||||
|
||||||||||||||||
General administrative expenses |
(116 | ) | 0.7 | (458 | ) | 2.5 | ||||||||||
|
||||||||||||||||
Personnel |
(75 | ) | 4.0 | (291 | ) | 0.4 | ||||||||||
|
||||||||||||||||
Other general administrative expenses |
(41 | ) | (4.9 | ) | (167 | ) | 6.3 | |||||||||
|
||||||||||||||||
Depreciation and amortisation |
(9 | ) | 4.2 | (36 | ) | (28.6 | ) | |||||||||
|
||||||||||||||||
Net operating income |
193 | 89.7 | 522 | 13.7 | ||||||||||||
|
||||||||||||||||
Net loan-loss provisions |
(5 | ) | (79.4 | ) | (72 | ) | (42.1 | ) | ||||||||
|
||||||||||||||||
Other income |
(10 | ) | | (31 | ) | (68.4 | ) | |||||||||
|
||||||||||||||||
Profit before taxes |
178 | 76.0 | 419 | 77.3 | ||||||||||||
|
||||||||||||||||
Tax on profit |
(58 | ) | 139.8 | (118 | ) | 111.6 | ||||||||||
|
||||||||||||||||
Profit from continuing operations |
120 | 55.9 | 301 | 66.7 | ||||||||||||
|
||||||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
|
||||||||||||||||
Consolidated profit |
120 | 55.9 | 301 | 66.7 | ||||||||||||
|
||||||||||||||||
Minority interests |
1 | 85.8 | 1 | | ||||||||||||
|
||||||||||||||||
Attributable profit to the Group |
119 | 55.8 | 300 | 62.8 | ||||||||||||
|
||||||||||||||||
Balance sheet |
||||||||||||||||
|
||||||||||||||||
Customer loans** |
28,221 | 22.5 | 28,221 | 21.7 | ||||||||||||
|
||||||||||||||||
Trading portfolio (w/o loans) |
1,678 | (6.8 | ) | 1,678 | (19.4 | ) | ||||||||||
|
||||||||||||||||
Available-for-sale financial assets |
6,799 | 18.5 | 6,799 | (3.0 | ) | |||||||||||
|
||||||||||||||||
Due from credit institutions** |
2,465 | 17.6 | 2,465 | 14.0 | ||||||||||||
|
||||||||||||||||
Intangible assets and property and equipment |
720 | 3.4 | 720 | (1.2 | ) | |||||||||||
|
||||||||||||||||
Other assets |
9,684 | 61.4 | 9,684 | 50.1 | ||||||||||||
|
||||||||||||||||
Total assets/liabilities & shareholders equity |
49,568 | 25.9 | 49,568 | 19.1 | ||||||||||||
|
||||||||||||||||
Customer deposits** |
29,173 | 21.1 | 29,173 | 21.5 | ||||||||||||
|
||||||||||||||||
Marketable debt securities** |
4,994 | 94.7 | 4,994 | 74.9 | ||||||||||||
|
||||||||||||||||
Subordinated debt** |
(0 | ) | | (0 | ) | | ||||||||||
|
||||||||||||||||
Insurance liabilities |
20 | (10.8 | ) | 20 | (28.6 | ) | ||||||||||
|
||||||||||||||||
Due to credit institutions** |
11,307 | 20.5 | 11,307 | (2.0 | ) | |||||||||||
|
||||||||||||||||
Other liabilities |
1,351 | 46.9 | 1,351 | 71.7 | ||||||||||||
|
||||||||||||||||
Stockholders equity *** |
2,724 | 14.6 | 2,724 | 14.1 | ||||||||||||
|
||||||||||||||||
Other managed and marketed customer funds |
2,842 | 1.5 | 2,842 | 13.7 | ||||||||||||
|
||||||||||||||||
Mutual and pension funds |
2,426 | 1.3 | 2,426 | 11.0 | ||||||||||||
|
||||||||||||||||
Managed portfolios |
416 | 2.4 | 416 | 32.5 | ||||||||||||
|
||||||||||||||||
Managed and marketed customer funds |
37,009 | 25.6 | 37,009 | 26.0 | ||||||||||||
|
||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||
|
||||||||||||||||
ROE |
19.38 | 6.21 | 12.37 | 4.46 | ||||||||||||
|
||||||||||||||||
Efficiency ratio (with amortisations) |
39.3 | (15.6 | ) | 48.7 | (3.4 | ) | ||||||||||
|
||||||||||||||||
NPL ratio |
7.46 | (1.40 | ) | 7.46 | (1.43 | ) | ||||||||||
|
||||||||||||||||
NPL coverage |
99.0 | 42.8 | 99.0 | 47.2 | ||||||||||||
|
||||||||||||||||
Number of employees |
6,568 | 21.1 | 6,568 | 20.6 | ||||||||||||
|
||||||||||||||||
Number of branches |
752 | 30.8 | 752 | 26.6 | ||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
23
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
United Kingdom
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
1,251 | 0.1 | 0.8 | 4,942 | 16.7 | 5.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
240 | (12.3 | ) | (11.7 | ) | 1,091 | 6.2 | (4.4 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
100 | 71.0 | 73.2 | 302 | 25.2 | 12.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
10 | (58.1 | ) | (58.3 | ) | 47 | 24.3 | 11.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Gross income |
1,600 | (0.3 | ) | 0.4 | 6,382 | 15.2 | 3.7 | |||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(846 | ) | 0.2 | 0.9 | (3,356 | ) | 15.0 | 3.5 | ||||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(742 | ) | (2.4 | ) | (1.7 | ) | (3,009 | ) | 16.0 | 4.4 | ||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(387 | ) | (1.0 | ) | (0.2 | ) | (1,592 | ) | 2.2 | (8.0 | ) | |||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(355 | ) | (3.9 | ) | (3.3 | ) | (1,417 | ) | 36.6 | 23.0 | ||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(104 | ) | 24.0 | 24.9 | (347 | ) | 7.4 | (3.3 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
755 | (0.8 | ) | (0.1 | ) | 3,025 | 15.4 | 3.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(21 | ) | | | (107 | ) | (67.7 | ) | (70.9 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Other income |
(118 | ) | (9.2 | ) | (9.1 | ) | (354 | ) | 11.3 | 0.3 | ||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
616 | (3.6 | ) | (2.8 | ) | 2,564 | 30.0 | 17.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(130 | ) | (12.7 | ) | (12.2 | ) | (556 | ) | 33.5 | 20.2 | ||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
485 | (0.8 | ) | 0.0 | 2,008 | 29.1 | 16.2 | |||||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
485 | (0.8 | ) | 0.0 | 2,008 | 29.1 | 16.2 | |||||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
10 | 4.3 | 5.0 | 37 | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
475 | (0.9 | ) | (0.1 | ) | 1,971 | 26.6 | 14.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
282,673 | (0.5 | ) | (1.1 | ) | 282,673 | 12.5 | 6.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
40,138 | (0.7 | ) | (1.3 | ) | 40,138 | 2.0 | (3.9 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
12,279 | (5.1 | ) | (5.7 | ) | 12,279 | 9.7 | 3.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
15,459 | 3.1 | 2.5 | 15,459 | 9.7 | 3.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
3,025 | (0.6 | ) | (1.2 | ) | 3,025 | 12.1 | 5.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
29,581 | 5.9 | 5.2 | 29,581 | (17.1 | ) | (21.9 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
383,155 | (0.0 | ) | (0.7 | ) | 383,155 | 8.2 | 1.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
231,947 | 2.1 | 1.5 | 231,947 | 14.6 | 8.0 | ||||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
70,133 | (2.7 | ) | (3.3 | ) | 70,133 | 0.8 | (5.0 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
4,127 | 0.7 | 0.1 | 4,127 | (23.2 | ) | (27.7 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
23,610 | (5.1 | ) | (5.7 | ) | 23,610 | (11.6 | ) | (16.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
36,162 | (6.1 | ) | (6.7 | ) | 36,162 | 3.7 | (2.3 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
17,176 | 3.5 | 2.9 | 17,176 | 12.0 | 5.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
9,703 | 3.5 | 2.8 | 9,703 | 0.4 | (5.4 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
9,564 | 3.5 | 2.9 | 9,564 | 0.4 | (5.4 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
139 | 0.7 | 0.1 | 139 | (2.8 | ) | (8.4 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
315,910 | 1.0 | 0.4 | 315,910 | 10.1 | 3.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
10.49 | (1.27 | ) | 11.50 | 0.43 | |||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
52.8 | 0.3 | 52.6 | (0.1 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
1.52 | 0.01 | 1.52 | (0.27 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
38.2 | (1.4 | ) | 38.2 | (3.7 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
25,866 | (1.1 | ) | 25,866 | 0.7 | |||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
858 | (2.7 | ) | 858 | (7.6 | ) | ||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
24
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Latin America
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
3,263 | (2.1 | ) | 2.7 | 13,752 | 1.0 | 10.3 | |||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
1,086 | 0.7 | 5.5 | 4,452 | 1.8 | 11.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
60 | (52.5 | ) | (47.3 | ) | 517 | 6.7 | 6.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
(13 | ) | | | 36 | (56.2 | ) | (45.0 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Gross income |
4,396 | (3.6 | ) | 1.3 | 18,757 | 1.1 | 10.2 | |||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(1,937 | ) | 2.2 | 6.9 | (7,906 | ) | 0.7 | 9.6 | ||||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(1,782 | ) | 2.5 | 7.1 | (7,230 | ) | 1.4 | 10.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(978 | ) | 2.3 | 6.9 | (3,955 | ) | 4.1 | 13.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(804 | ) | 2.8 | 7.4 | (3,274 | ) | (1.7 | ) | 6.9 | |||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(155 | ) | (0.8 | ) | 4.0 | (676 | ) | (6.2 | ) | 3.5 | ||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
2,459 | (7.8 | ) | (2.6 | ) | 10,851 | 1.3 | 10.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(1,273 | ) | 2.6 | 7.5 | (4,950 | ) | (3.3 | ) | 7.1 | |||||||||||||||
|
||||||||||||||||||||||||
Other income |
(153 | ) | (42.2 | ) | (33.3 | ) | (893 | ) | 6.0 | 22.7 | ||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
1,034 | (11.1 | ) | (6.5 | ) | 5,008 | 5.5 | 12.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(221 | ) | (0.7 | ) | 2.7 | (1,219 | ) | 15.8 | 25.4 | |||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
812 | (13.6 | ) | (8.8 | ) | 3,789 | 2.6 | 8.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
812 | (13.6 | ) | (8.8 | ) | 3,789 | 2.6 | 8.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
119 | (23.7 | ) | (19.7 | ) | 596 | (24.5 | ) | (20.3 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
693 | (11.6 | ) | (6.6 | ) | 3,193 | 10.0 | 16.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
133,138 | 2.7 | 1.9 | 133,138 | (4.9 | ) | 14.3 | |||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
33,670 | (9.4 | ) | (11.0 | ) | 33,670 | 6.0 | 27.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
25,926 | 9.3 | 7.6 | 25,926 | (16.8 | ) | 5.1 | |||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
21,923 | (15.6 | ) | (17.4 | ) | 21,923 | (0.8 | ) | 16.5 | |||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
3,522 | 3.1 | 4.6 | 3,522 | (10.0 | ) | 14.4 | |||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
49,706 | 11.8 | 9.8 | 49,706 | 25.6 | 58.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
267,885 | 1.3 | 0.1 | 267,885 | (0.2 | ) | 21.3 | |||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
122,413 | 3.7 | 3.3 | 122,413 | (7.1 | ) | 11.8 | |||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
33,172 | 3.9 | 1.0 | 33,172 | 3.9 | 28.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
6,355 | 4.4 | 1.5 | 6,355 | (1.4 | ) | 21.5 | |||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
1 | 45.0 | 39.6 | 1 | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
42,393 | (0.3 | ) | (2.5 | ) | 42,393 | 17.8 | 45.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
43,872 | (4.4 | ) | (5.8 | ) | 43,872 | 9.8 | 34.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
19,678 | (1.1 | ) | (1.7 | ) | 19,678 | (12.1 | ) | 7.3 | |||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
65,690 | 5.9 | 3.5 | 65,690 | (5.6 | ) | 17.9 | |||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
61,096 | 6.1 | 3.8 | 61,096 | (5.5 | ) | 18.2 | |||||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
4,594 | 2.8 | (0.1 | ) | 4,594 | (7.0 | ) | 13.8 | ||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
227,631 | 4.4 | 3.0 | 227,631 | (5.1 | ) | 15.9 | |||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
13.68 | (0.44 | ) | 14.70 | 0.37 | |||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
44.1 | 2.5 | 42.1 | (0.2 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
4.96 | 0.31 | 4.96 | 0.17 | ||||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
79.0 | (6.4 | ) | 79.0 | (5.5 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
89,819 | 1.0 | 89,819 | 6.5 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
5,841 | 0.5 | 5,841 | 2.0 | ||||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
25
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Brazil
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
1,903 | (3.7 | ) | 3.2 | 8,320 | (6.0 | ) | 9.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
631 | 1.5 | 8.0 | 2,643 | (6.6 | ) | 9.1 | |||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
(54 | ) | | | 42 | (48.7 | ) | (40.1 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
16 | (68.7 | ) | (59.7 | ) | 135 | 15.8 | 35.4 | ||||||||||||||||
|
||||||||||||||||||||||||
Gross income |
2,497 | (6.0 | ) | 1.0 | 11,140 | (6.2 | ) | 9.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(1,059 | ) | 0.3 | 7.0 | (4,452 | ) | (9.9 | ) | 5.3 | |||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(978 | ) | 1.9 | 8.5 | (4,040 | ) | (8.9 | ) | 6.4 | |||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(535 | ) | 1.9 | 8.4 | (2,205 | ) | (6.3 | ) | 9.5 | |||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(444 | ) | 2.0 | 8.6 | (1,835 | ) | (11.9 | ) | 2.9 | |||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(81 | ) | (15.9 | ) | (8.3 | ) | (411 | ) | (18.5 | ) | (4.8 | ) | ||||||||||||
|
||||||||||||||||||||||||
Net operating income |
1,438 | (10.1 | ) | (2.9 | ) | 6,689 | (3.6 | ) | 12.7 | |||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(830 | ) | 2.1 | 8.8 | (3,297 | ) | (10.5 | ) | 4.7 | |||||||||||||||
|
||||||||||||||||||||||||
Other income |
(151 | ) | (40.5 | ) | (31.6 | ) | (878 | ) | 9.1 | 27.5 | ||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
457 | (14.3 | ) | (7.0 | ) | 2,513 | 2.6 | 19.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(107 | ) | 7.2 | 10.4 | (689 | ) | 7.0 | 25.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
350 | (19.3 | ) | (11.4 | ) | 1,824 | 1.0 | 18.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
350 | (19.3 | ) | (11.4 | ) | 1,824 | 1.0 | 18.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
33 | (31.1 | ) | (22.5 | ) | 193 | (47.5 | ) | (38.7 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
317 | (17.8 | ) | (10.0 | ) | 1,631 | 13.5 | 32.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
60,238 | 3.5 | (0.5 | ) | 60,238 | (19.0 | ) | 8.4 | ||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
13,360 | (10.0 | ) | (13.3 | ) | 13,360 | (26.8 | ) | (2.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
15,814 | 4.8 | 0.9 | 15,814 | (31.1 | ) | (7.7 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
10,592 | (15.7 | ) | (18.9 | ) | 10,592 | 3.1 | 38.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
2,280 | 7.1 | 3.1 | 2,280 | (13.6 | ) | 15.7 | |||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
36,250 | 12.8 | 8.5 | 36,250 | 30.4 | 74.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
138,534 | 2.6 | (1.2 | ) | 138,534 | (11.4 | ) | 18.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
56,636 | 3.3 | (0.6 | ) | 56,636 | (17.4 | ) | 10.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
21,984 | 4.5 | 0.5 | 21,984 | 0.4 | 34.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
4,188 | 5.1 | 1.1 | 4,188 | (4.1 | ) | 28.4 | |||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
1 | 45.0 | 39.6 | 1 | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
21,600 | (7.1 | ) | (10.6 | ) | 21,600 | (10.4 | ) | 20.0 | |||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
24,085 | 10.5 | 6.3 | 24,085 | (1.2 | ) | 32.2 | |||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
10,040 | (0.2 | ) | (4.0 | ) | 10,040 | (22.7 | ) | 3.5 | |||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
45,607 | 9.2 | 5.1 | 45,607 | (8.4 | ) | 22.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
42,961 | 9.8 | 5.7 | 42,961 | (7.7 | ) | 23.5 | |||||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
2,646 | 0.8 | (3.0 | ) | 2,646 | (18.5 | ) | 9.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
128,414 | 5.6 | 1.6 | 128,414 | (11.2 | ) | 18.9 | |||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
12.20 | (0.21 | ) | 13.64 | 1.33 | |||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
42.4 | 2.7 | 40.0 | (1.6 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
5.98 | 0.68 | 5.98 | 0.93 | ||||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
83.7 | (12.3 | ) | 83.7 | (11.7 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
49,520 | 1.2 | 49,520 | 6.4 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
3,443 | 0.2 | 3,443 | 0.9 | ||||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
26
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Mexico
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
633 | 5.5 | 5.8 | 2,451 | 14.6 | 14.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
199 | 2.5 | 2.9 | 800 | 4.7 | 4.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
36 | 37.5 | 34.9 | 138 | (13.9 | ) | (14.3 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
(18 | ) | (30.9 | ) | (28.9 | ) | (72 | ) | 61.9 | 61.2 | ||||||||||||||
|
||||||||||||||||||||||||
Gross income |
850 | 7.1 | 7.2 | 3,317 | 9.9 | 9.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(334 | ) | 2.3 | 2.6 | (1,370 | ) | 6.8 | 6.3 | ||||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(309 | ) | 2.7 | 3.0 | (1,257 | ) | 6.5 | 6.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(158 | ) | (2.6 | ) | (2.1 | ) | (662 | ) | 11.6 | 11.1 | ||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(151 | ) | 8.9 | 8.9 | (595 | ) | 1.4 | 0.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(25 | ) | (2.2 | ) | (2.0 | ) | (113 | ) | 9.9 | 9.5 | ||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
516 | 10.4 | 10.4 | 1,947 | 12.2 | 11.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(215 | ) | (5.4 | ) | (4.6 | ) | (877 | ) | 15.9 | 15.4 | ||||||||||||||
|
||||||||||||||||||||||||
Other income |
(10 | ) | | | (4 | ) | | | ||||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
291 | 20.7 | 20.2 | 1,067 | 8.7 | 8.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(67 | ) | 40.6 | 38.6 | (236 | ) | 27.8 | 27.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
224 | 15.8 | 15.6 | 831 | 4.2 | 3.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
224 | 15.8 | 15.6 | 831 | 4.2 | 3.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
51 | 0.4 | 0.9 | 202 | 6.0 | 5.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
173 | 21.3 | 20.7 | 629 | 3.7 | 3.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
30,158 | 7.0 | 6.6 | 30,158 | 16.6 | 23.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
16,949 | (8.1 | ) | (8.4 | ) | 16,949 | 66.4 | 76.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
5,972 | 20.9 | 20.5 | 5,972 | 29.1 | 36.7 | ||||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
5,467 | (29.4 | ) | (29.6 | ) | 5,467 | (22.5 | ) | (18.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
396 | 9.1 | 8.7 | 396 | (10.1 | ) | (4.8 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
5,785 | 1.2 | 0.9 | 5,785 | 4.3 | 10.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
64,728 | (1.0 | ) | (1.4 | ) | 64,728 | 20.5 | 27.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
28,274 | 6.5 | 6.2 | 28,274 | (1.2 | ) | 4.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
4,578 | 12.5 | 12.2 | 4,578 | 40.2 | 48.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
1,205 | 3.9 | 3.6 | 1,205 | 10.7 | 17.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
12,884 | 9.2 | 8.9 | 12,884 | 107.6 | 119.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
12,829 | (23.6 | ) | (23.9 | ) | 12,829 | 31.0 | 38.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
4,957 | (1.8 | ) | (2.1 | ) | 4,957 | 4.5 | 10.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
11,477 | (1.3 | ) | (1.6 | ) | 11,477 | (0.4 | ) | 5.4 | |||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
11,477 | (1.3 | ) | (1.6 | ) | 11,477 | (0.4 | ) | 5.4 | |||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
45,535 | 4.9 | 4.6 | 45,535 | 2.3 | 8.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
13.89 | 2.36 | 12.88 | (0.28 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
39.3 | (1.8 | ) | 41.3 | (1.2 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
3.38 | (0.16 | ) | 3.38 | (0.46 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
90.6 | (2.4 | ) | 90.6 | 4.5 | |||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
17,847 | 0.8 | 17,847 | 5.3 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
1,377 | 1.7 | 1,377 | 2.2 | ||||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
27
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Chile
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
435 | (5.5 | ) | (3.6 | ) | 1,791 | 3.3 | (1.2 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
84 | (9.7 | ) | (7.6 | ) | 360 | 9.8 | 5.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
22 | (55.8 | ) | (52.2 | ) | 173 | 51.0 | 44.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
2 | (19.3 | ) | (17.8 | ) | 12 | (33.6 | ) | (36.5 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Gross income |
543 | (10.4 | ) | (8.4 | ) | 2,336 | 6.5 | 1.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(260 | ) | 7.2 | 8.5 | (1,004 | ) | 15.8 | 10.8 | ||||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(239 | ) | 6.5 | 7.9 | (926 | ) | 15.2 | 10.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(153 | ) | 10.4 | 11.7 | (568 | ) | 19.1 | 14.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(86 | ) | 0.4 | 1.9 | (358 | ) | 9.6 | 4.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(21 | ) | 15.1 | 16.2 | (77 | ) | 23.4 | 18.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
283 | (22.1 | ) | (19.7 | ) | 1,332 | 0.4 | (4.0 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(157 | ) | 2.6 | 4.5 | (567 | ) | 8.9 | 4.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Other income |
4 | | | 3 | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
130 | (36.9 | ) | (34.0 | ) | 768 | (1.8 | ) | (6.1 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(17 | ) | (31.7 | ) | (29.1 | ) | (114 | ) | 109.0 | 99.9 | ||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
113 | (37.6 | ) | (34.7 | ) | 655 | (10.1 | ) | (14.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
113 | (37.6 | ) | (34.7 | ) | 655 | (10.1 | ) | (14.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
36 | (37.5 | ) | (34.5 | ) | 199 | (13.4 | ) | (17.1 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
78 | (37.7 | ) | (34.7 | ) | 455 | (8.6 | ) | (12.5 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
32,338 | 1.5 | 0.0 | 32,338 | 5.9 | 11.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
3,144 | (14.2 | ) | (15.4 | ) | 3,144 | 2.2 | 7.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
2,668 | 8.9 | 7.4 | 2,668 | 17.3 | 23.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
4,579 | 2.0 | 0.6 | 4,579 | 19.3 | 25.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
355 | 3.7 | 2.2 | 355 | 2.4 | 7.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
2,876 | 8.2 | 6.7 | 2,876 | 7.3 | 12.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
45,960 | 1.1 | (0.4 | ) | 45,960 | 7.5 | 12.8 | |||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
24,347 | 4.9 | 3.4 | 24,347 | 4.3 | 9.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
6,504 | (3.5 | ) | (4.9 | ) | 6,504 | (2.2 | ) | 2.6 | |||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
963 | 2.2 | 0.8 | 963 | (2.2 | ) | 2.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
5,886 | 0.1 | (1.3 | ) | 5,886 | 34.0 | 40.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
5,280 | (9.6 | ) | (10.9 | ) | 5,280 | 19.0 | 24.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
2,980 | 4.2 | 2.7 | 2,980 | 1.1 | 6.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
7,370 | 0.9 | (0.6 | ) | 7,370 | 1.6 | 6.6 | |||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
5,422 | (0.7 | ) | (2.1 | ) | 5,422 | (2.5 | ) | 2.3 | |||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
1,948 | 5.6 | 4.1 | 1,948 | 15.1 | 20.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
39,184 | 2.6 | 1.1 | 39,184 | 2.5 | 7.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
10.52 | (6.84 | ) | 15.32 | (4.19 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
47.9 | 7.9 | 43.0 | 3.5 | ||||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
5.62 | 0.02 | 5.62 | (0.35 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
53.9 | 1.1 | 53.9 | 1.5 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
12,454 | 1.0 | 12,454 | 2.7 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
472 | (0.8 | ) | 472 | (0.6 | ) | ||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
28
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
BUSINESS INFORMATION BY GEOGRAPHY |
United States
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
1,554 | 0.2 | (1.3 | ) | 6,116 | 27.7 | 6.8 | |||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
286 | 7.6 | 6.0 | 1,086 | 30.9 | 9.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
37 | (5.2 | ) | (7.4 | ) | 231 | 12.6 | (5.9 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
102 | 6.1 | 4.6 | 367 | 135.6 | 97.0 | ||||||||||||||||||
|
||||||||||||||||||||||||
Gross income |
1,979 | 1.4 | (0.1 | ) | 7,799 | 30.4 | 9.0 | |||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(827 | ) | 7.2 | 5.7 | (3,025 | ) | 35.1 | 12.9 | ||||||||||||||||
|
||||||||||||||||||||||||
General administrative expenses |
(754 | ) | 6.6 | 5.1 | (2,761 | ) | 35.4 | 13.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Personnel |
(413 | ) | 6.5 | 4.9 | (1,543 | ) | 35.1 | 13.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Other general administrative expenses |
(342 | ) | 6.7 | 5.2 | (1,219 | ) | 35.7 | 13.4 | ||||||||||||||||
|
||||||||||||||||||||||||
Depreciation and amortisation |
(73 | ) | 13.9 | 12.3 | (264 | ) | 32.0 | 10.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
1,152 | (2.4 | ) | (3.9 | ) | 4,774 | 27.7 | 6.7 | ||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(959 | ) | 27.9 | 26.3 | (3,103 | ) | 39.0 | 16.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Other income |
(51 | ) | 39.1 | 37.6 | (148 | ) | | | ||||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
142 | (64.0 | ) | (65.6 | ) | 1,523 | 0.2 | (16.2 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(72 | ) | (44.0 | ) | (45.6 | ) | (516 | ) | 17.4 | (1.8 | ) | |||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
69 | (73.7 | ) | (75.3 | ) | 1,007 | (6.8 | ) | (22.1 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
69 | (73.7 | ) | (75.3 | ) | 1,007 | (6.8 | ) | (22.1 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
51 | (34.1 | ) | (35.8 | ) | 329 | 50.1 | 25.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
18 | (90.2 | ) | (91.8 | ) | 678 | (21.3 | ) | (34.2 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Customer loans** |
84,190 | 4.2 | 1.3 | 84,190 | 19.6 | 7.2 | ||||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
2,299 | 84.2 | 79.0 | 2,299 | (54.4 | ) | (59.1 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
19,145 | 3.8 | 0.9 | 19,145 | 50.3 | 34.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Due from credit institutions** |
3,901 | (9.4 | ) | (11.9 | ) | 3,901 | 12.7 | 1.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Intangible assets and property and equipment |
9,156 | 6.7 | 3.6 | 9,156 | 32.6 | 18.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
11,892 | (1.4 | ) | (4.2 | ) | 11,892 | 25.6 | 12.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
130,584 | 4.1 | 1.2 | 130,584 | 20.9 | 8.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits** |
60,115 | 1.9 | (0.9 | ) | 60,115 | 17.2 | 5.1 | |||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities** |
23,000 | 6.7 | 3.7 | 23,000 | 43.8 | 28.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt** |
906 | 1.6 | (1.2 | ) | 906 | 13.7 | 2.0 | |||||||||||||||||
|
||||||||||||||||||||||||
Insurance liabilities |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Due to credit institutions** |
26,169 | 4.1 | 1.2 | 26,169 | 47.4 | 32.1 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
9,073 | 19.8 | 16.5 | 9,073 | (13.9 | ) | (22.8 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity *** |
11,321 | 0.1 | (2.8 | ) | 11,321 | (2.7 | ) | (12.7 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
19,478 | (2.5 | ) | (5.3 | ) | 19,478 | 23.8 | 11.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
7,123 | (2.7 | ) | (5.4 | ) | 7,123 | 96.7 | 76.4 | ||||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
12,355 | (2.4 | ) | (5.2 | ) | 12,355 | 2.0 | (8.5 | ) | |||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
103,499 | 2.1 | (0.8 | ) | 103,499 | 23.5 | 10.7 | |||||||||||||||||
|
||||||||||||||||||||||||
Ratios (%) and operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
ROE |
0.64 | (6.03 | ) | 6.05 | (1.77 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
Efficiency ratio (with amortisations) |
41.8 | 2.2 | 38.8 | 1.3 | ||||||||||||||||||||
|
||||||||||||||||||||||||
NPL ratio |
2.13 | (0.07 | ) | 2.13 | (0.29 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||
NPL coverage |
225.0 | 6.7 | 225.0 | 31.4 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
18,123 | 3.0 | 18,123 | 8.6 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Number of branches |
783 | | 783 | (3.5 | ) | |||||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
29
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
BUSINESS INFORMATION BY GEOGRAPHY |
Corporate Centre
million
Income statement | 4Q15 | 3Q15 | % | 2015 | 2014 | % | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
(137 | ) | (139 | ) | (1.4 | ) | (627 | ) | (612 | ) | 2.5 | |||||||||||||
|
||||||||||||||||||||||||
Net fee income |
(6 | ) | (0 | ) | | (13 | ) | (33 | ) | (60.2 | ) | |||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
116 | 90 | 29.1 | 150 | 700 | (78.5 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Other operating income |
(6 | ) | (8 | ) | (23.9 | ) | (5 | ) | (22 | ) | (78.0 | ) | ||||||||||||
|
||||||||||||||||||||||||
Dividends |
9 | 24 | (63.0 | ) | 72 | 30 | 138.7 | |||||||||||||||||
|
||||||||||||||||||||||||
Income from equity-accounted method |
(6 | ) | (16 | ) | (61.4 | ) | (43 | ) | (28 | ) | 55.2 | |||||||||||||
|
||||||||||||||||||||||||
Other operating income/expenses |
(9 | ) | (15 | ) | (44.9 | ) | (34 | ) | (25 | ) | 38.2 | |||||||||||||
|
||||||||||||||||||||||||
Gross income |
(32 | ) | (56 | ) | (43.3 | ) | (495 | ) | 32 | | ||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(112 | ) | (142 | ) | (21.1 | ) | (547 | ) | (586 | ) | (6.6 | ) | ||||||||||||
|
||||||||||||||||||||||||
Net operating income |
(144 | ) | (199 | ) | (27.4 | ) | (1,042 | ) | (554 | ) | 88.2 | |||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
26 | (1 | ) | | 27 | 2 | | |||||||||||||||||
|
||||||||||||||||||||||||
Other income |
(130 | ) | (148 | ) | (12.6 | ) | (507 | ) | (453 | ) | 12.1 | |||||||||||||
|
||||||||||||||||||||||||
Underlying profit before taxes |
(247 | ) | (348 | ) | (28.9 | ) | (1,523 | ) | (1,004 | ) | 51.6 | |||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
131 | (44 | ) | | 59 | (148 | ) | | ||||||||||||||||
|
||||||||||||||||||||||||
Underlying profit from continuing operations |
(117 | ) | (392 | ) | (70.2 | ) | (1,464 | ) | (1,152 | ) | 27.0 | |||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| (0 | ) | (100.0 | ) | | | | ||||||||||||||||
|
||||||||||||||||||||||||
Underlying consolidated profit |
(117 | ) | (392 | ) | (70.2 | ) | (1,464 | ) | (1,152 | ) | 27.0 | |||||||||||||
|
||||||||||||||||||||||||
Minority interests |
2 | 2 | (16.4 | ) | 30 | (1 | ) | | ||||||||||||||||
|
||||||||||||||||||||||||
Underlying attributable profit to the Group |
(119 | ) | (395 | ) | (69.9 | ) | (1,493 | ) | (1,151 | ) | 29.8 | |||||||||||||
|
||||||||||||||||||||||||
Net capital gains and provisions |
(1,435 | ) | | | (600 | ) | | | ||||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
(1,554 | ) | (395 | ) | | (2,093 | ) | (1,151 | ) | 81.9 | ||||||||||||||
|
||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Trading portfolio (w/o loans) |
2,656 | 1,331 | 99.5 | 2,656 | 2,916 | (8.9 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Available-for-sale financial assets |
3,773 | 3,585 | 5.2 | 3,773 | 3,299 | 14.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Goodwill |
26,960 | 26,777 | 0.7 | 26,960 | 27,547 | (2.1 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Capital assigned to Group areas |
77,163 | 77,606 | (0.6 | ) | 77,163 | 75,030 | 2.8 | |||||||||||||||||
|
||||||||||||||||||||||||
Other assets |
37,583 | 37,305 | 0.7 | 37,583 | 32,585 | 15.3 | ||||||||||||||||||
|
||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
148,136 | 146,605 | 1.0 | 148,136 | 141,377 | 4.8 | ||||||||||||||||||
|
||||||||||||||||||||||||
Customer deposits* |
5,185 | 1,997 | 159.7 | 5,185 | 5,261 | (1.4 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Marketable debt securities* |
27,791 | 24,448 | 13.7 | 27,791 | 24,958 | 11.4 | ||||||||||||||||||
|
||||||||||||||||||||||||
Subordinated debt* |
9,596 | 8,354 | 14.9 | 9,596 | 4,107 | 133.6 | ||||||||||||||||||
|
||||||||||||||||||||||||
Other liabilities |
21,049 | 25,974 | (19.0 | ) | 21,049 | 30,091 | (30.0 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Stockholders equity ** |
84,515 | 85,833 | (1.5 | ) | 84,515 | 76,961 | 9.8 | |||||||||||||||||
|
||||||||||||||||||||||||
Other managed and marketed customer funds |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Mutual and pension funds |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Managed portfolios |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Managed and marketed customer funds |
42,572 | 34,798 | 22.3 | 42,572 | 34,325 | 24.0 | ||||||||||||||||||
|
||||||||||||||||||||||||
Operating means |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Number of employees |
2,006 | 2,161 | (7.2 | ) | 2,006 | 2,059 | (2.6 | ) | ||||||||||||||||
|
(*). | Including all on-balance sheet balances for this item |
(**).- | Capital + reserves + profit + valuation adjustments |
30
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
INFORMATION BY GLOBAL BUSINESS |
Retail Banking
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
7,390 | (0.6 | ) | 1.2 | 30,029 | 8.4 | 7.2 | |||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
2,123 | (0.5 | ) | 1.8 | 8,620 | 3.4 | 4.4 | |||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
307 | (8.9 | ) | (6.1 | ) | 1,345 | (3.6 | ) | (6.2 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
(187 | ) | | | 365 | 41.5 | 31.5 | |||||||||||||||||
|
||||||||||||||||||||||||
Gross income |
9,633 | (4.6 | ) | (2.6 | ) | 40,359 | 7.1 | 6.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(4,751 | ) | 2.8 | 4.6 | (18,730 | ) | 7.8 | 7.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
4,883 | (10.8 | ) | (8.6 | ) | 21,629 | 6.5 | 5.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(2,321 | ) | 1.4 | 3.8 | (9,249 | ) | (5.0 | ) | (4.9 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Other income |
(426 | ) | (11.1 | ) | (7.1 | ) | (1,751 | ) | 26.3 | 34.3 | ||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
2,135 | (21.1 | ) | (19.4 | ) | 10,629 | 15.8 | 12.2 | ||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(519 | ) | (16.2 | ) | (15.3 | ) | (2,663 | ) | 25.1 | 21.1 | ||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
1,616 | (22.5 | ) | (20.7 | ) | 7,966 | 13.0 | 9.6 | ||||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| (100.0 | ) | (100.0 | ) | | (100.0 | ) | (100.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
1,616 | (22.5 | ) | (20.7 | ) | 7,966 | 13.4 | 10.0 | ||||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
219 | (24.9 | ) | (23.4 | ) | 1,112 | 7.7 | 6.9 | ||||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
1,397 | (22.1 | ) | (20.2 | ) | 6,854 | 14.4 | 10.5 | ||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
31
JANUARY - DECEMBER | FINANCIAL REPORT 2015 | |||
INFORMATION BY GLOBAL BUSINESS |
Santander Global Corporate Banking
million
/ 3Q15 | / 2014 | |||||||||||||||||||||||
Income statement | 4Q15 | % | % w/o FX | 2015 | % | % w/o FX | ||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income |
652 | (6.7 | ) | (3.3 | ) | 2,830 | 14.0 | 17.1 | ||||||||||||||||
|
||||||||||||||||||||||||
Net fee income |
330 | (3.1 | ) | (1.1 | ) | 1,425 | 2.4 | 2.5 | ||||||||||||||||
|
||||||||||||||||||||||||
Gains (losses) on financial transactions |
230 | 40.3 | 35.2 | 739 | (1.2 | ) | (4.9 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Other operating income* |
53 | 9.6 | 9.6 | 277 | (8.3 | ) | (8.2 | ) | ||||||||||||||||
|
||||||||||||||||||||||||
Gross income |
1,266 | 1.0 | 2.9 | 5,271 | 7.1 | 7.9 | ||||||||||||||||||
|
||||||||||||||||||||||||
Operating expenses |
(506 | ) | (2.8 | ) | (1.4 | ) | (2,058 | ) | 11.8 | 10.0 | ||||||||||||||
|
||||||||||||||||||||||||
Net operating income |
760 | 3.8 | 5.8 | 3,212 | 4.2 | 6.5 | ||||||||||||||||||
|
||||||||||||||||||||||||
Net loan-loss provisions |
(230 | ) | 114.3 | 102.9 | (679 | ) | 25.0 | 28.8 | ||||||||||||||||
|
||||||||||||||||||||||||
Other income |
(46 | ) | 67.5 | 72.3 | (93 | ) | (9.2 | ) | (10.0 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Profit before taxes |
484 | (18.9 | ) | (15.7 | ) | 2,441 | 0.2 | 2.3 | ||||||||||||||||
|
||||||||||||||||||||||||
Tax on profit |
(140 | ) | (20.6 | ) | (17.1 | ) | (695 | ) | 4.3 | 7.2 | ||||||||||||||
|
||||||||||||||||||||||||
Profit from continuing operations |
344 | (18.3 | ) | (15.1 | ) | 1,746 | (1.4 | ) | 0.5 | |||||||||||||||
|
||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | ||||||||||||||||||
|
||||||||||||||||||||||||
Consolidated profit |
344 | (18.3 | ) | (15.1 | ) | 1,746 | (1.4 | ) | 0.5 | |||||||||||||||
|
||||||||||||||||||||||||
Minority interests |
23 | (8.1 | ) | (4.3 | ) | 121 | (17.1 | ) | (12.8 | ) | ||||||||||||||
|
||||||||||||||||||||||||
Attributable profit to the Group |
321 | (18.9 | ) | (15.8 | ) | 1,625 | 0.0 | 1.7 | ||||||||||||||||
|
(*).- | Including dividends. income from equity-accounted method and other operating income/expenses |
(1) | Global Transaction Banking (GTB): includes the business of cash management, trade finance, basic financing and custody. |
(2) | Financing Solutions & Advisory (FS&A): includes the units of origination and distribution of corporate loans and structured financings. bond and securitisation origination teams. corporate finance units (mergers and acquisitions. primary markets of equities. investment solutions for corporate clients via derivatives), and asset & capital structuring. |
(3) | Global Markets (GM): includes the sale and distribution of fixed income and equity derivatives. interest rates and inflation; the trading and hedging of exchange rates. and short-term money markets for the Groups wholesale and retail clients; management of books associated with distribution; and brokerage of equities. and derivatives for investment and hedging solutions. |
32
FINANCIAL REPORT 2015 | JANUARY - DECEMBER | |||
33
Key consolidated data
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
Balance sheet (EUR million) |
||||||||||||||||||||
Total assets |
1,340,260 | 1,266,296 | 73,964 | 5.8 | 1,134,128 | |||||||||||||||
Net customer loans |
790,848 | 734,711 | 56,137 | 7.6 | 684,690 | |||||||||||||||
Customer deposits |
683,122 | 647,628 | 35,495 | 5.5 | 607,836 | |||||||||||||||
Managed and marketed customer funds |
1,075,565 | 1,023,437 | 52,128 | 5.1 | 946,210 | |||||||||||||||
Stockholders equity |
88,040 | 80,806 | 7,234 | 9.0 | 70,327 | |||||||||||||||
Total managed and marketed funds |
1,506,520 | 1,428,083 | 78,437 | 5.5 | 1,270,042 | |||||||||||||||
Underlying income statement* (EUR million) |
||||||||||||||||||||
Net interest income |
32,189 | 29,548 | 2,642 | 8.9 | 28,419 | |||||||||||||||
Gross income |
45,272 | 42,612 | 2,660 | 6.2 | 41,920 | |||||||||||||||
Pre-provision profit (net operating income) |
23,702 | 22,574 | 1,128 | 5.0 | 21,762 | |||||||||||||||
Profit before taxes |
10,939 | 9,720 | 1,219 | 12.5 | 7,362 | |||||||||||||||
Attributable profit to the Group |
6,566 | 5,816 | 750 | 12.9 | 4,175 | |||||||||||||||
(*).- Variations w/o exchange rate |
||||||||||||||||||||
Net interest income: +8.0%; Gross income: +5.6%; Pre-provision profit: +4.4%; Attributable profit: +9,4% |
| |||||||||||||||||||
Underlying EPS, profitability and efficiency (%) |
||||||||||||||||||||
EPS (euro) (1) |
0.45 | 0.48 | (0.03 | ) | (7.0 | ) | 0.39 | |||||||||||||
RoE (2) |
7.2 | 7.0 | 5.8 | |||||||||||||||||
RoTE (2) |
11.0 | 11.0 | 9.6 | |||||||||||||||||
RoA |
0.6 | 0.6 | 0.4 | |||||||||||||||||
RoRWA (3) |
1.3 | 1.3 | ||||||||||||||||||
Efficiency ratio (with amortisations) |
47.6 | 47.0 | 48.1 | |||||||||||||||||
Solvency and NPL ratios (%) |
||||||||||||||||||||
CET1 fully-loaded (2) (3) |
10.05 | 9.65 | ||||||||||||||||||
CET1 phase-in (2) (3) |
12.55 | 12.23 | ||||||||||||||||||
NPL ratio |
4.36 | 5.19 | 5.61 | |||||||||||||||||
Coverage ratio |
73.1 | 67.2 | 64.9 | |||||||||||||||||
Market capitalisation and shares |
||||||||||||||||||||
Shares (millions) |
14,434 | 12,584 | 1,850 | 14.7 | 11,333 | |||||||||||||||
Share price (euros) |
4.558 | 6.996 | (2.438 | ) | (34.8 | ) | 6.506 | |||||||||||||
Market capitalisation (EUR million) |
65,792 | 88,041 | (22,248 | ) | (25.3 | ) | 73,735 | |||||||||||||
Book value (euro) |
6.12 | 6.42 | 6.21 | |||||||||||||||||
Price / Book value (X) |
0.75 | 1.09 | 1.05 | |||||||||||||||||
P/E ratio (X) |
10.23 | 14.59 | 16.89 | |||||||||||||||||
Other data |
||||||||||||||||||||
Number of shareholders |
3,573,277 | 3,240,395 | 332,882 | 10.3 | 3,299,026 | |||||||||||||||
Number of employees |
193,863 | 185,405 | 8,458 | 4.6 | 186,540 | |||||||||||||||
Number of branches |
13,030 | 12,951 | 79 | 0.6 | 13,781 |
(*).- | Excluding non-recurring net capital gains and provisions (2015: -EUR 600 million; 4Q15: -EUR 1,435 million) |
(1).- | Underlying EPS: Underlying attributable profit including the issuances AT1 cost recorded in shareholders equity / average number of shares for the period excluding treasury shares |
(2).- | In 2014, pro-forma taking into account the January 2015 capital increase |
(3).- | The 2013 figures are excluded because they are not compatible due to the new CRD IV directive |
Note: The financial information in this report has not been audited, but it was approved by the Board of Directors at its meeting on January, 26 2016, following a favourable report from the Audit Committee on January, 20 2016. The Audit Committee verified that the information for 2015 was based on the same principles and practices as those used to draw up the annual financial statements.
1
Underlying income statement
EUR million
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
|
||||||||||||||||||||
Net interest income |
32,189 | 29,548 | 2,642 | 8.9 | 28,419 | |||||||||||||||
Net fees |
10,033 | 9,696 | 337 | 3.5 | 9,622 | |||||||||||||||
Gains (losses) on financial transactions |
2,386 | 2,850 | (464 | ) | (16.3 | ) | 3,496 | |||||||||||||
Other operating income |
665 | 519 | 146 | 28.1 | 383 | |||||||||||||||
Dividends |
455 | 435 | 20 | 4.5 | 378 | |||||||||||||||
Income from equity-accounted method |
375 | 243 | 132 | 54.3 | 283 | |||||||||||||||
Other operating income/expenses |
(165 | ) | (159 | ) | (6 | ) | 3.8 | (278 | ) | |||||||||||
Gross income |
45,272 | 42,612 | 2,660 | 6.2 | 41,920 | |||||||||||||||
Operating expenses |
(21,571 | ) | (20,038 | ) | (1,532 | ) | 7.6 | (20,158 | ) | |||||||||||
General administrative expenses |
(19,152 | ) | (17,781 | ) | (1,371 | ) | 7.7 | (17,758 | ) | |||||||||||
Personnel |
(11,107 | ) | (10,213 | ) | (894 | ) | 8.8 | (10,276 | ) | |||||||||||
Other general administrative expenses |
(8,045 | ) | (7,568 | ) | (477 | ) | 6.3 | (7,482 | ) | |||||||||||
Depreciation and amortisation |
(2,419 | ) | (2,257 | ) | (161 | ) | 7.1 | (2,400 | ) | |||||||||||
Net operating income |
23,702 | 22,574 | 1,128 | 5.0 | 21,762 | |||||||||||||||
Net loan-loss provisions |
(10,108 | ) | (10,562 | ) | 454 | (4.3 | ) | (12,340 | ) | |||||||||||
Impairment losses on other assets |
(462 | ) | (375 | ) | (87 | ) | 23.2 | (524 | ) | |||||||||||
Other income |
(2,192 | ) | (1,917 | ) | (275 | ) | 14.3 | (1,535 | ) | |||||||||||
Underlying profit before taxes |
10,939 | 9,720 | 1,219 | 12.5 | 7,362 | |||||||||||||||
Tax on profit |
(3,120 | ) | (2,696 | ) | (424 | ) | 15.7 | (1,995 | ) | |||||||||||
Underlying profit from continuing operations |
7,819 | 7,024 | 795 | 11.3 | 5,367 | |||||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | (15 | ) | ||||||||||||
Underlying consolidated profit |
7,819 | 6,998 | 822 | 11.7 | 5,352 | |||||||||||||||
Minority interests |
1,253 | 1,182 | 72 | 6.1 | 1,177 | |||||||||||||||
Underlying attributable profit to the Group |
6,566 | 5,816 | 750 | 12.9 | 4,175 | |||||||||||||||
Underlying EPS (euros) (1) |
0.45 | 0.48 | (0.03 | ) | (7.0 | ) | 0.39 | |||||||||||||
Underlying diluted EPS (euros) (1) |
0.44 | 0.48 | (0.03 | ) | (7.0 | ) | 0.38 | |||||||||||||
Pro memoria: |
||||||||||||||||||||
Average total assets |
1,345,657 | 1,203,260 | 142,397 | 11.8 | 1,230,166 | |||||||||||||||
Average stockholders equity (2) |
90,798 | 82,545 | 8,253 | 10.0 | 71,509 |
NOTE: Excluding net capital gains and provisions
(1).- | Underlying EPS: Underlying attributable profit including the issuances AT1 cost recorded in shareholders equity / average number of shares for the period excluding treasury shares |
(2).- | Stockholders equity: Sharedholders equity + Equity adjustments by valuation. In 2014, pro-forma taking into account the January 2015 capital increase |
2
Underlying quarterly income statement
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Net interest income |
6,992 | 7,370 | 7,471 | 7,714 | 8,038 | 8,281 | 7,983 | 7,888 | ||||||||||||||||||||||||
Net fees |
2,331 | 2,403 | 2,439 | 2,524 | 2,524 | 2,586 | 2,474 | 2,448 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
767 | 511 | 952 | 620 | 695 | 372 | 634 | 684 | ||||||||||||||||||||||||
Other operating income |
34 | 204 | 99 | 182 | 186 | 379 | 225 | (126 | ) | |||||||||||||||||||||||
Dividends |
31 | 220 | 72 | 112 | 33 | 239 | 75 | 107 | ||||||||||||||||||||||||
Income from equity-accounted method |
65 | 42 | 72 | 64 | 99 | 101 | 93 | 82 | ||||||||||||||||||||||||
Other operating income/expenses |
(63 | ) | (58 | ) | (45 | ) | 6 | 53 | 39 | 57 | (315 | ) | ||||||||||||||||||||
Gross income |
10,124 | 10,488 | 10,961 | 11,040 | 11,444 | 11,618 | 11,316 | 10,894 | ||||||||||||||||||||||||
Operating expenses |
(4,847 | ) | (4,906 | ) | (5,070 | ) | (5,216 | ) | (5,377 | ) | (5,429 | ) | (5,342 | ) | (5,422 | ) | ||||||||||||||||
General administrative expenses |
(4,256 | ) | (4,360 | ) | (4,509 | ) | (4,656 | ) | (4,785 | ) | (4,826 | ) | (4,731 | ) | (4,810 | ) | ||||||||||||||||
Personnel |
(2,455 | ) | (2,515 | ) | (2,572 | ) | (2,670 | ) | (2,755 | ) | (2,836 | ) | (2,717 | ) | (2,799 | ) | ||||||||||||||||
Other general administrative expenses |
(1,801 | ) | (1,844 | ) | (1,937 | ) | (1,985 | ) | (2,030 | ) | (1,989 | ) | (2,015 | ) | (2,011 | ) | ||||||||||||||||
Depreciation and amortisation |
(590 | ) | (546 | ) | (560 | ) | (560 | ) | (592 | ) | (603 | ) | (611 | ) | (612 | ) | ||||||||||||||||
Net operating income |
5,277 | 5,582 | 5,891 | 5,824 | 6,067 | 6,189 | 5,974 | 5,472 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,695 | ) | (2,638 | ) | (2,777 | ) | (2,452 | ) | (2,563 | ) | (2,508 | ) | (2,479 | ) | (2,558 | ) | ||||||||||||||||
Impairment losses on other assets |
(87 | ) | (71 | ) | (67 | ) | (151 | ) | (60 | ) | (78 | ) | (110 | ) | (215 | ) | ||||||||||||||||
Other income |
(347 | ) | (438 | ) | (491 | ) | (642 | ) | (454 | ) | (605 | ) | (606 | ) | (526 | ) | ||||||||||||||||
Underlying profit before taxes |
2,149 | 2,435 | 2,556 | 2,580 | 2,990 | 2,998 | 2,778 | 2,173 | ||||||||||||||||||||||||
Tax on profit |
(569 | ) | (664 | ) | (649 | ) | (814 | ) | (922 | ) | (939 | ) | (787 | ) | (471 | ) | ||||||||||||||||
Underlying profit from continuing operations |
1,579 | 1,771 | 1,908 | 1,766 | 2,067 | 2,059 | 1,991 | 1,702 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Underlying consolidated profit |
1,579 | 1,771 | 1,901 | 1,746 | 2,067 | 2,059 | 1,991 | 1,702 | ||||||||||||||||||||||||
Minority interests |
277 | 318 | 296 | 291 | 350 | 350 | 311 | 242 | ||||||||||||||||||||||||
Underlying attributable profit to the Group |
1,303 | 1,453 | 1,605 | 1,455 | 1,717 | 1,709 | 1,680 | 1,460 | ||||||||||||||||||||||||
Underlying EPS (euros) |
0.11 | 0.12 | 0.13 | 0.11 | 0.12 | 0.12 | 0.11 | 0.10 | ||||||||||||||||||||||||
Underlying diluted EPS (euros) |
0.11 | 0.12 | 0.13 | 0.11 | 0.12 | 0.12 | 0.11 | 0.10 |
NOTE: Excluding net capital gains and provisions
3
Underlying income statement
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Net interest income |
32,189 | 29,801 | 2,388 | 8.0 | ||||||||||||
Net fees |
10,033 | 9,616 | 417 | 4.3 | ||||||||||||
Gains (losses) on financial transactions |
2,386 | 2,918 | (532 | ) | (18.2 | ) | ||||||||||
Other operating income |
665 | 534 | 131 | 24.6 | ||||||||||||
Dividends |
455 | 431 | 24 | 5.5 | ||||||||||||
Income from equity-accounted method |
375 | 218 | 158 | 72.4 | ||||||||||||
Other operating income/expenses |
(165 | ) | (115 | ) | (50 | ) | 43.6 | |||||||||
Gross income |
45,272 | 42,869 | 2,403 | 5.6 | ||||||||||||
Operating expenses |
(21,571 | ) | (20,175 | ) | (1,396 | ) | 6.9 | |||||||||
General administrative expenses |
(19,152 | ) | (17,909 | ) | (1,243 | ) | 6.9 | |||||||||
Personnel |
(11,107 | ) | (10,318 | ) | (789 | ) | 7.6 | |||||||||
Other general administrative expenses |
(8,045 | ) | (7,592 | ) | (454 | ) | 6.0 | |||||||||
Depreciation and amortisation |
(2,419 | ) | (2,265 | ) | (153 | ) | 6.8 | |||||||||
Net operating income |
23,702 | 22,695 | 1,007 | 4.4 | ||||||||||||
Net loan-loss provisions |
(10,108 | ) | (10,533 | ) | 424 | (4.0 | ) | |||||||||
Impairment losses on other assets |
(462 | ) | (377 | ) | (86 | ) | 22.7 | |||||||||
Other income |
(2,192 | ) | (1,866 | ) | (326 | ) | 17.5 | |||||||||
Underlying profit before taxes |
10,939 | 9,919 | 1,020 | 10.3 | ||||||||||||
Tax on profit |
(3,120 | ) | (2,747 | ) | (372 | ) | 13.6 | |||||||||
Underlying profit from continuing operations |
7,819 | 7,172 | 647 | 9.0 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Underlying consolidated profit |
7,819 | 7,146 | 674 | 9.4 | ||||||||||||
Minority interests |
1,253 | 1,183 | 70 | 6.0 | ||||||||||||
Underlying attributable profit to the Group |
6,566 | 5,963 | 603 | 10.1 |
NOTE: Excluding net capital gains and provisions
4
Underlying quarterly income statement
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Net interest income |
7,193 | 7,453 | 7,443 | 7,713 | 7,769 | 8,045 | 8,156 | 8,220 | ||||||||||||||||||||||||
Net fees |
2,356 | 2,390 | 2,388 | 2,481 | 2,434 | 2,515 | 2,527 | 2,557 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
789 | 539 | 953 | 638 | 689 | 361 | 641 | 694 | ||||||||||||||||||||||||
Other operating income |
38 | 204 | 104 | 187 | 186 | 376 | 226 | (123 | ) | |||||||||||||||||||||||
Dividends |
33 | 216 | 71 | 111 | 33 | 237 | 76 | 109 | ||||||||||||||||||||||||
Income from equity-accounted method |
61 | 36 | 64 | 56 | 92 | 96 | 98 | 89 | ||||||||||||||||||||||||
Other operating income/expenses |
(56 | ) | (47 | ) | (31 | ) | 20 | 60 | 42 | 53 | (321 | ) | ||||||||||||||||||||
Gross income |
10,377 | 10,586 | 10,888 | 11,018 | 11,078 | 11,297 | 11,550 | 11,348 | ||||||||||||||||||||||||
Operating expenses |
(4,967 | ) | (4,954 | ) | (5,047 | ) | (5,207 | ) | (5,232 | ) | (5,299 | ) | (5,433 | ) | (5,606 | ) | ||||||||||||||||
General administrative expenses |
(4,363 | ) | (4,406 | ) | (4,492 | ) | (4,647 | ) | (4,654 | ) | (4,707 | ) | (4,814 | ) | (4,977 | ) | ||||||||||||||||
Personnel |
(2,521 | ) | (2,549 | ) | (2,573 | ) | (2,675 | ) | (2,685 | ) | (2,771 | ) | (2,762 | ) | (2,890 | ) | ||||||||||||||||
Other general administrative expenses |
(1,843 | ) | (1,857 | ) | (1,919 | ) | (1,972 | ) | (1,969 | ) | (1,937 | ) | (2,052 | ) | (2,087 | ) | ||||||||||||||||
Depreciation and amortisation |
(603 | ) | (548 | ) | (554 | ) | (560 | ) | (578 | ) | (592 | ) | (620 | ) | (629 | ) | ||||||||||||||||
Net operating income |
5,410 | 5,632 | 5,842 | 5,811 | 5,846 | 5,998 | 6,116 | 5,742 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,750 | ) | (2,626 | ) | (2,744 | ) | (2,413 | ) | (2,461 | ) | (2,428 | ) | (2,542 | ) | (2,677 | ) | ||||||||||||||||
Impairment losses on other assets |
(87 | ) | (71 | ) | (67 | ) | (152 | ) | (59 | ) | (76 | ) | (108 | ) | (218 | ) | ||||||||||||||||
Other income |
(338 | ) | (421 | ) | (459 | ) | (648 | ) | (432 | ) | (586 | ) | (620 | ) | (554 | ) | ||||||||||||||||
Underlying profit before taxes |
2,235 | 2,515 | 2,572 | 2,598 | 2,894 | 2,908 | 2,846 | 2,292 | ||||||||||||||||||||||||
Tax on profit |
(586 | ) | (685 | ) | (650 | ) | (826 | ) | (892 | ) | (916 | ) | (811 | ) | (502 | ) | ||||||||||||||||
Underlying profit from continuing operations |
1,649 | 1,829 | 1,922 | 1,772 | 2,002 | 1,992 | 2,035 | 1,790 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Underlying consolidated profit |
1,649 | 1,829 | 1,915 | 1,752 | 2,002 | 1,992 | 2,035 | 1,790 | ||||||||||||||||||||||||
Minority interests |
279 | 319 | 288 | 297 | 342 | 339 | 318 | 254 | ||||||||||||||||||||||||
Underlying attributable profit to the Group |
1,371 | 1,510 | 1,627 | 1,455 | 1,660 | 1,653 | 1,717 | 1,536 |
NOTE: Excluding net capital gains and provisions
5
Exchange rates: 1 euro / currency parity
Average (income statement) | Period-end (balance sheet) | |||||||||||||||
2015 | 2014 | 31.12.15 | 31.12.14 | |||||||||||||
US$ |
1.109 | 1.326 | 1.089 | 1.214 | ||||||||||||
Pound sterling |
0.725 | 0.806 | 0.734 | 0.779 | ||||||||||||
Brazilian real |
3.645 | 3.118 | 4.312 | 3.221 | ||||||||||||
Mexican peso |
17.568 | 17.647 | 18.915 | 17.868 | ||||||||||||
Chilean peso |
724.014 | 756.718 | 773.772 | 737.323 | ||||||||||||
Argentine peso |
10.207 | 10.747 | 14.140 | 10.277 | ||||||||||||
Polish zloty |
4.182 | 4.185 | 4.264 | 4.273 |
6
Net fees
EUR million
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
Fees from services |
6,040 | 5,827 | 213 | 3.7 | 5,851 | |||||||||||||||
Mutual & pension funds |
862 | 913 | (50 | ) | (5.5 | ) | 831 | |||||||||||||
Securities and custody |
905 | 763 | 142 | 18.6 | 655 | |||||||||||||||
Insurance |
2,225 | 2,193 | 32 | 1.5 | 2,284 | |||||||||||||||
Net fee income |
10,033 | 9,696 | 337 | 3.5 | 9,622 |
7
Operating expenses
EUR million
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
Personnel expenses |
11,107 | 10,213 | 894 | 8.8 | 10,276 | |||||||||||||||
General expenses |
8,045 | 7,568 | 477 | 6.3 | 7,482 | |||||||||||||||
Information technology |
1,039 | 936 | 102 | 10.9 | 985 | |||||||||||||||
Communications |
587 | 489 | 99 | 20.2 | 540 | |||||||||||||||
Advertising |
705 | 654 | 50 | 7.6 | 637 | |||||||||||||||
Buildings and premises |
1,786 | 1,775 | 11 | 0.6 | 1,815 | |||||||||||||||
Printed and office material |
157 | 155 | 2 | 1.0 | 169 | |||||||||||||||
Taxes (other than profit tax) |
529 | 460 | 69 | 14.9 | 458 | |||||||||||||||
Other expenses |
3,243 | 3,098 | 144 | 4.7 | 2,879 | |||||||||||||||
Personnel and general expenses |
19,152 | 17,781 | 1,371 | 7.7 | 17,758 | |||||||||||||||
Depreciation and amortisation |
2,419 | 2,257 | 161 | 7.1 | 2,400 | |||||||||||||||
Total operating expenses |
21,571 | 20,038 | 1,532 | 7.6 | 20,158 |
8
Net loan-loss provisions
EUR million
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
Non performing loans |
11,484 | 11,922 | (438 | ) | (3.7 | ) | 13,405 | |||||||||||||
Country-risk |
(0 | ) | (24 | ) | 23 | (98.8 | ) | 2 | ||||||||||||
Recovery of written-off assets |
(1,375 | ) | (1,336 | ) | (39 | ) | 2.9 | (1,068 | ) | |||||||||||
Total |
10,108 | 10,562 | (454 | ) | (4.3 | ) | 12,340 |
9
Balance sheet
EUR million
Variation | ||||||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | 31.12.13 | ||||||||||||||||
Assets |
||||||||||||||||||||
Cash on hand and deposits at central banks |
81,329 | 69,428 | 11,901 | 17.1 | 77,103 | |||||||||||||||
Trading portfolio |
147,287 | 148,888 | (1,601 | ) | (1.1 | ) | 115,309 | |||||||||||||
Debt securities |
43,964 | 54,374 | (10,410 | ) | (19.1 | ) | 40,841 | |||||||||||||
Customer loans |
6,081 | 2,921 | 3,160 | 108.2 | 5,079 | |||||||||||||||
Equities |
18,225 | 12,920 | 5,305 | 41.1 | 4,967 | |||||||||||||||
Trading derivatives |
76,724 | 76,858 | (134 | ) | (0.2 | ) | 58,920 | |||||||||||||
Deposits from credit institutions |
2,293 | 1,815 | 478 | 26.4 | 5,503 | |||||||||||||||
Other financial assets at fair value |
45,043 | 42,673 | 2,370 | 5.6 | 31,441 | |||||||||||||||
Customer loans |
14,293 | 8,971 | 5,322 | 59.3 | 13,255 | |||||||||||||||
Other (deposits at credit institutions, debt securities and equities |
30,750 | 33,702 | (2,952 | ) | (8.8 | ) | 18,185 | |||||||||||||
Available-for-sale financial assets |
122,036 | 115,251 | 6,785 | 5.9 | 83,799 | |||||||||||||||
Debt securities |
117,187 | 110,249 | 6,938 | 6.3 | 79,844 | |||||||||||||||
Equities |
4,849 | 5,001 | (152 | ) | (3.0 | ) | 3,955 | |||||||||||||
Loans |
831,637 | 781,635 | 50,002 | 6.4 | 731,420 | |||||||||||||||
Deposits at credit institutions |
50,256 | 51,306 | (1,050 | ) | (2.0 | ) | 57,178 | |||||||||||||
Customer loans |
770,474 | 722,819 | 47,655 | 6.6 | 666,356 | |||||||||||||||
Debt securities |
10,907 | 7,510 | 3,397 | 45.2 | 7,886 | |||||||||||||||
Held-to-maturity investments |
4,355 | | 4,355 | | | |||||||||||||||
Investments |
3,251 | 3,471 | (220 | ) | (6.3 | ) | 3,377 | |||||||||||||
Intangible assets and property and equipment |
27,790 | 26,109 | 1,681 | 6.4 | 18,137 | |||||||||||||||
Goodwill |
26,960 | 27,548 | (588 | ) | (2.1 | ) | 24,263 | |||||||||||||
Other |
50,572 | 51,293 | (721 | ) | (1.4 | ) | 49,279 | |||||||||||||
Total assets |
1,340,260 | 1,266,296 | 73,964 | 5.8 | 1,134,128 | |||||||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||
Trading portfolio |
105,218 | 109,792 | (4,574 | ) | (4.2 | ) | 94,695 | |||||||||||||
Customer deposits |
9,187 | 5,544 | 3,643 | 65.7 | 8,500 | |||||||||||||||
Marketable debt securities |
| | | | 1 | |||||||||||||||
Trading derivatives |
76,414 | 79,048 | (2,634 | ) | (3.3 | ) | 58,910 | |||||||||||||
Other |
19,617 | 25,200 | (5,583 | ) | (22.2 | ) | 27,285 | |||||||||||||
Other financial liabilities at fair value |
54,768 | 62,318 | (7,550 | ) | (12.1 | ) | 42,311 | |||||||||||||
Customer deposits |
26,357 | 33,127 | (6,770 | ) | (20.4 | ) | 26,484 | |||||||||||||
Marketable debt securities |
3,373 | 3,830 | (457 | ) | (11.9 | ) | 4,086 | |||||||||||||
Due to central banks and credit institutions |
25,038 | 25,360 | (322 | ) | (1.3 | ) | 11,741 | |||||||||||||
Financial liabilities at amortized cost |
1,039,343 | 961,053 | 78,290 | 8.1 | 880,115 | |||||||||||||||
Due to central banks and credit institutions |
148,079 | 122,437 | 25,642 | 20.9 | 92,390 | |||||||||||||||
Customer deposits |
647,578 | 608,956 | 38,622 | 6.3 | 572,853 | |||||||||||||||
Marketable debt securities |
201,656 | 193,059 | 8,597 | 4.5 | 182,234 | |||||||||||||||
Subordinated debt |
21,153 | 17,132 | 4,021 | 23.5 | 16,139 | |||||||||||||||
Other financial liabilities |
20,877 | 19,468 | 1,409 | 7.2 | 16,499 | |||||||||||||||
Insurance liabilities |
627 | 713 | (86 | ) | (12.0 | ) | 1,430 | |||||||||||||
Provisions |
14,494 | 15,376 | (882 | ) | (5.7 | ) | 14,599 | |||||||||||||
Other liability accounts |
27,057 | 27,331 | (274 | ) | (1.0 | ) | 20,680 | |||||||||||||
Total liabilities |
1,241,507 | 1,176,581 | 64,926 | 5.5 | 1,053,830 | |||||||||||||||
Shareholders equity |
102,402 | 91,664 | 10,738 | 11.7 | 84,479 | |||||||||||||||
Capital stock |
7,217 | 6,292 | 925 | 14.7 | 5,667 | |||||||||||||||
Reserves |
90,765 | 80,026 | 10,739 | 13.4 | 75,044 | |||||||||||||||
Attributable profit to the Group |
5,966 | 5,816 | 150 | 2.6 | 4,175 | |||||||||||||||
Less: dividends |
(1,546 | ) | (471 | ) | (1,075 | ) | 228.4 | (406 | ) | |||||||||||
Equity adjustments by valuation |
(14,362 | ) | (10,858 | ) | (3,504 | ) | 32.3 | (14,153 | ) | |||||||||||
Minority interests |
10,713 | 8,909 | 1,804 | 20.3 | 9,972 | |||||||||||||||
Total equity |
98,753 | 89,714 | 9,039 | 10.1 | 80,298 | |||||||||||||||
Total liabilities and equity |
1,340,260 | 1,266,296 | 73,964 | 5.8 | 1,134,128 |
10
Balance sheet
EUR million
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Cash on hand and deposits at central banks |
82,402 | 83,877 | 76,478 | 69,428 | 67,741 | 67,962 | 70,841 | 81,329 | ||||||||||||||||||||||||
Trading portfolio |
128,631 | 130,773 | 142,840 | 148,888 | 168,709 | 151,201 | 149,903 | 147,287 | ||||||||||||||||||||||||
Debt securities |
48,765 | 54,115 | 58,325 | 54,374 | 53,564 | 51,152 | 43,882 | 43,964 | ||||||||||||||||||||||||
Customer loans |
5,902 | 1,637 | 524 | 2,921 | 5,726 | 5,789 | 8,235 | 6,081 | ||||||||||||||||||||||||
Equities |
8,200 | 9,400 | 9,770 | 12,920 | 15,412 | 18,272 | 15,257 | 18,225 | ||||||||||||||||||||||||
Trading derivatives |
60,252 | 64,335 | 71,533 | 76,858 | 89,305 | 72,557 | 80,425 | 76,724 | ||||||||||||||||||||||||
Deposits from credit institutions |
5,511 | 1,287 | 2,688 | 1,815 | 4,702 | 3,431 | 2,104 | 2,293 | ||||||||||||||||||||||||
Other financial assets at fair value |
38,992 | 30,421 | 35,925 | 42,673 | 48,892 | 37,245 | 52,110 | 45,043 | ||||||||||||||||||||||||
Customer loans |
11,054 | 11,031 | 10,266 | 8,971 | 10,201 | 11,307 | 12,320 | 14,293 | ||||||||||||||||||||||||
Other (deposits at credit institutions, debt securities and equities |
27,939 | 19,390 | 25,659 | 33,702 | 38,691 | 25,938 | 39,790 | 30,750 | ||||||||||||||||||||||||
Available-for-sale financial assets |
90,889 | 90,636 | 99,226 | 115,251 | 124,536 | 129,035 | 117,835 | 122,036 | ||||||||||||||||||||||||
Debt securities |
86,849 | 85,773 | 94,333 | 110,249 | 118,974 | 123,988 | 112,965 | 117,187 | ||||||||||||||||||||||||
Equities |
4,039 | 4,864 | 4,893 | 5,001 | 5,562 | 5,047 | 4,870 | 4,849 | ||||||||||||||||||||||||
Loans |
731,597 | 755,264 | 784,406 | 781,635 | 847,887 | 844,932 | 816,665 | 831,637 | ||||||||||||||||||||||||
Deposits at credit institutions |
46,357 | 53,232 | 65,372 | 51,306 | 62,600 | 55,949 | 50,413 | 50,256 | ||||||||||||||||||||||||
Customer loans |
677,639 | 694,231 | 711,198 | 722,819 | 778,038 | 782,137 | 756,465 | 770,474 | ||||||||||||||||||||||||
Debt securities |
7,600 | 7,801 | 7,836 | 7,510 | 7,250 | 6,846 | 9,788 | 10,907 | ||||||||||||||||||||||||
Held-to-maturity investments |
| | | | | | 4,405 | 4,355 | ||||||||||||||||||||||||
Investments |
3,502 | 3,604 | 3,619 | 3,471 | 3,564 | 3,559 | 3,278 | 3,251 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
19,035 | 19,739 | 21,431 | 26,109 | 27,238 | 27,112 | 27,264 | 27,790 | ||||||||||||||||||||||||
Goodwill |
26,056 | 26,663 | 27,364 | 27,548 | 28,667 | 28,594 | 26,777 | 26,960 | ||||||||||||||||||||||||
Other |
47,738 | 47,191 | 49,814 | 51,293 | 52,455 | 49,736 | 51,349 | 50,572 | ||||||||||||||||||||||||
Total assets |
1,168,842 | 1,188,169 | 1,241,104 | 1,266,296 | 1,369,689 | 1,339,376 | 1,320,427 | 1,340,260 | ||||||||||||||||||||||||
Liabilities and shareholders equity |
||||||||||||||||||||||||||||||||
Trading portfolio |
105,947 | 96,621 | 107,225 | 109,792 | 125,507 | 107,888 | 112,461 | 105,218 | ||||||||||||||||||||||||
Customer deposits |
13,197 | 5,250 | 9,101 | 5,544 | 6,794 | 7,635 | 9,693 | 9,187 | ||||||||||||||||||||||||
Marketable debt securities |
1 | | 197 | | | | | | ||||||||||||||||||||||||
Trading derivatives |
59,664 | 64,255 | 71,858 | 79,048 | 92,439 | 73,750 | 80,572 | 76,414 | ||||||||||||||||||||||||
Other |
33,084 | 27,116 | 26,068 | 25,200 | 26,273 | 26,503 | 22,195 | 19,617 | ||||||||||||||||||||||||
Other financial liabilities at fair value |
51,500 | 50,446 | 62,969 | 62,318 | 64,078 | 55,364 | 58,601 | 54,768 | ||||||||||||||||||||||||
Customer deposits |
33,683 | 32,103 | 35,247 | 33,127 | 40,190 | 31,756 | 27,094 | 26,357 | ||||||||||||||||||||||||
Marketable debt securities |
5,088 | 3,864 | 4,048 | 3,830 | 3,958 | 4,024 | 3,352 | 3,373 | ||||||||||||||||||||||||
Deposits at credit institutions |
12,730 | 14,479 | 23,674 | 25,360 | 19,929 | 19,584 | 28,155 | 25,038 | ||||||||||||||||||||||||
Financial liabilities at amortized cost |
889,288 | 914,107 | 939,586 | 961,053 | 1,031,385 | 1,029,054 | 1,009,566 | 1,039,343 | ||||||||||||||||||||||||
Due to central banks and credit institutions |
98,113 | 104,111 | 106,229 | 122,437 | 142,133 | 138,888 | 141,617 | 148,079 | ||||||||||||||||||||||||
Customer deposits |
573,255 | 580,408 | 601,983 | 608,956 | 640,378 | 648,508 | 632,449 | 647,578 | ||||||||||||||||||||||||
Marketable debt securities |
179,446 | 187,631 | 191,349 | 193,059 | 204,353 | 196,429 | 193,905 | 201,656 | ||||||||||||||||||||||||
Subordinated debt |
17,738 | 19,043 | 17,334 | 17,132 | 19,746 | 19,836 | 19,606 | 21,153 | ||||||||||||||||||||||||
Other financial liabilities |
20,735 | 22,914 | 22,692 | 19,468 | 24,775 | 25,393 | 21,990 | 20,877 | ||||||||||||||||||||||||
Insurance liabilities |
1,548 | 1,602 | 1,671 | 713 | 670 | 648 | 644 | 627 | ||||||||||||||||||||||||
Provisions |
15,014 | 15,319 | 14,589 | 15,376 | 15,452 | 15,470 | 13,775 | 14,494 | ||||||||||||||||||||||||
Other liability accounts |
23,286 | 24,619 | 27,041 | 27,331 | 30,492 | 29,000 | 26,693 | 27,057 | ||||||||||||||||||||||||
Total liabilities |
1,086,583 | 1,102,715 | 1,153,081 | 1,176,581 | 1,267,584 | 1,237,424 | 1,221,740 | 1,241,507 | ||||||||||||||||||||||||
Shareholders equity |
85,371 | 86,774 | 87,893 | 91,664 | 99,987 | 101,904 | 103,307 | 102,402 | ||||||||||||||||||||||||
Capital stock |
5,781 | 5,889 | 5,994 | 6,292 | 7,030 | 7,158 | 7,158 | 7,217 | ||||||||||||||||||||||||
Reserves |
78,288 | 78,129 | 77,764 | 80,026 | 91,240 | 91,201 | 90,924 | 90,765 | ||||||||||||||||||||||||
Attributable profit to the Group |
1,303 | 2,756 | 4,361 | 5,816 | 1,717 | 4,261 | 5,941 | 5,966 | ||||||||||||||||||||||||
Less: dividends |
| | (226 | ) | (471 | ) | | (716 | ) | (716 | ) | (1,546 | ) | |||||||||||||||||||
Equity adjustments by valuation |
(13,254 | ) | (11,858 | ) | (10,568 | ) | (10,858 | ) | (8,072 | ) | (10,407 | ) | (14,987 | ) | (14,362 | ) | ||||||||||||||||
Minority interests |
10,142 | 10,538 | 10,697 | 8,909 | 10,190 | 10,455 | 10,367 | 10,713 | ||||||||||||||||||||||||
Total equity |
82,259 | 85,455 | 88,023 | 89,714 | 102,105 | 101,952 | 98,687 | 98,753 | ||||||||||||||||||||||||
Total liabilities and equity |
1,168,842 | 1,188,169 | 1,241,104 | 1,266,296 | 1,369,689 | 1,339,376 | 1,320,427 | 1,340,260 |
11
Customer loans
EUR million
Variation | ||||||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | 31.12.13 | ||||||||||||||||
Spanish Public sector |
13,993 | 17,465 | (3,472 | ) | (19.9 | ) | 13,374 | |||||||||||||
Other residents |
153,863 | 154,905 | (1,042 | ) | (0.7 | ) | 160,478 | |||||||||||||
Commercial bills |
9,037 | 7,293 | 1,744 | 23.9 | 7,301 | |||||||||||||||
Secured loans |
92,478 | 96,426 | (3,947 | ) | (4.1 | ) | 96,420 | |||||||||||||
Other loans |
52,348 | 51,187 | 1,161 | 2.3 | 56,757 | |||||||||||||||
Non-resident sector |
649,509 | 589,557 | 59,952 | 10.2 | 537,587 | |||||||||||||||
Secured loans |
409,136 | 369,266 | 39,870 | 10.8 | 320,629 | |||||||||||||||
Other loans |
240,373 | 220,291 | 20,082 | 9.1 | 216,958 | |||||||||||||||
Gross customer loans |
817,366 | 761,928 | 55,438 | 7.3 | 711,439 | |||||||||||||||
Loan-loss allowances |
26,517 | 27,217 | (700 | ) | (2.6 | ) | 26,749 | |||||||||||||
Net customer loans |
790,848 | 734,711 | 56,137 | 7.6 | 684,690 | |||||||||||||||
Pro memoria: Doubtful loans |
36,133 | 40,424 | (4,292 | ) | (10.6 | ) | 41,088 | |||||||||||||
Public sector |
145 | 167 | (22 | ) | (13.2 | ) | 99 | |||||||||||||
Other residents |
16,301 | 19,951 | (3,650 | ) | (18.3 | ) | 21,763 | |||||||||||||
Non-resident sector |
19,686 | 20,306 | (620 | ) | (3.1 | ) | 19,226 |
12
Customer loans
EUR million
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Spanish Public sector |
15,409 | 16,227 | 16,204 | 17,465 | 17,392 | 16,034 | 15,207 | 13,993 | ||||||||||||||||||||||||
Other residents |
162,693 | 162,352 | 158,190 | 154,905 | 155,846 | 155,774 | 152,196 | 153,863 | ||||||||||||||||||||||||
Commercial bills |
6,797 | 6,689 | 6,459 | 7,293 | 8,188 | 8,471 | 8,228 | 9,037 | ||||||||||||||||||||||||
Secured loans |
97,648 | 98,962 | 97,753 | 96,426 | 96,271 | 93,731 | 93,404 | 92,478 | ||||||||||||||||||||||||
Other loans |
58,248 | 56,701 | 53,978 | 51,187 | 51,387 | 53,571 | 50,564 | 52,348 | ||||||||||||||||||||||||
Non-resident sector |
543,753 | 555,784 | 575,032 | 589,557 | 648,820 | 654,899 | 635,840 | 649,509 | ||||||||||||||||||||||||
Secured loans |
323,789 | 339,213 | 351,910 | 369,266 | 403,085 | 410,797 | 398,110 | 409,136 | ||||||||||||||||||||||||
Other loans |
219,964 | 216,571 | 223,122 | 220,291 | 245,736 | 244,102 | 237,730 | 240,373 | ||||||||||||||||||||||||
Gross customer loans |
721,856 | 734,363 | 749,426 | 761,928 | 822,059 | 826,707 | 803,243 | 817,366 | ||||||||||||||||||||||||
Loan-loss allowances |
27,261 | 27,464 | 27,438 | 27,217 | 28,094 | 27,474 | 26,224 | 26,517 | ||||||||||||||||||||||||
Net customer loans |
694,595 | 706,899 | 721,988 | 734,711 | 793,965 | 799,233 | 777,020 | 790,848 | ||||||||||||||||||||||||
Pro memoria: Doubtful loans |
41,101 | 40,948 | 40,440 | 40,424 | 40,711 | 39,154 | 36,864 | 36,133 | ||||||||||||||||||||||||
Public sector |
88 | 126 | 167 | 167 | 169 | 173 | 190 | 145 | ||||||||||||||||||||||||
Other residents |
21,741 | 21,003 | 20,360 | 19,951 | 19,327 | 18,167 | 17,130 | 16,301 | ||||||||||||||||||||||||
Non-resident sector |
19,272 | 19,819 | 19,914 | 20,306 | 21,215 | 20,814 | 19,544 | 19,686 |
13
Credit risk management *
EUR million
Variation | ||||||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | 31.12.13 | ||||||||||||||||
Non-performing loans |
37,094 | 41,709 | (4,615 | ) | (11.1 | ) | 42,420 | |||||||||||||
NPL ratio (%) |
4.36 | 5.19 | (0.83 p. | ) | 5.61 | |||||||||||||||
Loan-loss allowances |
27,121 | 28,046 | (925 | ) | (3.3 | ) | 27,526 | |||||||||||||
Specific |
17,707 | 21,784 | (4,077 | ) | (18.7 | ) | 22,433 | |||||||||||||
Generic |
9,414 | 6,262 | 3,152 | 50.3 | 5,093 | |||||||||||||||
Coverage ratio (%) |
73.1 | 67.2 | 5.9 p. | 64.9 | ||||||||||||||||
Cost of credit (%) ** |
1.25 | 1.43 | (0.18 p. | ) | 1.69 |
(*).- | Excluding country-risk |
(**).- 12 months net loan-loss provisions / average lending
Note: NPL ratio: Non-performing loans / computable assets
14
Credit risk management *
EUR million
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Non-performing loans |
42,300 | 42,334 | 41,727 | 41,709 | 41,919 | 40,273 | 37,856 | 37,094 | ||||||||||||||||||||||||
NPL ratio (%) |
5.52 | 5.45 | 5.28 | 5.19 | 4.85 | 4.64 | 4.50 | 4.36 | ||||||||||||||||||||||||
Loan-loss allowances |
28,037 | 28,256 | 28,174 | 28,046 | 28,894 | 28,233 | 26,918 | 27,121 | ||||||||||||||||||||||||
Specific |
22,562 | 22,660 | 22,156 | 21,784 | 20,427 | 19,444 | 18,416 | 17,707 | ||||||||||||||||||||||||
Generic |
5,475 | 5,596 | 6,018 | 6,262 | 8,467 | 8,790 | 8,502 | 9,414 | ||||||||||||||||||||||||
Coverage ratio (%) |
66.3 | 66.8 | 67.5 | 67.2 | 68.9 | 70.1 | 71.1 | 73.1 | ||||||||||||||||||||||||
Cost of credit (%) ** |
1.65 | 1.56 | 1.52 | 1.43 | 1.38 | 1.32 | 1.26 | 1.25 |
(*).- | Excluding country-risk |
(**).- 12 months net loan-loss provisions / average lending
Note: NPL ratio: Non-performing loans / computable assets
15
Non-performing loans by quarter
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Balance at beginning of period |
42,420 | 42,300 | 42,334 | 41,727 | 41,709 | 41,919 | 40,273 | 37,856 | ||||||||||||||||||||||||
Net additions |
2,536 | 2,535 | 1,959 | 2,623 | 2,017 | 1,315 | 2,132 | 2,242 | ||||||||||||||||||||||||
Increase in scope of consolidation |
148 | | | 763 | 54 | 1 | | 50 | ||||||||||||||||||||||||
Exchange differences |
96 | 293 | 463 | (299 | ) | 853 | (36 | ) | (1,849 | ) | 968 | |||||||||||||||||||||
Write-offs |
(2,900 | ) | (2,793 | ) | (3,029 | ) | (3,105 | ) | (2,715 | ) | (2,925 | ) | (2,699 | ) | (4,022 | ) | ||||||||||||||||
Balance at period-end |
42,300 | 42,334 | 41,727 | 41,709 | 41,919 | 40,273 | 37,856 | 37,094 |
16
Managed and marketed customer funds
EUR million
Variation | ||||||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | 31.12.13 | ||||||||||||||||
Resident public sector |
11,737 | 9,349 | 2,388 | 25.5 | 7,745 | |||||||||||||||
Other residents |
157,611 | 163,340 | (5,729 | ) | (3.5 | ) | 161,649 | |||||||||||||
Demand deposits |
108,410 | 88,312 | 20,098 | 22.8 | 74,969 | |||||||||||||||
Time deposits |
47,297 | 67,495 | (20,198 | ) | (29.9 | ) | 80,146 | |||||||||||||
Other |
1,904 | 7,532 | (5,629 | ) | (74.7 | ) | 6,535 | |||||||||||||
Non-resident sector |
513,775 | 474,939 | 38,836 | 8.2 | 438,442 | |||||||||||||||
Demand deposits |
313,175 | 273,889 | 39,286 | 14.3 | 230,715 | |||||||||||||||
Time deposits |
146,317 | 151,113 | (4,796 | ) | (3.2 | ) | 161,300 | |||||||||||||
Other |
54,283 | 49,937 | 4,346 | 8.7 | 46,427 | |||||||||||||||
Customer deposits |
683,122 | 647,628 | 35,495 | 5.5 | 607,836 | |||||||||||||||
Debt securities |
205,029 | 196,890 | 8,139 | 4.1 | 186,321 | |||||||||||||||
Subordinated debt |
21,153 | 17,132 | 4,021 | 23.5 | 16,139 | |||||||||||||||
On-balance-sheet customer funds |
909,304 | 861,649 | 47,655 | 5.5 | 810,296 | |||||||||||||||
Mutual funds |
129,077 | 124,708 | 4,369 | 3.5 | 103,967 | |||||||||||||||
Pension funds |
11,376 | 11,481 | (105 | ) | (0.9 | ) | 10,879 | |||||||||||||
Managed portfolios |
25,808 | 25,599 | 209 | 0.8 | 21,068 | |||||||||||||||
Other managed and marketed customer funds |
166,260 | 161,788 | 4,473 | 2.8 | 135,914 | |||||||||||||||
Managed and marketed customer funds |
1,075,565 | 1,023,437 | 52,128 | 5.1 | 946,210 |
17
Managed and marketed customer funds
EUR million
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Resident public sector |
7,856 | 7,357 | 9,689 | 9,349 | 12,706 | 8,526 | 8,886 | 11,737 | ||||||||||||||||||||||||
Other residents |
158,292 | 163,548 | 162,313 | 163,340 | 163,702 | 164,045 | 164,067 | 157,611 | ||||||||||||||||||||||||
Demand deposits |
76,468 | 79,661 | 82,530 | 88,312 | 94,580 | 102,770 | 105,730 | 108,410 | ||||||||||||||||||||||||
Time deposits |
76,823 | 77,913 | 75,837 | 67,495 | 65,118 | 58,925 | 56,134 | 47,297 | ||||||||||||||||||||||||
Other |
5,000 | 5,974 | 3,945 | 7,532 | 4,005 | 2,350 | 2,203 | 1,904 | ||||||||||||||||||||||||
Non-resident sector |
453,988 | 446,855 | 474,329 | 474,939 | 510,954 | 515,328 | 496,283 | 513,775 | ||||||||||||||||||||||||
Demand deposits |
232,123 | 244,068 | 259,141 | 273,889 | 299,008 | 309,849 | 302,251 | 313,175 | ||||||||||||||||||||||||
Time deposits |
163,845 | 155,736 | 156,448 | 151,113 | 156,089 | 149,958 | 139,295 | 146,317 | ||||||||||||||||||||||||
Other |
58,020 | 47,052 | 58,739 | 49,937 | 55,856 | 55,521 | 54,736 | 54,283 | ||||||||||||||||||||||||
Customer deposits |
620,135 | 617,761 | 646,331 | 647,628 | 687,362 | 687,900 | 669,236 | 683,122 | ||||||||||||||||||||||||
Debt securities |
184,534 | 191,495 | 195,595 | 196,890 | 208,312 | 200,453 | 197,257 | 205,029 | ||||||||||||||||||||||||
Subordinated debt |
17,738 | 19,043 | 17,334 | 17,132 | 19,746 | 19,836 | 19,606 | 21,153 | ||||||||||||||||||||||||
On-balance-sheet customer funds |
822,408 | 828,299 | 859,259 | 861,649 | 915,419 | 908,189 | 886,099 | 909,304 | ||||||||||||||||||||||||
Mutual funds |
111,392 | 119,739 | 124,911 | 124,708 | 135,254 | 135,582 | 122,365 | 129,077 | ||||||||||||||||||||||||
Pension funds |
11,064 | 11,258 | 11,341 | 11,481 | 11,960 | 11,503 | 11,220 | 11,376 | ||||||||||||||||||||||||
Managed portfolios |
21,839 | 23,198 | 24,923 | 25,599 | 28,541 | 27,675 | 25,828 | 25,808 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
144,296 | 154,195 | 161,174 | 161,788 | 175,755 | 174,760 | 159,414 | 166,260 | ||||||||||||||||||||||||
Managed and marketed customer funds |
966,704 | 982,494 | 1,020,433 | 1,023,437 | 1,091,174 | 1,082,948 | 1,045,513 | 1,075,565 |
18
Eligible capital. December 2015
EUR million
Phase-in | Fully loaded | |||||||
CET1 |
73,478 | 58,705 | ||||||
Basic capital |
73,478 | 64,209 | ||||||
Eligible capital |
84,346 | 76,205 | ||||||
Risk-weighted assets |
585,609 | 583,893 | ||||||
CET1 capital ratio |
12.55 | 10.05 | ||||||
T1 capital ratio |
12.55 | 11.00 | ||||||
BIS ratio |
14.40 | 13.05 |
19
Eligible capital (fully loaded)*
EUR million
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Capital stock and reserves |
98,193 | 93,748 | 4,445 | 4.7 | ||||||||||||
Attributable profit |
5,966 | 5,816 | 150 | 2.6 | ||||||||||||
Dividends |
(2,268 | ) | (1,014 | ) | (1,254 | ) | 123.7 | |||||||||
Other retained earnings |
(15,448 | ) | (11,468 | ) | (3,980 | ) | 34.7 | |||||||||
Minority interests |
6,148 | 4,131 | 2,017 | 48.8 | ||||||||||||
Goodwill and intangible assets |
(28,254 | ) | (29,164 | ) | 910 | (3.1 | ) | |||||||||
Treasury stock and other deductios |
(5,633 | ) | (5,767 | ) | 134 | (2.3 | ) | |||||||||
Core CET1 |
58,705 | 56,282 | 2,423 | 4.3 | ||||||||||||
Preferred shares and other eligibles T1 |
5,504 | 4,728 | 776 | 16.4 | ||||||||||||
Tier 1 |
64,209 | 61,010 | 3,199 | 5.2 | ||||||||||||
Generic funds and eligible T2 instruments |
11,996 | 7,561 | 4,435 | 58.7 | ||||||||||||
Eligible capital |
76,205 | 68,571 | 7,634 | 11.1 | ||||||||||||
Risk-weighted assets |
583,893 | 583,366 | 527 | 0.1 | ||||||||||||
CET1 capital ratio |
10.05 | 9.65 | 0.40 | |||||||||||||
T1 capital ratio |
11.00 | 10.46 | 0.54 | |||||||||||||
BIS ratio |
13.05 | 11.75 | 1.30 |
(*).- | In 2014, pro-forma data taking into account the January 2015 capital increase |
20
Information on total profit *
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
Attributable profit to the Group |
5,966 | 5,816 | 150 | 2.6 | 4,175 | |||||||||||||||
EPS (euro) |
0.40 | 0.48 | (0.08 | ) | (15.9 | ) | 0.39 | |||||||||||||
RoE (1) |
6.6 | 7.0 | 5.8 | |||||||||||||||||
RoTE (1) |
10.0 | 11.0 | 9.6 | |||||||||||||||||
RoA |
0.5 | 0.6 | 0.4 | |||||||||||||||||
RoRWA (2) |
1.2 | 1.3 | ||||||||||||||||||
P/E ratio (X) |
11.30 | 14.59 | 16.89 |
(*).- | Including net capital gains and provisions |
(1).- | In 2014, pro-forma taking into account the January 2015 capital increase |
(2).- | The 2013 figures are excluded because they are not compatible due to the new CRD IV directive |
21
Income statement
EUR million
Variation | ||||||||||||||||||||
2015 | 2014 | Amount | % | 2013 | ||||||||||||||||
Net interest income |
32,189 | 29,548 | 2,642 | 8.9 | 28,419 | |||||||||||||||
Net fees |
10,033 | 9,696 | 337 | 3.5 | 9,622 | |||||||||||||||
Gains (losses) on financial transactions |
2,386 | 2,850 | (464 | ) | (16.3 | ) | 3,496 | |||||||||||||
Other operating income |
665 | 519 | 146 | 28.1 | 383 | |||||||||||||||
Dividends |
455 | 435 | 20 | 4.5 | 378 | |||||||||||||||
Income from equity-accounted method |
375 | 243 | 132 | 54.3 | 283 | |||||||||||||||
Other operating income/expenses |
(165 | ) | (159 | ) | (6 | ) | 3.8 | (278 | ) | |||||||||||
Gross income |
45,272 | 42,612 | 2,660 | 6.2 | 41,920 | |||||||||||||||
Operating expenses |
(21,571 | ) | (20,038 | ) | (1,532 | ) | 7.6 | (20,158 | ) | |||||||||||
General administrative expenses |
(19,152 | ) | (17,781 | ) | (1,371 | ) | 7.7 | (17,758 | ) | |||||||||||
Personnel |
(11,107 | ) | (10,213 | ) | (894 | ) | 8.8 | (10,276 | ) | |||||||||||
Other general administrative expenses |
(8,045 | ) | (7,568 | ) | (477 | ) | 6.3 | (7,482 | ) | |||||||||||
Depreciation and amortisation |
(2,419 | ) | (2,257 | ) | (161 | ) | 7.1 | (2,400 | ) | |||||||||||
Net operating income |
23,702 | 22,574 | 1,128 | 5.0 | 21,762 | |||||||||||||||
Net loan-loss provisions |
(10,108 | ) | (10,562 | ) | 454 | (4.3 | ) | (12,340 | ) | |||||||||||
Impairment losses on other assets |
(462 | ) | (375 | ) | (87 | ) | 23.2 | (524 | ) | |||||||||||
Other income |
(2,192 | ) | (1,917 | ) | (275 | ) | 14.3 | (1,535 | ) | |||||||||||
Underlying profit before taxes |
10,939 | 9,720 | 1,219 | 12.5 | 7,362 | |||||||||||||||
Tax on profit |
(3,120 | ) | (2,696 | ) | (424 | ) | 15.7 | (1,995 | ) | |||||||||||
Underlying profit from continuing operations |
7,819 | 7,024 | 795 | 11.3 | 5,367 | |||||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | (15 | ) | ||||||||||||
Underlying consolidated profit |
7,819 | 6,998 | 822 | 11.7 | 5,352 | |||||||||||||||
Minority interests |
1,253 | 1,182 | 72 | 6.1 | 1,177 | |||||||||||||||
Underlying attributable profit to the Group |
6,566 | 5,816 | 750 | 12.9 | 4,175 | |||||||||||||||
Net capital gains and provisions |
(600 | ) | | (600 | ) | | | |||||||||||||
Attributable profit to the Group |
5,966 | 5,816 | 150 | 2.6 | 4,175 |
22
Quarterly income statement
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Net interest income |
6,992 | 7,370 | 7,471 | 7,714 | 8,038 | 8,281 | 7,983 | 7,888 | ||||||||||||||||||||||||
Net fees |
2,331 | 2,403 | 2,439 | 2,524 | 2,524 | 2,586 | 2,474 | 2,448 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
767 | 511 | 952 | 620 | 695 | 372 | 634 | 684 | ||||||||||||||||||||||||
Other operating income |
34 | 204 | 99 | 182 | 186 | 379 | 225 | (126 | ) | |||||||||||||||||||||||
Dividends |
31 | 220 | 72 | 112 | 33 | 239 | 75 | 107 | ||||||||||||||||||||||||
Income from equity-accounted method |
65 | 42 | 72 | 64 | 99 | 101 | 93 | 82 | ||||||||||||||||||||||||
Other operating income/expenses |
(63 | ) | (58 | ) | (45 | ) | 6 | 53 | 39 | 57 | (315 | ) | ||||||||||||||||||||
Gross income |
10,124 | 10,488 | 10,961 | 11,040 | 11,444 | 11,618 | 11,316 | 10,894 | ||||||||||||||||||||||||
Operating expenses |
(4,847 | ) | (4,906 | ) | (5,070 | ) | (5,216 | ) | (5,377 | ) | (5,429 | ) | (5,342 | ) | (5,422 | ) | ||||||||||||||||
General administrative expenses |
(4,256 | ) | (4,360 | ) | (4,509 | ) | (4,656 | ) | (4,785 | ) | (4,826 | ) | (4,731 | ) | (4,810 | ) | ||||||||||||||||
Personnel |
(2,455 | ) | (2,515 | ) | (2,572 | ) | (2,670 | ) | (2,755 | ) | (2,836 | ) | (2,717 | ) | (2,799 | ) | ||||||||||||||||
Other general administrative expenses |
(1,801 | ) | (1,844 | ) | (1,937 | ) | (1,985 | ) | (2,030 | ) | (1,989 | ) | (2,015 | ) | (2,011 | ) | ||||||||||||||||
Depreciation and amortisation |
(590 | ) | (546 | ) | (560 | ) | (560 | ) | (592 | ) | (603 | ) | (611 | ) | (612 | ) | ||||||||||||||||
Net operating income |
5,277 | 5,582 | 5,891 | 5,824 | 6,067 | 6,189 | 5,974 | 5,472 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,695 | ) | (2,638 | ) | (2,777 | ) | (2,452 | ) | (2,563 | ) | (2,508 | ) | (2,479 | ) | (2,558 | ) | ||||||||||||||||
Impairment losses on other assets |
(87 | ) | (71 | ) | (67 | ) | (151 | ) | (60 | ) | (78 | ) | (110 | ) | (215 | ) | ||||||||||||||||
Other income |
(347 | ) | (438 | ) | (491 | ) | (642 | ) | (454 | ) | (605 | ) | (606 | ) | (526 | ) | ||||||||||||||||
Underlying profit before taxes |
2,149 | 2,435 | 2,556 | 2,580 | 2,990 | 2,998 | 2,778 | 2,173 | ||||||||||||||||||||||||
Tax on profit |
(569 | ) | (664 | ) | (649 | ) | (814 | ) | (922 | ) | (939 | ) | (787 | ) | (471 | ) | ||||||||||||||||
Underlying profit from continuing operations |
1,579 | 1,771 | 1,908 | 1,766 | 2,067 | 2,059 | 1,991 | 1,702 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Underlying consolidated profit |
1,579 | 1,771 | 1,901 | 1,746 | 2,067 | 2,059 | 1,991 | 1,702 | ||||||||||||||||||||||||
Minority interests |
277 | 318 | 296 | 291 | 350 | 350 | 311 | 242 | ||||||||||||||||||||||||
Underlying attributable profit to the Group |
1,303 | 1,453 | 1,605 | 1,455 | 1,717 | 1,709 | 1,680 | 1,460 | ||||||||||||||||||||||||
Net capital gains and provisions |
| | | | | 835 | | (1,435 | ) | |||||||||||||||||||||||
Attributable profit to the Group |
1,303 | 1,453 | 1,605 | 1,455 | 1,717 | 2,544 | 1,680 | 25 |
23
Income statement
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Net interest income |
32,189 | 29,801 | 2,388 | 8.0 | ||||||||||||
Net fees |
10,033 | 9,616 | 417 | 4.3 | ||||||||||||
Gains (losses) on financial transactions |
2,386 | 2,918 | (532 | ) | (18.2 | ) | ||||||||||
Other operating income |
665 | 534 | 131 | 24.6 | ||||||||||||
Dividends |
455 | 431 | 24 | 5.5 | ||||||||||||
Income from equity-accounted method |
375 | 218 | 158 | 72.4 | ||||||||||||
Other operating income/expenses |
(165 | ) | (115 | ) | (50 | ) | 43.6 | |||||||||
Gross income |
45,272 | 42,869 | 2,403 | 5.6 | ||||||||||||
Operating expenses |
(21,571 | ) | (20,175 | ) | (1,396 | ) | 6.9 | |||||||||
General administrative expenses |
(19,152 | ) | (17,909 | ) | (1,243 | ) | 6.9 | |||||||||
Personnel |
(11,107 | ) | (10,318 | ) | (789 | ) | 7.6 | |||||||||
Other general administrative expenses |
(8,045 | ) | (7,592 | ) | (454 | ) | 6.0 | |||||||||
Depreciation and amortisation |
(2,419 | ) | (2,265 | ) | (153 | ) | 6.8 | |||||||||
Net operating income |
23,702 | 22,695 | 1,007 | 4.4 | ||||||||||||
Net loan-loss provisions |
(10,108 | ) | (10,533 | ) | 424 | (4.0 | ) | |||||||||
Impairment losses on other assets |
(462 | ) | (377 | ) | (86 | ) | 22.7 | |||||||||
Other income |
(2,192 | ) | (1,866 | ) | (326 | ) | 17.5 | |||||||||
Underlying profit before taxes |
10,939 | 9,919 | 1,020 | 10.3 | ||||||||||||
Tax on profit |
(3,120 | ) | (2,747 | ) | (372 | ) | 13.6 | |||||||||
Underlying profit from continuing operations |
7,819 | 7,172 | 647 | 9.0 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Underlying consolidated profit |
7,819 | 7,146 | 674 | 9.4 | ||||||||||||
Minority interests |
1,253 | 1,183 | 70 | 6.0 | ||||||||||||
Underlying attributable profit to the Group |
6,566 | 5,963 | 603 | 10.1 | ||||||||||||
Net capital gains and provisions |
(600 | ) | | (600 | ) | | ||||||||||
Attributable profit to the Group |
5,966 | 5,963 | 3 | 0.1 |
24
Quarterly income statement
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Net interest income |
7,193 | 7,453 | 7,443 | 7,713 | 7,769 | 8,045 | 8,156 | 8,220 | ||||||||||||||||||||||||
Net fees |
2,356 | 2,390 | 2,388 | 2,481 | 2,434 | 2,515 | 2,527 | 2,557 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
789 | 539 | 953 | 638 | 689 | 361 | 641 | 694 | ||||||||||||||||||||||||
Other operating income |
38 | 204 | 104 | 187 | 186 | 376 | 226 | (123 | ) | |||||||||||||||||||||||
Dividends |
33 | 216 | 71 | 111 | 33 | 237 | 76 | 109 | ||||||||||||||||||||||||
Income from equity-accounted method |
61 | 36 | 64 | 56 | 92 | 96 | 98 | 89 | ||||||||||||||||||||||||
Other operating income/expenses |
(56 | ) | (47 | ) | (31 | ) | 20 | 60 | 42 | 53 | (321 | ) | ||||||||||||||||||||
Gross income |
10,377 | 10,586 | 10,888 | 11,018 | 11,078 | 11,297 | 11,550 | 11,348 | ||||||||||||||||||||||||
Operating expenses |
(4,967 | ) | (4,954 | ) | (5,047 | ) | (5,207 | ) | (5,232 | ) | (5,299 | ) | (5,433 | ) | (5,606 | ) | ||||||||||||||||
General administrative expenses |
(4,363 | ) | (4,406 | ) | (4,492 | ) | (4,647 | ) | (4,654 | ) | (4,707 | ) | (4,814 | ) | (4,977 | ) | ||||||||||||||||
Personnel |
(2,521 | ) | (2,549 | ) | (2,573 | ) | (2,675 | ) | (2,685 | ) | (2,771 | ) | (2,762 | ) | (2,890 | ) | ||||||||||||||||
Other general administrative expenses |
(1,843 | ) | (1,857 | ) | (1,919 | ) | (1,972 | ) | (1,969 | ) | (1,937 | ) | (2,052 | ) | (2,087 | ) | ||||||||||||||||
Depreciation and amortisation |
(603 | ) | (548 | ) | (554 | ) | (560 | ) | (578 | ) | (592 | ) | (620 | ) | (629 | ) | ||||||||||||||||
Net operating income |
5,410 | 5,632 | 5,842 | 5,811 | 5,846 | 5,998 | 6,116 | 5,742 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,750 | ) | (2,626 | ) | (2,744 | ) | (2,413 | ) | (2,461 | ) | (2,428 | ) | (2,542 | ) | (2,677 | ) | ||||||||||||||||
Impairment losses on other assets |
(87 | ) | (71 | ) | (67 | ) | (152 | ) | (59 | ) | (76 | ) | (108 | ) | (218 | ) | ||||||||||||||||
Other income |
(338 | ) | (421 | ) | (459 | ) | (648 | ) | (432 | ) | (586 | ) | (620 | ) | (554 | ) | ||||||||||||||||
Underlying profit before taxes |
2,235 | 2,515 | 2,572 | 2,598 | 2,894 | 2,908 | 2,846 | 2,292 | ||||||||||||||||||||||||
Tax on profit |
(586 | ) | (685 | ) | (650 | ) | (826 | ) | (892 | ) | (916 | ) | (811 | ) | (502 | ) | ||||||||||||||||
Underlying profit from continuing operations |
1,649 | 1,829 | 1,922 | 1,772 | 2,002 | 1,992 | 2,035 | 1,790 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Underlying consolidated profit |
1,649 | 1,829 | 1,915 | 1,752 | 2,002 | 1,992 | 2,035 | 1,790 | ||||||||||||||||||||||||
Minority interests |
279 | 319 | 288 | 297 | 342 | 339 | 318 | 254 | ||||||||||||||||||||||||
Underlying attributable profit to the Group |
1,371 | 1,510 | 1,627 | 1,455 | 1,660 | 1,653 | 1,717 | 1,536 | ||||||||||||||||||||||||
Net capital gains and provisions |
| | | | | 835 | | (1,435 | ) | |||||||||||||||||||||||
Attributable profit to the Group |
1,371 | 1,510 | 1,627 | 1,455 | 1,660 | 2,488 | 1,717 | 101 |
25
Key data by principal segments
Net operating income | Underlying profit to the Group * | Efficiency ratio (%) | Underlying ROE (%) * | |||||||||||||||||||||||||||||||||||||
2015 | 2014 | Var (%) | 2015 | 2014 | Var (%) | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||||||
Income statement (EUR million) |
||||||||||||||||||||||||||||||||||||||||
Continental Europe |
6,093 | 6,059 | 0.6 | 2,218 | 1,648 | 34.6 | 52.5 | 51.5 | 7.13 | 5.82 | ||||||||||||||||||||||||||||||
o/w: Spain |
2,646 | 3,140 | (15.7 | ) | 977 | 827 | 18.2 | 56.5 | 52.7 | 8.14 | 7.41 | |||||||||||||||||||||||||||||
Santander Consumer Finance |
2,192 | 1,756 | 24.8 | 938 | 795 | 18.0 | 44.7 | 45.5 | 12.03 | 11.05 | ||||||||||||||||||||||||||||||
Poland |
683 | 791 | (13.7 | ) | 300 | 355 | (15.4 | ) | 46.5 | 42.5 | 12.53 | 16.04 | ||||||||||||||||||||||||||||
Portugal |
522 | 459 | 13.7 | 300 | 184 | 62.8 | 48.7 | 52.0 | 12.37 | 7.91 | ||||||||||||||||||||||||||||||
United Kingdom |
3,025 | 2,622 | 15.4 | 1,971 | 1,556 | 26.6 | 52.6 | 52.7 | 11.50 | 11.07 | ||||||||||||||||||||||||||||||
Latin America |
10,851 | 10,706 | 1.3 | 3,193 | 2,902 | 10.0 | 42.1 | 42.3 | 14.70 | 14.33 | ||||||||||||||||||||||||||||||
o/w: Brazil |
6,689 | 6,937 | (3.6 | ) | 1,631 | 1,437 | 13.5 | 40.0 | 41.6 | 13.64 | 12.32 | |||||||||||||||||||||||||||||
Mexico |
1,947 | 1,736 | 12.2 | 629 | 606 | 3.7 | 41.3 | 42.5 | 12.88 | 13.16 | ||||||||||||||||||||||||||||||
Chile |
1,332 | 1,327 | 0.4 | 455 | 498 | (8.6 | ) | 43.0 | 39.5 | 15.32 | 19.50 | |||||||||||||||||||||||||||||
USA |
4,774 | 3,740 | 27.7 | 678 | 861 | (21.3 | ) | 38.8 | 37.5 | 6.05 | 7.82 | |||||||||||||||||||||||||||||
Operating areas |
24,744 | 23,128 | 7.0 | 8,059 | 6,967 | 15.7 | 45.9 | 45.7 | 9.93 | 9.46 | ||||||||||||||||||||||||||||||
Corporate Centre * |
(1,042 | ) | (554 | ) | 88.2 | (1,493 | ) | (1,151 | ) | 29.8 | ||||||||||||||||||||||||||||||
Total Group * |
23,702 | 22,574 | 5.0 | 6,566 | 5,816 | 12.9 | 47.6 | 47.0 | 7.23 | 7.05 | ||||||||||||||||||||||||||||||
(*).- Not including net capital gains and provisions
|
| |||||||||||||||||||||||||||||||||||||||
Net customer loans | Customer deposits | NPL ratio (%) | NPL coverage (%) | |||||||||||||||||||||||||||||||||||||
31.12.15 | 31.12.14 | Var (%) | 31.12.15 | 31.12.14 | Var (%) | 31.12.15 | 31.12.14 | 31.12.15 | 31.12.14 | |||||||||||||||||||||||||||||||
Activity (EUR million) |
||||||||||||||||||||||||||||||||||||||||
Continental Europe |
287,252 | 268,735 | 6.9 | 263,462 | 256,909 | 2.6 | 7.27 | 8.88 | 64.2 | 57.2 | ||||||||||||||||||||||||||||||
o/w: Spain |
155,204 | 157,047 | (1.2 | ) | 174,828 | 178,446 | (2.0 | ) | 6.53 | 7.38 | 48.1 | 45.5 | ||||||||||||||||||||||||||||
Santander Consumer Finance |
73,709 | 60,448 | 21.9 | 32,595 | 30,847 | 5.7 | 3.42 | 4.82 | 109.1 | 100.1 | ||||||||||||||||||||||||||||||
Poland |
18,977 | 16,976 | 11.8 | 21,460 | 20,144 | 6.5 | 6.30 | 7.42 | 64.0 | 60.3 | ||||||||||||||||||||||||||||||
Portugal |
28,221 | 23,180 | 21.7 | 29,173 | 24,016 | 21.5 | 7.46 | 8.89 | 99.0 | 51.8 | ||||||||||||||||||||||||||||||
United Kingdom |
282,673 | 251,191 | 12.5 | 231,947 | 202,328 | 14.6 | 1.52 | 1.79 | 38.2 | 41.9 | ||||||||||||||||||||||||||||||
Latin America |
133,138 | 139,955 | (4.9 | ) | 122,413 | 131,826 | (7.1 | ) | 4.96 | 4.79 | 79.0 | 84.5 | ||||||||||||||||||||||||||||
o/w: Brazil |
60,238 | 74,373 | (19.0 | ) | 56,636 | 68,539 | (17.4 | ) | 5.98 | 5.05 | 83.7 | 95.4 | ||||||||||||||||||||||||||||
Mexico |
30,158 | 25,873 | 16.6 | 28,274 | 28,627 | (1.2 | ) | 3.38 | 3.84 | 90.6 | 86.1 | |||||||||||||||||||||||||||||
Chile |
32,338 | 30,550 | 5.9 | 24,347 | 23,352 | 4.3 | 5.62 | 5.97 | 53.9 | 52.4 | ||||||||||||||||||||||||||||||
USA |
84,190 | 70,420 | 19.6 | 60,115 | 51,304 | 17.2 | 2.13 | 2.42 | 225.0 | 193.6 | ||||||||||||||||||||||||||||||
Operating areas |
787,254 | 730,301 | 7.8 | 677,937 | 642,367 | 5.5 | 4.39 | 5.19 | 72.6 | 66.6 | ||||||||||||||||||||||||||||||
Total Group |
790,848 | 734,711 | 7.6 | 683,122 | 647,628 | 5.5 | 4.36 | 5.19 | 73.1 | 67.2 |
Employees | Branches | |||||||||||||||
31.12.15 | 31.12.14 | 31.12.15 | 31.12.14 | |||||||||||||
Operating means |
||||||||||||||||
Continental Europe |
58,049 | 56,645 | 5,548 | 5,482 | ||||||||||||
o/w: Spain |
24,216 | 24,840 | 3,467 | 3,511 | ||||||||||||
Santander Consumer Finance |
14,533 | 13,138 | 588 | 579 | ||||||||||||
Poland |
11,474 | 12,010 | 723 | 788 | ||||||||||||
Portugal |
6,568 | 5,448 | 752 | 594 | ||||||||||||
United Kingdom |
25,866 | 25,678 | 858 | 929 | ||||||||||||
Latin America |
89,819 | 84,336 | 5,841 | 5,729 | ||||||||||||
o/w: Brazil |
49,520 | 46,532 | 3,443 | 3,411 | ||||||||||||
Mexico |
17,847 | 16,956 | 1,377 | 1,347 | ||||||||||||
Chile |
12,454 | 12,123 | 472 | 475 | ||||||||||||
USA |
18,123 | 16,687 | 783 | 811 | ||||||||||||
Operating areas |
191,857 | 183,346 | 13,030 | 12,951 | ||||||||||||
Corporate Centre |
2,006 | 2,059 | ||||||||||||||
Total Group |
193,863 | 185,405 | 13,030 | 12,951 |
26
Operating areas
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
32,817 | 30,160 | 2,657 | 8.8 | ||||||||||||
Net fees |
10,046 | 9,729 | 317 | 3.3 | ||||||||||||
Gains (losses) on financial transactions |
2,235 | 2,150 | 85 | 4.0 | ||||||||||||
Other operating income * |
669 | 541 | 128 | 23.8 | ||||||||||||
Gross income |
45,767 | 42,580 | 3,187 | 7.5 | ||||||||||||
Operating expenses |
(21,024 | ) | (19,453 | ) | (1,571 | ) | 8.1 | |||||||||
General administrative expenses |
(19,274 | ) | (17,737 | ) | (1,537 | ) | 8.7 | |||||||||
Personnel |
(10,313 | ) | (9,610 | ) | (704 | ) | 7.3 | |||||||||
Other general administrative expenses |
(8,961 | ) | (8,127 | ) | (833 | ) | 10.3 | |||||||||
Depreciation and amortisation |
(1,750 | ) | (1,716 | ) | (34 | ) | 2.0 | |||||||||
Net operating income |
24,744 | 23,128 | 1,616 | 7.0 | ||||||||||||
Net loan-loss provisions |
(10,135 | ) | (10,564 | ) | 429 | (4.1 | ) | |||||||||
Other income |
(2,147 | ) | (1,840 | ) | (307 | ) | 16.7 | |||||||||
Profit before taxes |
12,462 | 10,724 | 1,738 | 16.2 | ||||||||||||
Tax on profit |
(3,179 | ) | (2,548 | ) | (631 | ) | 24.8 | |||||||||
Profit from continuing operations |
9,283 | 8,176 | 1,107 | 13.5 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
9,283 | 8,150 | 1,133 | 13.9 | ||||||||||||
Minority interests |
1,224 | 1,183 | 41 | 3.4 | ||||||||||||
Attributable profit to the Group |
8,059 | 6,967 | 1,093 | 15.7 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
787,254 | 730,301 | 56,953 | 7.8 | ||||||||||||
Trading portfolio (w/o loans) |
136,258 | 142,031 | (5,773 | ) | (4.1 | ) | ||||||||||
Available-for-sale financial assets |
118,263 | 111,952 | 6,311 | 5.6 | ||||||||||||
Due from credit institutions ** |
123,150 | 106,259 | 16,892 | 15.9 | ||||||||||||
Intangible assets and property and equipment |
27,501 | 25,312 | 2,189 | 8.6 | ||||||||||||
Other assets |
127,842 | 111,498 | 16,344 | 14.7 | ||||||||||||
Total assets/liabilities & shareholders equity |
1,320,269 | 1,227,354 | 92,916 | 7.6 | ||||||||||||
Customer deposits ** |
677,937 | 642,367 | 35,570 | 5.5 | ||||||||||||
Marketable debt securities ** |
177,239 | 171,932 | 5,306 | 3.1 | ||||||||||||
Subordinated debt ** |
11,558 | 13,025 | (1,467 | ) | (11.3 | ) | ||||||||||
Insurance liabilities |
627 | 713 | (86 | ) | (12.0 | ) | ||||||||||
Due to credit institutions ** |
224,860 | 170,763 | 54,097 | 31.7 | ||||||||||||
Other liabilities |
147,359 | 149,679 | (2,320 | ) | (1.5 | ) | ||||||||||
Stockholders equity *** |
80,690 | 78,875 | 1,815 | 2.3 | ||||||||||||
Other managed and marketed customer funds |
166,260 | 161,788 | 4,473 | 2.8 | ||||||||||||
Mutual funds |
129,077 | 124,708 | 4,369 | 3.5 | ||||||||||||
Pension funds |
11,376 | 11,481 | (105 | ) | (0.9 | ) | ||||||||||
Managed portfolios |
25,808 | 25,599 | 209 | 0.8 | ||||||||||||
Managed and marketed customer funds |
1,032,994 | 989,112 | 43,882 | 4.4 |
(**).- | Including all on-balance sheet balances for this item |
(***).- | Capital + reserves + profit + valuation adjustments |
Ratios (%) and other data |
||||||||||||||||
ROE |
9.93 | 9.46 | 0.47 p. | |||||||||||||
Efficiency ratio (with amortisations) |
45.9 | 45.7 | 0.3 p. | |||||||||||||
NPL ratio |
4.39 | 5.19 | (0.80 p. | ) | ||||||||||||
NPL coverage |
72.6 | 66.6 | 6.0 p. | |||||||||||||
Number of employees |
191,857 | 183,346 | 8,511 | 4.6 | ||||||||||||
Number of branches |
13,030 | 12,951 | 79 | 0.6 |
27
Operating areas
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
7,225 | 7,523 | 7,583 | 7,829 | 8,259 | 8,413 | 8,121 | 8,025 | ||||||||||||||||||||||||
Net fees |
2,338 | 2,407 | 2,442 | 2,542 | 2,526 | 2,592 | 2,474 | 2,454 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
552 | 426 | 714 | 458 | 684 | 440 | 544 | 568 | ||||||||||||||||||||||||
Other operating income * |
34 | 214 | 105 | 189 | 205 | 351 | 233 | (120 | ) | |||||||||||||||||||||||
Gross income |
10,149 | 10,570 | 10,844 | 11,017 | 11,674 | 11,795 | 11,372 | 10,926 | ||||||||||||||||||||||||
Operating expenses |
(4,702 | ) | (4,760 | ) | (4,924 | ) | (5,067 | ) | (5,235 | ) | (5,279 | ) | (5,200 | ) | (5,310 | ) | ||||||||||||||||
General administrative expenses |
(4,246 | ) | (4,362 | ) | (4,501 | ) | (4,628 | ) | (4,809 | ) | (4,825 | ) | (4,772 | ) | (4,869 | ) | ||||||||||||||||
Personnel |
(2,300 | ) | (2,363 | ) | (2,444 | ) | (2,503 | ) | (2,561 | ) | (2,638 | ) | (2,524 | ) | (2,591 | ) | ||||||||||||||||
Other general administrative expenses |
(1,946 | ) | (1,998 | ) | (2,058 | ) | (2,125 | ) | (2,248 | ) | (2,187 | ) | (2,247 | ) | (2,278 | ) | ||||||||||||||||
Depreciation and amortisation |
(456 | ) | (398 | ) | (422 | ) | (439 | ) | (426 | ) | (454 | ) | (428 | ) | (441 | ) | ||||||||||||||||
Net operating income |
5,446 | 5,810 | 5,921 | 5,950 | 6,438 | 6,517 | 6,172 | 5,616 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,697 | ) | (2,637 | ) | (2,777 | ) | (2,454 | ) | (2,562 | ) | (2,510 | ) | (2,478 | ) | (2,585 | ) | ||||||||||||||||
Other income |
(406 | ) | (460 | ) | (505 | ) | (468 | ) | (417 | ) | (551 | ) | (568 | ) | (612 | ) | ||||||||||||||||
Profit before taxes |
2,343 | 2,713 | 2,638 | 3,029 | 3,460 | 3,456 | 3,126 | 2,420 | ||||||||||||||||||||||||
Tax on profit |
(577 | ) | (677 | ) | (619 | ) | (675 | ) | (927 | ) | (908 | ) | (743 | ) | (601 | ) | ||||||||||||||||
Profit from continuing operations |
1,767 | 2,036 | 2,019 | 2,354 | 2,533 | 2,548 | 2,383 | 1,819 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
1,767 | 2,036 | 2,013 | 2,335 | 2,533 | 2,548 | 2,383 | 1,819 | ||||||||||||||||||||||||
Minority interests |
277 | 318 | 297 | 291 | 324 | 351 | 309 | 240 | ||||||||||||||||||||||||
Attributable profit to the Group |
1,489 | 1,718 | 1,716 | 2,043 | 2,209 | 2,197 | 2,075 | 1,579 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
688,025 | 702,679 | 717,640 | 730,301 | 788,337 | 793,222 | 773,108 | 787,254 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
114,653 | 125,128 | 136,469 | 142,031 | 155,363 | 139,904 | 139,151 | 136,258 | ||||||||||||||||||||||||
Available-for-sale financial assets |
88,974 | 88,206 | 96,988 | 111,952 | 121,160 | 125,314 | 114,250 | 118,263 | ||||||||||||||||||||||||
Due from credit institutions ** |
105,998 | 96,069 | 113,863 | 106,259 | 129,653 | 113,202 | 132,666 | 123,150 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
18,535 | 19,088 | 20,741 | 25,312 | 26,426 | 26,288 | 26,216 | 27,501 | ||||||||||||||||||||||||
Other assets |
117,413 | 116,029 | 114,998 | 111,498 | 115,523 | 105,130 | 117,334 | 127,842 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
1,133,598 | 1,147,198 | 1,200,700 | 1,227,354 | 1,336,462 | 1,303,060 | 1,302,725 | 1,320,269 | ||||||||||||||||||||||||
Customer deposits ** |
618,791 | 616,217 | 644,698 | 642,367 | 684,808 | 685,723 | 667,240 | 677,937 | ||||||||||||||||||||||||
Marketable debt securities ** |
155,756 | 163,197 | 169,655 | 171,932 | 181,901 | 178,233 | 172,809 | 177,239 | ||||||||||||||||||||||||
Subordinated debt ** |
13,565 | 13,780 | 13,853 | 13,025 | 13,890 | 12,975 | 11,252 | 11,558 | ||||||||||||||||||||||||
Insurance liabilities |
1,548 | 1,602 | 1,671 | 713 | 670 | 648 | 644 | 627 | ||||||||||||||||||||||||
Due to credit institutions ** |
142,385 | 141,670 | 147,170 | 170,763 | 201,645 | 191,210 | 217,592 | 224,860 | ||||||||||||||||||||||||
Other liabilities |
129,158 | 137,235 | 148,573 | 149,679 | 174,028 | 153,987 | 153,095 | 147,359 | ||||||||||||||||||||||||
Stockholders equity *** |
72,394 | 73,496 | 75,079 | 78,875 | 79,520 | 80,284 | 80,093 | 80,690 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
144,296 | 154,195 | 161,174 | 161,788 | 175,755 | 174,760 | 159,414 | 166,260 | ||||||||||||||||||||||||
Mutual funds |
111,392 | 119,739 | 124,911 | 124,708 | 135,254 | 135,582 | 122,365 | 129,077 | ||||||||||||||||||||||||
Pension funds |
11,064 | 11,258 | 11,341 | 11,481 | 11,960 | 11,503 | 11,220 | 11,376 | ||||||||||||||||||||||||
Managed portfolios |
21,839 | 23,198 | 24,923 | 25,599 | 28,541 | 27,675 | 25,828 | 25,808 | ||||||||||||||||||||||||
Managed and marketed customer funds |
932,408 | 947,389 | 989,379 | 989,112 | 1,056,354 | 1,051,690 | 1,010,715 | 1,032,994 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
5.54 | 5.46 | 5.29 | 5.19 | 4.87 | 4.68 | 4.52 | 4.39 | ||||||||||||||||||||||||
NPL coverage |
66.0 | 66.4 | 67.0 | 66.6 | 68.3 | 69.4 | 70.5 | 72.6 | ||||||||||||||||||||||||
Cost of credit |
1.61 | 1.55 | 1.50 | 1.44 | 1.38 | 1.33 | 1.27 | 1.26 |
28
Operating areas
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
32,817 | 30,414 | 2,403 | 7.9 | ||||||||||||
Net fees |
10,046 | 9,649 | 397 | 4.1 | ||||||||||||
Gains (losses) on financial transactions |
2,235 | 2,219 | 17 | 0.7 | ||||||||||||
Other operating income * |
669 | 560 | 109 | 19.5 | ||||||||||||
Gross income |
45,767 | 42,842 | 2,925 | 6.8 | ||||||||||||
Operating expenses |
(21,024 | ) | (19,588 | ) | (1,435 | ) | 7.3 | |||||||||
General administrative expenses |
(19,274 | ) | (17,865 | ) | (1,409 | ) | 7.9 | |||||||||
Personnel |
(10,313 | ) | (9,715 | ) | (599 | ) | 6.2 | |||||||||
Other general administrative expenses |
(8,961 | ) | (8,150 | ) | (811 | ) | 9.9 | |||||||||
Depreciation and amortisation |
(1,750 | ) | (1,724 | ) | (26 | ) | 1.5 | |||||||||
Net operating income |
24,744 | 23,254 | 1,490 | 6.4 | ||||||||||||
Net loan-loss provisions |
(10,135 | ) | (10,535 | ) | 400 | (3.8 | ) | |||||||||
Other income |
(2,147 | ) | (1,758 | ) | (389 | ) | 22.1 | |||||||||
Profit before taxes |
12,462 | 10,961 | 1,501 | 13.7 | ||||||||||||
Tax on profit |
(3,179 | ) | (2,599 | ) | (579 | ) | 22.3 | |||||||||
Profit from continuing operations |
9,283 | 8,361 | 922 | 11.0 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
9,283 | 8,335 | 948 | 11.4 | ||||||||||||
Minority interests |
1,224 | 1,184 | 40 | 3.3 | ||||||||||||
Attributable profit to the Group |
8,059 | 7,151 | 909 | 12.7 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
787,254 | 730,280 | 56,973 | 7.8 | ||||||||||||
Trading portfolio (w/o loans) |
136,258 | 139,650 | (3,392 | ) | (2.4 | ) | ||||||||||
Available-for-sale financial assets |
118,263 | 107,662 | 10,601 | 9.8 | ||||||||||||
Due from credit institutions ** |
123,150 | 104,479 | 18,671 | 17.9 | ||||||||||||
Intangible assets and property and equipment |
27,501 | 25,514 | 1,987 | 7.8 | ||||||||||||
Other assets |
127,842 | 106,667 | 21,176 | 19.9 | ||||||||||||
Total assets/liabilities & shareholders equity |
1,320,269 | 1,214,252 | 106,017 | 8.7 | ||||||||||||
Customer deposits ** |
677,937 | 638,453 | 39,484 | 6.2 | ||||||||||||
Marketable debt securities ** |
177,239 | 171,804 | 5,435 | 3.2 | ||||||||||||
Subordinated debt ** |
11,558 | 12,235 | (677 | ) | (5.5 | ) | ||||||||||
Insurance liabilities |
627 | 713 | (86 | ) | (12.0 | ) | ||||||||||
Due to credit institutions ** |
224,860 | 168,003 | 56,857 | 33.8 | ||||||||||||
Other liabilities |
147,359 | 145,788 | 1,571 | 1.1 | ||||||||||||
Stockholders equity *** |
80,690 | 77,257 | 3,433 | 4.4 | ||||||||||||
Other managed and marketed customer funds |
166,260 | 150,527 | 15,733 | 10.5 | ||||||||||||
Mutual funds |
129,077 | 112,773 | 16,304 | 14.5 | ||||||||||||
Pension funds |
11,376 | 11,481 | (105 | ) | (0.9 | ) | ||||||||||
Managed portfolios |
25,808 | 26,274 | (466 | ) | (1.8 | ) | ||||||||||
Managed and marketed customer funds |
1,032,994 | 973,019 | 59,975 | 6.2 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
29
Operating areas
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
7,426 | 7,605 | 7,555 | 7,827 | 7,989 | 8,177 | 8,294 | 8,357 | ||||||||||||||||||||||||
Net fees |
2,363 | 2,395 | 2,392 | 2,499 | 2,436 | 2,521 | 2,527 | 2,562 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
574 | 454 | 715 | 475 | 678 | 429 | 551 | 578 | ||||||||||||||||||||||||
Other operating income * |
39 | 216 | 111 | 195 | 206 | 347 | 234 | (117 | ) | |||||||||||||||||||||||
Gross income |
10,403 | 10,671 | 10,772 | 10,996 | 11,308 | 11,473 | 11,606 | 11,380 | ||||||||||||||||||||||||
Operating expenses |
(4,822 | ) | (4,808 | ) | (4,901 | ) | (5,058 | ) | (5,090 | ) | (5,148 | ) | (5,291 | ) | (5,494 | ) | ||||||||||||||||
General administrative expenses |
(4,353 | ) | (4,408 | ) | (4,485 | ) | (4,619 | ) | (4,677 | ) | (4,707 | ) | (4,854 | ) | (5,036 | ) | ||||||||||||||||
Personnel |
(2,365 | ) | (2,397 | ) | (2,445 | ) | (2,508 | ) | (2,490 | ) | (2,572 | ) | (2,569 | ) | (2,682 | ) | ||||||||||||||||
Other general administrative expenses |
(1,988 | ) | (2,011 | ) | (2,040 | ) | (2,111 | ) | (2,187 | ) | (2,135 | ) | (2,285 | ) | (2,354 | ) | ||||||||||||||||
Depreciation and amortisation |
(469 | ) | (400 | ) | (416 | ) | (439 | ) | (412 | ) | (442 | ) | (437 | ) | (458 | ) | ||||||||||||||||
Net operating income |
5,580 | 5,863 | 5,872 | 5,939 | 6,218 | 6,325 | 6,315 | 5,886 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,751 | ) | (2,625 | ) | (2,744 | ) | (2,414 | ) | (2,460 | ) | (2,430 | ) | (2,541 | ) | (2,704 | ) | ||||||||||||||||
Other income |
(398 | ) | (444 | ) | (473 | ) | (444 | ) | (394 | ) | (530 | ) | (580 | ) | (643 | ) | ||||||||||||||||
Profit before taxes |
2,431 | 2,794 | 2,655 | 3,080 | 3,364 | 3,365 | 3,194 | 2,539 | ||||||||||||||||||||||||
Tax on profit |
(593 | ) | (699 | ) | (621 | ) | (686 | ) | (896 | ) | (884 | ) | (766 | ) | (632 | ) | ||||||||||||||||
Profit from continuing operations |
1,838 | 2,096 | 2,034 | 2,394 | 2,468 | 2,481 | 2,427 | 1,906 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
1,838 | 2,095 | 2,027 | 2,374 | 2,468 | 2,481 | 2,427 | 1,906 | ||||||||||||||||||||||||
Minority interests |
280 | 319 | 289 | 297 | 316 | 340 | 316 | 252 | ||||||||||||||||||||||||
Attributable profit to the Group |
1,558 | 1,776 | 1,739 | 2,077 | 2,152 | 2,141 | 2,111 | 1,655 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
712,678 | 714,921 | 716,248 | 730,280 | 758,474 | 764,604 | 778,176 | 787,254 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
115,832 | 122,857 | 132,683 | 139,650 | 149,501 | 134,128 | 140,093 | 136,258 | ||||||||||||||||||||||||
Available-for-sale financial assets |
86,617 | 85,100 | 94,279 | 107,662 | 114,908 | 119,213 | 115,209 | 118,263 | ||||||||||||||||||||||||
Due from credit institutions ** |
106,608 | 95,323 | 110,267 | 104,479 | 125,178 | 109,167 | 133,569 | 123,150 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
18,868 | 19,559 | 20,995 | 25,514 | 25,486 | 25,693 | 26,461 | 27,501 | ||||||||||||||||||||||||
Other assets |
116,326 | 111,572 | 108,811 | 106,667 | 107,208 | 97,767 | 118,666 | 127,842 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
1,156,929 | 1,149,331 | 1,183,282 | 1,214,252 | 1,280,755 | 1,250,572 | 1,312,173 | 1,320,269 | ||||||||||||||||||||||||
Customer deposits ** |
634,393 | 620,735 | 638,714 | 638,453 | 657,898 | 659,935 | 670,744 | 677,937 | ||||||||||||||||||||||||
Marketable debt securities ** |
161,587 | 165,538 | 168,658 | 171,804 | 174,846 | 170,509 | 174,767 | 177,239 | ||||||||||||||||||||||||
Subordinated debt ** |
13,172 | 12,944 | 12,951 | 12,235 | 12,677 | 11,802 | 11,477 | 11,558 | ||||||||||||||||||||||||
Insurance liabilities |
1,547 | 1,600 | 1,670 | 713 | 670 | 648 | 644 | 627 | ||||||||||||||||||||||||
Due to credit institutions ** |
145,299 | 142,180 | 145,082 | 168,003 | 194,188 | 184,508 | 219,631 | 224,860 | ||||||||||||||||||||||||
Other liabilities |
127,079 | 132,515 | 142,424 | 145,788 | 165,328 | 146,619 | 154,231 | 147,359 | ||||||||||||||||||||||||
Stockholders equity *** |
73,852 | 73,821 | 73,783 | 77,257 | 75,147 | 76,550 | 80,680 | 80,690 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
135,648 | 142,460 | 148,076 | 150,527 | 163,079 | 163,361 | 161,522 | 166,260 | ||||||||||||||||||||||||
Mutual funds |
100,805 | 106,120 | 110,820 | 112,773 | 123,617 | 124,566 | 123,934 | 129,077 | ||||||||||||||||||||||||
Pension funds |
11,064 | 11,258 | 11,341 | 11,481 | 11,960 | 11,503 | 11,220 | 11,376 | ||||||||||||||||||||||||
Managed portfolios |
23,779 | 25,082 | 25,916 | 26,274 | 27,502 | 27,292 | 26,368 | 25,808 | ||||||||||||||||||||||||
Managed and marketed customer funds |
944,800 | 941,676 | 968,399 | 973,019 | 1,008,500 | 1,005,607 | 1,018,509 | 1,032,994 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
30
Continental Europe
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
8,006 | 7,517 | 489 | 6.5 | ||||||||||||
Net fees |
3,417 | 3,500 | (83 | ) | (2.4 | ) | ||||||||||
Gains (losses) on financial transactions |
1,186 | 1,220 | (34 | ) | (2.8 | ) | ||||||||||
Other operating income * |
220 | 267 | (46 | ) | (17.3 | ) | ||||||||||
Gross income |
12,830 | 12,504 | 326 | 2.6 | ||||||||||||
Operating expenses |
(6,736 | ) | (6,444 | ) | (292 | ) | 4.5 | |||||||||
General administrative expenses |
(6,274 | ) | (5,972 | ) | (302 | ) | 5.1 | |||||||||
Personnel |
(3,223 | ) | (3,113 | ) | (110 | ) | 3.5 | |||||||||
Other general administrative expenses |
(3,051 | ) | (2,859 | ) | (192 | ) | 6.7 | |||||||||
Depreciation and amortisation |
(463 | ) | (472 | ) | 10 | (2.0 | ) | |||||||||
Net operating income |
6,093 | 6,059 | 34 | 0.6 | ||||||||||||
Net loan-loss provisions |
(1,975 | ) | (2,880 | ) | 905 | (31.4 | ) | |||||||||
Other income |
(753 | ) | (693 | ) | (59 | ) | 8.6 | |||||||||
Profit before taxes |
3,366 | 2,486 | 880 | 35.4 | ||||||||||||
Tax on profit |
(887 | ) | (639 | ) | (248 | ) | 38.9 | |||||||||
Profit from continuing operations |
2,479 | 1,847 | 631 | 34.2 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
2,479 | 1,821 | 658 | 36.1 | ||||||||||||
Minority interests |
261 | 173 | 87 | 50.4 | ||||||||||||
Attributable profit to the Group |
2,218 | 1,648 | 570 | 34.6 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
287,252 | 268,735 | 18,517 | 6.9 | ||||||||||||
Trading portfolio (w/o loans) |
60,151 | 65,863 | (5,712 | ) | (8.7 | ) | ||||||||||
Available-for-sale financial assets |
60,913 | 56,845 | 4,068 | 7.2 | ||||||||||||
Due from credit institutions ** |
81,867 | 66,602 | 15,265 | 22.9 | ||||||||||||
Intangible assets and property and equipment |
11,798 | 11,796 | 2 | 0.0 | ||||||||||||
Other assets |
36,664 | 26,757 | 9,906 | 37.0 | ||||||||||||
Total assets/liabilities & shareholders equity |
538,645 | 496,598 | 42,047 | 8.5 | ||||||||||||
Customer deposits ** |
263,462 | 256,909 | 6,552 | 2.6 | ||||||||||||
Marketable debt securities ** |
50,934 | 54,431 | (3,497 | ) | (6.4 | ) | ||||||||||
Subordinated debt ** |
170 | 409 | (240 | ) | (58.5 | ) | ||||||||||
Insurance liabilities |
626 | 713 | (87 | ) | (12.2 | ) | ||||||||||
Due to credit institutions ** |
132,688 | 90,305 | 42,382 | 46.9 | ||||||||||||
Other liabilities |
58,251 | 64,304 | (6,053 | ) | (9.4 | ) | ||||||||||
Stockholders equity *** |
32,515 | 29,526 | 2,989 | 10.1 | ||||||||||||
Other managed and marketed customer funds |
71,389 | 66,825 | 4,563 | 6.8 | ||||||||||||
Mutual funds |
51,293 | 46,936 | 4,357 | 9.3 | ||||||||||||
Pension funds |
11,376 | 11,481 | (105 | ) | (0.9 | ) | ||||||||||
Managed portfolios |
8,720 | 8,408 | 312 | 3.7 | ||||||||||||
Managed and marketed customer funds |
385,954 | 378,575 | 7,379 | 1.9 | ||||||||||||
(**).- Including all on-balance sheet balances for this item (***).- Capital + reserves + profit + valuation adjustments |
| |||||||||||||||
Ratios (%) and other data | ||||||||||||||||
ROE |
7.13 | 5.82 | 1.31 p. | |||||||||||||
Efficiency ratio (with amortisations) |
52.5 | 51.5 | 1.0 p. | |||||||||||||
NPL ratio |
7.27 | 8.88 | (1.61 p. | ) | ||||||||||||
NPL coverage |
64.2 | 57.2 | 7.0 p. | |||||||||||||
Number of employees |
58,049 | 56,645 | 1,404 | 2.5 | ||||||||||||
Number of branches |
5,548 | 5,482 | 66 | 1.2 |
31
Continental Europe
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,810 | 1,881 | 1,858 | 1,967 | 2,057 | 2,006 | 1,987 | 1,957 | ||||||||||||||||||||||||
Net fees |
889 | 898 | 849 | 864 | 842 | 878 | 855 | 841 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
324 | 230 | 339 | 327 | 404 | 90 | 321 | 371 | ||||||||||||||||||||||||
Other operating income * |
5 | 136 | 34 | 91 | 106 | 243 | 90 | (219 | ) | |||||||||||||||||||||||
Gross income |
3,029 | 3,146 | 3,080 | 3,249 | 3,409 | 3,218 | 3,253 | 2,950 | ||||||||||||||||||||||||
Operating expenses |
(1,634 | ) | (1,611 | ) | (1,584 | ) | (1,614 | ) | (1,670 | ) | (1,679 | ) | (1,689 | ) | (1,699 | ) | ||||||||||||||||
General administrative expenses |
(1,503 | ) | (1,499 | ) | (1,473 | ) | (1,496 | ) | (1,560 | ) | (1,557 | ) | (1,565 | ) | (1,591 | ) | ||||||||||||||||
Personnel |
(790 | ) | (777 | ) | (767 | ) | (778 | ) | (800 | ) | (821 | ) | (790 | ) | (813 | ) | ||||||||||||||||
Other general administrative expenses |
(713 | ) | (722 | ) | (706 | ) | (718 | ) | (761 | ) | (737 | ) | (775 | ) | (778 | ) | ||||||||||||||||
Depreciation and amortisation |
(131 | ) | (112 | ) | (111 | ) | (118 | ) | (109 | ) | (121 | ) | (124 | ) | (109 | ) | ||||||||||||||||
Net operating income |
1,394 | 1,534 | 1,496 | 1,635 | 1,739 | 1,539 | 1,564 | 1,251 | ||||||||||||||||||||||||
Net loan-loss provisions |
(791 | ) | (770 | ) | (737 | ) | (583 | ) | (637 | ) | (512 | ) | (495 | ) | (331 | ) | ||||||||||||||||
Other income |
(197 | ) | (215 | ) | (188 | ) | (93 | ) | (139 | ) | (186 | ) | (137 | ) | (291 | ) | ||||||||||||||||
Profit before taxes |
407 | 550 | 571 | 959 | 963 | 842 | 932 | 629 | ||||||||||||||||||||||||
Tax on profit |
(88 | ) | (134 | ) | (140 | ) | (277 | ) | (252 | ) | (216 | ) | (242 | ) | (177 | ) | ||||||||||||||||
Profit from continuing operations |
318 | 416 | 431 | 682 | 712 | 625 | 690 | 452 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
318 | 415 | 425 | 663 | 712 | 625 | 690 | 452 | ||||||||||||||||||||||||
Minority interests |
35 | 37 | 43 | 58 | 72 | 65 | 65 | 59 | ||||||||||||||||||||||||
Attributable profit to the Group |
284 | 378 | 381 | 604 | 640 | 560 | 625 | 393 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
266,531 | 268,489 | 265,807 | 268,735 | 279,925 | 280,580 | 278,723 | 287,252 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
55,734 | 59,107 | 63,550 | 65,863 | 76,199 | 62,294 | 60,318 | 60,151 | ||||||||||||||||||||||||
Available-for-sale financial assets |
44,947 | 45,250 | 51,901 | 56,845 | 60,661 | 61,076 | 59,142 | 60,913 | ||||||||||||||||||||||||
Due from credit institutions ** |
64,024 | 57,594 | 64,365 | 66,602 | 79,357 | 64,823 | 87,379 | 81,867 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
8,938 | 8,302 | 8,391 | 11,796 | 11,241 | 11,158 | 11,172 | 11,798 | ||||||||||||||||||||||||
Other assets |
24,901 | 25,306 | 24,168 | 26,757 | 27,850 | 27,938 | 32,859 | 36,664 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
465,076 | 464,048 | 478,182 | 496,598 | 535,232 | 507,870 | 529,594 | 538,645 | ||||||||||||||||||||||||
Customer deposits ** |
259,011 | 255,909 | 260,302 | 256,909 | 268,190 | 263,955 | 263,013 | 263,462 | ||||||||||||||||||||||||
Marketable debt securities ** |
49,107 | 51,216 | 50,508 | 54,431 | 49,534 | 47,754 | 47,267 | 50,934 | ||||||||||||||||||||||||
Subordinated debt ** |
407 | 409 | 403 | 409 | 441 | 171 | 175 | 170 | ||||||||||||||||||||||||
Insurance liabilities |
1,548 | 1,602 | 1,671 | 713 | 669 | 647 | 643 | 626 | ||||||||||||||||||||||||
Due to credit institutions ** |
74,718 | 70,374 | 77,125 | 90,305 | 113,197 | 101,540 | 125,066 | 132,688 | ||||||||||||||||||||||||
Other liabilities |
51,739 | 56,055 | 59,400 | 64,304 | 72,885 | 62,801 | 61,140 | 58,251 | ||||||||||||||||||||||||
Stockholders equity *** |
28,545 | 28,482 | 28,773 | 29,526 | 30,315 | 31,003 | 32,290 | 32,515 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
59,562 | 63,423 | 65,556 | 66,825 | 72,601 | 71,426 | 68,027 | 71,389 | ||||||||||||||||||||||||
Mutual funds |
40,844 | 43,882 | 45,698 | 46,936 | 51,486 | 50,915 | 48,249 | 51,293 | ||||||||||||||||||||||||
Pension funds |
11,064 | 11,258 | 11,341 | 11,481 | 11,960 | 11,503 | 11,220 | 11,376 | ||||||||||||||||||||||||
Managed portfolios |
7,654 | 8,283 | 8,517 | 8,408 | 9,155 | 9,008 | 8,558 | 8,720 | ||||||||||||||||||||||||
Managed and marketed customer funds |
368,086 | 370,958 | 376,769 | 378,575 | 390,766 | 383,305 | 378,481 | 385,954 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item (***).- Capital + reserves + profit + valuation adjustments |
|
|||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
9.08 | 9.00 | 8.92 | 8.88 | 8.52 | 8.15 | 7.89 | 7.27 | ||||||||||||||||||||||||
NPL coverage |
58.0 | 58.4 | 58.1 | 57.2 | 58.6 | 58.9 | 60.4 | 64.2 | ||||||||||||||||||||||||
Cost of credit |
1.20 | 1.14 | 1.07 | 1.01 | 0.95 | 0.86 | 0.77 | 0.68 |
32
Continental Europe
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
8,006 | 7,512 | 494 | 6.6 | ||||||||||||
Net fees |
3,417 | 3,513 | (96 | ) | (2.7 | ) | ||||||||||
Gains (losses) on financial transactions |
1,186 | 1,221 | (35 | ) | (2.8 | ) | ||||||||||
Other operating income * |
220 | 268 | (47 | ) | (17.7 | ) | ||||||||||
Gross income |
12,830 | 12,514 | 316 | 2.5 | ||||||||||||
Operating expenses |
(6,736 | ) | (6,453 | ) | (283 | ) | 4.4 | |||||||||
General administrative expenses |
(6,274 | ) | (5,981 | ) | (293 | ) | 4.9 | |||||||||
Personnel |
(3,223 | ) | (3,121 | ) | (102 | ) | 3.3 | |||||||||
Other general administrative expenses |
(3,051 | ) | (2,860 | ) | (191 | ) | 6.7 | |||||||||
Depreciation and amortisation |
(463 | ) | (472 | ) | 10 | (2.1 | ) | |||||||||
Net operating income |
6,093 | 6,061 | 33 | 0.5 | ||||||||||||
Net loan-loss provisions |
(1,975 | ) | (2,874 | ) | 899 | (31.3 | ) | |||||||||
Other income |
(753 | ) | (694 | ) | (59 | ) | 8.5 | |||||||||
Profit before taxes |
3,366 | 2,493 | 873 | 35.0 | ||||||||||||
Tax on profit |
(887 | ) | (639 | ) | (248 | ) | 38.8 | |||||||||
Profit from continuing operations |
2,479 | 1,854 | 625 | 33.7 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
2,479 | 1,828 | 651 | 35.6 | ||||||||||||
Minority interests |
261 | 174 | 87 | 50.3 | ||||||||||||
Attributable profit to the Group |
2,218 | 1,654 | 564 | 34.1 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
287,252 | 268,712 | 18,540 | 6.9 | ||||||||||||
Trading portfolio (w/o loans) |
60,151 | 65,869 | (5,719 | ) | (8.7 | ) | ||||||||||
Available-for-sale financial assets |
60,913 | 56,901 | 4,012 | 7.1 | ||||||||||||
Due from credit institutions ** |
81,867 | 66,854 | 15,013 | 22.5 | ||||||||||||
Intangible assets and property and equipment |
11,798 | 11,871 | (73 | ) | (0.6 | ) | ||||||||||
Other assets |
36,664 | 26,785 | 9,878 | 36.9 | ||||||||||||
Total assets/liabilities & shareholders equity |
538,645 | 496,993 | 41,652 | 8.4 | ||||||||||||
Customer deposits ** |
263,462 | 256,987 | 6,475 | 2.5 | ||||||||||||
Marketable debt securities ** |
50,934 | 54,262 | (3,328 | ) | (6.1 | ) | ||||||||||
Subordinated debt ** |
170 | 410 | (240 | ) | (58.6 | ) | ||||||||||
Insurance liabilities |
626 | 713 | (87 | ) | (12.2 | ) | ||||||||||
Due to credit institutions ** |
132,688 | 90,656 | 42,032 | 46.4 | ||||||||||||
Other liabilities |
58,251 | 64,304 | (6,053 | ) | (9.4 | ) | ||||||||||
Stockholders equity *** |
32,515 | 29,661 | 2,854 | 9.6 | ||||||||||||
Other managed and marketed customer funds |
71,389 | 67,011 | 4,377 | 6.5 | ||||||||||||
Mutual funds |
51,293 | 46,949 | 4,344 | 9.3 | ||||||||||||
Pension funds |
11,376 | 11,481 | (105 | ) | (0.9 | ) | ||||||||||
Managed portfolios |
8,720 | 8,582 | 138 | 1.6 | ||||||||||||
Managed and marketed customer funds |
385,954 | 378,671 | 7,284 | 1.9 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
33
Continental Europe
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,810 | 1,880 | 1,852 | 1,970 | 2,054 | 1,994 | 1,991 | 1,968 | ||||||||||||||||||||||||
Net fees |
892 | 902 | 852 | 867 | 843 | 875 | 856 | 844 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
324 | 232 | 339 | 326 | 404 | 89 | 321 | 372 | ||||||||||||||||||||||||
Other operating income * |
5 | 137 | 34 | 91 | 106 | 243 | 90 | (219 | ) | |||||||||||||||||||||||
Gross income |
3,032 | 3,149 | 3,078 | 3,254 | 3,407 | 3,201 | 3,258 | 2,964 | ||||||||||||||||||||||||
Operating expenses |
(1,638 | ) | (1,614 | ) | (1,586 | ) | (1,616 | ) | (1,669 | ) | (1,671 | ) | (1,691 | ) | (1,705 | ) | ||||||||||||||||
General administrative expenses |
(1,507 | ) | (1,502 | ) | (1,475 | ) | (1,497 | ) | (1,560 | ) | (1,550 | ) | (1,567 | ) | (1,596 | ) | ||||||||||||||||
Personnel |
(793 | ) | (780 | ) | (769 | ) | (780 | ) | (799 | ) | (817 | ) | (791 | ) | (816 | ) | ||||||||||||||||
Other general administrative expenses |
(714 | ) | (722 | ) | (706 | ) | (718 | ) | (761 | ) | (733 | ) | (776 | ) | (780 | ) | ||||||||||||||||
Depreciation and amortisation |
(131 | ) | (112 | ) | (111 | ) | (118 | ) | (109 | ) | (121 | ) | (124 | ) | (109 | ) | ||||||||||||||||
Net operating income |
1,395 | 1,536 | 1,492 | 1,639 | 1,738 | 1,530 | 1,567 | 1,259 | ||||||||||||||||||||||||
Net loan-loss provisions |
(789 | ) | (768 | ) | (735 | ) | (581 | ) | (636 | ) | (509 | ) | (496 | ) | (333 | ) | ||||||||||||||||
Other income |
(197 | ) | (215 | ) | (188 | ) | (94 | ) | (139 | ) | (186 | ) | (138 | ) | (291 | ) | ||||||||||||||||
Profit before taxes |
408 | 552 | 569 | 963 | 962 | 835 | 934 | 635 | ||||||||||||||||||||||||
Tax on profit |
(89 | ) | (134 | ) | (139 | ) | (278 | ) | (251 | ) | (215 | ) | (243 | ) | (179 | ) | ||||||||||||||||
Profit from continuing operations |
320 | 418 | 430 | 686 | 711 | 620 | 691 | 457 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
320 | 418 | 424 | 666 | 711 | 620 | 691 | 457 | ||||||||||||||||||||||||
Minority interests |
35 | 37 | 43 | 59 | 72 | 64 | 65 | 60 | ||||||||||||||||||||||||
Attributable profit to the Group |
285 | 381 | 380 | 608 | 639 | 555 | 627 | 397 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
266,023 | 267,794 | 264,721 | 268,712 | 278,017 | 279,468 | 278,685 | 287,252 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
55,864 | 59,095 | 63,597 | 65,869 | 76,143 | 62,274 | 60,315 | 60,151 | ||||||||||||||||||||||||
Available-for-sale financial assets |
44,908 | 45,192 | 51,793 | 56,901 | 60,373 | 60,959 | 59,123 | 60,913 | ||||||||||||||||||||||||
Due from credit institutions ** |
64,492 | 58,286 | 64,674 | 66,854 | 79,170 | 64,782 | 87,525 | 81,867 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
8,928 | 8,324 | 8,482 | 11,871 | 11,217 | 11,172 | 11,197 | 11,798 | ||||||||||||||||||||||||
Other assets |
24,901 | 25,257 | 24,129 | 26,785 | 27,717 | 27,901 | 32,868 | 36,664 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
465,115 | 463,947 | 477,396 | 496,993 | 532,637 | 506,555 | 529,713 | 538,645 | ||||||||||||||||||||||||
Customer deposits ** |
258,678 | 255,480 | 259,799 | 256,987 | 266,950 | 263,337 | 262,949 | 263,462 | ||||||||||||||||||||||||
Marketable debt securities ** |
48,774 | 50,875 | 49,997 | 54,262 | 49,228 | 47,431 | 47,233 | 50,934 | ||||||||||||||||||||||||
Subordinated debt ** |
399 | 401 | 396 | 410 | 425 | 169 | 174 | 170 | ||||||||||||||||||||||||
Insurance liabilities |
1,547 | 1,600 | 1,670 | 713 | 669 | 647 | 643 | 626 | ||||||||||||||||||||||||
Due to credit institutions ** |
75,149 | 70,943 | 77,336 | 90,656 | 112,623 | 101,366 | 125,269 | 132,688 | ||||||||||||||||||||||||
Other liabilities |
51,803 | 55,979 | 59,374 | 64,304 | 72,688 | 62,712 | 61,127 | 58,251 | ||||||||||||||||||||||||
Stockholders equity *** |
28,765 | 28,669 | 28,824 | 29,661 | 30,054 | 30,892 | 32,318 | 32,515 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
59,783 | 63,661 | 65,702 | 67,011 | 72,413 | 71,409 | 68,055 | 71,389 | ||||||||||||||||||||||||
Mutual funds |
40,780 | 43,804 | 45,631 | 46,949 | 51,326 | 50,853 | 48,236 | 51,293 | ||||||||||||||||||||||||
Pension funds |
11,064 | 11,258 | 11,341 | 11,481 | 11,960 | 11,503 | 11,220 | 11,376 | ||||||||||||||||||||||||
Managed portfolios |
7,939 | 8,600 | 8,730 | 8,582 | 9,128 | 9,053 | 8,599 | 8,720 | ||||||||||||||||||||||||
Managed and marketed customer funds |
367,634 | 370,417 | 375,894 | 378,671 | 389,016 | 382,346 | 378,411 | 385,954 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
34
Spain
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
3,430 | 3,627 | (197 | ) | (5.4 | ) | ||||||||||
Net fees |
1,688 | 1,793 | (105 | ) | (5.9 | ) | ||||||||||
Gains (losses) on financial transactions |
784 | 1,034 | (250 | ) | (24.2 | ) | ||||||||||
Other operating income * |
178 | 182 | (3 | ) | (1.9 | ) | ||||||||||
Gross income |
6,080 | 6,636 | (556 | ) | (8.4 | ) | ||||||||||
Operating expenses |
(3,434 | ) | (3,496 | ) | 63 | (1.8 | ) | |||||||||
General administrative expenses |
(3,244 | ) | (3,319 | ) | 75 | (2.3 | ) | |||||||||
Personnel |
(1,670 | ) | (1,761 | ) | 90 | (5.1 | ) | |||||||||
Other general administrative expenses |
(1,573 | ) | (1,558 | ) | (15 | ) | 1.0 | |||||||||
Depreciation and amortisation |
(190 | ) | (177 | ) | (13 | ) | 7.1 | |||||||||
Net operating income |
2,646 | 3,140 | (493 | ) | (15.7 | ) | ||||||||||
Net loan-loss provisions |
(992 | ) | (1,745 | ) | 754 | (43.2 | ) | |||||||||
Other income |
(263 | ) | (212 | ) | (51 | ) | 24.0 | |||||||||
Profit before taxes |
1,392 | 1,183 | 209 | 17.7 | ||||||||||||
Tax on profit |
(393 | ) | (350 | ) | (44 | ) | 12.5 | |||||||||
Profit from continuing operations |
999 | 833 | 166 | 19.9 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
999 | 833 | 166 | 19.9 | ||||||||||||
Minority interests |
22 | 6 | 16 | 244.3 | ||||||||||||
Attributable profit to the Group |
977 | 827 | 150 | 18.2 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
155,204 | 157,047 | (1,843 | ) | (1.2 | ) | ||||||||||
Trading portfolio (w/o loans) |
57,401 | 62,470 | (5,069 | ) | (8.1 | ) | ||||||||||
Available-for-sale financial assets |
44,057 | 42,337 | 1,719 | 4.1 | ||||||||||||
Due from credit institutions ** |
56,680 | 48,838 | 7,842 | 16.1 | ||||||||||||
Intangible assets and property and equipment |
2,874 | 3,423 | (549 | ) | (16.0 | ) | ||||||||||
Other assets |
10,822 | 9,541 | 1,281 | 13.4 | ||||||||||||
Total assets/liabilities & shareholders equity |
327,039 | 323,657 | 3,381 | 1.0 | ||||||||||||
Customer deposits ** |
174,828 | 178,446 | (3,618 | ) | (2.0 | ) | ||||||||||
Marketable debt securities ** |
22,265 | 35,700 | (13,435 | ) | (37.6 | ) | ||||||||||
Subordinated debt ** |
(0 | ) | 6 | (6 | ) | | ||||||||||
Insurance liabilities |
536 | 539 | (2 | ) | (0.5 | ) | ||||||||||
Due to credit institutions ** |
68,995 | 42,585 | 26,409 | 62.0 | ||||||||||||
Other liabilities |
47,502 | 54,911 | (7,409 | ) | (13.5 | ) | ||||||||||
Stockholders equity *** |
12,913 | 11,470 | 1,442 | 12.6 | ||||||||||||
Other managed and marketed customer funds |
63,931 | 58,554 | 5,377 | 9.2 | ||||||||||||
Mutual funds |
46,563 | 42,041 | 4,521 | 10.8 | ||||||||||||
Pension funds |
10,455 | 10,564 | (109 | ) | (1.0 | ) | ||||||||||
Managed portfolios |
6,914 | 5,949 | 965 | 16.2 | ||||||||||||
Managed and marketed customer funds |
261,024 | 272,706 | (11,683 | ) | (4.3 | ) | ||||||||||
(**).- Including all on-balance sheet balances for this item | ||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
8.14 | 7.41 | 0.74 p. | |||||||||||||
Efficiency ratio (with amortisations) |
56.5 | 52.7 | 3.8 p. | |||||||||||||
NPL ratio |
6.53 | 7.38 | (0.85 p. | ) | ||||||||||||
NPL coverage |
48.1 | 45.5 | 2.6 p. | |||||||||||||
Number of employees |
24,216 | 24,840 | (624 | ) | (2.5 | ) | ||||||||||
Number of branches |
3,467 | 3,511 | (44 | ) | (1.3 | ) |
35
Spain
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
884 | 906 | 909 | 928 | 957 | 856 | 837 | 780 | ||||||||||||||||||||||||
Net fees |
455 | 469 | 424 | 445 | 414 | 440 | 415 | 419 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
293 | 192 | 312 | 237 | 302 | 35 | 242 | 205 | ||||||||||||||||||||||||
Other operating income * |
(13 | ) | 99 | 16 | 80 | 77 | 190 | 77 | (165 | ) | ||||||||||||||||||||||
Gross income |
1,620 | 1,665 | 1,661 | 1,690 | 1,749 | 1,522 | 1,571 | 1,238 | ||||||||||||||||||||||||
Operating expenses |
(897 | ) | (877 | ) | (859 | ) | (863 | ) | (855 | ) | (856 | ) | (863 | ) | (860 | ) | ||||||||||||||||
General administrative expenses |
(848 | ) | (835 | ) | (816 | ) | (820 | ) | (810 | ) | (803 | ) | (806 | ) | (824 | ) | ||||||||||||||||
Personnel |
(456 | ) | (445 | ) | (433 | ) | (426 | ) | (419 | ) | (420 | ) | (415 | ) | (416 | ) | ||||||||||||||||
Other general administrative expenses |
(391 | ) | (389 | ) | (383 | ) | (395 | ) | (391 | ) | (383 | ) | (391 | ) | (408 | ) | ||||||||||||||||
Depreciation and amortisation |
(50 | ) | (42 | ) | (43 | ) | (43 | ) | (45 | ) | (53 | ) | (57 | ) | (36 | ) | ||||||||||||||||
Net operating income |
722 | 788 | 802 | 827 | 894 | 666 | 708 | 379 | ||||||||||||||||||||||||
Net loan-loss provisions |
(507 | ) | (488 | ) | (429 | ) | (320 | ) | (366 | ) | (264 | ) | (205 | ) | (156 | ) | ||||||||||||||||
Other income |
(41 | ) | (63 | ) | (18 | ) | (89 | ) | (44 | ) | (71 | ) | (58 | ) | (89 | ) | ||||||||||||||||
Profit before taxes |
174 | 237 | 354 | 417 | 483 | 331 | 444 | 134 | ||||||||||||||||||||||||
Tax on profit |
(52 | ) | (71 | ) | (102 | ) | (124 | ) | (139 | ) | (93 | ) | (127 | ) | (34 | ) | ||||||||||||||||
Profit from continuing operations |
122 | 166 | 252 | 293 | 345 | 238 | 317 | 99 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
122 | 166 | 252 | 293 | 345 | 238 | 317 | 99 | ||||||||||||||||||||||||
Minority interests |
2 | (0 | ) | 1 | 4 | 5 | 6 | 6 | 5 | |||||||||||||||||||||||
Attributable profit to the Group |
120 | 166 | 252 | 289 | 340 | 232 | 311 | 94 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
157,458 | 159,264 | 156,390 | 157,047 | 157,709 | 158,383 | 156,121 | 155,204 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
51,605 | 56,119 | 60,300 | 62,470 | 72,674 | 58,976 | 57,331 | 57,401 | ||||||||||||||||||||||||
Available-for-sale financial assets |
31,907 | 32,660 | 36,684 | 42,337 | 46,297 | 46,643 | 44,340 | 44,057 | ||||||||||||||||||||||||
Due from credit institutions ** |
45,507 | 38,543 | 45,722 | 48,838 | 60,193 | 45,297 | 65,526 | 56,680 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
3,856 | 3,600 | 3,542 | 3,423 | 2,866 | 2,904 | 2,886 | 2,874 | ||||||||||||||||||||||||
Other assets |
9,012 | 8,627 | 7,213 | 9,541 | 8,063 | 8,348 | 12,808 | 10,822 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
299,346 | 298,813 | 309,851 | 323,657 | 347,801 | 320,551 | 339,011 | 327,039 | ||||||||||||||||||||||||
Customer deposits ** |
183,196 | 181,065 | 182,273 | 178,446 | 189,734 | 184,294 | 181,636 | 174,828 | ||||||||||||||||||||||||
Marketable debt securities ** |
35,521 | 33,782 | 31,676 | 35,700 | 27,647 | 26,752 | 23,916 | 22,265 | ||||||||||||||||||||||||
Subordinated debt ** |
8 | 8 | 1 | 6 | 0 | 1 | 2 | (0 | ) | |||||||||||||||||||||||
Insurance liabilities |
551 | 526 | 504 | 539 | 566 | 551 | 533 | 536 | ||||||||||||||||||||||||
Due to credit institutions ** |
25,267 | 23,637 | 32,654 | 42,585 | 56,589 | 45,009 | 70,171 | 68,995 | ||||||||||||||||||||||||
Other liabilities |
43,608 | 48,625 | 51,766 | 54,911 | 62,091 | 52,112 | 50,117 | 47,502 | ||||||||||||||||||||||||
Stockholders equity *** |
11,196 | 11,170 | 10,976 | 11,470 | 11,174 | 11,832 | 12,637 | 12,913 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
51,969 | 55,383 | 57,278 | 58,554 | 63,173 | 62,224 | 59,543 | 63,931 | ||||||||||||||||||||||||
Mutual funds |
36,018 | 38,827 | 40,555 | 42,041 | 45,936 | 45,471 | 43,145 | 46,563 | ||||||||||||||||||||||||
Pension funds |
10,197 | 10,388 | 10,486 | 10,564 | 10,992 | 10,587 | 10,308 | 10,455 | ||||||||||||||||||||||||
Managed portfolios |
5,754 | 6,167 | 6,238 | 5,949 | 6,244 | 6,167 | 6,090 | 6,914 | ||||||||||||||||||||||||
Managed and marketed customer funds |
270,693 | 270,238 | 271,228 | 272,706 | 280,554 | 273,271 | 265,097 | 261,024 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
7.61 | 7.59 | 7.57 | 7.38 | 7.25 | 6.91 | 6.61 | 6.53 | ||||||||||||||||||||||||
NPL coverage |
44.6 | 44.9 | 45.5 | 45.5 | 46.6 | 46.8 | 47.8 | 48.1 | ||||||||||||||||||||||||
Cost of credit |
1.37 | 1.31 | 1.21 | 1.06 | 0.97 | 0.84 | 0.71 | 0.62 |
36
Santander Consumer Finance
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
3,096 | 2,368 | 728 | 30.7 | ||||||||||||
Net fees |
876 | 841 | 36 | 4.2 | ||||||||||||
Gains (losses) on financial transactions |
(11 | ) | 3 | (14 | ) | | ||||||||||
Other operating income * |
4 | 12 | (9 | ) | (69.4 | ) | ||||||||||
Gross income |
3,965 | 3,224 | 742 | 23.0 | ||||||||||||
Operating expenses |
(1,774 | ) | (1,468 | ) | (306 | ) | 20.8 | |||||||||
General administrative expenses |
(1,602 | ) | (1,293 | ) | (309 | ) | 23.9 | |||||||||
Personnel |
(746 | ) | (588 | ) | (158 | ) | 26.9 | |||||||||
Other general administrative expenses |
(855 | ) | (705 | ) | (151 | ) | 21.4 | |||||||||
Depreciation and amortisation |
(172 | ) | (175 | ) | 3 | (1.6 | ) | |||||||||
Net operating income |
2,192 | 1,756 | 436 | 24.8 | ||||||||||||
Net loan-loss provisions |
(537 | ) | (544 | ) | 7 | (1.2 | ) | |||||||||
Other income |
(152 | ) | (37 | ) | (115 | ) | 312.7 | |||||||||
Profit before taxes |
1,502 | 1,175 | 327 | 27.8 | ||||||||||||
Tax on profit |
(426 | ) | (315 | ) | (111 | ) | 35.2 | |||||||||
Profit from continuing operations |
1,076 | 860 | 216 | 25.1 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
1,076 | 834 | 242 | 29.0 | ||||||||||||
Minority interests |
137 | 39 | 99 | 254.4 | ||||||||||||
Attributable profit to the Group |
938 | 795 | 143 | 18.0 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
73,709 | 60,448 | 13,261 | 21.9 | ||||||||||||
Trading portfolio (w/o loans) |
94 | 87 | 7 | 8.2 | ||||||||||||
Available-for-sale financial assets |
3,654 | 988 | 2,666 | 269.8 | ||||||||||||
Due from credit institutions ** |
4,252 | 5,476 | (1,225 | ) | (22.4 | ) | ||||||||||
Intangible assets and property and equipment |
692 | 786 | (94 | ) | (12.0 | ) | ||||||||||
Other assets |
6,133 | 3,734 | 2,399 | 64.3 | ||||||||||||
Total assets/liabilities & shareholders equity |
88,534 | 71,520 | 17,014 | 23.8 | ||||||||||||
Customer deposits ** |
32,595 | 30,847 | 1,748 | 5.7 | ||||||||||||
Marketable debt securities ** |
23,277 | 15,646 | 7,632 | 48.8 | ||||||||||||
Subordinated debt ** |
70 | 66 | 4 | 5.5 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
20,314 | 14,266 | 6,048 | 42.4 | ||||||||||||
Other liabilities |
4,325 | 3,343 | 982 | 29.4 | ||||||||||||
Stockholders equity *** |
7,953 | 7,351 | 602 | 8.2 | ||||||||||||
Other managed and marketed customer funds |
7 | 7 | 0 | 1.6 | ||||||||||||
Mutual funds |
2 | 2 | (0 | ) | (10.2 | ) | ||||||||||
Pension funds |
5 | 5 | 0 | 6.1 | ||||||||||||
Managed portfolios |
| | | | ||||||||||||
Managed and marketed customer funds |
55,950 | 46,566 | 9,383 | 20.2 | ||||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
12.03 | 11.05 | 0.99 p. | |||||||||||||
Efficiency ratio (with amortisations) |
44.7 | 45.5 | (0.8 p. | ) | ||||||||||||
NPL ratio |
3.42 | 4.82 | (1.40 p. | ) | ||||||||||||
NPL coverage |
109.1 | 100.1 | 9.0 p. | |||||||||||||
Number of employees |
14,533 | 13,138 | 1,395 | 10.6 | ||||||||||||
Number of branches |
588 | 579 | 9 | 1.6 |
37
Santander Consumer Finance
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
555 | 589 | 592 | 632 | 729 | 775 | 788 | 805 | ||||||||||||||||||||||||
Net fees |
221 | 212 | 208 | 199 | 220 | 216 | 223 | 218 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
0 | 1 | (2 | ) | 3 | 0 | (8 | ) | 3 | (6 | ) | |||||||||||||||||||||
Other operating income * |
(1 | ) | 4 | 1 | 8 | 10 | 9 | 4 | (19 | ) | ||||||||||||||||||||||
Gross income |
776 | 805 | 800 | 843 | 959 | 991 | 1,018 | 998 | ||||||||||||||||||||||||
Operating expenses |
(370 | ) | (361 | ) | (358 | ) | (379 | ) | (422 | ) | (442 | ) | (443 | ) | (467 | ) | ||||||||||||||||
General administrative expenses |
(319 | ) | (322 | ) | (320 | ) | (332 | ) | (384 | ) | (398 | ) | (398 | ) | (422 | ) | ||||||||||||||||
Personnel |
(145 | ) | (144 | ) | (146 | ) | (154 | ) | (179 | ) | (200 | ) | (174 | ) | (193 | ) | ||||||||||||||||
Other general administrative expenses |
(174 | ) | (178 | ) | (174 | ) | (178 | ) | (205 | ) | (198 | ) | (224 | ) | (229 | ) | ||||||||||||||||
Depreciation and amortisation |
(50 | ) | (40 | ) | (38 | ) | (46 | ) | (38 | ) | (44 | ) | (45 | ) | (46 | ) | ||||||||||||||||
Net operating income |
406 | 444 | 442 | 465 | 537 | 549 | 575 | 530 | ||||||||||||||||||||||||
Net loan-loss provisions |
(130 | ) | (123 | ) | (149 | ) | (143 | ) | (168 | ) | (131 | ) | (142 | ) | (97 | ) | ||||||||||||||||
Other income |
(14 | ) | (17 | ) | (71 | ) | 65 | (22 | ) | (36 | ) | (44 | ) | (50 | ) | |||||||||||||||||
Profit before taxes |
263 | 304 | 222 | 387 | 348 | 382 | 389 | 383 | ||||||||||||||||||||||||
Tax on profit |
(64 | ) | (84 | ) | (56 | ) | (111 | ) | (96 | ) | (110 | ) | (108 | ) | (112 | ) | ||||||||||||||||
Profit from continuing operations |
198 | 220 | 166 | 276 | 251 | 272 | 281 | 271 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
198 | 220 | 160 | 256 | 251 | 272 | 281 | 271 | ||||||||||||||||||||||||
Minority interests |
6 | 7 | 14 | 11 | 31 | 31 | 40 | 35 | ||||||||||||||||||||||||
Attributable profit to the Group |
192 | 213 | 146 | 245 | 220 | 241 | 242 | 236 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
57,433 | 58,058 | 58,596 | 60,448 | 68,690 | 69,546 | 70,067 | 73,709 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
878 | 270 | 41 | 87 | 31 | 59 | 90 | 94 | ||||||||||||||||||||||||
Available-for-sale financial assets |
478 | 591 | 603 | 988 | 1,122 | 1,841 | 2,876 | 3,654 | ||||||||||||||||||||||||
Due from credit institutions ** |
7,245 | 6,528 | 5,544 | 5,476 | 5,551 | 6,136 | 3,410 | 4,252 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
913 | 795 | 783 | 786 | 779 | 767 | 749 | 692 | ||||||||||||||||||||||||
Other assets |
3,165 | 3,073 | 3,355 | 3,734 | 4,220 | 4,001 | 4,581 | 6,133 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
70,112 | 69,315 | 68,921 | 71,520 | 80,392 | 82,350 | 81,774 | 88,534 | ||||||||||||||||||||||||
Customer deposits ** |
30,611 | 30,736 | 30,571 | 30,847 | 30,989 | 31,810 | 31,789 | 32,595 | ||||||||||||||||||||||||
Marketable debt securities ** |
11,217 | 13,503 | 14,803 | 15,646 | 18,915 | 18,043 | 20,384 | 23,277 | ||||||||||||||||||||||||
Subordinated debt ** |
64 | 65 | 65 | 66 | 69 | 70 | 73 | 70 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
17,662 | 14,861 | 13,237 | 14,266 | 18,285 | 20,573 | 16,264 | 20,314 | ||||||||||||||||||||||||
Other liabilities |
3,577 | 2,996 | 2,873 | 3,343 | 4,273 | 4,051 | 4,934 | 4,325 | ||||||||||||||||||||||||
Stockholders equity *** |
6,981 | 7,154 | 7,372 | 7,351 | 7,861 | 7,803 | 8,329 | 7,953 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | ||||||||||||||||||||||||
Mutual funds |
2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | ||||||||||||||||||||||||
Pension funds |
5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | ||||||||||||||||||||||||
Managed portfolios |
| | | | | | | | ||||||||||||||||||||||||
Managed and marketed customer funds |
41,899 | 44,310 | 45,446 | 46,566 | 49,980 | 49,930 | 52,253 | 55,950 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item (***).- Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
4.14 | 4.07 | 3.97 | 4.82 | 4.52 | 4.25 | 4.15 | 3.42 | ||||||||||||||||||||||||
NPL coverage |
105.1 | 105.2 | 106.4 | 100.1 | 103.6 | 104.9 | 107.2 | 109.1 | ||||||||||||||||||||||||
Cost of credit |
0.89 | 0.87 | 0.85 | 0.90 | 0.93 | 0.91 | 0.87 | 0.77 |
38
Poland
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
782 | 834 | (52 | ) | (6.2 | ) | ||||||||||
Net fees |
422 | 435 | (13 | ) | (3.0 | ) | ||||||||||
Gains (losses) on financial transactions |
112 | 79 | 33 | 41.9 | ||||||||||||
Other operating income * |
(40 | ) | 28 | (67 | ) | | ||||||||||
Gross income |
1,276 | 1,376 | (99 | ) | (7.2 | ) | ||||||||||
Operating expenses |
(594 | ) | (585 | ) | (9 | ) | 1.5 | |||||||||
General administrative expenses |
(550 | ) | (537 | ) | (12 | ) | 2.3 | |||||||||
Personnel |
(324 | ) | (310 | ) | (14 | ) | 4.4 | |||||||||
Other general administrative expenses |
(226 | ) | (227 | ) | 1 | (0.6 | ) | |||||||||
Depreciation and amortisation |
(44 | ) | (48 | ) | 3 | (7.1 | ) | |||||||||
Net operating income |
683 | 791 | (108 | ) | (13.7 | ) | ||||||||||
Net loan-loss provisions |
(167 | ) | (186 | ) | 18 | (9.7 | ) | |||||||||
Other income |
(4 | ) | 11 | (15 | ) | | ||||||||||
Profit before taxes |
511 | 616 | (105 | ) | (17.0 | ) | ||||||||||
Tax on profit |
(101 | ) | (134 | ) | 33 | (24.6 | ) | |||||||||
Profit from continuing operations |
410 | 482 | (72 | ) | (14.9 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
410 | 482 | (72 | ) | (14.9 | ) | ||||||||||
Minority interests |
110 | 127 | (17 | ) | (13.5 | ) | ||||||||||
Attributable profit to the Group |
300 | 355 | (55 | ) | (15.4 | ) | ||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
18,977 | 16,976 | 2,002 | 11.8 | ||||||||||||
Trading portfolio (w/o loans) |
894 | 1,166 | (272 | ) | (23.3 | ) | ||||||||||
Available-for-sale financial assets |
5,305 | 5,816 | (510 | ) | (8.8 | ) | ||||||||||
Due from credit institutions ** |
1,247 | 1,061 | 186 | 17.5 | ||||||||||||
Intangible assets and property and equipment |
260 | 236 | 24 | 10.1 | ||||||||||||
Other assets |
2,429 | 2,540 | (111 | ) | (4.4 | ) | ||||||||||
Total assets/liabilities & shareholders equity |
29,112 | 27,794 | 1,318 | 4.7 | ||||||||||||
Customer deposits ** |
21,460 | 20,144 | 1,316 | 6.5 | ||||||||||||
Marketable debt securities ** |
398 | 230 | 168 | 73.1 | ||||||||||||
Subordinated debt ** |
100 | 337 | (237 | ) | (70.3 | ) | ||||||||||
Insurance liabilities |
| 77 | (77 | ) | (100.0 | ) | ||||||||||
Due to credit institutions ** |
1,152 | 1,264 | (113 | ) | (8.9 | ) | ||||||||||
Other liabilities |
3,515 | 3,467 | 48 | 1.4 | ||||||||||||
Stockholders equity *** |
2,487 | 2,274 | 213 | 9.4 | ||||||||||||
Other managed and marketed customer funds |
3,209 | 3,515 | (305 | ) | (8.7 | ) | ||||||||||
Mutual funds |
3,106 | 3,430 | (323 | ) | (9.4 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
103 | 85 | 18 | 21.1 | ||||||||||||
Managed and marketed customer funds |
25,168 | 24,226 | 942 | 3.9 | ||||||||||||
(**).- Including all on-balance sheet balances for this item (***).- Capital + reserves + profit + valuation adjustments
|
||||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
12.53 | 16.04 | (3.51 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
46.5 | 42.5 | 4.0 p. | |||||||||||||
NPL ratio |
6.30 | 7.42 | (1.12 p. | ) | ||||||||||||
NPL coverage |
64.0 | 60.3 | 3.7 p. | |||||||||||||
Number of employees |
11,474 | 12,010 | (536 | ) | (4.5 | ) | ||||||||||
Number of branches |
723 | 788 | (65 | ) | (8.2 | ) |
39
Poland
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
208 | 217 | 215 | 194 | 191 | 192 | 196 | 203 | ||||||||||||||||||||||||
Net fees |
109 | 111 | 107 | 107 | 100 | 110 | 103 | 109 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
11 | 7 | 13 | 48 | 54 | 19 | 18 | 22 | ||||||||||||||||||||||||
Other operating income * |
6 | 18 | 0 | 4 | (4 | ) | 16 | (9 | ) | (42 | ) | |||||||||||||||||||||
Gross income |
334 | 353 | 335 | 353 | 340 | 336 | 309 | 292 | ||||||||||||||||||||||||
Operating expenses |
(148 | ) | (149 | ) | (144 | ) | (144 | ) | (151 | ) | (153 | ) | (146 | ) | (143 | ) | ||||||||||||||||
General administrative expenses |
(136 | ) | (137 | ) | (133 | ) | (132 | ) | (139 | ) | (142 | ) | (136 | ) | (133 | ) | ||||||||||||||||
Personnel |
(77 | ) | (77 | ) | (77 | ) | (79 | ) | (81 | ) | (82 | ) | (79 | ) | (81 | ) | ||||||||||||||||
Other general administrative expenses |
(59 | ) | (60 | ) | (56 | ) | (52 | ) | (58 | ) | (60 | ) | (57 | ) | (51 | ) | ||||||||||||||||
Depreciation and amortisation |
(12 | ) | (12 | ) | (12 | ) | (12 | ) | (12 | ) | (11 | ) | (11 | ) | (11 | ) | ||||||||||||||||
Net operating income |
187 | 204 | 191 | 209 | 190 | 182 | 162 | 149 | ||||||||||||||||||||||||
Net loan-loss provisions |
(43 | ) | (42 | ) | (44 | ) | (57 | ) | (39 | ) | (46 | ) | (39 | ) | (44 | ) | ||||||||||||||||
Other income |
(3 | ) | (16 | ) | 8 | 22 | (1 | ) | (2 | ) | 3 | (4 | ) | |||||||||||||||||||
Profit before taxes |
141 | 146 | 155 | 174 | 150 | 135 | 125 | 101 | ||||||||||||||||||||||||
Tax on profit |
(26 | ) | (27 | ) | (33 | ) | (48 | ) | (27 | ) | (23 | ) | (26 | ) | (24 | ) | ||||||||||||||||
Profit from continuing operations |
115 | 119 | 122 | 126 | 122 | 112 | 99 | 77 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
115 | 119 | 122 | 126 | 122 | 112 | 99 | 77 | ||||||||||||||||||||||||
Minority interests |
31 | 32 | 31 | 33 | 33 | 30 | 26 | 20 | ||||||||||||||||||||||||
Attributable profit to the Group |
84 | 87 | 91 | 93 | 89 | 82 | 73 | 57 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
16,728 | 17,064 | 17,217 | 16,976 | 18,303 | 18,329 | 18,466 | 18,977 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
809 | 799 | 795 | 1,166 | 1,258 | 1,132 | 1,032 | 894 | ||||||||||||||||||||||||
Available-for-sale financial assets |
5,127 | 4,214 | 5,920 | 5,816 | 5,355 | 5,647 | 5,500 | 5,305 | ||||||||||||||||||||||||
Due from credit institutions ** |
1,256 | 607 | 952 | 1,061 | 1,223 | 1,245 | 1,166 | 1,247 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
223 | 214 | 224 | 236 | 241 | 235 | 229 | 260 | ||||||||||||||||||||||||
Other assets |
2,286 | 2,570 | 2,257 | 2,540 | 2,168 | 1,660 | 1,773 | 2,429 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
26,428 | 25,467 | 27,364 | 27,794 | 28,548 | 28,248 | 28,166 | 29,112 | ||||||||||||||||||||||||
Customer deposits ** |
18,803 | 18,325 | 20,224 | 20,144 | 20,481 | 20,181 | 20,404 | 21,460 | ||||||||||||||||||||||||
Marketable debt securities ** |
121 | 120 | 236 | 230 | 240 | 350 | 401 | 398 | ||||||||||||||||||||||||
Subordinated debt ** |
335 | 336 | 337 | 337 | 372 | 100 | 100 | 100 | ||||||||||||||||||||||||
Insurance liabilities |
81 | 79 | 79 | 77 | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
2,218 | 1,563 | 1,074 | 1,264 | 1,268 | 1,659 | 1,396 | 1,152 | ||||||||||||||||||||||||
Other liabilities |
2,674 | 2,872 | 3,101 | 3,467 | 3,786 | 3,591 | 3,476 | 3,515 | ||||||||||||||||||||||||
Stockholders equity *** |
2,197 | 2,171 | 2,313 | 2,274 | 2,402 | 2,367 | 2,388 | 2,487 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
3,555 | 3,647 | 3,782 | 3,515 | 3,960 | 3,928 | 3,607 | 3,209 | ||||||||||||||||||||||||
Mutual funds |
3,455 | 3,556 | 3,692 | 3,430 | 3,813 | 3,766 | 3,500 | 3,106 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
101 | 91 | 90 | 85 | 147 | 162 | 107 | 103 | ||||||||||||||||||||||||
Managed and marketed customer funds |
22,815 | 22,429 | 24,579 | 24,226 | 25,053 | 24,559 | 24,512 | 25,168 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item (***).- Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
7.35 | 7.42 | 7.43 | 7.42 | 7.33 | 7.07 | 7.14 | 6.30 | ||||||||||||||||||||||||
NPL coverage |
64.6 | 65.3 | 65.8 | 60.3 | 61.6 | 63.5 | 63.1 | 64.0 | ||||||||||||||||||||||||
Cost of credit |
0.98 | 0.92 | 0.95 | 1.04 | 1.00 | 1.00 | 0.96 | 0.87 |
40
Poland
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
782 | 834 | (52 | ) | (6.3 | ) | ||||||||||
Net fees |
422 | 435 | (13 | ) | (3.0 | ) | ||||||||||
Gains (losses) on financial transactions |
112 | 79 | 33 | 41.8 | ||||||||||||
Other operating income * |
(40 | ) | 28 | (67 | ) | | ||||||||||
Gross income |
1,276 | 1,376 | (100 | ) | (7.3 | ) | ||||||||||
Operating expenses |
(594 | ) | (585 | ) | (9 | ) | 1.5 | |||||||||
General administrative expenses |
(550 | ) | (538 | ) | (12 | ) | 2.2 | |||||||||
Personnel |
(324 | ) | (310 | ) | (13 | ) | 4.3 | |||||||||
Other general administrative expenses |
(226 | ) | (227 | ) | 1 | (0.6 | ) | |||||||||
Depreciation and amortisation |
(44 | ) | (48 | ) | 3 | (7.1 | ) | |||||||||
Net operating income |
683 | 791 | (108 | ) | (13.7 | ) | ||||||||||
Net loan-loss provisions |
(167 | ) | (186 | ) | 18 | (9.8 | ) | |||||||||
Other income |
(4 | ) | 11 | (15 | ) | | ||||||||||
Profit before taxes |
511 | 616 | (105 | ) | (17.1 | ) | ||||||||||
Tax on profit |
(101 | ) | (134 | ) | 33 | (24.6 | ) | |||||||||
Profit from continuing operations |
410 | 482 | (72 | ) | (14.9 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
410 | 482 | (72 | ) | (14.9 | ) | ||||||||||
Minority interests |
110 | 127 | (17 | ) | (13.6 | ) | ||||||||||
Attributable profit to the Group |
300 | 355 | (55 | ) | (15.4 | ) | ||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
18,977 | 17,013 | 1,965 | 11.5 | ||||||||||||
Trading portfolio (w/o loans) |
894 | 1,168 | (275 | ) | (23.5 | ) | ||||||||||
Available-for-sale financial assets |
5,305 | 5,828 | (523 | ) | (9.0 | ) | ||||||||||
Due from credit institutions ** |
1,247 | 1,063 | 184 | 17.3 | ||||||||||||
Intangible assets and property and equipment |
260 | 236 | 23 | 9.9 | ||||||||||||
Other assets |
2,429 | 2,546 | (117 | ) | (4.6 | ) | ||||||||||
Total assets/liabilities & shareholders equity |
29,112 | 27,855 | 1,258 | 4.5 | ||||||||||||
Customer deposits ** |
21,460 | 20,188 | 1,272 | 6.3 | ||||||||||||
Marketable debt securities ** |
398 | 231 | 168 | 72.7 | ||||||||||||
Subordinated debt ** |
100 | 338 | (238 | ) | (70.4 | ) | ||||||||||
Insurance liabilities |
| 78 | (78 | ) | (100.0 | ) | ||||||||||
Due to credit institutions ** |
1,152 | 1,267 | (115 | ) | (9.1 | ) | ||||||||||
Other liabilities |
3,515 | 3,475 | 41 | 1.2 | ||||||||||||
Stockholders equity *** |
2,487 | 2,279 | 208 | 9.1 | ||||||||||||
Other managed and marketed customer funds |
3,209 | 3,522 | (313 | ) | (8.9 | ) | ||||||||||
Mutual funds |
3,106 | 3,437 | (331 | ) | (9.6 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
103 | 85 | 18 | 20.8 | ||||||||||||
Managed and marketed customer funds |
25,168 | 24,279 | 889 | 3.7 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
41
Poland
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
208 | 217 | 214 | 196 | 191 | 187 | 197 | 206 | ||||||||||||||||||||||||
Net fees |
110 | 110 | 107 | 108 | 100 | 107 | 104 | 111 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
11 | 7 | 13 | 48 | 54 | 18 | 18 | 23 | ||||||||||||||||||||||||
Other operating income * |
6 | 18 | 0 | 4 | (5 | ) | 16 | (9 | ) | (42 | ) | |||||||||||||||||||||
Gross income |
334 | 352 | 335 | 355 | 341 | 328 | 309 | 298 | ||||||||||||||||||||||||
Operating expenses |
(148 | ) | (148 | ) | (144 | ) | (145 | ) | (151 | ) | (150 | ) | (147 | ) | (146 | ) | ||||||||||||||||
General administrative expenses |
(136 | ) | (137 | ) | (132 | ) | (133 | ) | (140 | ) | (139 | ) | (136 | ) | (135 | ) | ||||||||||||||||
Personnel |
(77 | ) | (76 | ) | (77 | ) | (80 | ) | (82 | ) | (80 | ) | (79 | ) | (83 | ) | ||||||||||||||||
Other general administrative expenses |
(59 | ) | (60 | ) | (56 | ) | (53 | ) | (58 | ) | (59 | ) | (57 | ) | (52 | ) | ||||||||||||||||
Depreciation and amortisation |
(12 | ) | (12 | ) | (12 | ) | (12 | ) | (12 | ) | (11 | ) | (11 | ) | (11 | ) | ||||||||||||||||
Net operating income |
187 | 203 | 191 | 210 | 190 | 178 | 162 | 152 | ||||||||||||||||||||||||
Net loan-loss provisions |
(43 | ) | (42 | ) | (44 | ) | (57 | ) | (39 | ) | (45 | ) | (39 | ) | (44 | ) | ||||||||||||||||
Other income |
(3 | ) | (16 | ) | 8 | 22 | (1 | ) | (2 | ) | 3 | (4 | ) | |||||||||||||||||||
Profit before taxes |
141 | 146 | 154 | 175 | 150 | 131 | 126 | 104 | ||||||||||||||||||||||||
Tax on profit |
(26 | ) | (27 | ) | (33 | ) | (48 | ) | (27 | ) | (22 | ) | (26 | ) | (25 | ) | ||||||||||||||||
Profit from continuing operations |
115 | 119 | 121 | 127 | 122 | 109 | 100 | 79 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
115 | 119 | 121 | 127 | 122 | 109 | 100 | 79 | ||||||||||||||||||||||||
Minority interests |
31 | 32 | 31 | 33 | 34 | 29 | 26 | 21 | ||||||||||||||||||||||||
Attributable profit to the Group |
84 | 87 | 91 | 94 | 89 | 80 | 73 | 59 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
16,367 | 16,635 | 16,868 | 17,013 | 17,537 | 18,016 | 18,384 | 18,977 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
792 | 778 | 778 | 1,168 | 1,206 | 1,113 | 1,027 | 894 | ||||||||||||||||||||||||
Available-for-sale financial assets |
5,016 | 4,108 | 5,800 | 5,828 | 5,130 | 5,551 | 5,475 | 5,305 | ||||||||||||||||||||||||
Due from credit institutions ** |
1,228 | 592 | 933 | 1,063 | 1,172 | 1,224 | 1,160 | 1,247 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
218 | 209 | 220 | 236 | 231 | 231 | 228 | 260 | ||||||||||||||||||||||||
Other assets |
2,237 | 2,505 | 2,211 | 2,546 | 2,078 | 1,631 | 1,765 | 2,429 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
25,858 | 24,827 | 26,810 | 27,855 | 27,353 | 27,766 | 28,039 | 29,112 | ||||||||||||||||||||||||
Customer deposits ** |
18,398 | 17,865 | 19,815 | 20,188 | 19,623 | 19,836 | 20,313 | 21,460 | ||||||||||||||||||||||||
Marketable debt securities ** |
119 | 117 | 231 | 231 | 230 | 344 | 399 | 398 | ||||||||||||||||||||||||
Subordinated debt ** |
328 | 328 | 330 | 338 | 356 | 98 | 99 | 100 | ||||||||||||||||||||||||
Insurance liabilities |
79 | 77 | 77 | 78 | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
2,170 | 1,524 | 1,052 | 1,267 | 1,215 | 1,631 | 1,390 | 1,152 | ||||||||||||||||||||||||
Other liabilities |
2,616 | 2,800 | 3,038 | 3,475 | 3,627 | 3,529 | 3,461 | 3,515 | ||||||||||||||||||||||||
Stockholders equity *** |
2,150 | 2,116 | 2,266 | 2,279 | 2,301 | 2,327 | 2,377 | 2,487 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
3,479 | 3,555 | 3,705 | 3,522 | 3,794 | 3,861 | 3,591 | 3,209 | ||||||||||||||||||||||||
Mutual funds |
3,380 | 3,467 | 3,617 | 3,437 | 3,653 | 3,702 | 3,485 | 3,106 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
98 | 89 | 88 | 85 | 141 | 160 | 106 | 103 | ||||||||||||||||||||||||
Managed and marketed customer funds |
22,323 | 21,865 | 24,082 | 24,279 | 24,004 | 24,140 | 24,403 | 25,168 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
42
Poland
PLN million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
3,270 | 3,489 | (219 | ) | (6.3 | ) | ||||||||||
Net fees |
1,764 | 1,819 | (55 | ) | (3.0 | ) | ||||||||||
Gains (losses) on financial transactions |
470 | 331 | 139 | 41.8 | ||||||||||||
Other operating income * |
(166 | ) | 116 | (282 | ) | | ||||||||||
Gross income |
5,338 | 5,756 | (418 | ) | (7.3 | ) | ||||||||||
Operating expenses |
(2,484 | ) | (2,448 | ) | (36 | ) | 1.5 | |||||||||
General administrative expenses |
(2,298 | ) | (2,248 | ) | (50 | ) | 2.2 | |||||||||
Personnel |
(1,354 | ) | (1,298 | ) | (56 | ) | 4.3 | |||||||||
Other general administrative expenses |
(944 | ) | (950 | ) | 6 | (0.6 | ) | |||||||||
Depreciation and amortisation |
(185 | ) | (200 | ) | 14 | (7.1 | ) | |||||||||
Net operating income |
2,855 | 3,308 | (453 | ) | (13.7 | ) | ||||||||||
Net loan-loss provisions |
(700 | ) | (776 | ) | 76 | (9.8 | ) | |||||||||
Other income |
(17 | ) | 45 | (62 | ) | | ||||||||||
Profit before taxes |
2,137 | 2,577 | (439 | ) | (17.1 | ) | ||||||||||
Tax on profit |
(422 | ) | (561 | ) | 138 | (24.6 | ) | |||||||||
Profit from continuing operations |
1,715 | 2,016 | (301 | ) | (14.9 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,715 | 2,016 | (301 | ) | (14.9 | ) | ||||||||||
Minority interests |
459 | 531 | (72 | ) | (13.6 | ) | ||||||||||
Attributable profit to the Group |
1,256 | 1,485 | (229 | ) | (15.4 | ) | ||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
80,918 | 72,541 | 8,377 | 11.5 | ||||||||||||
Trading portfolio (w/o loans) |
3,810 | 4,982 | (1,171 | ) | (23.5 | ) | ||||||||||
Available-for-sale financial assets |
22,622 | 24,851 | (2,230 | ) | (9.0 | ) | ||||||||||
Due from credit institutions ** |
5,316 | 4,532 | 784 | 17.3 | ||||||||||||
Intangible assets and property and equipment |
1,108 | 1,008 | 100 | 9.9 | ||||||||||||
Other assets |
10,359 | 10,856 | (497 | ) | (4.6 | ) | ||||||||||
Total assets/liabilities & shareholders equity |
124,132 | 118,769 | 5,363 | 4.5 | ||||||||||||
Customer deposits ** |
91,504 | 86,080 | 5,424 | 6.3 | ||||||||||||
Marketable debt securities ** |
1,699 | 984 | 715 | 72.7 | ||||||||||||
Subordinated debt ** |
427 | 1,440 | (1,013 | ) | (70.4 | ) | ||||||||||
Insurance liabilities |
| 331 | (331 | ) | (100.0 | ) | ||||||||||
Due to credit institutions ** |
4,910 | 5,402 | (492 | ) | (9.1 | ) | ||||||||||
Other liabilities |
14,989 | 14,816 | 173 | 1.2 | ||||||||||||
Stockholders equity *** |
10,604 | 9,717 | 887 | 9.1 | ||||||||||||
Other managed and marketed customer funds |
13,684 | 15,018 | (1,334 | ) | (8.9 | ) | ||||||||||
Mutual funds |
13,245 | 14,655 | (1,410 | ) | (9.6 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
439 | 363 | 76 | 20.8 | ||||||||||||
Managed and marketed customer funds |
107,314 | 103,522 | 3,791 | 3.7 | ||||||||||||
(**).- Including all on-balance sheet balances for this item (***).- Capital + reserves + profit + valuation adjustments |
43
Poland
PLN million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
868 | 906 | 896 | 820 | 800 | 784 | 822 | 863 | ||||||||||||||||||||||||
Net fees |
458 | 462 | 448 | 451 | 420 | 448 | 433 | 463 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
47 | 28 | 55 | 200 | 225 | 74 | 75 | 96 | ||||||||||||||||||||||||
Other operating income * |
25 | 75 | 1 | 15 | (19 | ) | 65 | (37 | ) | (175 | ) | |||||||||||||||||||||
Gross income |
1,399 | 1,471 | 1,400 | 1,487 | 1,427 | 1,371 | 1,293 | 1,247 | ||||||||||||||||||||||||
Operating expenses |
(618 | ) | (621 | ) | (603 | ) | (606 | ) | (632 | ) | (626 | ) | (614 | ) | (611 | ) | ||||||||||||||||
General administrative expenses |
(569 | ) | (571 | ) | (554 | ) | (554 | ) | (584 | ) | (580 | ) | (569 | ) | (566 | ) | ||||||||||||||||
Personnel |
(323 | ) | (320 | ) | (321 | ) | (334 | ) | (341 | ) | (335 | ) | (332 | ) | (347 | ) | ||||||||||||||||
Other general administrative expenses |
(246 | ) | (252 | ) | (232 | ) | (220 | ) | (243 | ) | (245 | ) | (237 | ) | (219 | ) | ||||||||||||||||
Depreciation and amortisation |
(49 | ) | (49 | ) | (49 | ) | (52 | ) | (48 | ) | (46 | ) | (45 | ) | (45 | ) | ||||||||||||||||
Net operating income |
781 | 850 | 797 | 880 | 794 | 745 | 679 | 636 | ||||||||||||||||||||||||
Net loan-loss provisions |
(180 | ) | (174 | ) | (184 | ) | (238 | ) | (164 | ) | (187 | ) | (164 | ) | (186 | ) | ||||||||||||||||
Other income |
(12 | ) | (66 | ) | 33 | 90 | (3 | ) | (9 | ) | 11 | (16 | ) | |||||||||||||||||||
Profit before taxes |
589 | 609 | 646 | 732 | 627 | 549 | 526 | 435 | ||||||||||||||||||||||||
Tax on profit |
(110 | ) | (113 | ) | (138 | ) | (200 | ) | (115 | ) | (93 | ) | (110 | ) | (104 | ) | ||||||||||||||||
Profit from continuing operations |
479 | 496 | 508 | 533 | 512 | 456 | 416 | 331 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
479 | 496 | 508 | 533 | 512 | 456 | 416 | 331 | ||||||||||||||||||||||||
Minority interests |
128 | 134 | 129 | 140 | 140 | 123 | 110 | 86 | ||||||||||||||||||||||||
Attributable profit to the Group |
352 | 362 | 379 | 393 | 372 | 333 | 306 | 245 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
69,787 | 70,930 | 71,924 | 72,541 | 74,776 | 76,820 | 78,386 | 80,918 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
3,375 | 3,319 | 3,319 | 4,982 | 5,141 | 4,746 | 4,379 | 3,810 | ||||||||||||||||||||||||
Available-for-sale financial assets |
21,388 | 17,517 | 24,731 | 24,851 | 21,876 | 23,668 | 23,344 | 22,622 | ||||||||||||||||||||||||
Due from credit institutions ** |
5,238 | 2,523 | 3,976 | 4,532 | 4,997 | 5,217 | 4,948 | 5,316 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
931 | 889 | 938 | 1,008 | 984 | 983 | 973 | 1,108 | ||||||||||||||||||||||||
Other assets |
9,538 | 10,682 | 9,429 | 10,856 | 8,859 | 6,956 | 7,528 | 10,359 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
110,257 | 105,860 | 114,317 | 118,769 | 116,632 | 118,390 | 119,557 | 124,132 | ||||||||||||||||||||||||
Customer deposits ** |
78,446 | 76,173 | 84,489 | 86,080 | 83,671 | 84,580 | 86,613 | 91,504 | ||||||||||||||||||||||||
Marketable debt securities ** |
505 | 501 | 984 | 984 | 982 | 1,467 | 1,701 | 1,699 | ||||||||||||||||||||||||
Subordinated debt ** |
1,397 | 1,398 | 1,409 | 1,440 | 1,519 | 420 | 424 | 427 | ||||||||||||||||||||||||
Insurance liabilities |
337 | 328 | 330 | 331 | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
9,252 | 6,499 | 4,488 | 5,402 | 5,181 | 6,953 | 5,928 | 4,910 | ||||||||||||||||||||||||
Other liabilities |
11,154 | 11,940 | 12,953 | 14,816 | 15,466 | 15,048 | 14,756 | 14,989 | ||||||||||||||||||||||||
Stockholders equity *** |
9,166 | 9,023 | 9,664 | 9,717 | 9,812 | 9,921 | 10,136 | 10,604 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
14,833 | 15,160 | 15,799 | 15,018 | 16,179 | 16,464 | 15,312 | 13,684 | ||||||||||||||||||||||||
Mutual funds |
14,413 | 14,782 | 15,423 | 14,655 | 15,578 | 15,784 | 14,859 | 13,245 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
420 | 378 | 376 | 363 | 601 | 680 | 454 | 439 | ||||||||||||||||||||||||
Managed and marketed customer funds |
95,181 | 93,232 | 102,681 | 103,522 | 102,352 | 102,931 | 104,050 | 107,314 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
44
Portugal
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
555 | 546 | 9 | 1.6 | ||||||||||||
Net fees |
263 | 280 | (17 | ) | (6.0 | ) | ||||||||||
Gains (losses) on financial transactions |
164 | 88 | 77 | 87.4 | ||||||||||||
Other operating income * |
33 | 42 | (9 | ) | (22.3 | ) | ||||||||||
Gross income |
1,016 | 956 | 60 | 6.2 | ||||||||||||
Operating expenses |
(494 | ) | (498 | ) | 3 | (0.7 | ) | |||||||||
General administrative expenses |
(458 | ) | (447 | ) | (11 | ) | 2.5 | |||||||||
Personnel |
(291 | ) | (290 | ) | (1 | ) | 0.4 | |||||||||
Other general administrative expenses |
(167 | ) | (158 | ) | (10 | ) | 6.3 | |||||||||
Depreciation and amortisation |
(36 | ) | (50 | ) | 14 | (28.6 | ) | |||||||||
Net operating income |
522 | 459 | 63 | 13.7 | ||||||||||||
Net loan-loss provisions |
(72 | ) | (124 | ) | 52 | (42.1 | ) | |||||||||
Other income |
(31 | ) | (99 | ) | 68 | (68.4 | ) | |||||||||
Profit before taxes |
419 | 236 | 182 | 77.3 | ||||||||||||
Tax on profit |
(118 | ) | (56 | ) | (62 | ) | 111.6 | |||||||||
Profit from continuing operations |
301 | 181 | 120 | 66.7 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
301 | 181 | 120 | 66.7 | ||||||||||||
Minority interests |
1 | (4 | ) | 5 | | |||||||||||
Attributable profit to the Group |
300 | 184 | 116 | 62.8 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
28,221 | 23,180 | 5,041 | 21.7 | ||||||||||||
Trading portfolio (w/o loans) |
1,678 | 2,082 | (404 | ) | (19.4 | ) | ||||||||||
Available-for-sale financial assets |
6,799 | 7,011 | (212 | ) | (3.0 | ) | ||||||||||
Due from credit institutions ** |
2,465 | 2,163 | 302 | 14.0 | ||||||||||||
Intangible assets and property and equipment |
720 | 729 | (9 | ) | (1.2 | ) | ||||||||||
Other assets |
9,684 | 6,450 | 3,234 | 50.1 | ||||||||||||
Total assets/liabilities & shareholders equity |
49,568 | 41,616 | 7,952 | 19.1 | ||||||||||||
Customer deposits ** |
29,173 | 24,016 | 5,157 | 21.5 | ||||||||||||
Marketable debt securities ** |
4,994 | 2,855 | 2,138 | 74.9 | ||||||||||||
Subordinated debt ** |
(0 | ) | 0 | (0 | ) | | ||||||||||
Insurance liabilities |
20 | 27 | (8 | ) | (28.6 | ) | ||||||||||
Due to credit institutions ** |
11,307 | 11,543 | (235 | ) | (2.0 | ) | ||||||||||
Other liabilities |
1,351 | 787 | 564 | 71.7 | ||||||||||||
Stockholders equity *** |
2,724 | 2,388 | 336 | 14.1 | ||||||||||||
Other managed and marketed customer funds |
2,842 | 2,501 | 341 | 13.7 | ||||||||||||
Mutual funds |
1,512 | 1,276 | 236 | 18.5 | ||||||||||||
Pension funds |
915 | 911 | 4 | 0.4 | ||||||||||||
Managed portfolios |
416 | 314 | 102 | 32.5 | ||||||||||||
Managed and marketed customer funds |
37,009 | 29,372 | 7,636 | 26.0 | ||||||||||||
(**).-Including all on-balance sheet balances for this item (***).-Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||
Ratios (%) and other data | ||||||||||||||||
ROE |
12.37 | 7.91 | 4.46 p. | |||||||||||||
Efficiency ratio (with amortisations) |
48.7 | 52.0 | (3.4 p. | ) | ||||||||||||
NPL ratio |
7.46 | 8.89 | (1.43 p. | ) | ||||||||||||
NPL coverage |
99.0 | 51.8 | 47.2 p. | |||||||||||||
Number of employees |
6,568 | 5,448 | 1,120 | 20.6 | ||||||||||||
Number of branches |
752 | 594 | 158 | 26.6 |
45
Portugal
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
129 | 138 | 136 | 143 | 142 | 141 | 134 | 138 | ||||||||||||||||||||||||
Net fees |
73 | 66 | 70 | 71 | 68 | 67 | 66 | 62 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
18 | 22 | 13 | 35 | 15 | 10 | 16 | 123 | ||||||||||||||||||||||||
Other operating income * |
9 | 11 | 11 | 12 | 13 | 16 | 10 | (5 | ) | |||||||||||||||||||||||
Gross income |
228 | 237 | 230 | 261 | 238 | 234 | 226 | 318 | ||||||||||||||||||||||||
Operating expenses |
(124 | ) | (123 | ) | (123 | ) | (128 | ) | (123 | ) | (122 | ) | (124 | ) | (125 | ) | ||||||||||||||||
General administrative expenses |
(109 | ) | (111 | ) | (111 | ) | (115 | ) | (114 | ) | (113 | ) | (115 | ) | (116 | ) | ||||||||||||||||
Personnel |
(71 | ) | (71 | ) | (71 | ) | (76 | ) | (71 | ) | (72 | ) | (72 | ) | (75 | ) | ||||||||||||||||
Other general administrative expenses |
(38 | ) | (40 | ) | (40 | ) | (39 | ) | (42 | ) | (41 | ) | (43 | ) | (41 | ) | ||||||||||||||||
Depreciation and amortisation |
(14 | ) | (12 | ) | (12 | ) | (12 | ) | (10 | ) | (9 | ) | (9 | ) | (9 | ) | ||||||||||||||||
Net operating income |
105 | 114 | 106 | 133 | 115 | 112 | 102 | 193 | ||||||||||||||||||||||||
Net loan-loss provisions |
(34 | ) | (40 | ) | (32 | ) | (17 | ) | (22 | ) | (21 | ) | (24 | ) | (5 | ) | ||||||||||||||||
Other income |
(30 | ) | (29 | ) | (20 | ) | (20 | ) | (21 | ) | (23 | ) | 23 | (10 | ) | |||||||||||||||||
Profit before taxes |
40 | 45 | 55 | 96 | 72 | 67 | 101 | 178 | ||||||||||||||||||||||||
Tax on profit |
(9 | ) | (9 | ) | (14 | ) | (24 | ) | (17 | ) | (18 | ) | (24 | ) | (58 | ) | ||||||||||||||||
Profit from continuing operations |
32 | 36 | 40 | 72 | 55 | 49 | 77 | 120 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
32 | 36 | 40 | 72 | 55 | 49 | 77 | 120 | ||||||||||||||||||||||||
Minority interests |
(2 | ) | (2 | ) | (0 | ) | 0 | 0 | (0 | ) | 0 | 1 | ||||||||||||||||||||
Attributable profit to the Group |
34 | 38 | 41 | 72 | 55 | 49 | 77 | 119 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
24,240 | 24,111 | 23,333 | 23,180 | 23,045 | 23,097 | 23,029 | 28,221 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
1,884 | 1,880 | 1,998 | 2,082 | 2,160 | 2,076 | 1,801 | 1,678 | ||||||||||||||||||||||||
Available-for-sale financial assets |
6,711 | 7,119 | 8,060 | 7,011 | 6,877 | 5,711 | 5,736 | 6,799 | ||||||||||||||||||||||||
Due from credit institutions ** |
2,540 | 2,491 | 2,466 | 2,163 | 2,173 | 1,934 | 2,097 | 2,465 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
800 | 763 | 749 | 729 | 700 | 693 | 696 | 720 | ||||||||||||||||||||||||
Other assets |
5,810 | 6,276 | 6,708 | 6,450 | 5,857 | 5,903 | 5,999 | 9,684 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
41,986 | 42,640 | 43,313 | 41,616 | 40,813 | 39,415 | 39,358 | 49,568 | ||||||||||||||||||||||||
Customer deposits ** |
23,586 | 23,253 | 24,131 | 24,016 | 23,529 | 23,796 | 24,091 | 29,173 | ||||||||||||||||||||||||
Marketable debt securities ** |
2,248 | 3,811 | 3,793 | 2,855 | 2,732 | 2,608 | 2,566 | 4,994 | ||||||||||||||||||||||||
Subordinated debt ** |
0 | 0 | 0 | 0 | (0 | ) | 0 | 0 | (0 | ) | ||||||||||||||||||||||
Insurance liabilities |
80 | 80 | 80 | 27 | 30 | 24 | 22 | 20 | ||||||||||||||||||||||||
Due to credit institutions ** |
12,916 | 12,274 | 12,074 | 11,543 | 11,043 | 9,794 | 9,384 | 11,307 | ||||||||||||||||||||||||
Other liabilities |
857 | 922 | 769 | 787 | 888 | 971 | 920 | 1,351 | ||||||||||||||||||||||||
Stockholders equity *** |
2,299 | 2,300 | 2,466 | 2,388 | 2,591 | 2,221 | 2,376 | 2,724 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
2,227 | 2,396 | 2,347 | 2,501 | 2,870 | 2,876 | 2,801 | 2,842 | ||||||||||||||||||||||||
Mutual funds |
1,185 | 1,311 | 1,246 | 1,276 | 1,530 | 1,555 | 1,489 | 1,512 | ||||||||||||||||||||||||
Pension funds |
862 | 864 | 849 | 911 | 962 | 910 | 906 | 915 | ||||||||||||||||||||||||
Managed portfolios |
179 | 222 | 252 | 314 | 379 | 411 | 406 | 416 | ||||||||||||||||||||||||
Managed and marketed customer funds |
28,061 | 29,460 | 30,271 | 29,372 | 29,131 | 29,281 | 29,458 | 37,009 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
| |||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
8.26 | 8.16 | 8.49 | 8.89 | 8.96 | 8.80 | 8.86 | 7.46 | ||||||||||||||||||||||||
NPL coverage |
50.6 | 53.1 | 53.9 | 51.8 | 52.4 | 54.2 | 56.2 | 99.0 | ||||||||||||||||||||||||
Cost of credit |
0.63 | 0.55 | 0.47 | 0.50 | 0.45 | 0.38 | 0.35 | 0.29 |
46
Spains real estate activity
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
(41 | ) | (20 | ) | (22 | ) | 110.8 | |||||||||
Net fees |
0 | (0 | ) | 1 | | |||||||||||
Gains (losses) on financial transactions |
151 | 8 | 143 | | ||||||||||||
Other operating income * |
27 | (20 | ) | 46 | | |||||||||||
Gross income |
137 | (31 | ) | 169 | | |||||||||||
Operating expenses |
(235 | ) | (230 | ) | (5 | ) | 2.2 | |||||||||
General administrative expenses |
(224 | ) | (215 | ) | (8 | ) | 3.8 | |||||||||
Personnel |
(64 | ) | (56 | ) | (8 | ) | 14.3 | |||||||||
Other general administrative expenses |
(159 | ) | (159 | ) | (0 | ) | 0.1 | |||||||||
Depreciation and amortisation |
(11 | ) | (14 | ) | 3 | (21.8 | ) | |||||||||
Net operating income |
(98 | ) | (261 | ) | 163 | (62.6 | ) | |||||||||
Net loan-loss provisions |
(207 | ) | (281 | ) | 74 | (26.3 | ) | |||||||||
Other income |
(303 | ) | (352 | ) | 48 | (13.8 | ) | |||||||||
Profit before taxes |
(608 | ) | (894 | ) | 286 | (32.0 | ) | |||||||||
Tax on profit |
180 | 248 | (68 | ) | (27.6 | ) | ||||||||||
Profit from continuing operations |
(429 | ) | (646 | ) | 218 | (33.7 | ) | |||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
(429 | ) | (646 | ) | 218 | (33.7 | ) | |||||||||
Minority interests |
(9 | ) | 5 | (14 | ) | | ||||||||||
Attributable profit to the Group |
(420 | ) | (652 | ) | 232 | (35.6 | ) | |||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
2,794 | 4,181 | (1,386 | ) | (33.2 | ) | ||||||||||
Trading portfolio (w/o loans) |
5 | | 5 | | ||||||||||||
Available-for-sale financial assets |
104 | 210 | (106 | ) | (50.5 | ) | ||||||||||
Due from credit institutions ** |
720 | 51 | 670 | | ||||||||||||
Intangible assets and property and equipment |
5,827 | 5,950 | (122 | ) | (2.1 | ) | ||||||||||
Other assets |
6,389 | 3,655 | 2,734 | 74.8 | ||||||||||||
Total assets/liabilities & shareholders equity |
15,840 | 14,046 | 1,794 | 12.8 | ||||||||||||
Customer deposits ** |
125 | 137 | (13 | ) | (9.3 | ) | ||||||||||
Marketable debt securities ** |
0 | | 0 | | ||||||||||||
Subordinated debt ** |
| | | | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
10,335 | 8,266 | 2,069 | 25.0 | ||||||||||||
Other liabilities |
1,289 | 1,587 | (298 | ) | (18.8 | ) | ||||||||||
Stockholders equity *** |
4,092 | 4,056 | 36 | 0.9 | ||||||||||||
Other managed and marketed customer funds |
36 | 140 | (105 | ) | (74.6 | ) | ||||||||||
Mutual funds |
35 | 140 | (105 | ) | (74.9 | ) | ||||||||||
Pension funds |
1 | 1 | (0 | ) | (1.0 | ) | ||||||||||
Managed portfolios |
| | | | ||||||||||||
Managed and marketed customer funds |
160 | 278 | (117 | ) | (42.3 | ) |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
47
Spains real estate activity
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
(1 | ) | (11 | ) | (4 | ) | (4 | ) | (13 | ) | 0 | (11 | ) | (17 | ) | |||||||||||||||||
Net fees |
(0 | ) | (0 | ) | 0 | 0 | 0 | 1 | (1 | ) | 0 | |||||||||||||||||||||
Gains (losses) on financial transactions |
(0 | ) | 1 | 2 | 5 | 44 | 34 | 43 | 31 | |||||||||||||||||||||||
Other operating income * |
0 | (1 | ) | (0 | ) | (18 | ) | 8 | 11 | (5 | ) | 14 | ||||||||||||||||||||
Gross income |
(2 | ) | (11 | ) | (1 | ) | (17 | ) | 39 | 45 | 25 | 27 | ||||||||||||||||||||
Operating expenses |
(56 | ) | (58 | ) | (57 | ) | (59 | ) | (66 | ) | (57 | ) | (58 | ) | (54 | ) | ||||||||||||||||
General administrative expenses |
(52 | ) | (54 | ) | (53 | ) | (56 | ) | (62 | ) | (53 | ) | (57 | ) | (51 | ) | ||||||||||||||||
Personnel |
(14 | ) | (14 | ) | (13 | ) | (14 | ) | (18 | ) | (13 | ) | (17 | ) | (16 | ) | ||||||||||||||||
Other general administrative expenses |
(38 | ) | (40 | ) | (40 | ) | (42 | ) | (44 | ) | (40 | ) | (40 | ) | (35 | ) | ||||||||||||||||
Depreciation and amortisation |
(4 | ) | (4 | ) | (4 | ) | (3 | ) | (4 | ) | (3 | ) | (1 | ) | (3 | ) | ||||||||||||||||
Net operating income |
(58 | ) | (69 | ) | (58 | ) | (76 | ) | (27 | ) | (11 | ) | (33 | ) | (26 | ) | ||||||||||||||||
Net loan-loss provisions |
(77 | ) | (76 | ) | (83 | ) | (46 | ) | (42 | ) | (49 | ) | (83 | ) | (34 | ) | ||||||||||||||||
Other income |
(110 | ) | (90 | ) | (87 | ) | (66 | ) | (49 | ) | (54 | ) | (61 | ) | (140 | ) | ||||||||||||||||
Profit before taxes |
(244 | ) | (235 | ) | (227 | ) | (188 | ) | (119 | ) | (114 | ) | (176 | ) | (199 | ) | ||||||||||||||||
Tax on profit |
69 | 67 | 64 | 47 | 36 | 34 | 53 | 58 | ||||||||||||||||||||||||
Profit from continuing operations |
(175 | ) | (168 | ) | (163 | ) | (141 | ) | (83 | ) | (80 | ) | (124 | ) | (142 | ) | ||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
(175 | ) | (168 | ) | (163 | ) | (141 | ) | (83 | ) | (80 | ) | (124 | ) | (142 | ) | ||||||||||||||||
Minority interests |
(2 | ) | (0 | ) | (2 | ) | 9 | 1 | (1 | ) | (8 | ) | (2 | ) | ||||||||||||||||||
Attributable profit to the Group |
(173 | ) | (168 | ) | (161 | ) | (150 | ) | (85 | ) | (79 | ) | (116 | ) | (140 | ) | ||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
5,250 | 4,915 | 4,365 | 4,181 | 3,942 | 3,323 | 2,982 | 2,794 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
| | | | 6 | 4 | 4 | 5 | ||||||||||||||||||||||||
Available-for-sale financial assets |
210 | 210 | 210 | 210 | 167 | 168 | 169 | 104 | ||||||||||||||||||||||||
Due from credit institutions ** |
14 | 20 | 49 | 51 | 59 | 65 | 781 | 720 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
3,131 | 2,794 | 2,437 | 5,950 | 5,865 | 5,804 | 5,692 | 5,827 | ||||||||||||||||||||||||
Other assets |
3,428 | 3,595 | 3,498 | 3,655 | 6,429 | 6,753 | 6,535 | 6,389 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
12,033 | 11,534 | 10,560 | 14,046 | 16,467 | 16,117 | 16,163 | 15,840 | ||||||||||||||||||||||||
Customer deposits ** |
238 | 215 | 224 | 137 | 149 | 245 | 153 | 125 | ||||||||||||||||||||||||
Marketable debt securities ** |
| | | | | | 0 | 0 | ||||||||||||||||||||||||
Subordinated debt ** |
| | | | | | | | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
7,385 | 6,989 | 6,362 | 8,266 | 10,538 | 9,498 | 10,304 | 10,335 | ||||||||||||||||||||||||
Other liabilities |
329 | 418 | 303 | 1,587 | 1,624 | 1,841 | 1,402 | 1,289 | ||||||||||||||||||||||||
Stockholders equity *** |
4,081 | 3,911 | 3,671 | 4,056 | 4,156 | 4,533 | 4,304 | 4,092 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
145 | 145 | 156 | 140 | 139 | 44 | 40 | 36 | ||||||||||||||||||||||||
Mutual funds |
144 | 144 | 155 | 140 | 138 | 43 | 39 | 35 | ||||||||||||||||||||||||
Pension funds |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||
Managed portfolios |
| | | | | | | | ||||||||||||||||||||||||
Managed and marketed customer funds |
383 | 360 | 380 | 278 | 288 | 288 | 193 | 160 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
48
United Kingdom
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
4,942 | 4,234 | 708 | 16.7 | ||||||||||||
Net fees |
1,091 | 1,028 | 63 | 6.2 | ||||||||||||
Gains (losses) on financial transactions |
302 | 241 | 61 | 25.2 | ||||||||||||
Other operating income * |
47 | 37 | 9 | 24.3 | ||||||||||||
Gross income |
6,382 | 5,541 | 841 | 15.2 | ||||||||||||
Operating expenses |
(3,356 | ) | (2,918 | ) | (438 | ) | 15.0 | |||||||||
General administrative expenses |
(3,009 | ) | (2,595 | ) | (414 | ) | 16.0 | |||||||||
Personnel |
(1,592 | ) | (1,558 | ) | (35 | ) | 2.2 | |||||||||
Other general administrative expenses |
(1,417 | ) | (1,037 | ) | (379 | ) | 36.6 | |||||||||
Depreciation and amortisation |
(347 | ) | (323 | ) | (24 | ) | 7.4 | |||||||||
Net operating income |
3,025 | 2,622 | 403 | 15.4 | ||||||||||||
Net loan-loss provisions |
(107 | ) | (332 | ) | 225 | (67.7 | ) | |||||||||
Other income |
(354 | ) | (318 | ) | (36 | ) | 11.3 | |||||||||
Profit before taxes |
2,564 | 1,973 | 592 | 30.0 | ||||||||||||
Tax on profit |
(556 | ) | (416 | ) | (140 | ) | 33.5 | |||||||||
Profit from continuing operations |
2,008 | 1,556 | 452 | 29.1 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
2,008 | 1,556 | 452 | 29.1 | ||||||||||||
Minority interests |
37 | | 37 | | ||||||||||||
Attributable profit to the Group |
1,971 | 1,556 | 415 | 26.6 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
282,673 | 251,191 | 31,482 | 12.5 | ||||||||||||
Trading portfolio (w/o loans) |
40,138 | 39,360 | 778 | 2.0 | ||||||||||||
Available-for-sale financial assets |
12,279 | 11,197 | 1,082 | 9.7 | ||||||||||||
Due from credit institutions ** |
15,459 | 14,093 | 1,366 | 9.7 | ||||||||||||
Intangible assets and property and equipment |
3,025 | 2,700 | 325 | 12.1 | ||||||||||||
Other assets |
29,581 | 35,695 | (6,113 | ) | (17.1 | ) | ||||||||||
Total assets/liabilities & shareholders equity |
383,155 | 354,235 | 28,920 | 8.2 | ||||||||||||
Customer deposits ** |
231,947 | 202,328 | 29,619 | 14.6 | ||||||||||||
Marketable debt securities ** |
70,133 | 69,581 | 552 | 0.8 | ||||||||||||
Subordinated debt ** |
4,127 | 5,376 | (1,250 | ) | (23.2 | ) | ||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
23,610 | 26,720 | (3,110 | ) | (11.6 | ) | ||||||||||
Other liabilities |
36,162 | 34,887 | 1,276 | 3.7 | ||||||||||||
Stockholders equity *** |
17,176 | 15,342 | 1,834 | 12.0 | ||||||||||||
Other managed and marketed customer funds |
9,703 | 9,667 | 36 | 0.4 | ||||||||||||
Mutual funds |
9,564 | 9,524 | 40 | 0.4 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
139 | 143 | (4 | ) | (2.8 | ) | ||||||||||
Managed and marketed customer funds |
315,910 | 286,953 | 28,957 | 10.1 | ||||||||||||
(**).- Including all on-balance sheet balances for this item | ||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments | ||||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
11.50 | 11.07 | 0.43 p. | |||||||||||||
Efficiency ratio (with amortisations) |
52.6 | 52.7 | (0.1 p. | ) | ||||||||||||
NPL ratio |
1.52 | 1.79 | (0.27 p. | ) | ||||||||||||
NPL coverage |
38.2 | 41.9 | (3.7 p. | ) | ||||||||||||
Number of employees |
25,866 | 25,678 | 188 | 0.7 | ||||||||||||
Number of branches |
858 | 929 | (71 | ) | (7.6 | ) |
49
United Kingdom
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
989 | 1,035 | 1,089 | 1,121 | 1,194 | 1,247 | 1,250 | 1,251 | ||||||||||||||||||||||||
Net fees |
247 | 247 | 260 | 273 | 287 | 291 | 273 | 240 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
78 | 69 | 58 | 35 | 60 | 83 | 58 | 100 | ||||||||||||||||||||||||
Other operating income * |
15 | 4 | 9 | 9 | 10 | 4 | 23 | 10 | ||||||||||||||||||||||||
Gross income |
1,329 | 1,356 | 1,417 | 1,440 | 1,551 | 1,626 | 1,605 | 1,600 | ||||||||||||||||||||||||
Operating expenses |
(701 | ) | (709 | ) | (737 | ) | (771 | ) | (823 | ) | (843 | ) | (844 | ) | (846 | ) | ||||||||||||||||
General administrative expenses |
(614 | ) | (631 | ) | (670 | ) | (680 | ) | (749 | ) | (759 | ) | (760 | ) | (742 | ) | ||||||||||||||||
Personnel |
(366 | ) | (373 | ) | (410 | ) | (408 | ) | (396 | ) | (418 | ) | (391 | ) | (387 | ) | ||||||||||||||||
Other general administrative expenses |
(247 | ) | (258 | ) | (260 | ) | (272 | ) | (352 | ) | (341 | ) | (369 | ) | (355 | ) | ||||||||||||||||
Depreciation and amortisation |
(87 | ) | (79 | ) | (67 | ) | (91 | ) | (75 | ) | (85 | ) | (84 | ) | (104 | ) | ||||||||||||||||
Net operating income |
628 | 646 | 679 | 669 | 727 | 783 | 761 | 755 | ||||||||||||||||||||||||
Net loan-loss provisions |
(120 | ) | (87 | ) | (89 | ) | (36 | ) | (76 | ) | (18 | ) | 7 | (21 | ) | |||||||||||||||||
Other income |
(46 | ) | (63 | ) | (73 | ) | (136 | ) | (56 | ) | (51 | ) | (130 | ) | (118 | ) | ||||||||||||||||
Profit before taxes |
462 | 496 | 518 | 497 | 596 | 714 | 639 | 616 | ||||||||||||||||||||||||
Tax on profit |
(91 | ) | (103 | ) | (112 | ) | (110 | ) | (117 | ) | (159 | ) | (149 | ) | (130 | ) | ||||||||||||||||
Profit from continuing operations |
371 | 394 | 406 | 387 | 479 | 555 | 489 | 485 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
371 | 394 | 406 | 387 | 479 | 555 | 489 | 485 | ||||||||||||||||||||||||
Minority interests |
| | | | 8 | 9 | 10 | 10 | ||||||||||||||||||||||||
Attributable profit to the Group |
371 | 394 | 406 | 387 | 471 | 545 | 480 | 475 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
233,937 | 239,237 | 248,940 | 251,191 | 279,334 | 287,896 | 284,003 | 282,673 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
31,492 | 31,814 | 35,264 | 39,360 | 42,850 | 41,349 | 40,406 | 40,138 | ||||||||||||||||||||||||
Available-for-sale financial assets |
8,358 | 9,675 | 10,736 | 11,197 | 12,937 | 12,785 | 12,940 | 12,279 | ||||||||||||||||||||||||
Due from credit institutions ** |
17,772 | 14,391 | 16,766 | 14,093 | 19,885 | 17,654 | 14,995 | 15,459 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
2,510 | 2,347 | 2,502 | 2,700 | 3,094 | 3,175 | 3,043 | 3,025 | ||||||||||||||||||||||||
Other assets |
44,325 | 39,704 | 40,269 | 35,695 | 34,749 | 26,772 | 27,936 | 29,581 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
338,393 | 337,169 | 354,478 | 354,235 | 392,848 | 389,632 | 383,323 | 383,155 | ||||||||||||||||||||||||
Customer deposits ** |
194,923 | 193,431 | 203,721 | 202,328 | 220,684 | 230,233 | 227,212 | 231,947 | ||||||||||||||||||||||||
Marketable debt securities ** |
66,366 | 65,816 | 70,402 | 69,581 | 78,569 | 72,622 | 72,051 | 70,133 | ||||||||||||||||||||||||
Subordinated debt ** |
5,814 | 5,931 | 6,121 | 5,376 | 5,787 | 5,273 | 4,098 | 4,127 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
29,013 | 27,331 | 25,560 | 26,720 | 26,264 | 26,331 | 24,871 | 23,610 | ||||||||||||||||||||||||
Other liabilities |
28,783 | 30,561 | 33,665 | 34,887 | 45,703 | 39,385 | 38,500 | 36,162 | ||||||||||||||||||||||||
Stockholders equity *** |
13,493 | 14,099 | 15,009 | 15,342 | 15,841 | 15,788 | 16,591 | 17,176 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
9,630 | 9,885 | 9,994 | 9,667 | 10,469 | 10,807 | 9,376 | 9,703 | ||||||||||||||||||||||||
Mutual funds |
9,490 | 9,740 | 9,849 | 9,524 | 10,313 | 10,645 | 9,238 | 9,564 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
140 | 145 | 145 | 143 | 156 | 162 | 138 | 139 | ||||||||||||||||||||||||
Managed and marketed customer funds |
276,734 | 275,063 | 290,238 | 286,953 | 315,509 | 318,935 | 312,737 | 315,910 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item | ||||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments | ||||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
1.88 | 1.91 | 1.80 | 1.79 | 1.75 | 1.61 | 1.51 | 1.52 | ||||||||||||||||||||||||
NPL coverage |
42.9 | 41.1 | 43.4 | 41.9 | 41.2 | 40.3 | 39.6 | 38.2 | ||||||||||||||||||||||||
Cost of credit |
0.23 | 0.22 | 0.19 | 0.14 | 0.11 | 0.08 | 0.04 | 0.03 |
50
United Kingdom
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
4,942 | 4,703 | 239 | 5.1 | ||||||||||||
Net fees |
1,091 | 1,142 | (51 | ) | (4.4 | ) | ||||||||||
Gains (losses) on financial transactions |
302 | 268 | 34 | 12.7 | ||||||||||||
Other operating income * |
47 | 42 | 5 | 11.9 | ||||||||||||
Gross income |
6,382 | 6,154 | 228 | 3.7 | ||||||||||||
Operating expenses |
(3,356 | ) | (3,241 | ) | (115 | ) | 3.5 | |||||||||
General administrative expenses |
(3,009 | ) | (2,882 | ) | (127 | ) | 4.4 | |||||||||
Personnel |
(1,592 | ) | (1,730 | ) | 138 | (8.0 | ) | |||||||||
Other general administrative expenses |
(1,417 | ) | (1,152 | ) | (264 | ) | 23.0 | |||||||||
Depreciation and amortisation |
(347 | ) | (359 | ) | 12 | (3.3 | ) | |||||||||
Net operating income |
3,025 | 2,913 | 113 | 3.9 | ||||||||||||
Net loan-loss provisions |
(107 | ) | (369 | ) | 262 | (70.9 | ) | |||||||||
Other income |
(354 | ) | (353 | ) | (1 | ) | 0.3 | |||||||||
Profit before taxes |
2,564 | 2,191 | 373 | 17.0 | ||||||||||||
Tax on profit |
(556 | ) | (462 | ) | (93 | ) | 20.2 | |||||||||
Profit from continuing operations |
2,008 | 1,729 | 280 | 16.2 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
2,008 | 1,729 | 280 | 16.2 | ||||||||||||
Minority interests |
37 | | 37 | | ||||||||||||
Attributable profit to the Group |
1,971 | 1,729 | 242 | 14.0 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
282,673 | 266,575 | 16,098 | 6.0 | ||||||||||||
Trading portfolio (w/o loans) |
40,138 | 41,770 | (1,632 | ) | (3.9 | ) | ||||||||||
Available-for-sale financial assets |
12,279 | 11,882 | 396 | 3.3 | ||||||||||||
Due from credit institutions ** |
15,459 | 14,956 | 503 | 3.4 | ||||||||||||
Intangible assets and property and equipment |
3,025 | 2,865 | 160 | 5.6 | ||||||||||||
Other assets |
29,581 | 37,881 | (8,299 | ) | (21.9 | ) | ||||||||||
Total assets/liabilities & shareholders equity |
383,155 | 375,929 | 7,226 | 1.9 | ||||||||||||
Customer deposits ** |
231,947 | 214,720 | 17,228 | 8.0 | ||||||||||||
Marketable debt securities ** |
70,133 | 73,843 | (3,710 | ) | (5.0 | ) | ||||||||||
Subordinated debt ** |
4,127 | 5,706 | (1,579 | ) | (27.7 | ) | ||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
23,610 | 28,357 | (4,747 | ) | (16.7 | ) | ||||||||||
Other liabilities |
36,162 | 37,023 | (861 | ) | (2.3 | ) | ||||||||||
Stockholders equity *** |
17,176 | 16,281 | 894 | 5.5 | ||||||||||||
Other managed and marketed customer funds |
9,703 | 10,259 | (556 | ) | (5.4 | ) | ||||||||||
Mutual funds |
9,564 | 10,107 | (543 | ) | (5.4 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
139 | 152 | (13 | ) | (8.4 | ) | ||||||||||
Managed and marketed customer funds |
315,910 | 304,527 | 11,383 | 3.7 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
51
United Kingdom
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,128 | 1,163 | 1,191 | 1,220 | 1,223 | 1,240 | 1,235 | 1,245 | ||||||||||||||||||||||||
Net fees |
282 | 277 | 284 | 298 | 293 | 290 | 270 | 238 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
89 | 78 | 63 | 38 | 62 | 83 | 57 | 100 | ||||||||||||||||||||||||
Other operating income * |
17 | 5 | 10 | 10 | 10 | 4 | 23 | 10 | ||||||||||||||||||||||||
Gross income |
1,516 | 1,523 | 1,549 | 1,566 | 1,588 | 1,617 | 1,585 | 1,592 | ||||||||||||||||||||||||
Operating expenses |
(800 | ) | (797 | ) | (806 | ) | (839 | ) | (843 | ) | (838 | ) | (834 | ) | (841 | ) | ||||||||||||||||
General administrative expenses |
(700 | ) | (709 | ) | (733 | ) | (740 | ) | (766 | ) | (754 | ) | (751 | ) | (738 | ) | ||||||||||||||||
Personnel |
(418 | ) | (419 | ) | (449 | ) | (444 | ) | (406 | ) | (416 | ) | (386 | ) | (385 | ) | ||||||||||||||||
Other general administrative expenses |
(282 | ) | (290 | ) | (284 | ) | (296 | ) | (361 | ) | (338 | ) | (365 | ) | (353 | ) | ||||||||||||||||
Depreciation and amortisation |
(99 | ) | (88 | ) | (73 | ) | (99 | ) | (77 | ) | (84 | ) | (83 | ) | (104 | ) | ||||||||||||||||
Net operating income |
717 | 726 | 743 | 727 | 745 | 778 | 752 | 751 | ||||||||||||||||||||||||
Net loan-loss provisions |
(137 | ) | (98 | ) | (96 | ) | (38 | ) | (78 | ) | (17 | ) | 8 | (21 | ) | |||||||||||||||||
Other income |
(53 | ) | (71 | ) | (80 | ) | (149 | ) | (57 | ) | (50 | ) | (129 | ) | (117 | ) | ||||||||||||||||
Profit before taxes |
527 | 558 | 566 | 540 | 610 | 711 | 630 | 612 | ||||||||||||||||||||||||
Tax on profit |
(104 | ) | (116 | ) | (123 | ) | (120 | ) | (120 | ) | (159 | ) | (148 | ) | (130 | ) | ||||||||||||||||
Profit from continuing operations |
423 | 442 | 444 | 420 | 491 | 552 | 483 | 483 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
423 | 442 | 444 | 420 | 491 | 552 | 483 | 483 | ||||||||||||||||||||||||
Minority interests |
| | | | 8 | 9 | 10 | 10 | ||||||||||||||||||||||||
Attributable profit to the Group |
423 | 442 | 444 | 420 | 482 | 543 | 473 | 473 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
263,978 | 261,256 | 263,643 | 266,575 | 276,803 | 279,051 | 285,764 | 282,673 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
35,536 | 34,742 | 37,347 | 41,770 | 42,461 | 40,079 | 40,657 | 40,138 | ||||||||||||||||||||||||
Available-for-sale financial assets |
9,431 | 10,566 | 11,370 | 11,882 | 12,820 | 12,393 | 13,020 | 12,279 | ||||||||||||||||||||||||
Due from credit institutions ** |
20,054 | 15,715 | 17,757 | 14,956 | 19,704 | 17,112 | 15,088 | 15,459 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
2,832 | 2,563 | 2,650 | 2,865 | 3,066 | 3,078 | 3,062 | 3,025 | ||||||||||||||||||||||||
Other assets |
50,017 | 43,359 | 42,648 | 37,881 | 34,434 | 25,949 | 28,109 | 29,581 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
381,847 | 368,201 | 375,415 | 375,929 | 389,289 | 377,661 | 385,699 | 383,155 | ||||||||||||||||||||||||
Customer deposits ** |
219,954 | 211,234 | 215,754 | 214,720 | 218,684 | 223,159 | 228,620 | 231,947 | ||||||||||||||||||||||||
Marketable debt securities ** |
74,889 | 71,873 | 74,560 | 73,843 | 77,857 | 70,391 | 72,498 | 70,133 | ||||||||||||||||||||||||
Subordinated debt ** |
6,561 | 6,477 | 6,482 | 5,706 | 5,735 | 5,111 | 4,123 | 4,127 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
32,738 | 29,847 | 27,070 | 28,357 | 26,026 | 25,522 | 25,025 | 23,610 | ||||||||||||||||||||||||
Other liabilities |
32,480 | 33,374 | 35,654 | 37,023 | 45,289 | 38,175 | 38,739 | 36,162 | ||||||||||||||||||||||||
Stockholders equity *** |
15,226 | 15,396 | 15,895 | 16,281 | 15,697 | 15,303 | 16,694 | 17,176 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
10,867 | 10,795 | 10,585 | 10,259 | 10,374 | 10,475 | 9,434 | 9,703 | ||||||||||||||||||||||||
Mutual funds |
10,708 | 10,637 | 10,431 | 10,107 | 10,219 | 10,318 | 9,295 | 9,564 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
159 | 158 | 154 | 152 | 154 | 157 | 139 | 139 | ||||||||||||||||||||||||
Managed and marketed customer funds |
312,271 | 300,379 | 307,380 | 304,527 | 312,650 | 309,136 | 314,676 | 315,910 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
52
United Kingdom
£ million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
3,585 | 3,412 | 174 | 5.1 | ||||||||||||
Net fees |
791 | 828 | (37 | ) | (4.4 | ) | ||||||||||
Gains (losses) on financial transactions |
219 | 194 | 25 | 12.7 | ||||||||||||
Other operating income * |
34 | 30 | 4 | 11.9 | ||||||||||||
Gross income |
4,630 | 4,464 | 165 | 3.7 | ||||||||||||
Operating expenses |
(2,435 | ) | (2,351 | ) | (83 | ) | 3.5 | |||||||||
General administrative expenses |
(2,183 | ) | (2,091 | ) | (92 | ) | 4.4 | |||||||||
Personnel |
(1,155 | ) | (1,255 | ) | 100 | (8.0 | ) | |||||||||
Other general administrative expenses |
(1,028 | ) | (836 | ) | (192 | ) | 23.0 | |||||||||
Depreciation and amortisation |
(252 | ) | (261 | ) | 9 | (3.3 | ) | |||||||||
Net operating income |
2,195 | 2,113 | 82 | 3.9 | ||||||||||||
Net loan-loss provisions |
(78 | ) | (268 | ) | 190 | (70.9 | ) | |||||||||
Other income |
(257 | ) | (256 | ) | (1 | ) | 0.3 | |||||||||
Profit before taxes |
1,860 | 1,589 | 271 | 17.0 | ||||||||||||
Tax on profit |
(403 | ) | (335 | ) | (68 | ) | 20.2 | |||||||||
Profit from continuing operations |
1,457 | 1,254 | 203 | 16.2 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,457 | 1,254 | 203 | 16.2 | ||||||||||||
Minority interests |
27 | | 27 | | ||||||||||||
Attributable profit to the Group |
1,430 | 1,254 | 176 | 14.0 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
207,468 | 195,653 | 11,815 | 6.0 | ||||||||||||
Trading portfolio (w/o loans) |
29,459 | 30,657 | (1,198 | ) | (3.9 | ) | ||||||||||
Available-for-sale financial assets |
9,012 | 8,721 | 291 | 3.3 | ||||||||||||
Due from credit institutions ** |
11,346 | 10,977 | 369 | 3.4 | ||||||||||||
Intangible assets and property and equipment |
2,220 | 2,103 | 118 | 5.6 | ||||||||||||
Other assets |
21,711 | 27,803 | (6,091 | ) | (21.9 | ) | ||||||||||
Total assets/liabilities & shareholders equity |
281,217 | 275,913 | 5,303 | 1.9 | ||||||||||||
Customer deposits ** |
170,238 | 157,593 | 12,644 | 8.0 | ||||||||||||
Marketable debt securities ** |
51,474 | 54,197 | (2,723 | ) | (5.0 | ) | ||||||||||
Subordinated debt ** |
3,029 | 4,188 | (1,159 | ) | (27.7 | ) | ||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
17,329 | 20,812 | (3,484 | ) | (16.7 | ) | ||||||||||
Other liabilities |
26,541 | 27,173 | (632 | ) | (2.3 | ) | ||||||||||
Stockholders equity *** |
12,606 | 11,950 | 656 | 5.5 | ||||||||||||
Other managed and marketed customer funds |
7,122 | 7,529 | (408 | ) | (5.4 | ) | ||||||||||
Mutual funds |
7,019 | 7,418 | (398 | ) | (5.4 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
102 | 112 | (9 | ) | (8.4 | ) | ||||||||||
Managed and marketed customer funds |
231,862 | 223,508 | 8,355 | 3.7 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
53
United Kingdom
£ million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
819 | 844 | 864 | 885 | 887 | 900 | 896 | 903 | ||||||||||||||||||||||||
Net fees |
205 | 201 | 206 | 216 | 213 | 210 | 196 | 173 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
65 | 56 | 46 | 27 | 45 | 60 | 42 | 72 | ||||||||||||||||||||||||
Other operating income * |
12 | 3 | 7 | 7 | 7 | 3 | 17 | 7 | ||||||||||||||||||||||||
Gross income |
1,100 | 1,105 | 1,124 | 1,136 | 1,152 | 1,173 | 1,150 | 1,155 | ||||||||||||||||||||||||
Operating expenses |
(580 | ) | (578 | ) | (585 | ) | (609 | ) | (612 | ) | (608 | ) | (605 | ) | (610 | ) | ||||||||||||||||
General administrative expenses |
(508 | ) | (514 | ) | (532 | ) | (537 | ) | (556 | ) | (547 | ) | (545 | ) | (535 | ) | ||||||||||||||||
Personnel |
(303 | ) | (304 | ) | (326 | ) | (322 | ) | (294 | ) | (302 | ) | (280 | ) | (279 | ) | ||||||||||||||||
Other general administrative expenses |
(205 | ) | (210 | ) | (206 | ) | (215 | ) | (262 | ) | (245 | ) | (265 | ) | (256 | ) | ||||||||||||||||
Depreciation and amortisation |
(72 | ) | (64 | ) | (53 | ) | (72 | ) | (56 | ) | (61 | ) | (60 | ) | (75 | ) | ||||||||||||||||
Net operating income |
520 | 527 | 539 | 527 | 540 | 565 | 545 | 545 | ||||||||||||||||||||||||
Net loan-loss provisions |
(99 | ) | (71 | ) | (70 | ) | (27 | ) | (56 | ) | (12 | ) | 6 | (15 | ) | |||||||||||||||||
Other income |
(38 | ) | (51 | ) | (58 | ) | (108 | ) | (41 | ) | (36 | ) | (94 | ) | (85 | ) | ||||||||||||||||
Profit before taxes |
382 | 405 | 411 | 392 | 443 | 516 | 457 | 444 | ||||||||||||||||||||||||
Tax on profit |
(75 | ) | (84 | ) | (89 | ) | (87 | ) | (87 | ) | (115 | ) | (107 | ) | (94 | ) | ||||||||||||||||
Profit from continuing operations |
307 | 321 | 322 | 305 | 356 | 401 | 350 | 350 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
307 | 321 | 322 | 305 | 356 | 401 | 350 | 350 | ||||||||||||||||||||||||
Minority interests |
| | | | 6 | 7 | 7 | 7 | ||||||||||||||||||||||||
Attributable profit to the Group |
307 | 321 | 322 | 305 | 350 | 394 | 343 | 343 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
193,746 | 191,749 | 193,501 | 195,653 | 203,159 | 204,809 | 209,736 | 207,468 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
26,082 | 25,499 | 27,411 | 30,657 | 31,165 | 29,416 | 29,840 | 29,459 | ||||||||||||||||||||||||
Available-for-sale financial assets |
6,922 | 7,755 | 8,345 | 8,721 | 9,409 | 9,096 | 9,556 | 9,012 | ||||||||||||||||||||||||
Due from credit institutions ** |
14,718 | 11,534 | 13,033 | 10,977 | 14,462 | 12,559 | 11,074 | 11,346 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
2,078 | 1,881 | 1,945 | 2,103 | 2,250 | 2,259 | 2,247 | 2,220 | ||||||||||||||||||||||||
Other assets |
36,710 | 31,823 | 31,301 | 27,803 | 25,273 | 19,045 | 20,631 | 21,711 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
280,257 | 270,241 | 275,536 | 275,913 | 285,718 | 277,184 | 283,084 | 281,217 | ||||||||||||||||||||||||
Customer deposits ** |
161,436 | 155,035 | 158,352 | 157,593 | 160,503 | 163,788 | 167,796 | 170,238 | ||||||||||||||||||||||||
Marketable debt securities ** |
54,964 | 52,751 | 54,723 | 54,197 | 57,143 | 51,663 | 53,210 | 51,474 | ||||||||||||||||||||||||
Subordinated debt ** |
4,815 | 4,754 | 4,758 | 4,188 | 4,209 | 3,751 | 3,026 | 3,029 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
24,028 | 21,906 | 19,868 | 20,812 | 19,102 | 18,732 | 18,367 | 17,329 | ||||||||||||||||||||||||
Other liabilities |
23,838 | 24,495 | 26,168 | 27,173 | 33,240 | 28,019 | 28,432 | 26,541 | ||||||||||||||||||||||||
Stockholders equity *** |
11,175 | 11,300 | 11,666 | 11,950 | 11,521 | 11,231 | 12,253 | 12,606 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
7,976 | 7,923 | 7,769 | 7,529 | 7,614 | 7,688 | 6,924 | 7,122 | ||||||||||||||||||||||||
Mutual funds |
7,859 | 7,807 | 7,656 | 7,418 | 7,501 | 7,573 | 6,822 | 7,019 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
116 | 116 | 113 | 112 | 113 | 116 | 102 | 102 | ||||||||||||||||||||||||
Managed and marketed customer funds |
229,191 | 220,463 | 225,602 | 223,508 | 229,470 | 226,890 | 230,956 | 231,862 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
54
Latin America
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
13,752 | 13,620 | 132 | 1.0 | ||||||||||||
Net fees |
4,452 | 4,372 | 81 | 1.8 | ||||||||||||
Gains (losses) on financial transactions |
517 | 484 | 32 | 6.7 | ||||||||||||
Other operating income * |
36 | 81 | (46 | ) | (56.2 | ) | ||||||||||
Gross income |
18,757 | 18,557 | 200 | 1.1 | ||||||||||||
Operating expenses |
(7,906 | ) | (7,851 | ) | (55 | ) | 0.7 | |||||||||
General administrative expenses |
(7,230 | ) | (7,130 | ) | (100 | ) | 1.4 | |||||||||
Personnel |
(3,955 | ) | (3,798 | ) | (158 | ) | 4.1 | |||||||||
Other general administrative expenses |
(3,274 | ) | (3,332 | ) | 58 | (1.7 | ) | |||||||||
Depreciation and amortisation |
(676 | ) | (720 | ) | 44 | (6.2 | ) | |||||||||
Net operating income |
10,851 | 10,706 | 144 | 1.3 | ||||||||||||
Net loan-loss provisions |
(4,950 | ) | (5,119 | ) | 170 | (3.3 | ) | |||||||||
Other income |
(893 | ) | (842 | ) | (51 | ) | 6.0 | |||||||||
Profit before taxes |
5,008 | 4,745 | 263 | 5.5 | ||||||||||||
Tax on profit |
(1,219 | ) | (1,053 | ) | (166 | ) | 15.8 | |||||||||
Profit from continuing operations |
3,789 | 3,692 | 97 | 2.6 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
3,789 | 3,692 | 97 | 2.6 | ||||||||||||
Minority interests |
596 | 790 | (194 | ) | (24.5 | ) | ||||||||||
Attributable profit to the Group |
3,193 | 2,902 | 291 | 10.0 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
133,138 | 139,955 | (6,817 | ) | (4.9 | ) | ||||||||||
Trading portfolio (w/o loans) |
33,670 | 31,766 | 1,904 | 6.0 | ||||||||||||
Available-for-sale financial assets |
25,926 | 31,174 | (5,248 | ) | (16.8 | ) | ||||||||||
Due from credit institutions ** |
21,923 | 22,104 | (180 | ) | (0.8 | ) | ||||||||||
Intangible assets and property and equipment |
3,522 | 3,912 | (390 | ) | (10.0 | ) | ||||||||||
Other assets |
49,706 | 39,577 | 10,128 | 25.6 | ||||||||||||
Total assets/liabilities & shareholders equity |
267,885 | 268,487 | (603 | ) | (0.2 | ) | ||||||||||
Customer deposits ** |
122,413 | 131,826 | (9,413 | ) | (7.1 | ) | ||||||||||
Marketable debt securities ** |
33,172 | 31,920 | 1,252 | 3.9 | ||||||||||||
Subordinated debt ** |
6,355 | 6,443 | (87 | ) | (1.4 | ) | ||||||||||
Insurance liabilities |
1 | | 1 | | ||||||||||||
Due to credit institutions ** |
42,393 | 35,978 | 6,415 | 17.8 | ||||||||||||
Other liabilities |
43,872 | 39,945 | 3,928 | 9.8 | ||||||||||||
Stockholders equity *** |
19,678 | 22,376 | (2,698 | ) | (12.1 | ) | ||||||||||
Other managed and marketed customer funds |
65,690 | 69,567 | (3,876 | ) | (5.6 | ) | ||||||||||
Mutual funds |
61,096 | 64,627 | (3,530 | ) | (5.5 | ) | ||||||||||
Pension funds |
| (0 | ) | 0 | (100.0 | ) | ||||||||||
Managed portfolios |
4,594 | 4,940 | (346 | ) | (7.0 | ) | ||||||||||
Managed and marketed customer funds |
227,631 | 239,755 | (12,125 | ) | (5.1 | ) | ||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
| |||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
14.70 | 14.33 | 0.37 p. | |||||||||||||
Efficiency ratio (with amortisations) |
42.1 | 42.3 | (0.2 p. | ) | ||||||||||||
NPL ratio |
4.96 | 4.79 | 0.17 p. | |||||||||||||
NPL coverage |
79.0 | 84.5 | (5.5 p. | ) | ||||||||||||
Number of employees |
89,819 | 84,336 | 5,483 | 6.5 | ||||||||||||
Number of branches |
5,841 | 5,729 | 112 | 2.0 |
55
Latin America
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
3,289 | 3,432 | 3,415 | 3,484 | 3,545 | 3,610 | 3,334 | 3,263 | ||||||||||||||||||||||||
Net fees |
1,002 | 1,056 | 1,128 | 1,187 | 1,135 | 1,151 | 1,079 | 1,086 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
110 | 101 | 247 | 26 | 168 | 163 | 126 | 60 | ||||||||||||||||||||||||
Other operating income * |
(2 | ) | 42 | 20 | 22 | (2 | ) | 27 | 23 | (13 | ) | |||||||||||||||||||||
Gross income |
4,398 | 4,631 | 4,810 | 4,718 | 4,846 | 4,952 | 4,562 | 4,396 | ||||||||||||||||||||||||
Operating expenses |
(1,840 | ) | (1,915 | ) | (2,036 | ) | (2,060 | ) | (2,047 | ) | (2,027 | ) | (1,895 | ) | (1,937 | ) | ||||||||||||||||
General administrative expenses |
(1,657 | ) | (1,748 | ) | (1,844 | ) | (1,882 | ) | (1,865 | ) | (1,845 | ) | (1,738 | ) | (1,782 | ) | ||||||||||||||||
Personnel |
(882 | ) | (939 | ) | (981 | ) | (997 | ) | (1,002 | ) | (1,020 | ) | (956 | ) | (978 | ) | ||||||||||||||||
Other general administrative expenses |
(775 | ) | (809 | ) | (863 | ) | (885 | ) | (863 | ) | (826 | ) | (782 | ) | (804 | ) | ||||||||||||||||
Depreciation and amortisation |
(183 | ) | (167 | ) | (192 | ) | (178 | ) | (182 | ) | (182 | ) | (157 | ) | (155 | ) | ||||||||||||||||
Net operating income |
2,558 | 2,716 | 2,774 | 2,658 | 2,800 | 2,925 | 2,667 | 2,459 | ||||||||||||||||||||||||
Net loan-loss provisions |
(1,239 | ) | (1,281 | ) | (1,341 | ) | (1,258 | ) | (1,210 | ) | (1,226 | ) | (1,241 | ) | (1,273 | ) | ||||||||||||||||
Other income |
(161 | ) | (180 | ) | (231 | ) | (271 | ) | (203 | ) | (273 | ) | (264 | ) | (153 | ) | ||||||||||||||||
Profit before taxes |
1,158 | 1,255 | 1,203 | 1,129 | 1,386 | 1,426 | 1,163 | 1,034 | ||||||||||||||||||||||||
Tax on profit |
(304 | ) | (303 | ) | (278 | ) | (168 | ) | (401 | ) | (374 | ) | (223 | ) | (221 | ) | ||||||||||||||||
Profit from continuing operations |
854 | 952 | 925 | 960 | 985 | 1,052 | 940 | 812 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
854 | 952 | 925 | 960 | 985 | 1,052 | 940 | 812 | ||||||||||||||||||||||||
Minority interests |
199 | 215 | 204 | 172 | 145 | 176 | 156 | 119 | ||||||||||||||||||||||||
Attributable profit to the Group |
655 | 737 | 721 | 788 | 840 | 876 | 783 | 693 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
126,074 | 132,196 | 136,111 | 139,955 | 146,660 | 145,094 | 129,593 | 133,138 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
24,745 | 31,059 | 33,690 | 31,766 | 34,791 | 34,585 | 37,178 | 33,670 | ||||||||||||||||||||||||
Available-for-sale financial assets |
26,665 | 25,018 | 22,683 | 31,174 | 31,013 | 34,670 | 23,722 | 25,926 | ||||||||||||||||||||||||
Due from credit institutions ** |
21,060 | 20,571 | 29,364 | 22,104 | 25,749 | 25,756 | 25,987 | 21,923 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
3,812 | 3,804 | 3,839 | 3,912 | 4,116 | 4,056 | 3,416 | 3,522 | ||||||||||||||||||||||||
Other assets |
40,604 | 41,979 | 41,978 | 39,577 | 43,264 | 40,335 | 44,473 | 49,706 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
242,959 | 254,626 | 267,665 | 268,487 | 285,594 | 284,495 | 264,369 | 267,885 | ||||||||||||||||||||||||
Customer deposits ** |
120,815 | 122,383 | 131,120 | 131,826 | 135,772 | 133,402 | 118,044 | 122,413 | ||||||||||||||||||||||||
Marketable debt securities ** |
27,848 | 31,792 | 32,935 | 31,920 | 34,578 | 36,915 | 31,939 | 33,172 | ||||||||||||||||||||||||
Subordinated debt ** |
6,641 | 6,739 | 6,551 | 6,443 | 6,743 | 6,659 | 6,088 | 6,355 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||
Due to credit institutions ** |
26,504 | 30,846 | 30,672 | 35,978 | 38,413 | 41,756 | 42,517 | 42,393 | ||||||||||||||||||||||||
Other liabilities |
41,840 | 43,114 | 46,410 | 39,945 | 47,835 | 43,404 | 45,884 | 43,872 | ||||||||||||||||||||||||
Stockholders equity *** |
19,311 | 19,752 | 19,977 | 22,376 | 22,251 | 22,358 | 19,896 | 19,678 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
63,161 | 68,213 | 70,896 | 69,567 | 70,073 | 71,585 | 62,030 | 65,690 | ||||||||||||||||||||||||
Mutual funds |
58,577 | 63,518 | 65,962 | 64,627 | 64,919 | 66,315 | 57,561 | 61,096 | ||||||||||||||||||||||||
Pension funds |
0 | (0 | ) | 0 | (0 | ) | | | | | ||||||||||||||||||||||
Managed portfolios |
4,583 | 4,695 | 4,934 | 4,940 | 5,153 | 5,270 | 4,470 | 4,594 | ||||||||||||||||||||||||
Managed and marketed customer funds |
218,465 | 229,127 | 241,501 | 239,755 | 247,166 | 248,561 | 218,103 | 227,631 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item |
|
|||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
|
|||||||||||||||||||||||||||||||
Other information | ||||||||||||||||||||||||||||||||
NPL ratio |
5.19 | 5.18 | 5.13 | 4.79 | 4.64 | 4.74 | 4.65 | 4.96 | ||||||||||||||||||||||||
NPL coverage |
85.9 | 86.0 | 83.4 | 84.5 | 83.6 | 84.4 | 85.4 | 79.0 | ||||||||||||||||||||||||
Cost of credit |
4.36 | 4.06 | 3.88 | 3.70 | 3.53 | 3.39 | 3.33 | 3.36 |
56
Latin America
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
13,752 | 12,470 | 1,282 | 10.3 | ||||||||||||
Net fees |
4,452 | 4,002 | 450 | 11.2 | ||||||||||||
Gains (losses) on financial transactions |
517 | 485 | 32 | 6.5 | ||||||||||||
Other operating income * |
36 | 65 | (29 | ) | (45.0 | ) | ||||||||||
Gross income |
18,757 | 17,022 | 1,735 | 10.2 | ||||||||||||
Operating expenses |
(7,906 | ) | (7,215 | ) | (691 | ) | 9.6 | |||||||||
General administrative expenses |
(7,230 | ) | (6,562 | ) | (668 | ) | 10.2 | |||||||||
Personnel |
(3,955 | ) | (3,498 | ) | (457 | ) | 13.1 | |||||||||
Other general administrative expenses |
(3,274 | ) | (3,064 | ) | (211 | ) | 6.9 | |||||||||
Depreciation and amortisation |
(676 | ) | (653 | ) | (23 | ) | 3.5 | |||||||||
Net operating income |
10,851 | 9,807 | 1,044 | 10.6 | ||||||||||||
Net loan-loss provisions |
(4,950 | ) | (4,621 | ) | (329 | ) | 7.1 | |||||||||
Other income |
(893 | ) | (727 | ) | (165 | ) | 22.7 | |||||||||
Profit before taxes |
5,008 | 4,458 | 550 | 12.3 | ||||||||||||
Tax on profit |
(1,219 | ) | (972 | ) | (247 | ) | 25.4 | |||||||||
Profit from continuing operations |
3,789 | 3,486 | 303 | 8.7 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
3,789 | 3,486 | 303 | 8.7 | ||||||||||||
Minority interests |
596 | 748 | (152 | ) | (20.3 | ) | ||||||||||
Attributable profit to the Group |
3,193 | 2,738 | 455 | 16.6 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
133,138 | 116,462 | 16,676 | 14.3 | ||||||||||||
Trading portfolio (w/o loans) |
33,670 | 26,387 | 7,283 | 27.6 | ||||||||||||
Available-for-sale financial assets |
25,926 | 24,674 | 1,252 | 5.1 | ||||||||||||
Due from credit institutions ** |
21,923 | 18,810 | 3,113 | 16.5 | ||||||||||||
Intangible assets and property and equipment |
3,522 | 3,078 | 444 | 14.4 | ||||||||||||
Other assets |
49,706 | 31,440 | 18,265 | 58.1 | ||||||||||||
Total assets/liabilities & shareholders equity |
267,885 | 220,852 | 47,033 | 21.3 | ||||||||||||
Customer deposits ** |
122,413 | 109,534 | 12,879 | 11.8 | ||||||||||||
Marketable debt securities ** |
33,172 | 25,856 | 7,316 | 28.3 | ||||||||||||
Subordinated debt ** |
6,355 | 5,231 | 1,125 | 21.5 | ||||||||||||
Insurance liabilities |
1 | | 1 | | ||||||||||||
Due to credit institutions ** |
42,393 | 29,185 | 13,208 | 45.3 | ||||||||||||
Other liabilities |
43,872 | 32,703 | 11,169 | 34.2 | ||||||||||||
Stockholders equity *** |
19,678 | 18,343 | 1,335 | 7.3 | ||||||||||||
Other managed and marketed customer funds |
65,690 | 55,717 | 9,974 | 17.9 | ||||||||||||
Mutual funds |
61,096 | 51,678 | 9,418 | 18.2 | ||||||||||||
Pension funds |
| (0 | ) | 0 | (100.0 | ) | ||||||||||
Managed portfolios |
4,594 | 4,039 | 555 | 13.8 | ||||||||||||
Managed and marketed customer funds |
227,631 | 196,337 | 31,293 | 15.9 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
57
Latin America
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
3,083 | 3,110 | 3,052 | 3,225 | 3,227 | 3,400 | 3,515 | 3,610 | ||||||||||||||||||||||||
Net fees |
943 | 961 | 1,010 | 1,089 | 1,034 | 1,086 | 1,134 | 1,197 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
111 | 113 | 229 | 32 | 160 | 153 | 134 | 70 | ||||||||||||||||||||||||
Other operating income * |
(3 | ) | 36 | 16 | 16 | (3 | ) | 24 | 24 | (9 | ) | |||||||||||||||||||||
Gross income |
4,134 | 4,219 | 4,308 | 4,361 | 4,418 | 4,663 | 4,806 | 4,869 | ||||||||||||||||||||||||
Operating expenses |
(1,734 | ) | (1,749 | ) | (1,832 | ) | (1,901 | ) | (1,872 | ) | (1,912 | ) | (1,993 | ) | (2,129 | ) | ||||||||||||||||
General administrative expenses |
(1,563 | ) | (1,600 | ) | (1,662 | ) | (1,737 | ) | (1,706 | ) | (1,741 | ) | (1,826 | ) | (1,956 | ) | ||||||||||||||||
Personnel |
(831 | ) | (860 | ) | (886 | ) | (922 | ) | (917 | ) | (961 | ) | (1,004 | ) | (1,073 | ) | ||||||||||||||||
Other general administrative expenses |
(732 | ) | (740 | ) | (776 | ) | (816 | ) | (789 | ) | (780 | ) | (822 | ) | (883 | ) | ||||||||||||||||
Depreciation and amortisation |
(171 | ) | (149 | ) | (170 | ) | (163 | ) | (166 | ) | (171 | ) | (166 | ) | (173 | ) | ||||||||||||||||
Net operating income |
2,400 | 2,470 | 2,476 | 2,461 | 2,547 | 2,751 | 2,814 | 2,740 | ||||||||||||||||||||||||
Net loan-loss provisions |
(1,150 | ) | (1,142 | ) | (1,181 | ) | (1,148 | ) | (1,098 | ) | (1,151 | ) | (1,301 | ) | (1,400 | ) | ||||||||||||||||
Other income |
(145 | ) | (154 | ) | (188 | ) | (240 | ) | (179 | ) | (253 | ) | (276 | ) | (184 | ) | ||||||||||||||||
Profit before taxes |
1,104 | 1,174 | 1,107 | 1,073 | 1,270 | 1,347 | 1,236 | 1,156 | ||||||||||||||||||||||||
Tax on profit |
(286 | ) | (279 | ) | (253 | ) | (154 | ) | (365 | ) | (353 | ) | (247 | ) | (254 | ) | ||||||||||||||||
Profit from continuing operations |
819 | 896 | 853 | 918 | 905 | 994 | 989 | 902 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
819 | 896 | 853 | 918 | 905 | 994 | 989 | 902 | ||||||||||||||||||||||||
Minority interests |
191 | 201 | 187 | 170 | 135 | 166 | 164 | 131 | ||||||||||||||||||||||||
Attributable profit to the Group |
628 | 695 | 667 | 748 | 769 | 828 | 825 | 770 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
104,811 | 107,143 | 110,698 | 116,462 | 122,205 | 124,224 | 130,593 | 133,138 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
21,036 | 25,070 | 27,155 | 26,387 | 29,391 | 30,053 | 37,837 | 33,670 | ||||||||||||||||||||||||
Available-for-sale financial assets |
20,875 | 18,977 | 17,630 | 24,674 | 25,361 | 28,613 | 24,085 | 25,926 | ||||||||||||||||||||||||
Due from credit institutions ** |
18,082 | 16,915 | 23,945 | 18,810 | 21,695 | 22,167 | 26,526 | 21,923 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
2,960 | 2,856 | 2,917 | 3,078 | 3,322 | 3,326 | 3,368 | 3,522 | ||||||||||||||||||||||||
Other assets |
31,805 | 31,616 | 32,114 | 31,440 | 35,511 | 33,552 | 45,273 | 49,706 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
199,569 | 202,577 | 214,459 | 220,852 | 237,485 | 241,935 | 267,682 | 267,885 | ||||||||||||||||||||||||
Customer deposits ** |
99,984 | 98,203 | 105,886 | 109,534 | 112,810 | 113,694 | 118,493 | 122,413 | ||||||||||||||||||||||||
Marketable debt securities ** |
22,176 | 24,758 | 25,828 | 25,856 | 28,767 | 31,165 | 32,858 | 33,172 | ||||||||||||||||||||||||
Subordinated debt ** |
5,321 | 5,187 | 5,173 | 5,231 | 5,609 | 5,625 | 6,262 | 6,355 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||
Due to credit institutions ** |
22,025 | 24,932 | 24,711 | 29,185 | 32,049 | 35,438 | 43,469 | 42,393 | ||||||||||||||||||||||||
Other liabilities |
34,190 | 33,747 | 36,881 | 32,703 | 39,836 | 37,102 | 46,574 | 43,872 | ||||||||||||||||||||||||
Stockholders equity *** |
15,873 | 15,750 | 15,981 | 18,343 | 18,414 | 18,910 | 20,024 | 19,678 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
49,872 | 52,103 | 54,768 | 55,717 | 57,945 | 59,955 | 63,472 | 65,690 | ||||||||||||||||||||||||
Mutual funds |
46,174 | 48,419 | 50,826 | 51,678 | 53,637 | 55,475 | 58,873 | 61,096 | ||||||||||||||||||||||||
Pension funds |
0 | (0 | ) | 0 | (0 | ) | | | | | ||||||||||||||||||||||
Managed portfolios |
3,699 | 3,684 | 3,942 | 4,039 | 4,308 | 4,480 | 4,599 | 4,594 | ||||||||||||||||||||||||
Managed and marketed customer funds |
177,353 | 180,251 | 191,655 | 196,337 | 205,130 | 210,438 | 221,086 | 227,631 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
58
Latin America. Results
EUR million
Gross income | Net operating income | Attributable profit to the Group * | ||||||||||||||||||||||||||||||||||
2015 | 2014 | Var. (%) | 2015 | 2014 | Var. (%) | 2015 | 2014 | Var. (%) | ||||||||||||||||||||||||||||
Brazil |
11,140 | 11,879 | (6.2 | ) | 6,689 | 6,937 | (3.6 | ) | 1,631 | 1,437 | 13.5 | |||||||||||||||||||||||||
Mexico |
3,317 | 3,019 | 9.9 | 1,947 | 1,736 | 12.2 | 629 | 606 | 3.7 | |||||||||||||||||||||||||||
Chile |
2,336 | 2,194 | 6.5 | 1,332 | 1,327 | 0.4 | 455 | 498 | (8.6 | ) | ||||||||||||||||||||||||||
Argentina |
1,550 | 1,158 | 33.9 | 687 | 586 | 17.4 | 378 | 294 | 28.6 | |||||||||||||||||||||||||||
Uruguay |
319 | 251 | 27.1 | 137 | 90 | 52.2 | 70 | 50 | 41.1 | |||||||||||||||||||||||||||
Peru |
79 | 50 | 55.6 | 54 | 33 | 66.8 | 32 | 22 | 46.1 | |||||||||||||||||||||||||||
Rest |
17 | 7 | 137.8 | 4 | (3 | ) | | (4 | ) | (6 | ) | (42.1 | ) | |||||||||||||||||||||||
Total |
18,757 | 18,557 | 1.1 | 10,851 | 10,706 | 1.3 | 3,193 | 2,902 | 10.0 |
59
Latin America. Results
Constant EUR million
Gross income | Net operating income | Attributable profit to the Group * | ||||||||||||||||||||||||||||||||||
2015 | 2014 | Var. (%) | 2015 | 2014 | Var. (%) | 2015 | 2014 | Var. (%) | ||||||||||||||||||||||||||||
Brazil |
11,140 | 10,162 | 9.6 | 6,689 | 5,934 | 12.7 | 1,631 | 1,230 | 32.7 | |||||||||||||||||||||||||||
Mexico |
3,317 | 3,032 | 9.4 | 1,947 | 1,744 | 11.7 | 629 | 609 | 3.2 | |||||||||||||||||||||||||||
Chile |
2,336 | 2,293 | 1.9 | 1,332 | 1,387 | (4.0 | ) | 455 | 521 | (12.5 | ) | |||||||||||||||||||||||||
Argentina |
1,550 | 1,219 | 27.2 | 687 | 617 | 11.5 | 378 | 310 | 22.1 | |||||||||||||||||||||||||||
Uruguay |
319 | 256 | 24.6 | 137 | 92 | 49.2 | 70 | 51 | 38.2 | |||||||||||||||||||||||||||
Peru |
79 | 54 | 45.8 | 54 | 35 | 56.2 | 32 | 24 | 36.8 | |||||||||||||||||||||||||||
Rest |
17 | 6 | 170.3 | 4 | (3 | ) | | (4 | ) | (6 | ) | (35.1 | ) | |||||||||||||||||||||||
Total |
18,757 | 17,022 | 10.2 | 10,851 | 9,807 | 10.6 | 3,193 | 2,738 | 16.6 |
60
Brazil
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
8,320 | 8,849 | (530 | ) | (6.0 | ) | ||||||||||
Net fees |
2,643 | 2,831 | (188 | ) | (6.6 | ) | ||||||||||
Gains (losses) on financial transactions |
42 | 82 | (40 | ) | (48.7 | ) | ||||||||||
Other operating income * |
135 | 117 | 18 | 15.8 | ||||||||||||
Gross income |
11,140 | 11,879 | (739 | ) | (6.2 | ) | ||||||||||
Operating expenses |
(4,452 | ) | (4,942 | ) | 491 | (9.9 | ) | |||||||||
General administrative expenses |
(4,040 | ) | (4,437 | ) | 397 | (8.9 | ) | |||||||||
Personnel |
(2,205 | ) | (2,353 | ) | 148 | (6.3 | ) | |||||||||
Other general administrative expenses |
(1,835 | ) | (2,084 | ) | 249 | (11.9 | ) | |||||||||
Depreciation and amortisation |
(411 | ) | (505 | ) | 94 | (18.5 | ) | |||||||||
Net operating income |
6,689 | 6,937 | (248 | ) | (3.6 | ) | ||||||||||
Net loan-loss provisions |
(3,297 | ) | (3,682 | ) | 385 | (10.5 | ) | |||||||||
Other income |
(878 | ) | (805 | ) | (73 | ) | 9.1 | |||||||||
Profit before taxes |
2,513 | 2,449 | 64 | 2.6 | ||||||||||||
Tax on profit |
(689 | ) | (644 | ) | (45 | ) | 7.0 | |||||||||
Profit from continuing operations |
1,824 | 1,806 | 19 | 1.0 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,824 | 1,806 | 19 | 1.0 | ||||||||||||
Minority interests |
193 | 368 | (175 | ) | (47.5 | ) | ||||||||||
Attributable profit to the Group |
1,631 | 1,437 | 194 | 13.5 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
60,238 | 74,373 | (14,135 | ) | (19.0 | ) | ||||||||||
Trading portfolio (w/o loans) |
13,360 | 18,256 | (4,896 | ) | (26.8 | ) | ||||||||||
Available-for-sale financial assets |
15,814 | 22,939 | (7,125 | ) | (31.1 | ) | ||||||||||
Due from credit institutions ** |
10,592 | 10,276 | 316 | 3.1 | ||||||||||||
Intangible assets and property and equipment |
2,280 | 2,640 | (359 | ) | (13.6 | ) | ||||||||||
Other assets |
36,250 | 27,803 | 8,447 | 30.4 | ||||||||||||
Total assets/liabilities & shareholders equity |
138,534 | 156,287 | (17,753 | ) | (11.4 | ) | ||||||||||
Customer deposits ** |
56,636 | 68,539 | (11,903 | ) | (17.4 | ) | ||||||||||
Marketable debt securities ** |
21,984 | 21,903 | 81 | 0.4 | ||||||||||||
Subordinated debt ** |
4,188 | 4,368 | (180 | ) | (4.1 | ) | ||||||||||
Insurance liabilities |
1 | | 1 | | ||||||||||||
Due to credit institutions ** |
21,600 | 24,108 | (2,507 | ) | (10.4 | ) | ||||||||||
Other liabilities |
24,085 | 24,386 | (301 | ) | (1.2 | ) | ||||||||||
Stockholders equity *** |
10,040 | 12,983 | (2,943 | ) | (22.7 | ) | ||||||||||
Other managed and marketed customer funds |
45,607 | 49,806 | (4,199 | ) | (8.4 | ) | ||||||||||
Mutual funds |
42,961 | 46,559 | (3,597 | ) | (7.7 | ) | ||||||||||
Pension funds |
| (0 | ) | 0 | (100.0 | ) | ||||||||||
Managed portfolios |
2,646 | 3,248 | (602 | ) | (18.5 | ) | ||||||||||
Managed and marketed customer funds |
128,414 | 144,616 | (16,202 | ) | (11.2 | ) | ||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
| |||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
13.64 | 12.32 | 1.33 p. | |||||||||||||
Efficiency ratio (with amortisations) |
40.0 | 41.6 | (1.6 p. | ) | ||||||||||||
NPL ratio |
5.98 | 5.05 | 0.93 p. | |||||||||||||
NPL coverage |
83.7 | 95.4 | (11.7 p. | ) | ||||||||||||
Number of employees |
49,520 | 46,532 | 2,988 | 6.4 | ||||||||||||
Number of branches |
3,443 | 3,411 | 32 | 0.9 |
61
Brazil
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
2,179 | 2,266 | 2,247 | 2,157 | 2,254 | 2,186 | 1,976 | 1,903 | ||||||||||||||||||||||||
Net fees |
627 | 683 | 740 | 781 | 707 | 683 | 622 | 631 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
13 | (40 | ) | 144 | (35 | ) | 24 | 66 | 6 | (54 | ) | |||||||||||||||||||||
Other operating income * |
7 | 44 | 26 | 40 | 21 | 46 | 53 | 16 | ||||||||||||||||||||||||
Gross income |
2,826 | 2,952 | 3,158 | 2,943 | 3,007 | 2,981 | 2,656 | 2,497 | ||||||||||||||||||||||||
Operating expenses |
(1,140 | ) | (1,204 | ) | (1,299 | ) | (1,298 | ) | (1,187 | ) | (1,151 | ) | (1,056 | ) | (1,059 | ) | ||||||||||||||||
General administrative expenses |
(1,014 | ) | (1,083 | ) | (1,163 | ) | (1,177 | ) | (1,068 | ) | (1,034 | ) | (960 | ) | (978 | ) | ||||||||||||||||
Personnel |
(542 | ) | (583 | ) | (613 | ) | (615 | ) | (574 | ) | (571 | ) | (525 | ) | (535 | ) | ||||||||||||||||
Other general administrative expenses |
(472 | ) | (501 | ) | (550 | ) | (561 | ) | (494 | ) | (463 | ) | (435 | ) | (444 | ) | ||||||||||||||||
Depreciation and amortisation |
(126 | ) | (121 | ) | (136 | ) | (121 | ) | (118 | ) | (116 | ) | (96 | ) | (81 | ) | ||||||||||||||||
Net operating income |
1,686 | 1,748 | 1,858 | 1,645 | 1,820 | 1,830 | 1,600 | 1,438 | ||||||||||||||||||||||||
Net loan-loss provisions |
(905 | ) | (933 | ) | (958 | ) | (887 | ) | (826 | ) | (828 | ) | (813 | ) | (830 | ) | ||||||||||||||||
Other income |
(143 | ) | (166 | ) | (253 | ) | (244 | ) | (209 | ) | (263 | ) | (255 | ) | (151 | ) | ||||||||||||||||
Profit before taxes |
639 | 650 | 647 | 514 | 785 | 739 | 533 | 457 | ||||||||||||||||||||||||
Tax on profit |
(194 | ) | (178 | ) | (160 | ) | (111 | ) | (253 | ) | (230 | ) | (99 | ) | (107 | ) | ||||||||||||||||
Profit from continuing operations |
444 | 471 | 487 | 403 | 532 | 509 | 434 | 350 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
444 | 471 | 487 | 403 | 532 | 509 | 434 | 350 | ||||||||||||||||||||||||
Minority interests |
106 | 110 | 111 | 42 | 55 | 56 | 49 | 33 | ||||||||||||||||||||||||
Attributable profit to the Group |
339 | 362 | 376 | 361 | 477 | 452 | 385 | 317 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
68,518 | 71,475 | 72,918 | 74,373 | 72,492 | 72,083 | 58,227 | 60,238 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
11,314 | 16,954 | 18,130 | 18,256 | 14,720 | 15,822 | 14,836 | 13,360 | ||||||||||||||||||||||||
Available-for-sale financial assets |
19,790 | 18,352 | 15,290 | 22,939 | 23,071 | 26,054 | 15,086 | 15,814 | ||||||||||||||||||||||||
Due from credit institutions ** |
9,048 | 10,129 | 14,982 | 10,276 | 11,351 | 13,299 | 12,564 | 10,592 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
2,797 | 2,796 | 2,742 | 2,640 | 2,683 | 2,672 | 2,129 | 2,280 | ||||||||||||||||||||||||
Other assets |
29,629 | 31,608 | 30,763 | 27,803 | 29,622 | 28,573 | 32,139 | 36,250 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
141,097 | 151,315 | 154,824 | 156,287 | 153,938 | 158,503 | 134,982 | 138,534 | ||||||||||||||||||||||||
Customer deposits ** |
65,934 | 68,450 | 70,892 | 68,539 | 65,221 | 67,207 | 54,847 | 56,636 | ||||||||||||||||||||||||
Marketable debt securities ** |
19,898 | 21,772 | 22,999 | 21,903 | 22,597 | 24,688 | 21,045 | 21,984 | ||||||||||||||||||||||||
Subordinated debt ** |
4,585 | 4,821 | 4,372 | 4,368 | 4,471 | 4,455 | 3,986 | 4,188 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||
Due to credit institutions ** |
14,903 | 17,281 | 17,843 | 24,108 | 22,329 | 25,887 | 23,247 | 21,600 | ||||||||||||||||||||||||
Other liabilities |
24,873 | 27,691 | 27,543 | 24,386 | 27,084 | 23,590 | 21,795 | 24,085 | ||||||||||||||||||||||||
Stockholders equity *** |
10,904 | 11,300 | 11,175 | 12,983 | 12,236 | 12,674 | 10,061 | 10,040 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
45,749 | 49,593 | 50,864 | 49,806 | 47,664 | 49,878 | 41,753 | 45,607 | ||||||||||||||||||||||||
Mutual funds |
42,602 | 46,394 | 47,513 | 46,559 | 44,589 | 46,614 | 39,129 | 42,961 | ||||||||||||||||||||||||
Pension funds |
0 | (0 | ) | 0 | (0 | ) | | | | | ||||||||||||||||||||||
Managed portfolios |
3,147 | 3,199 | 3,351 | 3,248 | 3,075 | 3,264 | 2,625 | 2,646 | ||||||||||||||||||||||||
Managed and marketed customer funds |
136,165 | 144,636 | 149,127 | 144,616 | 139,953 | 146,228 | 121,631 | 128,414 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments
|
| |||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
5.74 | 5.78 | 5.64 | 5.05 | 4.90 | 5.13 | 5.30 | 5.98 | ||||||||||||||||||||||||
NPL coverage |
95.2 | 94.8 | 91.4 | 95.4 | 95.2 | 95.9 | 96.0 | 83.7 | ||||||||||||||||||||||||
Cost of credit |
5.82 | 5.38 | 5.14 | 4.91 | 4.63 | 4.45 | 4.40 | 4.50 |
62
Brazil
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
8,320 | 7,570 | 749 | 9.9 | ||||||||||||
Net fees |
2,643 | 2,422 | 221 | 9.1 | ||||||||||||
Gains (losses) on financial transactions |
42 | 70 | (28 | ) | (40.1 | ) | ||||||||||
Other operating income * |
135 | 100 | 35 | 35.4 | ||||||||||||
Gross income |
11,140 | 10,162 | 978 | 9.6 | ||||||||||||
Operating expenses |
(4,452 | ) | (4,228 | ) | (224 | ) | 5.3 | |||||||||
General administrative expenses |
(4,040 | ) | (3,796 | ) | (244 | ) | 6.4 | |||||||||
Personnel |
(2,205 | ) | (2,013 | ) | (192 | ) | 9.5 | |||||||||
Other general administrative expenses |
(1,835 | ) | (1,783 | ) | (52 | ) | 2.9 | |||||||||
Depreciation and amortisation |
(411 | ) | (432 | ) | 21 | (4.8 | ) | |||||||||
Net operating income |
6,689 | 5,934 | 754 | 12.7 | ||||||||||||
Net loan-loss provisions |
(3,297 | ) | (3,150 | ) | (147 | ) | 4.7 | |||||||||
Other income |
(878 | ) | (689 | ) | (189 | ) | 27.5 | |||||||||
Profit before taxes |
2,513 | 2,096 | 418 | 19.9 | ||||||||||||
Tax on profit |
(689 | ) | (551 | ) | (138 | ) | 25.0 | |||||||||
Profit from continuing operations |
1,824 | 1,545 | 280 | 18.1 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,824 | 1,545 | 280 | 18.1 | ||||||||||||
Minority interests |
193 | 315 | (122 | ) | (38.7 | ) | ||||||||||
Attributable profit to the Group |
1,631 | 1,230 | 402 | 32.7 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
60,238 | 55,554 | 4,684 | 8.4 | ||||||||||||
Trading portfolio (w/o loans) |
13,360 | 13,637 | (277 | ) | (2.0 | ) | ||||||||||
Available-for-sale financial assets |
15,814 | 17,135 | (1,321 | ) | (7.7 | ) | ||||||||||
Due from credit institutions ** |
10,592 | 7,676 | 2,916 | 38.0 | ||||||||||||
Intangible assets and property and equipment |
2,280 | 1,972 | 309 | 15.7 | ||||||||||||
Other assets |
36,250 | 20,768 | 15,482 | 74.5 | ||||||||||||
Total assets/liabilities & shareholders equity |
138,534 | 116,741 | 21,793 | 18.7 | ||||||||||||
Customer deposits ** |
56,636 | 51,196 | 5,439 | 10.6 | ||||||||||||
Marketable debt securities ** |
21,984 | 16,361 | 5,623 | 34.4 | ||||||||||||
Subordinated debt ** |
4,188 | 3,263 | 925 | 28.4 | ||||||||||||
Insurance liabilities |
1 | | 1 | | ||||||||||||
Due to credit institutions ** |
21,600 | 18,008 | 3,593 | 20.0 | ||||||||||||
Other liabilities |
24,085 | 18,216 | 5,870 | 32.2 | ||||||||||||
Stockholders equity *** |
10,040 | 9,698 | 342 | 3.5 | ||||||||||||
Other managed and marketed customer funds |
45,607 | 37,203 | 8,404 | 22.6 | ||||||||||||
Mutual funds |
42,961 | 34,778 | 8,184 | 23.5 | ||||||||||||
Pension funds |
| (0 | ) | 0 | (100.0 | ) | ||||||||||
Managed portfolios |
2,646 | 2,426 | 220 | 9.1 | ||||||||||||
Managed and marketed customer funds |
128,414 | 108,023 | 20,391 | 18.9 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
63
Brazil
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,937 | 1,900 | 1,853 | 1,880 | 1,988 | 2,036 | 2,114 | 2,182 | ||||||||||||||||||||||||
Net fees |
558 | 573 | 613 | 678 | 624 | 636 | 665 | 718 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
12 | (35 | ) | 123 | (29 | ) | 21 | 60 | 10 | (50 | ) | |||||||||||||||||||||
Other operating income * |
6 | 38 | 21 | 35 | 18 | 42 | 54 | 22 | ||||||||||||||||||||||||
Gross income |
2,512 | 2,476 | 2,610 | 2,564 | 2,652 | 2,774 | 2,843 | 2,872 | ||||||||||||||||||||||||
Operating expenses |
(1,013 | ) | (1,011 | ) | (1,075 | ) | (1,129 | ) | (1,047 | ) | (1,071 | ) | (1,128 | ) | (1,206 | ) | ||||||||||||||||
General administrative expenses |
(901 | ) | (909 | ) | (962 | ) | (1,024 | ) | (942 | ) | (963 | ) | (1,024 | ) | (1,111 | ) | ||||||||||||||||
Personnel |
(482 | ) | (489 | ) | (507 | ) | (536 | ) | (507 | ) | (532 | ) | (560 | ) | (607 | ) | ||||||||||||||||
Other general administrative expenses |
(420 | ) | (420 | ) | (455 | ) | (488 | ) | (436 | ) | (432 | ) | (464 | ) | (504 | ) | ||||||||||||||||
Depreciation and amortisation |
(112 | ) | (101 | ) | (113 | ) | (106 | ) | (104 | ) | (108 | ) | (104 | ) | (95 | ) | ||||||||||||||||
Net operating income |
1,499 | 1,466 | 1,536 | 1,434 | 1,605 | 1,702 | 1,715 | 1,666 | ||||||||||||||||||||||||
Net loan-loss provisions |
(804 | ) | (782 | ) | (791 | ) | (773 | ) | (729 | ) | (770 | ) | (861 | ) | (937 | ) | ||||||||||||||||
Other income |
(127 | ) | (139 | ) | (211 | ) | (212 | ) | (184 | ) | (244 | ) | (267 | ) | (183 | ) | ||||||||||||||||
Profit before taxes |
568 | 545 | 534 | 449 | 692 | 688 | 587 | 546 | ||||||||||||||||||||||||
Tax on profit |
(173 | ) | (149 | ) | (132 | ) | (98 | ) | (223 | ) | (215 | ) | (119 | ) | (132 | ) | ||||||||||||||||
Profit from continuing operations |
395 | 396 | 402 | 352 | 469 | 474 | 467 | 414 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
395 | 396 | 402 | 352 | 469 | 474 | 467 | 414 | ||||||||||||||||||||||||
Minority interests |
94 | 92 | 91 | 38 | 49 | 52 | 52 | 40 | ||||||||||||||||||||||||
Attributable profit to the Group |
301 | 303 | 311 | 314 | 421 | 421 | 415 | 374 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
49,701 | 49,734 | 52,123 | 55,554 | 58,774 | 58,009 | 60,511 | 60,238 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
8,207 | 11,797 | 12,959 | 13,637 | 11,935 | 12,733 | 15,418 | 13,360 | ||||||||||||||||||||||||
Available-for-sale financial assets |
14,355 | 12,770 | 10,930 | 17,135 | 18,705 | 20,968 | 15,678 | 15,814 | ||||||||||||||||||||||||
Due from credit institutions ** |
6,563 | 7,048 | 10,709 | 7,676 | 9,203 | 10,703 | 13,057 | 10,592 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
2,029 | 1,946 | 1,960 | 1,972 | 2,175 | 2,150 | 2,212 | 2,280 | ||||||||||||||||||||||||
Other assets |
21,492 | 21,994 | 21,990 | 20,768 | 24,016 | 22,995 | 33,399 | 36,250 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
102,348 | 105,289 | 110,672 | 116,741 | 124,809 | 127,557 | 140,275 | 138,534 | ||||||||||||||||||||||||
Customer deposits ** |
47,827 | 47,629 | 50,675 | 51,196 | 52,879 | 54,086 | 56,998 | 56,636 | ||||||||||||||||||||||||
Marketable debt securities ** |
14,434 | 15,150 | 16,440 | 16,361 | 18,321 | 19,868 | 21,870 | 21,984 | ||||||||||||||||||||||||
Subordinated debt ** |
3,326 | 3,354 | 3,125 | 3,263 | 3,625 | 3,585 | 4,143 | 4,188 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||
Due to credit institutions ** |
10,810 | 12,025 | 12,755 | 18,008 | 18,103 | 20,833 | 24,159 | 21,600 | ||||||||||||||||||||||||
Other liabilities |
18,042 | 19,268 | 19,688 | 18,216 | 21,959 | 18,984 | 22,650 | 24,085 | ||||||||||||||||||||||||
Stockholders equity *** |
7,909 | 7,863 | 7,988 | 9,698 | 9,920 | 10,200 | 10,456 | 10,040 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
33,185 | 34,508 | 36,359 | 37,203 | 38,645 | 40,140 | 43,391 | 45,607 | ||||||||||||||||||||||||
Mutual funds |
30,902 | 32,282 | 33,963 | 34,778 | 36,152 | 37,513 | 40,663 | 42,961 | ||||||||||||||||||||||||
Pension funds |
0 | (0 | ) | 0 | (0 | ) | | | | | ||||||||||||||||||||||
Managed portfolios |
2,283 | 2,226 | 2,396 | 2,426 | 2,493 | 2,627 | 2,728 | 2,646 | ||||||||||||||||||||||||
Managed and marketed customer funds |
98,771 | 100,642 | 106,599 | 108,023 | 113,470 | 117,679 | 126,401 | 128,414 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
64
Brazil
R$ million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
30,324 | 27,593 | 2,731 | 9.9 | ||||||||||||
Net fees |
9,634 | 8,827 | 807 | 9.1 | ||||||||||||
Gains (losses) on financial transactions |
153 | 255 | (102 | ) | (40.1 | ) | ||||||||||
Other operating income * |
494 | 365 | 129 | 35.4 | ||||||||||||
Gross income |
40,605 | 37,040 | 3,564 | 9.6 | ||||||||||||
Operating expenses |
(16,225 | ) | (15,410 | ) | (815 | ) | 5.3 | |||||||||
General administrative expenses |
(14,727 | ) | (13,836 | ) | (890 | ) | 6.4 | |||||||||
Personnel |
(8,038 | ) | (7,339 | ) | (699 | ) | 9.5 | |||||||||
Other general administrative expenses |
(6,689 | ) | (6,498 | ) | (191 | ) | 2.9 | |||||||||
Depreciation and amortisation |
(1,499 | ) | (1,574 | ) | 75 | (4.8 | ) | |||||||||
Net operating income |
24,379 | 21,630 | 2,749 | 12.7 | ||||||||||||
Net loan-loss provisions |
(12,017 | ) | (11,481 | ) | (536 | ) | 4.7 | |||||||||
Other income |
(3,201 | ) | (2,511 | ) | (690 | ) | 27.5 | |||||||||
Profit before taxes |
9,161 | 7,638 | 1,523 | 19.9 | ||||||||||||
Tax on profit |
(2,511 | ) | (2,008 | ) | (503 | ) | 25.0 | |||||||||
Profit from continuing operations |
6,650 | 5,630 | 1,020 | 18.1 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
6,650 | 5,630 | 1,020 | 18.1 | ||||||||||||
Minority interests |
704 | 1,148 | (444 | ) | (38.7 | ) | ||||||||||
Attributable profit to the Group |
5,946 | 4,482 | 1,464 | 32.7 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
259,729 | 239,534 | 20,195 | 8.4 | ||||||||||||
Trading portfolio (w/o loans) |
57,604 | 58,797 | (1,193 | ) | (2.0 | ) | ||||||||||
Available-for-sale financial assets |
68,184 | 73,879 | (5,695 | ) | (7.7 | ) | ||||||||||
Due from credit institutions ** |
45,670 | 33,096 | 12,574 | 38.0 | ||||||||||||
Intangible assets and property and equipment |
9,831 | 8,501 | 1,330 | 15.7 | ||||||||||||
Other assets |
156,298 | 89,545 | 66,753 | 74.5 | ||||||||||||
Total assets/liabilities & shareholders equity |
597,316 | 503,353 | 93,963 | 18.7 | ||||||||||||
Customer deposits ** |
244,196 | 220,744 | 23,452 | 10.6 | ||||||||||||
Marketable debt securities ** |
94,787 | 70,543 | 24,244 | 34.4 | ||||||||||||
Subordinated debt ** |
18,056 | 14,067 | 3,989 | 28.4 | ||||||||||||
Insurance liabilities |
5 | | 5 | | ||||||||||||
Due to credit institutions ** |
93,134 | 77,644 | 15,490 | 20.0 | ||||||||||||
Other liabilities |
103,848 | 78,540 | 25,308 | 32.2 | ||||||||||||
Stockholders equity *** |
43,290 | 41,815 | 1,475 | 3.5 | ||||||||||||
Other managed and marketed customer funds |
196,645 | 160,410 | 36,234 | 22.6 | ||||||||||||
Mutual funds |
185,236 | 149,951 | 35,285 | 23.5 | ||||||||||||
Pension funds |
| (0 | ) | 0 | (100.0 | ) | ||||||||||
Managed portfolios |
11,408 | 10,459 | 949 | 9.1 | ||||||||||||
Managed and marketed customer funds |
553,684 | 465,765 | 87,919 | 18.9 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
65
Brazil
R$ million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
7,060 | 6,927 | 6,756 | 6,851 | 7,248 | 7,419 | 7,705 | 7,952 | ||||||||||||||||||||||||
Net fees |
2,032 | 2,090 | 2,233 | 2,473 | 2,275 | 2,317 | 2,424 | 2,619 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
42 | (127 | ) | 447 | (107 | ) | 77 | 220 | 37 | (181 | ) | |||||||||||||||||||||
Other operating income * |
21 | 137 | 78 | 128 | 67 | 153 | 195 | 79 | ||||||||||||||||||||||||
Gross income |
9,156 | 9,026 | 9,514 | 9,344 | 9,666 | 10,109 | 10,362 | 10,468 | ||||||||||||||||||||||||
Operating expenses |
(3,694 | ) | (3,684 | ) | (3,917 | ) | (4,116 | ) | (3,815 | ) | (3,904 | ) | (4,110 | ) | (4,396 | ) | ||||||||||||||||
General administrative expenses |
(3,285 | ) | (3,315 | ) | (3,506 | ) | (3,731 | ) | (3,434 | ) | (3,511 | ) | (3,732 | ) | (4,050 | ) | ||||||||||||||||
Personnel |
(1,756 | ) | (1,784 | ) | (1,847 | ) | (1,952 | ) | (1,847 | ) | (1,937 | ) | (2,040 | ) | (2,213 | ) | ||||||||||||||||
Other general administrative expenses |
(1,529 | ) | (1,531 | ) | (1,658 | ) | (1,779 | ) | (1,587 | ) | (1,573 | ) | (1,692 | ) | (1,837 | ) | ||||||||||||||||
Depreciation and amortisation |
(409 | ) | (369 | ) | (411 | ) | (385 | ) | (381 | ) | (394 | ) | (378 | ) | (347 | ) | ||||||||||||||||
Net operating income |
5,462 | 5,343 | 5,597 | 5,228 | 5,851 | 6,205 | 6,251 | 6,072 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,930 | ) | (2,850 | ) | (2,882 | ) | (2,818 | ) | (2,657 | ) | (2,808 | ) | (3,138 | ) | (3,415 | ) | ||||||||||||||||
Other income |
(462 | ) | (508 | ) | (770 | ) | (772 | ) | (672 | ) | (888 | ) | (975 | ) | (667 | ) | ||||||||||||||||
Profit before taxes |
2,070 | 1,985 | 1,945 | 1,638 | 2,523 | 2,509 | 2,139 | 1,990 | ||||||||||||||||||||||||
Tax on profit |
(630 | ) | (543 | ) | (479 | ) | (356 | ) | (812 | ) | (783 | ) | (435 | ) | (481 | ) | ||||||||||||||||
Profit from continuing operations |
1,440 | 1,442 | 1,466 | 1,283 | 1,711 | 1,726 | 1,704 | 1,509 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
1,440 | 1,442 | 1,466 | 1,283 | 1,711 | 1,726 | 1,704 | 1,509 | ||||||||||||||||||||||||
Minority interests |
342 | 336 | 333 | 137 | 177 | 191 | 190 | 147 | ||||||||||||||||||||||||
Attributable profit to the Group |
1,098 | 1,106 | 1,132 | 1,146 | 1,534 | 1,536 | 1,514 | 1,362 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
214,298 | 214,440 | 224,739 | 239,534 | 253,417 | 250,119 | 260,905 | 259,729 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
35,386 | 50,867 | 55,877 | 58,797 | 51,459 | 54,899 | 66,478 | 57,604 | ||||||||||||||||||||||||
Available-for-sale financial assets |
61,896 | 55,060 | 47,125 | 73,879 | 80,650 | 90,406 | 67,598 | 68,184 | ||||||||||||||||||||||||
Due from credit institutions ** |
28,299 | 30,390 | 46,175 | 33,096 | 39,680 | 46,147 | 56,297 | 45,670 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
8,749 | 8,389 | 8,452 | 8,501 | 9,380 | 9,271 | 9,538 | 9,831 | ||||||||||||||||||||||||
Other assets |
92,667 | 94,830 | 94,815 | 89,545 | 103,552 | 99,147 | 144,008 | 156,298 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
441,295 | 453,975 | 477,183 | 503,353 | 538,138 | 549,990 | 604,826 | 597,316 | ||||||||||||||||||||||||
Customer deposits ** |
206,215 | 205,364 | 218,497 | 220,744 | 227,998 | 233,203 | 245,756 | 244,196 | ||||||||||||||||||||||||
Marketable debt securities ** |
62,233 | 65,322 | 70,886 | 70,543 | 78,994 | 85,665 | 94,297 | 94,787 | ||||||||||||||||||||||||
Subordinated debt ** |
14,339 | 14,463 | 13,473 | 14,067 | 15,630 | 15,457 | 17,861 | 18,056 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | 3 | 4 | 4 | 5 | ||||||||||||||||||||||||
Due to credit institutions ** |
46,611 | 51,846 | 54,994 | 77,644 | 78,056 | 89,827 | 104,167 | 93,134 | ||||||||||||||||||||||||
Other liabilities |
77,794 | 83,077 | 84,889 | 78,540 | 94,682 | 81,855 | 97,659 | 103,848 | ||||||||||||||||||||||||
Stockholders equity *** |
34,103 | 33,903 | 34,443 | 41,815 | 42,774 | 43,979 | 45,081 | 43,290 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
143,083 | 148,788 | 156,768 | 160,410 | 166,625 | 173,071 | 187,089 | 196,645 | ||||||||||||||||||||||||
Mutual funds |
133,241 | 139,191 | 146,439 | 149,951 | 155,875 | 161,745 | 175,328 | 185,236 | ||||||||||||||||||||||||
Pension funds |
0 | (0 | ) | 0 | (0 | ) | | | | | ||||||||||||||||||||||
Managed portfolios |
9,842 | 9,597 | 10,329 | 10,459 | 10,750 | 11,326 | 11,761 | 11,408 | ||||||||||||||||||||||||
Managed and marketed customer funds |
425,871 | 433,937 | 459,623 | 465,765 | 489,248 | 507,397 | 545,003 | 553,684 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
66
Mexico
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,451 | 2,138 | 313 | 14.6 | ||||||||||||
Net fees |
800 | 764 | 36 | 4.7 | ||||||||||||
Gains (losses) on financial transactions |
138 | 160 | (22 | ) | (13.9 | ) | ||||||||||
Other operating income * |
(72 | ) | (45 | ) | (28 | ) | 61.9 | |||||||||
Gross income |
3,317 | 3,019 | 298 | 9.9 | ||||||||||||
Operating expenses |
(1,370 | ) | (1,282 | ) | (87 | ) | 6.8 | |||||||||
General administrative expenses |
(1,257 | ) | (1,180 | ) | (77 | ) | 6.5 | |||||||||
Personnel |
(662 | ) | (593 | ) | (69 | ) | 11.6 | |||||||||
Other general administrative expenses |
(595 | ) | (587 | ) | (8 | ) | 1.4 | |||||||||
Depreciation and amortisation |
(113 | ) | (103 | ) | (10 | ) | 9.9 | |||||||||
Net operating income |
1,947 | 1,736 | 211 | 12.2 | ||||||||||||
Net loan-loss provisions |
(877 | ) | (756 | ) | (120 | ) | 15.9 | |||||||||
Other income |
(4 | ) | 2 | (5 | ) | | ||||||||||
Profit before taxes |
1,067 | 982 | 85 | 8.7 | ||||||||||||
Tax on profit |
(236 | ) | (184 | ) | (51 | ) | 27.8 | |||||||||
Profit from continuing operations |
831 | 797 | 34 | 4.2 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
831 | 797 | 34 | 4.2 | ||||||||||||
Minority interests |
202 | 191 | 11 | 6.0 | ||||||||||||
Attributable profit to the Group |
629 | 606 | 22 | 3.7 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
30,158 | 25,873 | 4,286 | 16.6 | ||||||||||||
Trading portfolio (w/o loans) |
16,949 | 10,185 | 6,764 | 66.4 | ||||||||||||
Available-for-sale financial assets |
5,972 | 4,624 | 1,348 | 29.1 | ||||||||||||
Due from credit institutions ** |
5,467 | 7,058 | (1,591 | ) | (22.5 | ) | ||||||||||
Intangible assets and property and equipment |
396 | 440 | (44 | ) | (10.1 | ) | ||||||||||
Other assets |
5,785 | 5,545 | 240 | 4.3 | ||||||||||||
Total assets/liabilities & shareholders equity |
64,728 | 53,726 | 11,002 | 20.5 | ||||||||||||
Customer deposits ** |
28,274 | 28,627 | (352 | ) | (1.2 | ) | ||||||||||
Marketable debt securities ** |
4,578 | 3,266 | 1,313 | 40.2 | ||||||||||||
Subordinated debt ** |
1,205 | 1,088 | 116 | 10.7 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
12,884 | 6,206 | 6,678 | 107.6 | ||||||||||||
Other liabilities |
12,829 | 9,796 | 3,033 | 31.0 | ||||||||||||
Stockholders equity *** |
4,957 | 4,744 | 213 | 4.5 | ||||||||||||
Other managed and marketed customer funds |
11,477 | 11,523 | (46 | ) | (0.4 | ) | ||||||||||
Mutual funds |
11,477 | 11,523 | (46 | ) | (0.4 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
| | | | ||||||||||||
Managed and marketed customer funds |
45,535 | 44,504 | 1,031 | 2.3 | ||||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
| |||||||||||||||
Ratios (%) and other data |
| |||||||||||||||
ROE |
12.88 | 13.16 | (0.28 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
41.3 | 42.5 | (1.2 p. | ) | ||||||||||||
NPL ratio |
3.38 | 3.84 | (0.46 p. | ) | ||||||||||||
NPL coverage |
90.6 | 86.1 | 4.5 p. | |||||||||||||
Number of employees |
17,847 | 16,956 | 891 | 5.3 | ||||||||||||
Number of branches |
1,377 | 1,347 | 30 | 2.2 |
67
Mexico
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
499 | 518 | 549 | 572 | 597 | 621 | 600 | 633 | ||||||||||||||||||||||||
Net fees |
189 | 188 | 191 | 197 | 194 | 213 | 194 | 199 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
26 | 61 | 52 | 22 | 43 | 33 | 26 | 36 | ||||||||||||||||||||||||
Other operating income * |
(12 | ) | (7 | ) | (15 | ) | (10 | ) | (15 | ) | (14 | ) | (26 | ) | (18 | ) | ||||||||||||||||
Gross income |
701 | 760 | 778 | 780 | 819 | 854 | 794 | 850 | ||||||||||||||||||||||||
Operating expenses |
(312 | ) | (317 | ) | (325 | ) | (328 | ) | (355 | ) | (353 | ) | (327 | ) | (334 | ) | ||||||||||||||||
General administrative expenses |
(286 | ) | (293 | ) | (299 | ) | (301 | ) | (325 | ) | (322 | ) | (301 | ) | (309 | ) | ||||||||||||||||
Personnel |
(138 | ) | (144 | ) | (153 | ) | (158 | ) | (168 | ) | (173 | ) | (163 | ) | (158 | ) | ||||||||||||||||
Other general administrative expenses |
(148 | ) | (149 | ) | (147 | ) | (143 | ) | (157 | ) | (148 | ) | (138 | ) | (151 | ) | ||||||||||||||||
Depreciation and amortisation |
(26 | ) | (24 | ) | (26 | ) | (27 | ) | (30 | ) | (32 | ) | (26 | ) | (25 | ) | ||||||||||||||||
Net operating income |
389 | 442 | 453 | 452 | 463 | 501 | 467 | 516 | ||||||||||||||||||||||||
Net loan-loss provisions |
(179 | ) | (191 | ) | (210 | ) | (177 | ) | (211 | ) | (224 | ) | (227 | ) | (215 | ) | ||||||||||||||||
Other income |
(2 | ) | (2 | ) | 6 | (1 | ) | 8 | (2 | ) | 1 | (10 | ) | |||||||||||||||||||
Profit before taxes |
209 | 250 | 249 | 274 | 260 | 274 | 241 | 291 | ||||||||||||||||||||||||
Tax on profit |
(43 | ) | (50 | ) | (45 | ) | (46 | ) | (59 | ) | (61 | ) | (48 | ) | (67 | ) | ||||||||||||||||
Profit from continuing operations |
166 | 200 | 204 | 228 | 201 | 213 | 193 | 224 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
166 | 200 | 204 | 228 | 201 | 213 | 193 | 224 | ||||||||||||||||||||||||
Minority interests |
40 | 46 | 49 | 56 | 48 | 53 | 50 | 51 | ||||||||||||||||||||||||
Attributable profit to the Group |
126 | 154 | 154 | 172 | 153 | 160 | 143 | 173 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
22,381 | 24,516 | 26,162 | 25,873 | 29,112 | 28,609 | 28,198 | 30,158 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
11,293 | 11,603 | 12,469 | 10,185 | 16,677 | 15,391 | 18,448 | 16,949 | ||||||||||||||||||||||||
Available-for-sale financial assets |
3,475 | 3,944 | 4,097 | 4,624 | 4,065 | 3,986 | 4,939 | 5,972 | ||||||||||||||||||||||||
Due from credit institutions ** |
8,347 | 6,975 | 9,606 | 7,058 | 8,447 | 7,086 | 7,744 | 5,467 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
395 | 397 | 392 | 440 | 493 | 460 | 363 | 396 | ||||||||||||||||||||||||
Other assets |
5,637 | 5,494 | 5,463 | 5,545 | 6,323 | 5,781 | 5,716 | 5,785 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
51,529 | 52,928 | 58,189 | 53,726 | 65,118 | 61,312 | 65,408 | 64,728 | ||||||||||||||||||||||||
Customer deposits ** |
25,592 | 24,803 | 28,691 | 28,627 | 30,965 | 28,747 | 26,540 | 28,274 | ||||||||||||||||||||||||
Marketable debt securities ** |
2,496 | 3,818 | 3,791 | 3,266 | 4,492 | 4,720 | 4,068 | 4,578 | ||||||||||||||||||||||||
Subordinated debt ** |
946 | 971 | 1,027 | 1,088 | 1,202 | 1,181 | 1,159 | 1,205 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
5,935 | 7,868 | 6,617 | 6,206 | 9,988 | 8,473 | 11,794 | 12,884 | ||||||||||||||||||||||||
Other liabilities |
12,010 | 10,799 | 13,302 | 9,796 | 13,608 | 13,329 | 16,801 | 12,829 | ||||||||||||||||||||||||
Stockholders equity *** |
4,551 | 4,669 | 4,762 | 4,744 | 4,863 | 4,862 | 5,045 | 4,957 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
11,016 | 11,724 | 12,406 | 11,523 | 13,222 | 12,557 | 11,631 | 11,477 | ||||||||||||||||||||||||
Mutual funds |
11,016 | 11,724 | 12,406 | 11,523 | 13,222 | 12,557 | 11,631 | 11,477 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
| | | | | | | | ||||||||||||||||||||||||
Managed and marketed customer funds |
40,049 | 41,316 | 45,915 | 44,504 | 49,881 | 47,205 | 43,399 | 45,535 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item |
|
|||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
|
|||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
3.62 | 3.52 | 3.74 | 3.84 | 3.71 | 3.81 | 3.54 | 3.38 | ||||||||||||||||||||||||
NPL coverage |
98.6 | 96.6 | 90.1 | 86.1 | 88.4 | 87.5 | 93.0 | 90.6 | ||||||||||||||||||||||||
Cost of credit |
3.59 | 3.58 | 3.26 | 2.98 | 2.92 | 2.89 | 2.87 | 2.91 |
68
Mexico
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,451 | 2,148 | 303 | 14.1 | ||||||||||||
Net fees |
800 | 768 | 32 | 4.2 | ||||||||||||
Gains (losses) on financial transactions |
138 | 161 | (23 | ) | (14.3 | ) | ||||||||||
Other operating income * |
(72 | ) | (45 | ) | (28 | ) | 61.2 | |||||||||
Gross income |
3,317 | 3,032 | 285 | 9.4 | ||||||||||||
Operating expenses |
(1,370 | ) | (1,288 | ) | (81 | ) | 6.3 | |||||||||
General administrative expenses |
(1,257 | ) | (1,185 | ) | (72 | ) | 6.1 | |||||||||
Personnel |
(662 | ) | (596 | ) | (66 | ) | 11.1 | |||||||||
Other general administrative expenses |
(595 | ) | (589 | ) | (6 | ) | 0.9 | |||||||||
Depreciation and amortisation |
(113 | ) | (103 | ) | (10 | ) | 9.5 | |||||||||
Net operating income |
1,947 | 1,744 | 203 | 11.7 | ||||||||||||
Net loan-loss provisions |
(877 | ) | (760 | ) | (117 | ) | 15.4 | |||||||||
Other income |
(4 | ) | 2 | (5 | ) | | ||||||||||
Profit before taxes |
1,067 | 986 | 81 | 8.2 | ||||||||||||
Tax on profit |
(236 | ) | (185 | ) | (50 | ) | 27.3 | |||||||||
Profit from continuing operations |
831 | 801 | 30 | 3.8 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
831 | 801 | 30 | 3.8 | ||||||||||||
Minority interests |
202 | 192 | 11 | 5.5 | ||||||||||||
Attributable profit to the Group |
629 | 609 | 20 | 3.2 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
30,158 | 24,441 | 5,717 | 23.4 | ||||||||||||
Trading portfolio (w/o loans) |
16,949 | 9,622 | 7,327 | 76.2 | ||||||||||||
Available-for-sale financial assets |
5,972 | 4,369 | 1,604 | 36.7 | ||||||||||||
Due from credit institutions ** |
5,467 | 6,667 | (1,200 | ) | (18.0 | ) | ||||||||||
Intangible assets and property and equipment |
396 | 416 | (20 | ) | (4.8 | ) | ||||||||||
Other assets |
5,785 | 5,238 | 547 | 10.4 | ||||||||||||
Total assets/liabilities & shareholders equity |
64,728 | 50,753 | 13,974 | 27.5 | ||||||||||||
Customer deposits ** |
28,274 | 27,043 | 1,232 | 4.6 | ||||||||||||
Marketable debt securities ** |
4,578 | 3,085 | 1,494 | 48.4 | ||||||||||||
Subordinated debt ** |
1,205 | 1,028 | 177 | 17.2 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
12,884 | 5,862 | 7,021 | 119.8 | ||||||||||||
Other liabilities |
12,829 | 9,254 | 3,575 | 38.6 | ||||||||||||
Stockholders equity *** |
4,957 | 4,481 | 476 | 10.6 | ||||||||||||
Other managed and marketed customer funds |
11,477 | 10,885 | 592 | 5.4 | ||||||||||||
Mutual funds |
11,477 | 10,885 | 592 | 5.4 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
| | | | ||||||||||||
Managed and marketed customer funds |
45,535 | 42,041 | 3,494 | 8.3 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
69
Mexico
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
515 | 526 | 544 | 564 | 572 | 598 | 623 | 659 | ||||||||||||||||||||||||
Net fees |
195 | 190 | 189 | 194 | 185 | 206 | 202 | 207 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
27 | 62 | 52 | 21 | 41 | 32 | 28 | 37 | ||||||||||||||||||||||||
Other operating income * |
(13 | ) | (7 | ) | (15 | ) | (10 | ) | (14 | ) | (13 | ) | (26 | ) | (19 | ) | ||||||||||||||||
Gross income |
724 | 771 | 769 | 768 | 784 | 823 | 826 | 885 | ||||||||||||||||||||||||
Operating expenses |
(322 | ) | (322 | ) | (321 | ) | (323 | ) | (340 | ) | (340 | ) | (340 | ) | (349 | ) | ||||||||||||||||
General administrative expenses |
(295 | ) | (298 | ) | (296 | ) | (296 | ) | (311 | ) | (310 | ) | (313 | ) | (322 | ) | ||||||||||||||||
Personnel |
(143 | ) | (146 | ) | (151 | ) | (156 | ) | (160 | ) | (167 | ) | (169 | ) | (165 | ) | ||||||||||||||||
Other general administrative expenses |
(152 | ) | (152 | ) | (145 | ) | (141 | ) | (151 | ) | (143 | ) | (144 | ) | (157 | ) | ||||||||||||||||
Depreciation and amortisation |
(27 | ) | (24 | ) | (26 | ) | (26 | ) | (29 | ) | (30 | ) | (27 | ) | (27 | ) | ||||||||||||||||
Net operating income |
401 | 449 | 448 | 445 | 444 | 482 | 485 | 536 | ||||||||||||||||||||||||
Net loan-loss provisions |
(184 | ) | (194 | ) | (208 | ) | (174 | ) | (202 | ) | (216 | ) | (235 | ) | (224 | ) | ||||||||||||||||
Other income |
(2 | ) | (2 | ) | 6 | (1 | ) | 7 | (2 | ) | 1 | (10 | ) | |||||||||||||||||||
Profit before taxes |
216 | 254 | 246 | 271 | 249 | 264 | 251 | 302 | ||||||||||||||||||||||||
Tax on profit |
(45 | ) | (51 | ) | (44 | ) | (45 | ) | (57 | ) | (59 | ) | (50 | ) | (70 | ) | ||||||||||||||||
Profit from continuing operations |
171 | 203 | 202 | 225 | 192 | 205 | 201 | 232 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
171 | 203 | 202 | 225 | 192 | 205 | 201 | 232 | ||||||||||||||||||||||||
Minority interests |
41 | 46 | 49 | 55 | 46 | 51 | 52 | 53 | ||||||||||||||||||||||||
Attributable profit to the Group |
130 | 156 | 153 | 170 | 147 | 154 | 149 | 180 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
21,316 | 22,958 | 23,510 | 24,441 | 25,414 | 26,520 | 28,291 | 30,158 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
10,756 | 10,865 | 11,206 | 9,622 | 14,559 | 14,267 | 18,509 | 16,949 | ||||||||||||||||||||||||
Available-for-sale financial assets |
3,310 | 3,693 | 3,682 | 4,369 | 3,549 | 3,695 | 4,955 | 5,972 | ||||||||||||||||||||||||
Due from credit institutions ** |
7,950 | 6,532 | 8,632 | 6,667 | 7,374 | 6,568 | 7,770 | 5,467 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
376 | 371 | 352 | 416 | 431 | 427 | 364 | 396 | ||||||||||||||||||||||||
Other assets |
5,369 | 5,145 | 4,910 | 5,238 | 5,520 | 5,359 | 5,735 | 5,785 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
49,077 | 49,564 | 52,292 | 50,753 | 56,848 | 56,835 | 65,623 | 64,728 | ||||||||||||||||||||||||
Customer deposits ** |
24,374 | 23,227 | 25,784 | 27,043 | 27,033 | 26,648 | 26,628 | 28,274 | ||||||||||||||||||||||||
Marketable debt securities ** |
2,377 | 3,576 | 3,407 | 3,085 | 3,922 | 4,375 | 4,082 | 4,578 | ||||||||||||||||||||||||
Subordinated debt ** |
901 | 909 | 923 | 1,028 | 1,049 | 1,095 | 1,163 | 1,205 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
5,652 | 7,368 | 5,946 | 5,862 | 8,720 | 7,855 | 11,833 | 12,884 | ||||||||||||||||||||||||
Other liabilities |
11,439 | 10,113 | 11,954 | 9,254 | 11,880 | 12,355 | 16,856 | 12,829 | ||||||||||||||||||||||||
Stockholders equity *** |
4,334 | 4,372 | 4,279 | 4,481 | 4,245 | 4,507 | 5,062 | 4,957 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
10,492 | 10,979 | 11,149 | 10,885 | 11,543 | 11,640 | 11,669 | 11,477 | ||||||||||||||||||||||||
Mutual funds |
10,492 | 10,979 | 11,149 | 10,885 | 11,543 | 11,640 | 11,669 | 11,477 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
| | | | | | | | ||||||||||||||||||||||||
Managed and marketed customer funds |
38,144 | 38,690 | 41,262 | 42,041 | 43,546 | 43,758 | 43,542 | 45,535 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
70
Mexico
Million pesos
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
43,061 | 37,737 | 5,324 | 14.1 | ||||||||||||
Net fees |
14,055 | 13,489 | 565 | 4.2 | ||||||||||||
Gains (losses) on financial transactions |
2,427 | 2,832 | (405 | ) | (14.3 | ) | ||||||||||
Other operating income * |
(1,273 | ) | (790 | ) | (483 | ) | 61.2 | |||||||||
Gross income |
58,269 | 53,268 | 5,001 | 9.4 | ||||||||||||
Operating expenses |
(24,060 | ) | (22,629 | ) | (1,431 | ) | 6.3 | |||||||||
General administrative expenses |
(22,077 | ) | (20,817 | ) | (1,260 | ) | 6.1 | |||||||||
Personnel |
(11,629 | ) | (10,466 | ) | (1,162 | ) | 11.1 | |||||||||
Other general administrative expenses |
(10,448 | ) | (10,350 | ) | (98 | ) | 0.9 | |||||||||
Depreciation and amortisation |
(1,983 | ) | (1,812 | ) | (171 | ) | 9.5 | |||||||||
Net operating income |
34,209 | 30,639 | 3,570 | 11.7 | ||||||||||||
Net loan-loss provisions |
(15,406 | ) | (13,349 | ) | (2,057 | ) | 15.4 | |||||||||
Other income |
(64 | ) | 31 | (95 | ) | | ||||||||||
Profit before taxes |
18,739 | 17,321 | 1,418 | 8.2 | ||||||||||||
Tax on profit |
(4,142 | ) | (3,255 | ) | (887 | ) | 27.3 | |||||||||
Profit from continuing operations |
14,597 | 14,066 | 531 | 3.8 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
14,597 | 14,066 | 531 | 3.8 | ||||||||||||
Minority interests |
3,551 | 3,365 | 186 | 5.5 | ||||||||||||
Attributable profit to the Group |
11,046 | 10,701 | 346 | 3.2 | ||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
570,433 | 462,295 | 108,137 | 23.4 | ||||||||||||
Trading portfolio (w/o loans) |
320,576 | 181,988 | 138,588 | 76.2 | ||||||||||||
Available-for-sale financial assets |
112,964 | 82,629 | 30,335 | 36.7 | ||||||||||||
Due from credit institutions ** |
103,406 | 126,112 | (22,706 | ) | (18.0 | ) | ||||||||||
Intangible assets and property and equipment |
7,488 | 7,864 | (377 | ) | (4.8 | ) | ||||||||||
Other assets |
109,423 | 99,082 | 10,341 | 10.4 | ||||||||||||
Total assets/liabilities & shareholders equity |
1,224,289 | 959,970 | 264,319 | 27.5 | ||||||||||||
Customer deposits ** |
534,796 | 511,501 | 23,295 | 4.6 | ||||||||||||
Marketable debt securities ** |
86,599 | 58,350 | 28,249 | 48.4 | ||||||||||||
Subordinated debt ** |
22,788 | 19,446 | 3,341 | 17.2 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
243,694 | 110,885 | 132,808 | 119.8 | ||||||||||||
Other liabilities |
242,651 | 175,028 | 67,624 | 38.6 | ||||||||||||
Stockholders equity *** |
93,761 | 84,759 | 9,001 | 10.6 | ||||||||||||
Other managed and marketed customer funds |
217,086 | 205,892 | 11,194 | 5.4 | ||||||||||||
Mutual funds |
217,086 | 205,892 | 11,194 | 5.4 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
| | | | ||||||||||||
Managed and marketed customer funds |
861,269 | 795,189 | 66,080 | 8.3 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
71
Mexico
Million pesos
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
9,042 | 9,237 | 9,552 | 9,906 | 10,041 | 10,504 | 10,939 | 11,578 | ||||||||||||||||||||||||
Net fees |
3,427 | 3,341 | 3,319 | 3,401 | 3,259 | 3,613 | 3,541 | 3,642 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
466 | 1,095 | 906 | 364 | 718 | 564 | 487 | 657 | ||||||||||||||||||||||||
Other operating income * |
(223 | ) | (125 | ) | (261 | ) | (180 | ) | (249 | ) | (232 | ) | (463 | ) | (329 | ) | ||||||||||||||||
Gross income |
12,712 | 13,548 | 13,516 | 13,491 | 13,769 | 14,450 | 14,503 | 15,547 | ||||||||||||||||||||||||
Operating expenses |
(5,659 | ) | (5,656 | ) | (5,647 | ) | (5,667 | ) | (5,973 | ) | (5,978 | ) | (5,978 | ) | (6,131 | ) | ||||||||||||||||
General administrative expenses |
(5,186 | ) | (5,230 | ) | (5,195 | ) | (5,206 | ) | (5,467 | ) | (5,444 | ) | (5,501 | ) | (5,664 | ) | ||||||||||||||||
Personnel |
(2,511 | ) | (2,568 | ) | (2,654 | ) | (2,735 | ) | (2,819 | ) | (2,934 | ) | (2,969 | ) | (2,907 | ) | ||||||||||||||||
Other general administrative expenses |
(2,675 | ) | (2,663 | ) | (2,542 | ) | (2,471 | ) | (2,648 | ) | (2,510 | ) | (2,533 | ) | (2,757 | ) | ||||||||||||||||
Depreciation and amortisation |
(473 | ) | (426 | ) | (451 | ) | (461 | ) | (506 | ) | (533 | ) | (476 | ) | (467 | ) | ||||||||||||||||
Net operating income |
7,053 | 7,892 | 7,870 | 7,824 | 7,795 | 8,472 | 8,526 | 9,416 | ||||||||||||||||||||||||
Net loan-loss provisions |
(3,237 | ) | (3,401 | ) | (3,654 | ) | (3,058 | ) | (3,545 | ) | (3,791 | ) | (4,131 | ) | (3,939 | ) | ||||||||||||||||
Other income |
(28 | ) | (34 | ) | 106 | (13 | ) | 130 | (36 | ) | 17 | (174 | ) | |||||||||||||||||||
Profit before taxes |
3,788 | 4,458 | 4,322 | 4,753 | 4,380 | 4,644 | 4,412 | 5,302 | ||||||||||||||||||||||||
Tax on profit |
(785 | ) | (897 | ) | (779 | ) | (794 | ) | (999 | ) | (1,039 | ) | (882 | ) | (1,223 | ) | ||||||||||||||||
Profit from continuing operations |
3,003 | 3,561 | 3,542 | 3,959 | 3,381 | 3,606 | 3,530 | 4,080 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
3,003 | 3,561 | 3,542 | 3,959 | 3,381 | 3,606 | 3,530 | 4,080 | ||||||||||||||||||||||||
Minority interests |
724 | 813 | 860 | 968 | 807 | 902 | 917 | 925 | ||||||||||||||||||||||||
Attributable profit to the Group |
2,279 | 2,748 | 2,682 | 2,992 | 2,574 | 2,704 | 2,613 | 3,155 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
403,181 | 434,237 | 444,689 | 462,295 | 480,702 | 501,609 | 535,103 | 570,433 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
203,446 | 205,512 | 211,949 | 181,988 | 275,379 | 269,846 | 350,088 | 320,576 | ||||||||||||||||||||||||
Available-for-sale financial assets |
62,606 | 69,858 | 69,645 | 82,629 | 67,130 | 69,887 | 93,721 | 112,964 | ||||||||||||||||||||||||
Due from credit institutions ** |
150,376 | 123,543 | 163,276 | 126,112 | 139,476 | 124,233 | 146,957 | 103,406 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
7,120 | 7,023 | 6,663 | 7,864 | 8,147 | 8,071 | 6,886 | 7,488 | ||||||||||||||||||||||||
Other assets |
101,544 | 97,312 | 92,864 | 99,082 | 104,415 | 101,354 | 108,480 | 109,423 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
928,273 | 937,484 | 989,085 | 959,970 | 1,075,250 | 1,075,000 | 1,241,236 | 1,224,289 | ||||||||||||||||||||||||
Customer deposits ** |
461,025 | 439,325 | 487,683 | 511,501 | 511,307 | 504,032 | 503,652 | 534,796 | ||||||||||||||||||||||||
Marketable debt securities ** |
44,957 | 67,634 | 64,439 | 58,350 | 74,174 | 82,758 | 77,205 | 86,599 | ||||||||||||||||||||||||
Subordinated debt ** |
17,043 | 17,192 | 17,456 | 19,446 | 19,849 | 20,706 | 22,000 | 22,788 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
106,914 | 139,354 | 112,465 | 110,885 | 164,927 | 148,567 | 223,811 | 243,694 | ||||||||||||||||||||||||
Other liabilities |
216,355 | 191,277 | 226,100 | 175,028 | 224,700 | 233,697 | 318,821 | 242,651 | ||||||||||||||||||||||||
Stockholders equity *** |
81,978 | 82,703 | 80,941 | 84,759 | 80,293 | 85,240 | 95,747 | 93,761 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
198,447 | 207,656 | 210,870 | 205,892 | 218,327 | 220,166 | 220,719 | 217,086 | ||||||||||||||||||||||||
Mutual funds |
198,447 | 207,656 | 210,870 | 205,892 | 218,327 | 220,166 | 220,719 | 217,086 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
| | | | | | | | ||||||||||||||||||||||||
Managed and marketed customer funds |
721,473 | 731,806 | 780,448 | 795,189 | 823,657 | 827,662 | 823,577 | 861,269 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
72
Chile
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,791 | 1,734 | 57 | 3.3 | ||||||||||||
Net fees |
360 | 328 | 32 | 9.8 | ||||||||||||
Gains (losses) on financial transactions |
173 | 115 | 59 | 51.0 | ||||||||||||
Other operating income * |
12 | 18 | (6 | ) | (33.6 | ) | ||||||||||
Gross income |
2,336 | 2,194 | 142 | 6.5 | ||||||||||||
Operating expenses |
(1,004 | ) | (866 | ) | (137 | ) | 15.8 | |||||||||
General administrative expenses |
(926 | ) | (804 | ) | (123 | ) | 15.2 | |||||||||
Personnel |
(568 | ) | (477 | ) | (91 | ) | 19.1 | |||||||||
Other general administrative expenses |
(358 | ) | (327 | ) | (31 | ) | 9.6 | |||||||||
Depreciation and amortisation |
(77 | ) | (63 | ) | (15 | ) | 23.4 | |||||||||
Net operating income |
1,332 | 1,327 | 5 | 0.4 | ||||||||||||
Net loan-loss provisions |
(567 | ) | (521 | ) | (46 | ) | 8.9 | |||||||||
Other income |
3 | (24 | ) | 27 | | |||||||||||
Profit before taxes |
768 | 783 | (14 | ) | (1.8 | ) | ||||||||||
Tax on profit |
(114 | ) | (54 | ) | (59 | ) | 109.0 | |||||||||
Profit from continuing operations |
655 | 728 | (74 | ) | (10.1 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
655 | 728 | (74 | ) | (10.1 | ) | ||||||||||
Minority interests |
199 | 230 | (31 | ) | (13.4 | ) | ||||||||||
Attributable profit to the Group |
455 | 498 | (43 | ) | (8.6 | ) | ||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
32,338 | 30,550 | 1,788 | 5.9 | ||||||||||||
Trading portfolio (w/o loans) |
3,144 | 3,075 | 69 | 2.2 | ||||||||||||
Available-for-sale financial assets |
2,668 | 2,274 | 394 | 17.3 | ||||||||||||
Due from credit institutions ** |
4,579 | 3,837 | 742 | 19.3 | ||||||||||||
Intangible assets and property and equipment |
355 | 347 | 8 | 2.4 | ||||||||||||
Other assets |
2,876 | 2,680 | 196 | 7.3 | ||||||||||||
Total assets/liabilities & shareholders equity |
45,960 | 42,763 | 3,197 | 7.5 | ||||||||||||
Customer deposits ** |
24,347 | 23,352 | 995 | 4.3 | ||||||||||||
Marketable debt securities ** |
6,504 | 6,650 | (146 | ) | (2.2 | ) | ||||||||||
Subordinated debt ** |
963 | 985 | (22 | ) | (2.2 | ) | ||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
5,886 | 4,393 | 1,493 | 34.0 | ||||||||||||
Other liabilities |
5,280 | 4,437 | 843 | 19.0 | ||||||||||||
Stockholders equity *** |
2,980 | 2,946 | 33 | 1.1 | ||||||||||||
Other managed and marketed customer funds |
7,370 | 7,256 | 114 | 1.6 | ||||||||||||
Mutual funds |
5,422 | 5,564 | (142 | ) | (2.5 | ) | ||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
1,948 | 1,693 | 256 | 15.1 | ||||||||||||
Managed and marketed customer funds |
39,184 | 38,242 | 942 | 2.5 | ||||||||||||
(**).- Including all on-balance sheet balances for this item |
||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
||||||||||||||||
Ratios (%) and other data |
||||||||||||||||
ROE |
15.32 | 19.50 | (4.19 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
43.0 | 39.5 | 3.5 p. | |||||||||||||
NPL ratio |
5.62 | 5.97 | (0.35 p. | ) | ||||||||||||
NPL coverage |
53.9 | 52.4 | 1.5 p. | |||||||||||||
Number of employees |
12,454 | 12,123 | 331 | 2.7 | ||||||||||||
Number of branches |
472 | 475 | (3 | ) | (0.6 | ) |
73
Chile
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
408 | 447 | 387 | 491 | 398 | 498 | 460 | 435 | ||||||||||||||||||||||||
Net fees |
81 | 78 | 82 | 86 | 87 | 96 | 93 | 84 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
39 | 19 | 29 | 28 | 65 | 35 | 51 | 22 | ||||||||||||||||||||||||
Other operating income * |
5 | 5 | 5 | 3 | 4 | 4 | 2 | 2 | ||||||||||||||||||||||||
Gross income |
532 | 550 | 504 | 608 | 553 | 633 | 606 | 543 | ||||||||||||||||||||||||
Operating expenses |
(204 | ) | (213 | ) | (220 | ) | (229 | ) | (238 | ) | (263 | ) | (243 | ) | (260 | ) | ||||||||||||||||
General administrative expenses |
(185 | ) | (202 | ) | (203 | ) | (214 | ) | (219 | ) | (244 | ) | (224 | ) | (239 | ) | ||||||||||||||||
Personnel |
(106 | ) | (121 | ) | (121 | ) | (129 | ) | (128 | ) | (149 | ) | (138 | ) | (153 | ) | ||||||||||||||||
Other general administrative expenses |
(79 | ) | (81 | ) | (82 | ) | (85 | ) | (91 | ) | (95 | ) | (86 | ) | (86 | ) | ||||||||||||||||
Depreciation and amortisation |
(19 | ) | (11 | ) | (17 | ) | (15 | ) | (18 | ) | (19 | ) | (18 | ) | (21 | ) | ||||||||||||||||
Net operating income |
328 | 336 | 284 | 379 | 316 | 370 | 364 | 283 | ||||||||||||||||||||||||
Net loan-loss provisions |
(116 | ) | (118 | ) | (131 | ) | (156 | ) | (132 | ) | (126 | ) | (153 | ) | (157 | ) | ||||||||||||||||
Other income |
(7 | ) | (3 | ) | 3 | (18 | ) | 6 | (3 | ) | (4 | ) | 4 | |||||||||||||||||||
Profit before taxes |
206 | 216 | 156 | 205 | 190 | 241 | 207 | 130 | ||||||||||||||||||||||||
Tax on profit |
(32 | ) | (27 | ) | (23 | ) | 29 | (43 | ) | (28 | ) | (25 | ) | (17 | ) | |||||||||||||||||
Profit from continuing operations |
173 | 189 | 132 | 234 | 147 | 212 | 182 | 113 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
173 | 189 | 132 | 234 | 147 | 212 | 182 | 113 | ||||||||||||||||||||||||
Minority interests |
53 | 59 | 43 | 74 | 41 | 65 | 57 | 36 | ||||||||||||||||||||||||
Attributable profit to the Group |
120 | 129 | 89 | 160 | 106 | 147 | 125 | 78 | ||||||||||||||||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
27,993 | 28,701 | 29,057 | 30,550 | 34,510 | 33,733 | 31,874 | 32,338 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
1,764 | 2,106 | 2,723 | 3,075 | 2,940 | 2,918 | 3,665 | 3,144 | ||||||||||||||||||||||||
Available-for-sale financial assets |
2,454 | 1,796 | 2,192 | 2,274 | 2,290 | 2,831 | 2,449 | 2,668 | ||||||||||||||||||||||||
Due from credit institutions ** |
2,922 | 2,851 | 3,630 | 3,837 | 4,599 | 4,020 | 4,489 | 4,579 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
313 | 281 | 295 | 347 | 382 | 371 | 343 | 355 | ||||||||||||||||||||||||
Other assets |
2,562 | 2,091 | 2,749 | 2,680 | 3,564 | 2,621 | 2,658 | 2,876 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
38,009 | 37,826 | 40,647 | 42,763 | 48,285 | 46,495 | 45,477 | 45,960 | ||||||||||||||||||||||||
Customer deposits ** |
20,436 | 19,929 | 21,294 | 23,352 | 26,499 | 24,203 | 23,211 | 24,347 | ||||||||||||||||||||||||
Marketable debt securities ** |
5,399 | 6,146 | 6,047 | 6,650 | 7,404 | 7,441 | 6,743 | 6,504 | ||||||||||||||||||||||||
Subordinated debt ** |
1,110 | 948 | 1,152 | 985 | 1,070 | 1,023 | 942 | 963 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
4,550 | 4,648 | 5,138 | 4,393 | 4,407 | 5,801 | 5,878 | 5,886 | ||||||||||||||||||||||||
Other liabilities |
3,902 | 3,703 | 4,497 | 4,437 | 5,712 | 5,128 | 5,843 | 5,280 | ||||||||||||||||||||||||
Stockholders equity *** |
2,612 | 2,452 | 2,519 | 2,946 | 3,193 | 2,898 | 2,860 | 2,980 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
5,864 | 6,346 | 6,777 | 7,256 | 7,871 | 7,792 | 7,307 | 7,370 | ||||||||||||||||||||||||
Mutual funds |
4,427 | 4,850 | 5,194 | 5,564 | 5,793 | 5,786 | 5,463 | 5,422 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
1,437 | 1,496 | 1,583 | 1,693 | 2,078 | 2,006 | 1,845 | 1,948 | ||||||||||||||||||||||||
Managed and marketed customer funds |
32,808 | 33,368 | 35,270 | 38,242 | 42,845 | 40,459 | 38,204 | 39,184 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item |
| |||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments |
| |||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
5.99 | 5.94 | 5.98 | 5.97 | 5.88 | 5.73 | 5.60 | 5.62 | ||||||||||||||||||||||||
NPL coverage |
50.7 | 51.7 | 52.3 | 52.4 | 52.0 | 51.6 | 52.8 | 53.9 | ||||||||||||||||||||||||
Cost of credit |
1.82 | 1.76 | 1.71 | 1.75 | 1.74 | 1.68 | 1.68 | 1.65 |
74
Chile
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,791 | 1,812 | (21 | ) | (1.2 | ) | ||||||||||
Net fees |
360 | 342 | 17 | 5.0 | ||||||||||||
Gains (losses) on financial transactions |
173 | 120 | 53 | 44.5 | ||||||||||||
Other operating income * |
12 | 18 | (7 | ) | (36.5 | ) | ||||||||||
Gross income |
2,336 | 2,293 | 43 | 1.9 | ||||||||||||
Operating expenses |
(1,004 | ) | (905 | ) | (98 | ) | 10.8 | |||||||||
General administrative expenses |
(926 | ) | (840 | ) | (86 | ) | 10.3 | |||||||||
Personnel |
(568 | ) | (498 | ) | (70 | ) | 14.0 | |||||||||
Other general administrative expenses |
(358 | ) | (342 | ) | (17 | ) | 4.9 | |||||||||
Depreciation and amortisation |
(77 | ) | (65 | ) | (12 | ) | 18.1 | |||||||||
Net operating income |
1,332 | 1,387 | (55 | ) | (4.0 | ) | ||||||||||
Net loan-loss provisions |
(567 | ) | (544 | ) | (23 | ) | 4.2 | |||||||||
Other income |
3 | (25 | ) | 29 | | |||||||||||
Profit before taxes |
768 | 818 | (50 | ) | (6.1 | ) | ||||||||||
Tax on profit |
(114 | ) | (57 | ) | (57 | ) | 99.9 | |||||||||
Profit from continuing operations |
655 | 761 | (106 | ) | (14.0 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
655 | 761 | (106 | ) | (14.0 | ) | ||||||||||
Minority interests |
199 | 240 | (41 | ) | (17.1 | ) | ||||||||||
Attributable profit to the Group |
455 | 521 | (65 | ) | (12.5 | ) | ||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
32,338 | 29,111 | 3,227 | 11.1 | ||||||||||||
Trading portfolio (w/o loans) |
3,144 | 2,930 | 214 | 7.3 | ||||||||||||
Available-for-sale financial assets |
2,668 | 2,167 | 501 | 23.1 | ||||||||||||
Due from credit institutions ** |
4,579 | 3,656 | 923 | 25.2 | ||||||||||||
Intangible assets and property and equipment |
355 | 331 | 25 | 7.5 | ||||||||||||
Other assets |
2,876 | 2,554 | 322 | 12.6 | ||||||||||||
Total assets/liabilities & shareholders equity |
45,960 | 40,749 | 5,212 | 12.8 | ||||||||||||
Customer deposits ** |
24,347 | 22,252 | 2,095 | 9.4 | ||||||||||||
Marketable debt securities ** |
6,504 | 6,336 | 168 | 2.6 | ||||||||||||
Subordinated debt ** |
963 | 938 | 25 | 2.6 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
5,886 | 4,186 | 1,700 | 40.6 | ||||||||||||
Other liabilities |
5,280 | 4,228 | 1,052 | 24.9 | ||||||||||||
Stockholders equity *** |
2,980 | 2,808 | 172 | 6.1 | ||||||||||||
Other managed and marketed customer funds |
7,370 | 6,914 | 456 | 6.6 | ||||||||||||
Mutual funds |
5,422 | 5,301 | 121 | 2.3 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
1,948 | 1,613 | 335 | 20.8 | ||||||||||||
Managed and marketed customer funds |
39,184 | 36,441 | 2,743 | 7.5 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
75
Chile
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
426 | 470 | 409 | 508 | 386 | 470 | 476 | 459 | ||||||||||||||||||||||||
Net fees |
84 | 82 | 87 | 89 | 84 | 90 | 96 | 89 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
40 | 20 | 31 | 28 | 63 | 33 | 52 | 25 | ||||||||||||||||||||||||
Other operating income * |
5 | 5 | 5 | 3 | 4 | 4 | 2 | 2 | ||||||||||||||||||||||||
Gross income |
555 | 577 | 533 | 628 | 537 | 597 | 627 | 574 | ||||||||||||||||||||||||
Operating expenses |
(213 | ) | (224 | ) | (232 | ) | (236 | ) | (231 | ) | (248 | ) | (252 | ) | (273 | ) | ||||||||||||||||
General administrative expenses |
(193 | ) | (212 | ) | (214 | ) | (221 | ) | (213 | ) | (230 | ) | (233 | ) | (251 | ) | ||||||||||||||||
Personnel |
(111 | ) | (127 | ) | (127 | ) | (133 | ) | (124 | ) | (141 | ) | (143 | ) | (160 | ) | ||||||||||||||||
Other general administrative expenses |
(82 | ) | (85 | ) | (87 | ) | (88 | ) | (89 | ) | (89 | ) | (89 | ) | (91 | ) | ||||||||||||||||
Depreciation and amortisation |
(20 | ) | (12 | ) | (18 | ) | (16 | ) | (18 | ) | (18 | ) | (19 | ) | (22 | ) | ||||||||||||||||
Net operating income |
343 | 353 | 300 | 392 | 306 | 349 | 375 | 301 | ||||||||||||||||||||||||
Net loan-loss provisions |
(121 | ) | (124 | ) | (138 | ) | (161 | ) | (128 | ) | (119 | ) | (157 | ) | (164 | ) | ||||||||||||||||
Other income |
(7 | ) | (3 | ) | 3 | (19 | ) | 6 | (3 | ) | (4 | ) | 4 | |||||||||||||||||||
Profit before taxes |
214 | 227 | 165 | 212 | 185 | 227 | 214 | 142 | ||||||||||||||||||||||||
Tax on profit |
(34 | ) | (29 | ) | (25 | ) | 30 | (42 | ) | (26 | ) | (27 | ) | (19 | ) | |||||||||||||||||
Profit from continuing operations |
181 | 198 | 140 | 242 | 143 | 201 | 188 | 123 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
181 | 198 | 140 | 242 | 143 | 201 | 188 | 123 | ||||||||||||||||||||||||
Minority interests |
55 | 62 | 46 | 77 | 40 | 62 | 59 | 38 | ||||||||||||||||||||||||
Attributable profit to the Group |
126 | 135 | 94 | 165 | 103 | 139 | 129 | 84 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
|
|||||||||||||||||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
27,595 | 27,970 | 28,383 | 29,111 | 30,144 | 31,162 | 32,331 | 32,338 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
1,739 | 2,052 | 2,660 | 2,930 | 2,568 | 2,695 | 3,717 | 3,144 | ||||||||||||||||||||||||
Available-for-sale financial assets |
2,419 | 1,750 | 2,141 | 2,167 | 2,000 | 2,615 | 2,484 | 2,668 | ||||||||||||||||||||||||
Due from credit institutions ** |
2,881 | 2,779 | 3,546 | 3,656 | 4,018 | 3,714 | 4,554 | 4,579 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
308 | 274 | 289 | 331 | 334 | 343 | 348 | 355 | ||||||||||||||||||||||||
Other assets |
2,526 | 2,037 | 2,685 | 2,554 | 3,113 | 2,422 | 2,696 | 2,876 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
37,467 | 36,862 | 39,704 | 40,749 | 42,177 | 42,951 | 46,130 | 45,960 | ||||||||||||||||||||||||
Customer deposits ** |
20,145 | 19,421 | 20,800 | 22,252 | 23,147 | 22,358 | 23,545 | 24,347 | ||||||||||||||||||||||||
Marketable debt securities ** |
5,322 | 5,989 | 5,906 | 6,336 | 6,468 | 6,874 | 6,839 | 6,504 | ||||||||||||||||||||||||
Subordinated debt ** |
1,094 | 924 | 1,126 | 938 | 935 | 945 | 956 | 963 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
4,485 | 4,530 | 5,018 | 4,186 | 3,850 | 5,359 | 5,963 | 5,886 | ||||||||||||||||||||||||
Other liabilities |
3,846 | 3,608 | 4,393 | 4,228 | 4,989 | 4,737 | 5,926 | 5,280 | ||||||||||||||||||||||||
Stockholders equity *** |
2,575 | 2,390 | 2,460 | 2,808 | 2,789 | 2,677 | 2,901 | 2,980 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
5,780 | 6,184 | 6,620 | 6,914 | 6,875 | 7,198 | 7,412 | 7,370 | ||||||||||||||||||||||||
Mutual funds |
4,364 | 4,726 | 5,074 | 5,301 | 5,060 | 5,345 | 5,541 | 5,422 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
1,416 | 1,458 | 1,546 | 1,613 | 1,815 | 1,853 | 1,871 | 1,948 | ||||||||||||||||||||||||
Managed and marketed customer funds |
32,341 | 32,518 | 34,452 | 36,441 | 37,424 | 37,375 | 38,752 | 39,184 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
76
Chile
Ch$ million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
1,296,827 | 1,312,090 | (15,263 | ) | (1.2 | ) | ||||||||||
Net fees |
260,342 | 247,890 | 12,452 | 5.0 | ||||||||||||
Gains (losses) on financial transactions |
125,415 | 86,793 | 38,621 | 44.5 | ||||||||||||
Other operating income * |
8,433 | 13,274 | (4,840 | ) | (36.5 | ) | ||||||||||
Gross income |
1,691,016 | 1,660,047 | 30,969 | 1.9 | ||||||||||||
Operating expenses |
(726,556 | ) | (655,540 | ) | (71,016 | ) | 10.8 | |||||||||
General administrative expenses |
(670,677 | ) | (608,223 | ) | (62,454 | ) | 10.3 | |||||||||
Personnel |
(411,279 | ) | (360,871 | ) | (50,408 | ) | 14.0 | |||||||||
Other general administrative expenses |
(259,397 | ) | (247,352 | ) | (12,046 | ) | 4.9 | |||||||||
Depreciation and amortisation |
(55,879 | ) | (47,317 | ) | (8,563 | ) | 18.1 | |||||||||
Net operating income |
964,460 | 1,004,507 | (40,047 | ) | (4.0 | ) | ||||||||||
Net loan-loss provisions |
(410,462 | ) | (393,885 | ) | (16,577 | ) | 4.2 | |||||||||
Other income |
2,235 | (18,420 | ) | 20,655 | | |||||||||||
Profit before taxes |
556,232 | 592,201 | (35,969 | ) | (6.1 | ) | ||||||||||
Tax on profit |
(82,244 | ) | (41,137 | ) | (41,107 | ) | 99.9 | |||||||||
Profit from continuing operations |
473,988 | 551,064 | (77,076 | ) | (14.0 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
473,988 | 551,064 | (77,076 | ) | (14.0 | ) | ||||||||||
Minority interests |
144,212 | 173,971 | (29,759 | ) | (17.1 | ) | ||||||||||
Attributable profit to the Group |
329,776 | 377,093 | (47,317 | ) | (12.5 | ) | ||||||||||
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
|
| |||||||||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
25,022,327 | 22,525,228 | 2,497,099 | 11.1 | ||||||||||||
Trading portfolio (w/o loans) |
2,432,810 | 2,267,402 | 165,408 | 7.3 | ||||||||||||
Available-for-sale financial assets |
2,064,389 | 1,676,518 | 387,871 | 23.1 | ||||||||||||
Due from credit institutions ** |
3,543,335 | 2,829,090 | 714,245 | 25.2 | ||||||||||||
Intangible assets and property and equipment |
274,935 | 255,870 | 19,065 | 7.5 | ||||||||||||
Other assets |
2,225,011 | 1,975,977 | 249,034 | 12.6 | ||||||||||||
Total assets/liabilities & shareholders equity |
35,562,808 | 31,530,086 | 4,032,722 | 12.8 | ||||||||||||
Customer deposits ** |
18,839,110 | 17,217,818 | 1,621,292 | 9.4 | ||||||||||||
Marketable debt securities ** |
5,032,677 | 4,902,966 | 129,711 | 2.6 | ||||||||||||
Subordinated debt ** |
745,019 | 725,916 | 19,103 | 2.6 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
4,554,756 | 3,239,089 | 1,315,667 | 40.6 | ||||||||||||
Other liabilities |
4,085,568 | 3,271,869 | 813,699 | 24.9 | ||||||||||||
Stockholders equity *** |
2,305,677 | 2,172,428 | 133,249 | 6.1 | ||||||||||||
Other managed and marketed customer funds |
5,702,734 | 5,350,036 | 352,698 | 6.6 | ||||||||||||
Mutual funds |
4,195,375 | 4,102,113 | 93,262 | 2.3 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
1,507,358 | 1,247,923 | 259,436 | 20.8 | ||||||||||||
Managed and marketed customer funds |
30,319,540 | 28,196,736 | 2,122,804 | 7.5 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
77
Chile
Ch$ million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
308,334 | 339,971 | 296,294 | 367,491 | 279,722 | 340,367 | 344,624 | 332,114 | ||||||||||||||||||||||||
Net fees |
61,169 | 59,211 | 63,049 | 64,460 | 60,830 | 65,361 | 69,741 | 64,409 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
29,113 | 14,750 | 22,383 | 20,548 | 45,671 | 23,778 | 37,877 | 18,089 | ||||||||||||||||||||||||
Other operating income * |
3,411 | 3,946 | 3,866 | 2,051 | 2,611 | 2,980 | 1,560 | 1,282 | ||||||||||||||||||||||||
Gross income |
402,028 | 417,878 | 385,592 | 454,549 | 388,834 | 432,486 | 453,802 | 415,894 | ||||||||||||||||||||||||
Operating expenses |
(153,985 | ) | (162,187 | ) | (168,289 | ) | (171,079 | ) | (166,957 | ) | (179,795 | ) | (182,136 | ) | (197,668 | ) | ||||||||||||||||
General administrative expenses |
(139,725 | ) | (153,687 | ) | (155,058 | ) | (159,752 | ) | (154,015 | ) | (166,696 | ) | (168,334 | ) | (181,632 | ) | ||||||||||||||||
Personnel |
(80,193 | ) | (92,216 | ) | (92,221 | ) | (96,241 | ) | (89,753 | ) | (102,044 | ) | (103,697 | ) | (115,785 | ) | ||||||||||||||||
Other general administrative expenses |
(59,533 | ) | (61,471 | ) | (62,837 | ) | (63,511 | ) | (64,262 | ) | (64,652 | ) | (64,637 | ) | (65,847 | ) | ||||||||||||||||
Depreciation and amortisation |
(14,259 | ) | (8,500 | ) | (13,231 | ) | (11,327 | ) | (12,942 | ) | (13,099 | ) | (13,802 | ) | (16,037 | ) | ||||||||||||||||
Net operating income |
248,043 | 255,691 | 217,303 | 283,469 | 221,876 | 252,691 | 271,667 | 218,226 | ||||||||||||||||||||||||
Net loan-loss provisions |
(87,661 | ) | (89,606 | ) | (100,021 | ) | (116,599 | ) | (92,461 | ) | (85,988 | ) | (113,450 | ) | (118,563 | ) | ||||||||||||||||
Other income |
(5,126 | ) | (1,977 | ) | 2,120 | (13,438 | ) | 4,340 | (2,008 | ) | (2,938 | ) | 2,841 | |||||||||||||||||||
Profit before taxes |
155,256 | 164,109 | 119,402 | 153,433 | 133,755 | 164,694 | 155,280 | 102,503 | ||||||||||||||||||||||||
Tax on profit |
(24,257 | ) | (20,834 | ) | (17,909 | ) | 21,863 | (30,251 | ) | (19,172 | ) | (19,205 | ) | (13,616 | ) | |||||||||||||||||
Profit from continuing operations |
130,999 | 143,275 | 101,494 | 175,296 | 103,504 | 145,523 | 136,074 | 88,887 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
130,999 | 143,275 | 101,494 | 175,296 | 103,504 | 145,523 | 136,074 | 88,887 | ||||||||||||||||||||||||
Minority interests |
40,073 | 45,172 | 33,154 | 55,573 | 29,047 | 44,798 | 42,529 | 27,838 | ||||||||||||||||||||||||
Attributable profit to the Group |
90,926 | 98,103 | 68,340 | 119,723 | 74,457 | 100,724 | 93,545 | 61,049 |
(*).- Including dividends, income from equity-accounted method and other operating income/expenses
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
21,351,994 | 21,642,312 | 21,962,215 | 22,525,228 | 23,324,691 | 24,112,256 | 25,017,101 | 25,022,327 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
1,345,769 | 1,587,678 | 2,058,276 | 2,267,402 | 1,986,953 | 2,085,549 | 2,876,402 | 2,432,810 | ||||||||||||||||||||||||
Available-for-sale financial assets |
1,871,483 | 1,354,485 | 1,656,941 | 1,676,518 | 1,547,496 | 2,023,435 | 1,922,237 | 2,064,389 | ||||||||||||||||||||||||
Due from credit institutions ** |
2,228,999 | 2,149,940 | 2,743,727 | 2,829,090 | 3,108,653 | 2,873,800 | 3,523,682 | 3,543,335 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
238,548 | 212,189 | 223,326 | 255,870 | 258,454 | 265,481 | 268,891 | 274,935 | ||||||||||||||||||||||||
Other assets |
1,954,301 | 1,576,360 | 2,077,558 | 1,975,977 | 2,408,832 | 1,873,698 | 2,086,139 | 2,225,011 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
28,991,095 | 28,522,964 | 30,722,042 | 31,530,086 | 32,635,077 | 33,234,218 | 35,694,451 | 35,562,808 | ||||||||||||||||||||||||
Customer deposits ** |
15,587,270 | 15,027,577 | 16,094,833 | 17,217,818 | 17,910,204 | 17,299,950 | 18,218,198 | 18,839,110 | ||||||||||||||||||||||||
Marketable debt securities ** |
4,117,862 | 4,634,207 | 4,570,224 | 4,902,966 | 5,004,370 | 5,318,871 | 5,292,185 | 5,032,677 | ||||||||||||||||||||||||
Subordinated debt ** |
846,837 | 714,810 | 870,952 | 725,916 | 723,272 | 731,276 | 739,433 | 745,019 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
3,470,515 | 3,504,985 | 3,883,166 | 3,239,089 | 2,978,870 | 4,146,852 | 4,613,855 | 4,554,756 | ||||||||||||||||||||||||
Other liabilities |
2,975,939 | 2,792,143 | 3,399,220 | 3,271,869 | 3,860,523 | 3,665,635 | 4,585,752 | 4,085,568 | ||||||||||||||||||||||||
Stockholders equity *** |
1,992,672 | 1,849,241 | 1,903,646 | 2,172,428 | 2,157,838 | 2,071,635 | 2,245,028 | 2,305,677 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
4,472,554 | 4,785,008 | 5,122,202 | 5,350,036 | 5,319,970 | 5,569,920 | 5,735,494 | 5,702,734 | ||||||||||||||||||||||||
Mutual funds |
3,376,825 | 3,656,974 | 3,925,929 | 4,102,113 | 3,915,566 | 4,136,125 | 4,287,513 | 4,195,375 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
1,095,730 | 1,128,033 | 1,196,273 | 1,247,923 | 1,404,403 | 1,433,795 | 1,447,981 | 1,507,358 | ||||||||||||||||||||||||
Managed and marketed customer funds |
25,024,523 | 25,161,602 | 26,658,212 | 28,196,736 | 28,957,816 | 28,920,017 | 29,985,311 | 30,319,540 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
78
USA
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,116 | 4,789 | 1,327 | 27.7 | ||||||||||||
Net fees |
1,086 | 830 | 256 | 30.9 | ||||||||||||
Gains (losses) on financial transactions |
231 | 205 | 26 | 12.6 | ||||||||||||
Other operating income * |
367 | 156 | 211 | 135.6 | ||||||||||||
Gross income |
7,799 | 5,979 | 1,820 | 30.4 | ||||||||||||
Operating expenses |
(3,025 | ) | (2,239 | ) | (785 | ) | 35.1 | |||||||||
General administrative expenses |
(2,761 | ) | (2,040 | ) | (722 | ) | 35.4 | |||||||||
Personnel |
(1,543 | ) | (1,141 | ) | (401 | ) | 35.1 | |||||||||
Other general administrative expenses |
(1,219 | ) | (898 | ) | (320 | ) | 35.7 | |||||||||
Depreciation and amortisation |
(264 | ) | (200 | ) | (64 | ) | 32.0 | |||||||||
Net operating income |
4,774 | 3,740 | 1,035 | 27.7 | ||||||||||||
Net loan-loss provisions |
(3,103 | ) | (2,233 | ) | (870 | ) | 39.0 | |||||||||
Other income |
(148 | ) | 13 | (161 | ) | | ||||||||||
Profit before taxes |
1,523 | 1,520 | 3 | 0.2 | ||||||||||||
Tax on profit |
(516 | ) | (440 | ) | (77 | ) | 17.4 | |||||||||
Profit from continuing operations |
1,007 | 1,081 | (73 | ) | (6.8 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,007 | 1,081 | (73 | ) | (6.8 | ) | ||||||||||
Minority interests |
329 | 219 | 110 | 50.1 | ||||||||||||
Attributable profit to the Group |
678 | 861 | (183 | ) | (21.3 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
84,190 | 70,420 | 13,771 | 19.6 | ||||||||||||
Trading portfolio (w/o loans) |
2,299 | 5,043 | (2,743 | ) | (54.4 | ) | ||||||||||
Available-for-sale financial assets |
19,145 | 12,737 | 6,408 | 50.3 | ||||||||||||
Due from credit institutions ** |
3,901 | 3,460 | 441 | 12.7 | ||||||||||||
Intangible assets and property and equipment |
9,156 | 6,905 | 2,251 | 32.6 | ||||||||||||
Other assets |
11,892 | 9,469 | 2,423 | 25.6 | ||||||||||||
Total assets/liabilities & shareholders equity |
130,584 | 108,034 | 22,551 | 20.9 | ||||||||||||
Customer deposits ** |
60,115 | 51,304 | 8,811 | 17.2 | ||||||||||||
Marketable debt securities ** |
23,000 | 16,000 | 7,000 | 43.8 | ||||||||||||
Subordinated debt ** |
906 | 796 | 109 | 13.7 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
26,169 | 17,760 | 8,410 | 47.4 | ||||||||||||
Other liabilities |
9,073 | 10,543 | (1,469 | ) | (13.9 | ) | ||||||||||
Stockholders equity *** |
11,321 | 11,632 | (310 | ) | (2.7 | ) | ||||||||||
Other managed and marketed customer funds |
19,478 | 15,729 | 3,750 | 23.8 | ||||||||||||
Mutual funds |
7,123 | 3,621 | 3,502 | 96.7 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
12,355 | 12,107 | 248 | 2.0 | ||||||||||||
Managed and marketed customer funds |
103,499 | 83,828 | 19,670 | 23.5 | ||||||||||||
(**).- Including all on-balance sheet balances for this item | ||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments | ||||||||||||||||
Ratios (%) and other data | ||||||||||||||||
ROE |
6.05 | 7.82 | (1.77 p. | ) | ||||||||||||
Efficiency ratio (with amortisations) |
38.8 | 37.5 | 1.3 p. | |||||||||||||
NPL ratio |
2.13 | 2.42 | (0.29 p. | ) | ||||||||||||
NPL coverage |
225.0 | 193.6 | 31.4 p. | |||||||||||||
Number of employees |
18,123 | 16,687 | 1,436 | 8.6 | ||||||||||||
Number of branches |
783 | 811 | (28 | ) | (3.5 | ) |
79
USA
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,137 | 1,174 | 1,222 | 1,256 | 1,463 | 1,549 | 1,550 | 1,554 | ||||||||||||||||||||||||
Net fees |
200 | 206 | 206 | 218 | 262 | 271 | 266 | 286 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
40 | 26 | 69 | 70 | 51 | 103 | 39 | 37 | ||||||||||||||||||||||||
Other operating income * |
16 | 32 | 41 | 67 | 92 | 77 | 96 | 102 | ||||||||||||||||||||||||
Gross income |
1,393 | 1,438 | 1,538 | 1,610 | 1,868 | 2,000 | 1,952 | 1,979 | ||||||||||||||||||||||||
Operating expenses |
(527 | ) | (524 | ) | (566 | ) | (622 | ) | (696 | ) | (729 | ) | (772 | ) | (827 | ) | ||||||||||||||||
General administrative expenses |
(472 | ) | (484 | ) | (514 | ) | (569 | ) | (635 | ) | (663 | ) | (708 | ) | (754 | ) | ||||||||||||||||
Personnel |
(262 | ) | (274 | ) | (285 | ) | (320 | ) | (363 | ) | (379 | ) | (388 | ) | (413 | ) | ||||||||||||||||
Other general administrative expenses |
(210 | ) | (209 | ) | (229 | ) | (249 | ) | (272 | ) | (284 | ) | (320 | ) | (342 | ) | ||||||||||||||||
Depreciation and amortisation |
(55 | ) | (41 | ) | (52 | ) | (52 | ) | (60 | ) | (66 | ) | (64 | ) | (73 | ) | ||||||||||||||||
Net operating income |
866 | 914 | 971 | 989 | 1,172 | 1,271 | 1,180 | 1,152 | ||||||||||||||||||||||||
Net loan-loss provisions |
(546 | ) | (499 | ) | (611 | ) | (577 | ) | (639 | ) | (754 | ) | (750 | ) | (959 | ) | ||||||||||||||||
Other income |
(2 | ) | (3 | ) | (14 | ) | 32 | (18 | ) | (42 | ) | (37 | ) | (51 | ) | |||||||||||||||||
Profit before taxes |
317 | 412 | 347 | 444 | 514 | 475 | 393 | 142 | ||||||||||||||||||||||||
Tax on profit |
(93 | ) | (138 | ) | (89 | ) | (119 | ) | (158 | ) | (158 | ) | (129 | ) | (72 | ) | ||||||||||||||||
Profit from continuing operations |
224 | 275 | 257 | 325 | 357 | 317 | 264 | 69 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
224 | 275 | 257 | 325 | 357 | 317 | 264 | 69 | ||||||||||||||||||||||||
Minority interests |
44 | 65 | 49 | 61 | 100 | 100 | 78 | 51 | ||||||||||||||||||||||||
Attributable profit to the Group |
180 | 209 | 208 | 265 | 257 | 216 | 186 | 18 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
61,483 | 62,756 | 66,782 | 70,420 | 82,418 | 79,652 | 80,789 | 84,190 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
2,682 | 3,149 | 3,966 | 5,043 | 1,524 | 1,676 | 1,248 | 2,299 | ||||||||||||||||||||||||
Available-for-sale financial assets |
9,004 | 8,262 | 11,668 | 12,737 | 16,549 | 16,783 | 18,446 | 19,145 | ||||||||||||||||||||||||
Due from credit institutions ** |
3,142 | 3,513 | 3,368 | 3,460 | 4,663 | 4,969 | 4,305 | 3,901 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
3,275 | 4,635 | 6,009 | 6,905 | 7,975 | 7,899 | 8,585 | 9,156 | ||||||||||||||||||||||||
Other assets |
7,583 | 9,040 | 8,583 | 9,469 | 9,660 | 10,086 | 12,065 | 11,892 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
87,170 | 91,354 | 100,375 | 108,034 | 122,788 | 121,064 | 125,438 | 130,584 | ||||||||||||||||||||||||
Customer deposits ** |
44,041 | 44,493 | 49,556 | 51,304 | 60,162 | 58,133 | 58,970 | 60,115 | ||||||||||||||||||||||||
Marketable debt securities ** |
12,436 | 14,373 | 15,810 | 16,000 | 19,221 | 20,942 | 21,552 | 23,000 | ||||||||||||||||||||||||
Subordinated debt ** |
703 | 701 | 778 | 796 | 918 | 872 | 891 | 906 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
12,150 | 13,119 | 13,813 | 17,760 | 23,770 | 21,584 | 25,138 | 26,169 | ||||||||||||||||||||||||
Other liabilities |
6,796 | 7,505 | 9,099 | 10,543 | 7,605 | 8,397 | 7,571 | 9,073 | ||||||||||||||||||||||||
Stockholders equity *** |
11,044 | 11,164 | 11,320 | 11,632 | 11,113 | 11,136 | 11,315 | 11,321 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
11,944 | 12,675 | 14,728 | 15,729 | 22,613 | 20,942 | 19,980 | 19,478 | ||||||||||||||||||||||||
Mutual funds |
2,482 | 2,599 | 3,402 | 3,621 | 8,536 | 7,707 | 7,317 | 7,123 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
9,462 | 10,076 | 11,326 | 12,107 | 14,077 | 13,235 | 12,663 | 12,355 | ||||||||||||||||||||||||
Managed and marketed customer funds |
69,123 | 72,242 | 80,872 | 83,828 | 102,914 | 100,889 | 101,394 | 103,499 | ||||||||||||||||||||||||
(**).- Including all on-balance sheet balances for this item | ||||||||||||||||||||||||||||||||
(***).- Capital + reserves + profit + valuation adjustments | ||||||||||||||||||||||||||||||||
Other information |
||||||||||||||||||||||||||||||||
NPL ratio |
2.78 | 2.79 | 2.57 | 2.42 | 2.20 | 2.20 | 2.20 | 2.13 | ||||||||||||||||||||||||
NPL coverage |
163.2 | 165.6 | 183.7 | 193.6 | 211.5 | 224.2 | 218.3 | 225.0 | ||||||||||||||||||||||||
Cost of credit |
2.82 | 3.03 | 3.27 | 3.31 | 3.25 | 3.39 | 3.36 | 3.66 |
80
USA
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,116 | 5,728 | 388 | 6.8 | ||||||||||||
Net fees |
1,086 | 992 | 93 | 9.4 | ||||||||||||
Gains (losses) on financial transactions |
231 | 245 | (14 | ) | (5.9 | ) | ||||||||||
Other operating income * |
367 | 186 | 181 | 97.0 | ||||||||||||
Gross income |
7,799 | 7,152 | 647 | 9.0 | ||||||||||||
Operating expenses |
(3,025 | ) | (2,679 | ) | (346 | ) | 12.9 | |||||||||
General administrative expenses |
(2,761 | ) | (2,440 | ) | (321 | ) | 13.2 | |||||||||
Personnel |
(1,543 | ) | (1,365 | ) | (177 | ) | 13.0 | |||||||||
Other general administrative expenses |
(1,219 | ) | (1,074 | ) | (144 | ) | 13.4 | |||||||||
Depreciation and amortisation |
(264 | ) | (239 | ) | (25 | ) | 10.3 | |||||||||
Net operating income |
4,774 | 4,473 | 301 | 6.7 | ||||||||||||
Net loan-loss provisions |
(3,103 | ) | (2,671 | ) | (433 | ) | 16.2 | |||||||||
Other income |
(148 | ) | 16 | (164 | ) | | ||||||||||
Profit before taxes |
1,523 | 1,818 | (295 | ) | (16.2 | ) | ||||||||||
Tax on profit |
(516 | ) | (526 | ) | 10 | (1.8 | ) | |||||||||
Profit from continuing operations |
1,007 | 1,293 | (285 | ) | (22.1 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,007 | 1,293 | (285 | ) | (22.1 | ) | ||||||||||
Minority interests |
329 | 262 | 67 | 25.5 | ||||||||||||
Attributable profit to the Group |
678 | 1,030 | (352 | ) | (34.2 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
84,190 | 78,531 | 5,660 | 7.2 | ||||||||||||
Trading portfolio (w/o loans) |
2,299 | 5,624 | (3,324 | ) | (59.1 | ) | ||||||||||
Available-for-sale financial assets |
19,145 | 14,204 | 4,941 | 34.8 | ||||||||||||
Due from credit institutions ** |
3,901 | 3,859 | 42 | 1.1 | ||||||||||||
Intangible assets and property and equipment |
9,156 | 7,700 | 1,456 | 18.9 | ||||||||||||
Other assets |
11,892 | 10,560 | 1,332 | 12.6 | ||||||||||||
Total assets/liabilities & shareholders equity |
130,584 | 120,477 | 10,107 | 8.4 | ||||||||||||
Customer deposits ** |
60,115 | 57,213 | 2,902 | 5.1 | ||||||||||||
Marketable debt securities ** |
23,000 | 17,842 | 5,157 | 28.9 | ||||||||||||
Subordinated debt ** |
906 | 888 | 18 | 2.0 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
26,169 | 19,805 | 6,364 | 32.1 | ||||||||||||
Other liabilities |
9,073 | 11,757 | (2,684 | ) | (22.8 | ) | ||||||||||
Stockholders equity *** |
11,321 | 12,971 | (1,650 | ) | (12.7 | ) | ||||||||||
Other managed and marketed customer funds |
19,478 | 17,540 | 1,938 | 11.0 | ||||||||||||
Mutual funds |
7,123 | 4,039 | 3,085 | 76.4 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
12,355 | 13,502 | (1,147 | ) | (8.5 | ) | ||||||||||
Managed and marketed customer funds |
103,499 | 93,484 | 10,015 | 10.7 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
81
USA
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,404 | 1,453 | 1,459 | 1,412 | 1,485 | 1,543 | 1,554 | 1,534 | ||||||||||||||||||||||||
Net fees |
246 | 255 | 246 | 245 | 265 | 270 | 267 | 283 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
50 | 32 | 84 | 80 | 52 | 103 | 39 | 36 | ||||||||||||||||||||||||
Other operating income * |
20 | 39 | 50 | 77 | 93 | 76 | 97 | 101 | ||||||||||||||||||||||||
Gross income |
1,721 | 1,779 | 1,838 | 1,815 | 1,895 | 1,993 | 1,957 | 1,954 | ||||||||||||||||||||||||
Operating expenses |
(651 | ) | (648 | ) | (677 | ) | (702 | ) | (706 | ) | (727 | ) | (774 | ) | (818 | ) | ||||||||||||||||
General administrative expenses |
(583 | ) | (598 | ) | (615 | ) | (644 | ) | (645 | ) | (661 | ) | (710 | ) | (746 | ) | ||||||||||||||||
Personnel |
(324 | ) | (339 | ) | (341 | ) | (362 | ) | (368 | ) | (378 | ) | (389 | ) | (408 | ) | ||||||||||||||||
Other general administrative expenses |
(260 | ) | (259 | ) | (274 | ) | (282 | ) | (276 | ) | (283 | ) | (321 | ) | (338 | ) | ||||||||||||||||
Depreciation and amortisation |
(68 | ) | (50 | ) | (62 | ) | (59 | ) | (61 | ) | (66 | ) | (64 | ) | (72 | ) | ||||||||||||||||
Net operating income |
1,069 | 1,131 | 1,161 | 1,112 | 1,189 | 1,266 | 1,183 | 1,136 | ||||||||||||||||||||||||
Net loan-loss provisions |
(675 | ) | (617 | ) | (731 | ) | (647 | ) | (648 | ) | (752 | ) | (752 | ) | (950 | ) | ||||||||||||||||
Other income |
(3 | ) | (3 | ) | (17 | ) | 39 | (19 | ) | (42 | ) | (37 | ) | (51 | ) | |||||||||||||||||
Profit before taxes |
391 | 510 | 413 | 504 | 522 | 472 | 394 | 136 | ||||||||||||||||||||||||
Tax on profit |
(115 | ) | (170 | ) | (106 | ) | (134 | ) | (160 | ) | (157 | ) | (129 | ) | (70 | ) | ||||||||||||||||
Profit from continuing operations |
276 | 340 | 307 | 370 | 362 | 315 | 265 | 65 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
276 | 340 | 307 | 370 | 362 | 315 | 265 | 65 | ||||||||||||||||||||||||
Minority interests |
54 | 81 | 59 | 68 | 101 | 100 | 78 | 50 | ||||||||||||||||||||||||
Attributable profit to the Group |
222 | 259 | 248 | 301 | 261 | 215 | 187 | 15 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
77,866 | 78,729 | 77,185 | 78,531 | 81,449 | 81,861 | 83,134 | 84,190 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
3,397 | 3,950 | 4,584 | 5,624 | 1,506 | 1,722 | 1,284 | 2,299 | ||||||||||||||||||||||||
Available-for-sale financial assets |
11,403 | 10,365 | 13,485 | 14,204 | 16,354 | 17,248 | 18,981 | 19,145 | ||||||||||||||||||||||||
Due from credit institutions ** |
3,980 | 4,407 | 3,892 | 3,859 | 4,608 | 5,107 | 4,430 | 3,901 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
4,148 | 5,815 | 6,946 | 7,700 | 7,881 | 8,118 | 8,834 | 9,156 | ||||||||||||||||||||||||
Other assets |
9,604 | 11,341 | 9,920 | 10,560 | 9,547 | 10,365 | 12,415 | 11,892 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
110,397 | 114,606 | 116,012 | 120,477 | 121,345 | 124,422 | 129,079 | 130,584 | ||||||||||||||||||||||||
Customer deposits ** |
55,776 | 55,818 | 57,276 | 57,213 | 59,454 | 59,745 | 60,682 | 60,115 | ||||||||||||||||||||||||
Marketable debt securities ** |
15,749 | 18,031 | 18,273 | 17,842 | 18,995 | 21,523 | 22,178 | 23,000 | ||||||||||||||||||||||||
Subordinated debt ** |
890 | 879 | 899 | 888 | 908 | 897 | 917 | 906 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
15,387 | 16,458 | 15,965 | 19,805 | 23,490 | 22,182 | 25,868 | 26,169 | ||||||||||||||||||||||||
Other liabilities |
8,607 | 9,415 | 10,516 | 11,757 | 7,515 | 8,630 | 7,791 | 9,073 | ||||||||||||||||||||||||
Stockholders equity *** |
13,987 | 14,005 | 13,083 | 12,971 | 10,982 | 11,445 | 11,644 | 11,321 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
15,126 | 15,901 | 17,022 | 17,540 | 22,347 | 21,523 | 20,560 | 19,478 | ||||||||||||||||||||||||
Mutual funds |
3,143 | 3,261 | 3,931 | 4,039 | 8,435 | 7,921 | 7,530 | 7,123 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
11,983 | 12,640 | 13,090 | 13,502 | 13,912 | 13,602 | 13,031 | 12,355 | ||||||||||||||||||||||||
Managed and marketed customer funds |
87,542 | 90,629 | 93,470 | 93,484 | 101,704 | 103,687 | 104,337 | 103,499 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
82
USA
US$ million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,781 | 6,351 | 430 | 6.8 | ||||||||||||
Net fees |
1,204 | 1,100 | 104 | 9.4 | ||||||||||||
Gains (losses) on financial transactions |
256 | 272 | (16 | ) | (5.9 | ) | ||||||||||
Other operating income * |
407 | 207 | 200 | 97.0 | ||||||||||||
Gross income |
8,647 | 7,929 | 718 | 9.0 | ||||||||||||
Operating expenses |
(3,354 | ) | (2,970 | ) | (384 | ) | 12.9 | |||||||||
General administrative expenses |
(3,061 | ) | (2,705 | ) | (356 | ) | 13.2 | |||||||||
Personnel |
(1,710 | ) | (1,514 | ) | (196 | ) | 13.0 | |||||||||
Other general administrative expenses |
(1,351 | ) | (1,191 | ) | (160 | ) | 13.4 | |||||||||
Depreciation and amortisation |
(292 | ) | (265 | ) | (27 | ) | 10.3 | |||||||||
Net operating income |
5,293 | 4,959 | 334 | 6.7 | ||||||||||||
Net loan-loss provisions |
(3,440 | ) | (2,961 | ) | (480 | ) | 16.2 | |||||||||
Other income |
(164 | ) | 17 | (181 | ) | | ||||||||||
Profit before taxes |
1,689 | 2,016 | (327 | ) | (16.2 | ) | ||||||||||
Tax on profit |
(572 | ) | (583 | ) | 11 | (1.8 | ) | |||||||||
Profit from continuing operations |
1,117 | 1,433 | (316 | ) | (22.1 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,117 | 1,433 | (316 | ) | (22.1 | ) | ||||||||||
Minority interests |
365 | 291 | 74 | 25.5 | ||||||||||||
Attributable profit to the Group |
752 | 1,142 | (390 | ) | (34.2 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Customer loans ** |
91,658 | 85,496 | 6,162 | 7.2 | ||||||||||||
Trading portfolio (w/o loans) |
2,503 | 6,122 | (3,619 | ) | (59.1 | ) | ||||||||||
Available-for-sale financial assets |
20,843 | 15,464 | 5,379 | 34.8 | ||||||||||||
Due from credit institutions ** |
4,247 | 4,201 | 46 | 1.1 | ||||||||||||
Intangible assets and property and equipment |
9,968 | 8,383 | 1,585 | 18.9 | ||||||||||||
Other assets |
12,947 | 11,497 | 1,450 | 12.6 | ||||||||||||
Total assets/liabilities & shareholders equity |
142,167 | 131,164 | 11,003 | 8.4 | ||||||||||||
Customer deposits ** |
65,447 | 62,288 | 3,159 | 5.1 | ||||||||||||
Marketable debt securities ** |
25,040 | 19,425 | 5,615 | 28.9 | ||||||||||||
Subordinated debt ** |
986 | 967 | 19 | 2.0 | ||||||||||||
Insurance liabilities |
| | | | ||||||||||||
Due to credit institutions ** |
28,490 | 21,562 | 6,928 | 32.1 | ||||||||||||
Other liabilities |
9,878 | 12,800 | (2,922 | ) | (22.8 | ) | ||||||||||
Stockholders equity *** |
12,326 | 14,122 | (1,796 | ) | (12.7 | ) | ||||||||||
Other managed and marketed customer funds |
21,206 | 19,096 | 2,110 | 11.0 | ||||||||||||
Mutual funds |
7,755 | 4,397 | 3,358 | 76.4 | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
13,451 | 14,699 | (1,249 | ) | (8.5 | ) | ||||||||||
Managed and marketed customer funds |
112,679 | 101,776 | 10,903 | 10.7 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
83
USA
US$ million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,557 | 1,610 | 1,618 | 1,566 | 1,646 | 1,711 | 1,723 | 1,701 | ||||||||||||||||||||||||
Net fees |
273 | 283 | 272 | 272 | 294 | 300 | 296 | 314 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
55 | 35 | 93 | 88 | 58 | 114 | 43 | 40 | ||||||||||||||||||||||||
Other operating income * |
22 | 44 | 55 | 86 | 103 | 85 | 107 | 112 | ||||||||||||||||||||||||
Gross income |
1,907 | 1,972 | 2,038 | 2,012 | 2,101 | 2,210 | 2,169 | 2,167 | ||||||||||||||||||||||||
Operating expenses |
(722 | ) | (719 | ) | (750 | ) | (779 | ) | (783 | ) | (806 | ) | (858 | ) | (907 | ) | ||||||||||||||||
General administrative expenses |
(647 | ) | (663 | ) | (681 | ) | (714 | ) | (715 | ) | (733 | ) | (787 | ) | (827 | ) | ||||||||||||||||
Personnel |
(359 | ) | (376 | ) | (378 | ) | (401 | ) | (408 | ) | (419 | ) | (431 | ) | (452 | ) | ||||||||||||||||
Other general administrative expenses |
(288 | ) | (287 | ) | (303 | ) | (312 | ) | (306 | ) | (314 | ) | (356 | ) | (375 | ) | ||||||||||||||||
Depreciation and amortisation |
(75 | ) | (56 | ) | (69 | ) | (65 | ) | (68 | ) | (73 | ) | (71 | ) | (80 | ) | ||||||||||||||||
Net operating income |
1,186 | 1,253 | 1,287 | 1,233 | 1,318 | 1,404 | 1,311 | 1,260 | ||||||||||||||||||||||||
Net loan-loss provisions |
(748 | ) | (684 | ) | (811 | ) | (718 | ) | (719 | ) | (834 | ) | (834 | ) | (1,053 | ) | ||||||||||||||||
Other income |
(3 | ) | (4 | ) | (19 | ) | 43 | (21 | ) | (46 | ) | (41 | ) | (56 | ) | |||||||||||||||||
Profit before taxes |
434 | 566 | 458 | 559 | 579 | 524 | 436 | 150 | ||||||||||||||||||||||||
Tax on profit |
(128 | ) | (189 | ) | (117 | ) | (149 | ) | (177 | ) | (174 | ) | (143 | ) | (78 | ) | ||||||||||||||||
Profit from continuing operations |
306 | 377 | 340 | 410 | 401 | 349 | 294 | 73 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
306 | 377 | 340 | 410 | 401 | 349 | 294 | 73 | ||||||||||||||||||||||||
Minority interests |
60 | 90 | 65 | 76 | 112 | 111 | 86 | 55 | ||||||||||||||||||||||||
Attributable profit to the Group |
246 | 287 | 275 | 334 | 289 | 239 | 207 | 17 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Customer loans ** |
84,773 | 85,712 | 84,032 | 85,496 | 88,673 | 89,122 | 90,508 | 91,658 | ||||||||||||||||||||||||
Trading portfolio (w/o loans) |
3,698 | 4,300 | 4,990 | 6,122 | 1,640 | 1,875 | 1,398 | 2,503 | ||||||||||||||||||||||||
Available-for-sale financial assets |
12,415 | 11,284 | 14,682 | 15,464 | 17,805 | 18,778 | 20,665 | 20,843 | ||||||||||||||||||||||||
Due from credit institutions ** |
4,333 | 4,798 | 4,238 | 4,201 | 5,017 | 5,559 | 4,822 | 4,247 | ||||||||||||||||||||||||
Intangible assets and property and equipment |
4,516 | 6,330 | 7,562 | 8,383 | 8,580 | 8,838 | 9,618 | 9,968 | ||||||||||||||||||||||||
Other assets |
10,456 | 12,347 | 10,800 | 11,497 | 10,393 | 11,285 | 13,517 | 12,947 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
120,190 | 124,772 | 126,302 | 131,164 | 132,108 | 135,458 | 140,528 | 142,167 | ||||||||||||||||||||||||
Customer deposits ** |
60,723 | 60,769 | 62,356 | 62,288 | 64,728 | 65,045 | 66,064 | 65,447 | ||||||||||||||||||||||||
Marketable debt securities ** |
17,146 | 19,630 | 19,894 | 19,425 | 20,680 | 23,432 | 24,145 | 25,040 | ||||||||||||||||||||||||
Subordinated debt ** |
969 | 957 | 979 | 967 | 988 | 976 | 998 | 986 | ||||||||||||||||||||||||
Insurance liabilities |
| | | | | | | | ||||||||||||||||||||||||
Due to credit institutions ** |
16,752 | 17,918 | 17,381 | 21,562 | 25,574 | 24,150 | 28,163 | 28,490 | ||||||||||||||||||||||||
Other liabilities |
9,370 | 10,250 | 11,449 | 12,800 | 8,182 | 9,395 | 8,482 | 9,878 | ||||||||||||||||||||||||
Stockholders equity *** |
15,228 | 15,248 | 14,244 | 14,122 | 11,957 | 12,461 | 12,676 | 12,326 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
16,468 | 17,311 | 18,532 | 19,096 | 24,329 | 23,432 | 22,384 | 21,206 | ||||||||||||||||||||||||
Mutual funds |
3,422 | 3,550 | 4,280 | 4,397 | 9,184 | 8,623 | 8,198 | 7,755 | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
13,046 | 13,761 | 14,251 | 14,699 | 15,146 | 14,808 | 14,186 | 13,451 | ||||||||||||||||||||||||
Managed and marketed customer funds |
95,307 | 98,667 | 101,761 | 101,776 | 110,725 | 112,884 | 113,591 | 112,679 |
(**).- Including all on-balance sheet balances for this item
(***).- Capital + reserves + profit + valuation adjustments
84
Corporate Centre
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
(627 | ) | (612 | ) | (15 | ) | 2.5 | |||||||||
Net fees |
(13 | ) | (33 | ) | 20 | (60.2 | ) | |||||||||
Gains (losses) on financial transactions |
150 | 700 | (549 | ) | (78.5 | ) | ||||||||||
Other operating income |
(5 | ) | (22 | ) | 17 | (78.0 | ) | |||||||||
Dividends |
72 | 30 | 42 | 138.7 | ||||||||||||
Income from equity-accounted method |
(43 | ) | (28 | ) | (15 | ) | 55.2 | |||||||||
Other operating income/expenses |
(34 | ) | (25 | ) | (9 | ) | 38.2 | |||||||||
Gross income |
(495 | ) | 32 | (527 | ) | | ||||||||||
Operating expenses |
(547 | ) | (586 | ) | 39 | (6.6 | ) | |||||||||
Net operating income |
(1,042 | ) | (554 | ) | (488 | ) | 88.2 | |||||||||
Net loan-loss provisions |
27 | 2 | 25 | | ||||||||||||
Other income |
(507 | ) | (453 | ) | (55 | ) | 12.1 | |||||||||
Underlying profit before taxes |
(1,523 | ) | (1,004 | ) | (518 | ) | 51.6 | |||||||||
Tax on profit |
59 | (148 | ) | 207 | | |||||||||||
Underlying profit from continuing operations |
(1,464 | ) | (1,152 | ) | (312 | ) | 27.0 | |||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Underlying consolidated profit |
(1,464 | ) | (1,152 | ) | (312 | ) | 27.0 | |||||||||
Minority interests |
30 | (1 | ) | 31 | | |||||||||||
Underlying attributable profit to the Group |
(1,493 | ) | (1,151 | ) | (342 | ) | 29.8 | |||||||||
Net capital gains and provisions |
(600 | ) | | (600 | ) | | ||||||||||
Attributable profit to the Group |
(2,093 | ) | (1,151 | ) | (942 | ) | 81.9 | |||||||||
Variation | ||||||||||||||||
31.12.15 | 31.12.14 | Amount | % | |||||||||||||
Balance sheet |
||||||||||||||||
Trading portfolio (w/o loans) |
2,656 | 2,916 | (260 | ) | (8.9 | ) | ||||||||||
Available-for-sale financial assets |
3,773 | 3,299 | 475 | 14.4 | ||||||||||||
Goodwill |
26,960 | 27,547 | (587 | ) | (2.1 | ) | ||||||||||
Capital assigned to Group areas |
77,163 | 75,030 | 2,133 | 2.8 | ||||||||||||
Other assets |
37,583 | 32,585 | 4,998 | 15.3 | ||||||||||||
Total assets/liabilities & shareholders equity |
148,136 | 141,377 | 6,759 | 4.8 | ||||||||||||
Customer deposits * |
5,185 | 5,261 | (75 | ) | (1.4 | ) | ||||||||||
Marketable debt securities * |
27,791 | 24,958 | 2,833 | 11.4 | ||||||||||||
Subordinated debt |
9,596 | 4,107 | 5,489 | 133.6 | ||||||||||||
Other liabilities |
21,049 | 30,091 | (9,041 | ) | (30.0 | ) | ||||||||||
Stockholders equity *** |
84,515 | 76,961 | 7,554 | 9.8 | ||||||||||||
Other managed and marketed customer funds |
| | | | ||||||||||||
Mutual funds |
| | | | ||||||||||||
Pension funds |
| | | | ||||||||||||
Managed portfolios |
| | | | ||||||||||||
Managed and marketed customer funds |
42,572 | 34,325 | 8,246 | 24.0 |
(**).- Including all on-balance sheet balances for this item
(**).- Capital + reserves + profit + valuation adjustments
Resources |
||||||||||||||||
Number of employees |
2,006 | 2,059 | (53 | ) | (2.6 | ) |
85
Corporate Centre
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
(233 | ) | (153 | ) | (112 | ) | (115 | ) | (220 | ) | (132 | ) | (139 | ) | (137 | ) | ||||||||||||||||
Net fees |
(7 | ) | (5 | ) | (4 | ) | (18 | ) | (2 | ) | (6 | ) | (0 | ) | (6 | ) | ||||||||||||||||
Gains (losses) on financial transactions |
214 | 85 | 238 | 162 | 12 | (68 | ) | 90 | 116 | |||||||||||||||||||||||
Other operating income |
0 | (10 | ) | (5 | ) | (7 | ) | (19 | ) | 28 | (8 | ) | (6 | ) | ||||||||||||||||||
Dividends |
5 | 10 | 11 | 5 | 1 | 38 | 24 | 9 | ||||||||||||||||||||||||
Income from equity-accounted method |
0 | (15 | ) | (10 | ) | (3 | ) | (12 | ) | (8 | ) | (16 | ) | (6 | ) | |||||||||||||||||
Other operating income/expenses |
(5 | ) | (5 | ) | (6 | ) | (9 | ) | (8 | ) | (2 | ) | (15 | ) | (9 | ) | ||||||||||||||||
Gross income |
(25 | ) | (83 | ) | 117 | 23 | (230 | ) | (177 | ) | (56 | ) | (32 | ) | ||||||||||||||||||
Operating expenses |
(144 | ) | (146 | ) | (146 | ) | (149 | ) | (142 | ) | (150 | ) | (142 | ) | (112 | ) | ||||||||||||||||
Net operating income |
(170 | ) | (229 | ) | (29 | ) | (126 | ) | (372 | ) | (327 | ) | (199 | ) | (144 | ) | ||||||||||||||||
Net loan-loss provisions |
2 | (2 | ) | 0 | 2 | (1 | ) | 2 | (1 | ) | 26 | |||||||||||||||||||||
Other income |
(27 | ) | (48 | ) | (53 | ) | (325 | ) | (98 | ) | (132 | ) | (148 | ) | (130 | ) | ||||||||||||||||
Underlying profit before taxes |
(195 | ) | (278 | ) | (82 | ) | (449 | ) | (470 | ) | (457 | ) | (348 | ) | (247 | ) | ||||||||||||||||
Tax on profit |
7 | 13 | (29 | ) | (139 | ) | 5 | (32 | ) | (44 | ) | 131 | ||||||||||||||||||||
Underlying profit from continuing operations |
(187 | ) | (265 | ) | (111 | ) | (588 | ) | (465 | ) | (489 | ) | (392 | ) | (117 | ) | ||||||||||||||||
Net profit from discontinued operations |
| | | | 0 | | (0 | ) | | |||||||||||||||||||||||
Underlying consolidated profit |
(187 | ) | (265 | ) | (111 | ) | (588 | ) | (465 | ) | (489 | ) | (392 | ) | (117 | ) | ||||||||||||||||
Minority interests |
(1 | ) | 0 | (0 | ) | (0 | ) | 26 | (1 | ) | 2 | 2 | ||||||||||||||||||||
Underlying attributable profit to the Group |
(187 | ) | (265 | ) | (111 | ) | (588 | ) | (491 | ) | (489 | ) | (395 | ) | (119 | ) | ||||||||||||||||
Net capital gains and provisions |
| | | | | 835 | | (1,435 | ) | |||||||||||||||||||||||
Attributable profit to the Group |
(187 | ) | (265 | ) | (111 | ) | (588 | ) | (491 | ) | 346 | (395 | ) | (1,554 | ) | |||||||||||||||||
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Balance sheet |
||||||||||||||||||||||||||||||||
Trading portfolio (w/o loans) |
2,947 | 3,297 | 3,934 | 2,916 | 3,859 | 3,058 | 1,331 | 2,656 | ||||||||||||||||||||||||
Available-for-sale financial assets |
1,914 | 2,431 | 2,237 | 3,299 | 3,376 | 3,721 | 3,585 | 3,773 | ||||||||||||||||||||||||
Goodwill |
26,056 | 26,663 | 27,364 | 27,547 | 28,666 | 28,593 | 26,777 | 26,960 | ||||||||||||||||||||||||
Capital assigned to Group areas |
72,565 | 72,271 | 73,201 | 75,030 | 83,180 | 81,700 | 77,606 | 77,163 | ||||||||||||||||||||||||
Other assets |
38,343 | 38,461 | 34,761 | 32,585 | 36,449 | 36,369 | 37,305 | 37,583 | ||||||||||||||||||||||||
Total assets/liabilities & shareholders equity |
141,825 | 143,122 | 141,497 | 141,377 | 155,531 | 153,442 | 146,605 | 148,136 | ||||||||||||||||||||||||
Customer deposits* |
1,344 | 1,543 | 1,632 | 5,261 | 2,554 | 2,177 | 1,997 | 5,185 | ||||||||||||||||||||||||
Marketable debt securities* |
28,778 | 28,298 | 25,940 | 24,958 | 26,410 | 22,220 | 24,448 | 27,791 | ||||||||||||||||||||||||
Subordinated debt |
4,173 | 5,263 | 3,481 | 4,107 | 5,855 | 6,861 | 8,354 | 9,596 | ||||||||||||||||||||||||
Other liabilities |
35,241 | 34,326 | 34,996 | 30,091 | 25,136 | 29,270 | 25,974 | 21,049 | ||||||||||||||||||||||||
Stockholders equity *** |
72,288 | 73,691 | 75,447 | 76,961 | 95,576 | 92,913 | 85,833 | 84,515 | ||||||||||||||||||||||||
Other managed and marketed customer funds |
| | | | | | | | ||||||||||||||||||||||||
Mutual funds |
| | | | | | | | ||||||||||||||||||||||||
Pension funds |
| | | | | | | | ||||||||||||||||||||||||
Managed portfolios |
| | | | | | | | ||||||||||||||||||||||||
Managed and marketed customer funds |
34,296 | 35,105 | 31,053 | 34,325 | 34,820 | 31,258 | 34,798 | 42,572 |
(*).- Including all on-balance sheet balances for this item
(**).- Capital + reserves + profit + valuation adjustments
86
Retail Banking
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
30,029 | 27,699 | 2,330 | 8.4 | ||||||||||||
Net fees |
8,620 | 8,337 | 283 | 3.4 | ||||||||||||
Gains (losses) on financial transactions |
1,345 | 1,395 | (50 | ) | (3.6 | ) | ||||||||||
Other operating income * |
365 | 258 | 107 | 41.5 | ||||||||||||
Gross income |
40,359 | 37,689 | 2,670 | 7.1 | ||||||||||||
Operating expenses |
(18,730 | ) | (17,382 | ) | (1,348 | ) | 7.8 | |||||||||
General administrative expenses |
(17,153 | ) | (15,839 | ) | (1,313 | ) | 8.3 | |||||||||
Personnel |
(9,170 | ) | (8,564 | ) | (606 | ) | 7.1 | |||||||||
Other general administrative expenses |
(7,983 | ) | (7,275 | ) | (708 | ) | 9.7 | |||||||||
Depreciation and amortisation |
(1,578 | ) | (1,543 | ) | (35 | ) | 2.2 | |||||||||
Net operating income |
21,629 | 20,307 | 1,322 | 6.5 | ||||||||||||
Net loan-loss provisions |
(9,249 | ) | (9,740 | ) | 490 | (5.0 | ) | |||||||||
Other income |
(1,751 | ) | (1,386 | ) | (365 | ) | 26.3 | |||||||||
Profit before taxes |
10,629 | 9,181 | 1,448 | 15.8 | ||||||||||||
Tax on profit |
(2,663 | ) | (2,129 | ) | (534 | ) | 25.1 | |||||||||
Profit from continuing operations |
7,966 | 7,052 | 914 | 13.0 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
7,966 | 7,026 | 940 | 13.4 | ||||||||||||
Minority interests |
1,112 | 1,032 | 80 | 7.7 | ||||||||||||
Attributable profit to the Group |
6,854 | 5,994 | 860 | 14.4 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
87
Retail Banking
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
6,661 | 6,887 | 6,987 | 7,164 | 7,535 | 7,671 | 7,434 | 7,390 | ||||||||||||||||||||||||
Net fees |
2,002 | 2,043 | 2,104 | 2,188 | 2,173 | 2,190 | 2,134 | 2,123 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
205 | 252 | 435 | 503 | 353 | 348 | 337 | 307 | ||||||||||||||||||||||||
Other operating income * |
1 | 82 | 63 | 112 | 176 | 187 | 190 | (187 | ) | |||||||||||||||||||||||
Gross income |
8,869 | 9,264 | 9,589 | 9,967 | 10,237 | 10,395 | 10,094 | 9,633 | ||||||||||||||||||||||||
Operating expenses |
(4,202 | ) | (4,248 | ) | (4,395 | ) | (4,537 | ) | (4,659 | ) | (4,699 | ) | (4,621 | ) | (4,751 | ) | ||||||||||||||||
General administrative expenses |
(3,787 | ) | (3,894 | ) | (4,018 | ) | (4,141 | ) | (4,280 | ) | (4,292 | ) | (4,235 | ) | (4,345 | ) | ||||||||||||||||
Personnel |
(2,044 | ) | (2,106 | ) | (2,174 | ) | (2,240 | ) | (2,277 | ) | (2,341 | ) | (2,240 | ) | (2,311 | ) | ||||||||||||||||
Other general administrative expenses |
(1,743 | ) | (1,788 | ) | (1,844 | ) | (1,900 | ) | (2,004 | ) | (1,951 | ) | (1,995 | ) | (2,034 | ) | ||||||||||||||||
Depreciation and amortisation |
(415 | ) | (355 | ) | (378 | ) | (396 | ) | (379 | ) | (407 | ) | (386 | ) | (406 | ) | ||||||||||||||||
Net operating income |
4,667 | 5,016 | 5,194 | 5,430 | 5,578 | 5,696 | 5,473 | 4,883 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,512 | ) | (2,363 | ) | (2,562 | ) | (2,303 | ) | (2,322 | ) | (2,318 | ) | (2,289 | ) | (2,321 | ) | ||||||||||||||||
Other income |
(277 | ) | (352 | ) | (420 | ) | (337 | ) | (372 | ) | (474 | ) | (479 | ) | (426 | ) | ||||||||||||||||
Profit before taxes |
1,877 | 2,301 | 2,212 | 2,791 | 2,885 | 2,904 | 2,705 | 2,135 | ||||||||||||||||||||||||
Tax on profit |
(447 | ) | (570 | ) | (497 | ) | (615 | ) | (765 | ) | (760 | ) | (619 | ) | (519 | ) | ||||||||||||||||
Profit from continuing operations |
1,430 | 1,731 | 1,715 | 2,175 | 2,120 | 2,144 | 2,086 | 1,616 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
1,430 | 1,731 | 1,709 | 2,156 | 2,120 | 2,144 | 2,086 | 1,616 | ||||||||||||||||||||||||
Minority interests |
243 | 279 | 257 | 253 | 283 | 319 | 291 | 219 | ||||||||||||||||||||||||
Attributable profit to the Group |
1,187 | 1,453 | 1,452 | 1,903 | 1,837 | 1,825 | 1,794 | 1,397 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
88
Retail Banking
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
30,029 | 28,016 | 2,012 | 7.2 | ||||||||||||
Net fees |
8,620 | 8,259 | 361 | 4.4 | ||||||||||||
Gains (losses) on financial transactions |
1,345 | 1,434 | (89 | ) | (6.2 | ) | ||||||||||
Other operating income * |
365 | 278 | 87 | 31.5 | ||||||||||||
Gross income |
40,359 | 37,987 | 2,372 | 6.2 | ||||||||||||
Operating expenses |
(18,730 | ) | (17,488 | ) | (1,243 | ) | 7.1 | |||||||||
General administrative expenses |
(17,153 | ) | (15,933 | ) | (1,220 | ) | 7.7 | |||||||||
Personnel |
(9,170 | ) | (8,649 | ) | (521 | ) | 6.0 | |||||||||
Other general administrative expenses |
(7,983 | ) | (7,284 | ) | (699 | ) | 9.6 | |||||||||
Depreciation and amortisation |
(1,578 | ) | (1,555 | ) | (23 | ) | 1.5 | |||||||||
Net operating income |
21,629 | 20,499 | 1,130 | 5.5 | ||||||||||||
Net loan-loss provisions |
(9,249 | ) | (9,726 | ) | 477 | (4.9 | ) | |||||||||
Other income |
(1,751 | ) | (1,303 | ) | (447 | ) | 34.3 | |||||||||
Profit before taxes |
10,629 | 9,469 | 1,160 | 12.2 | ||||||||||||
Tax on profit |
(2,663 | ) | (2,199 | ) | (465 | ) | 21.1 | |||||||||
Profit from continuing operations |
7,966 | 7,271 | 695 | 9.6 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
7,966 | 7,244 | 721 | 10.0 | ||||||||||||
Minority interests |
1,112 | 1,041 | 72 | 6.9 | ||||||||||||
Attributable profit to the Group |
6,854 | 6,204 | 650 | 10.5 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
89
Retail Banking
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
6,870 | 6,989 | 6,976 | 7,182 | 7,306 | 7,462 | 7,585 | 7,677 | ||||||||||||||||||||||||
Net fees |
2,023 | 2,031 | 2,059 | 2,145 | 2,095 | 2,129 | 2,179 | 2,217 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
218 | 267 | 439 | 509 | 353 | 336 | 339 | 318 | ||||||||||||||||||||||||
Other operating income * |
5 | 85 | 69 | 118 | 176 | 183 | 191 | (184 | ) | |||||||||||||||||||||||
Gross income |
9,117 | 9,372 | 9,543 | 9,955 | 9,929 | 10,109 | 10,293 | 10,028 | ||||||||||||||||||||||||
Operating expenses |
(4,308 | ) | (4,287 | ) | (4,368 | ) | (4,524 | ) | (4,524 | ) | (4,579 | ) | (4,706 | ) | (4,921 | ) | ||||||||||||||||
General administrative expenses |
(3,880 | ) | (3,930 | ) | (3,996 | ) | (4,127 | ) | (4,158 | ) | (4,183 | ) | (4,312 | ) | (4,500 | ) | ||||||||||||||||
Personnel |
(2,101 | ) | (2,134 | ) | (2,172 | ) | (2,242 | ) | (2,213 | ) | (2,282 | ) | (2,281 | ) | (2,394 | ) | ||||||||||||||||
Other general administrative expenses |
(1,779 | ) | (1,796 | ) | (1,823 | ) | (1,885 | ) | (1,945 | ) | (1,901 | ) | (2,030 | ) | (2,106 | ) | ||||||||||||||||
Depreciation and amortisation |
(428 | ) | (357 | ) | (373 | ) | (396 | ) | (366 | ) | (396 | ) | (394 | ) | (421 | ) | ||||||||||||||||
Net operating income |
4,808 | 5,085 | 5,175 | 5,431 | 5,405 | 5,530 | 5,587 | 5,107 | ||||||||||||||||||||||||
Net loan-loss provisions |
(2,567 | ) | (2,352 | ) | (2,526 | ) | (2,281 | ) | (2,234 | ) | (2,245 | ) | (2,340 | ) | (2,430 | ) | ||||||||||||||||
Other income |
(269 | ) | (335 | ) | (388 | ) | (312 | ) | (347 | ) | (454 | ) | (492 | ) | (458 | ) | ||||||||||||||||
Profit before taxes |
1,972 | 2,399 | 2,260 | 2,838 | 2,824 | 2,832 | 2,754 | 2,219 | ||||||||||||||||||||||||
Tax on profit |
(468 | ) | (596 | ) | (508 | ) | (626 | ) | (745 | ) | (741 | ) | (637 | ) | (540 | ) | ||||||||||||||||
Profit from continuing operations |
1,504 | 1,802 | 1,752 | 2,212 | 2,079 | 2,091 | 2,117 | 1,679 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
1,504 | 1,802 | 1,745 | 2,193 | 2,079 | 2,091 | 2,117 | 1,679 | ||||||||||||||||||||||||
Minority interests |
247 | 282 | 252 | 260 | 279 | 310 | 296 | 227 | ||||||||||||||||||||||||
Attributable profit to the Group |
1,257 | 1,520 | 1,493 | 1,933 | 1,801 | 1,781 | 1,820 | 1,452 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
90
Retail Banking Continental Europe
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
7,066 | 6,523 | 543 | 8.3 | ||||||||||||
Net fees |
2,867 | 2,934 | (67 | ) | (2.3 | ) | ||||||||||
Gains (losses) on financial transactions |
730 | 1,065 | (334 | ) | (31.4 | ) | ||||||||||
Other operating income * |
(77 | ) | (6 | ) | (71 | ) | | |||||||||
Gross income |
10,586 | 10,515 | 71 | 0.7 | ||||||||||||
Operating expenses |
(5,655 | ) | (5,442 | ) | (214 | ) | 3.9 | |||||||||
General administrative expenses |
(5,283 | ) | (5,075 | ) | (209 | ) | 4.1 | |||||||||
Personnel |
(2,805 | ) | (2,729 | ) | (76 | ) | 2.8 | |||||||||
Other general administrative expenses |
(2,478 | ) | (2,345 | ) | (133 | ) | 5.7 | |||||||||
Depreciation and amortisation |
(372 | ) | (367 | ) | (5 | ) | 1.3 | |||||||||
Net operating income |
4,931 | 5,074 | (143 | ) | (2.8 | ) | ||||||||||
Net loan-loss provisions |
(1,522 | ) | (2,340 | ) | 817 | (34.9 | ) | |||||||||
Other income |
(360 | ) | (243 | ) | (117 | ) | 48.0 | |||||||||
Profit before taxes |
3,048 | 2,491 | 557 | 22.4 | ||||||||||||
Tax on profit |
(805 | ) | (637 | ) | (168 | ) | 26.4 | |||||||||
Profit from continuing operations |
2,243 | 1,854 | 390 | 21.0 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
2,243 | 1,827 | 416 | 22.8 | ||||||||||||
Minority interests |
267 | 165 | 102 | 61.4 | ||||||||||||
Attributable profit to the Group |
1,976 | 1,662 | 314 | 18.9 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
91
Retail Banking Continental Europe
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,584 | 1,631 | 1,608 | 1,700 | 1,820 | 1,756 | 1,778 | 1,711 | ||||||||||||||||||||||||
Net fees |
746 | 731 | 718 | 740 | 707 | 726 | 718 | 716 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
129 | 218 | 260 | 457 | 261 | 61 | 133 | 275 | ||||||||||||||||||||||||
Other operating income * |
(21 | ) | 0 | (8 | ) | 22 | 77 | 80 | 51 | (284 | ) | |||||||||||||||||||||
Gross income |
2,438 | 2,581 | 2,578 | 2,919 | 2,866 | 2,623 | 2,680 | 2,418 | ||||||||||||||||||||||||
Operating expenses |
(1,387 | ) | (1,362 | ) | (1,335 | ) | (1,357 | ) | (1,399 | ) | (1,412 | ) | (1,410 | ) | (1,434 | ) | ||||||||||||||||
General administrative expenses |
(1,282 | ) | (1,277 | ) | (1,251 | ) | (1,266 | ) | (1,316 | ) | (1,317 | ) | (1,310 | ) | (1,340 | ) | ||||||||||||||||
Personnel |
(692 | ) | (680 | ) | (670 | ) | (687 | ) | (700 | ) | (724 | ) | (678 | ) | (704 | ) | ||||||||||||||||
Other general administrative expenses |
(590 | ) | (596 | ) | (580 | ) | (579 | ) | (617 | ) | (593 | ) | (633 | ) | (636 | ) | ||||||||||||||||
Depreciation and amortisation |
(105 | ) | (85 | ) | (85 | ) | (91 | ) | (83 | ) | (95 | ) | (100 | ) | (95 | ) | ||||||||||||||||
Net operating income |
1,050 | 1,219 | 1,243 | 1,562 | 1,467 | 1,211 | 1,270 | 983 | ||||||||||||||||||||||||
Net loan-loss provisions |
(620 | ) | (588 | ) | (568 | ) | (563 | ) | (536 | ) | (431 | ) | (346 | ) | (210 | ) | ||||||||||||||||
Other income |
(70 | ) | (109 | ) | (98 | ) | 34 | (76 | ) | (107 | ) | (55 | ) | (122 | ) | |||||||||||||||||
Profit before taxes |
360 | 521 | 576 | 1,033 | 855 | 673 | 869 | 651 | ||||||||||||||||||||||||
Tax on profit |
(74 | ) | (127 | ) | (143 | ) | (293 | ) | (223 | ) | (169 | ) | (227 | ) | (186 | ) | ||||||||||||||||
Profit from continuing operations |
286 | 394 | 434 | 740 | 632 | 504 | 643 | 465 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
286 | 394 | 427 | 721 | 632 | 504 | 643 | 465 | ||||||||||||||||||||||||
Minority interests |
36 | 37 | 45 | 48 | 69 | 66 | 72 | 60 | ||||||||||||||||||||||||
Attributable profit to the Group |
250 | 357 | 382 | 672 | 563 | 438 | 571 | 404 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
92
Retail Banking Continental Europe
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
7,066 | 6,504 | 561 | 8.6 | ||||||||||||
Net fees |
2,867 | 2,943 | (76 | ) | (2.6 | ) | ||||||||||
Gains (losses) on financial transactions |
730 | 1,066 | (336 | ) | (31.5 | ) | ||||||||||
Other operating income * |
(77 | ) | (6 | ) | (71 | ) | | |||||||||
Gross income |
10,586 | 10,508 | 78 | 0.7 | ||||||||||||
Operating expenses |
(5,655 | ) | (5,441 | ) | (215 | ) | 3.9 | |||||||||
General administrative expenses |
(5,283 | ) | (5,074 | ) | (210 | ) | 4.1 | |||||||||
Personnel |
(2,805 | ) | (2,731 | ) | (74 | ) | 2.7 | |||||||||
Other general administrative expenses |
(2,478 | ) | (2,342 | ) | (136 | ) | 5.8 | |||||||||
Depreciation and amortisation |
(372 | ) | (367 | ) | (5 | ) | 1.3 | |||||||||
Net operating income |
4,931 | 5,067 | (137 | ) | (2.7 | ) | ||||||||||
Net loan-loss provisions |
(1,522 | ) | (2,334 | ) | 811 | (34.8 | ) | |||||||||
Other income |
(360 | ) | (243 | ) | (117 | ) | 48.2 | |||||||||
Profit before taxes |
3,048 | 2,490 | 558 | 22.4 | ||||||||||||
Tax on profit |
(805 | ) | (636 | ) | (169 | ) | 26.6 | |||||||||
Profit from continuing operations |
2,243 | 1,855 | 389 | 21.0 | ||||||||||||
Net profit from discontinued operations |
| (26 | ) | 26 | (100.0 | ) | ||||||||||
Consolidated profit |
2,243 | 1,828 | 415 | 22.7 | ||||||||||||
Minority interests |
267 | 166 | 101 | 61.3 | ||||||||||||
Attributable profit to the Group |
1,976 | 1,663 | 313 | 18.8 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
93
Retail Banking Continental Europe
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,580 | 1,625 | 1,599 | 1,701 | 1,818 | 1,744 | 1,782 | 1,723 | ||||||||||||||||||||||||
Net fees |
748 | 733 | 720 | 742 | 707 | 723 | 719 | 718 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
130 | 219 | 261 | 456 | 261 | 61 | 133 | 275 | ||||||||||||||||||||||||
Other operating income * |
(20 | ) | 1 | (8 | ) | 22 | 77 | 80 | 51 | (284 | ) | |||||||||||||||||||||
Gross income |
2,438 | 2,577 | 2,572 | 2,921 | 2,863 | 2,607 | 2,684 | 2,432 | ||||||||||||||||||||||||
Operating expenses |
(1,388 | ) | (1,361 | ) | (1,335 | ) | (1,357 | ) | (1,398 | ) | (1,405 | ) | (1,412 | ) | (1,440 | ) | ||||||||||||||||
General administrative expenses |
(1,282 | ) | (1,276 | ) | (1,250 | ) | (1,265 | ) | (1,315 | ) | (1,311 | ) | (1,312 | ) | (1,345 | ) | ||||||||||||||||
Personnel |
(693 | ) | (681 | ) | (670 | ) | (687 | ) | (699 | ) | (721 | ) | (679 | ) | (707 | ) | ||||||||||||||||
Other general administrative expenses |
(590 | ) | (596 | ) | (580 | ) | (578 | ) | (616 | ) | (590 | ) | (634 | ) | (638 | ) | ||||||||||||||||
Depreciation and amortisation |
(105 | ) | (85 | ) | (85 | ) | (91 | ) | (83 | ) | (94 | ) | (100 | ) | (95 | ) | ||||||||||||||||
Net operating income |
1,050 | 1,216 | 1,237 | 1,565 | 1,465 | 1,202 | 1,272 | 991 | ||||||||||||||||||||||||
Net loan-loss provisions |
(619 | ) | (587 | ) | (566 | ) | (561 | ) | (536 | ) | (429 | ) | (347 | ) | (212 | ) | ||||||||||||||||
Other income |
(70 | ) | (109 | ) | (98 | ) | 35 | (76 | ) | (107 | ) | (55 | ) | (123 | ) | |||||||||||||||||
Profit before taxes |
361 | 520 | 572 | 1,038 | 853 | 666 | 871 | 657 | ||||||||||||||||||||||||
Tax on profit |
(74 | ) | (126 | ) | (141 | ) | (294 | ) | (222 | ) | (168 | ) | (227 | ) | (188 | ) | ||||||||||||||||
Profit from continuing operations |
286 | 394 | 431 | 744 | 631 | 499 | 644 | 469 | ||||||||||||||||||||||||
Net profit from discontinued operations |
(0 | ) | (0 | ) | (7 | ) | (19 | ) | 0 | 0 | (0 | ) | | |||||||||||||||||||
Consolidated profit |
286 | 393 | 424 | 724 | 631 | 499 | 644 | 469 | ||||||||||||||||||||||||
Minority interests |
36 | 37 | 45 | 49 | 69 | 65 | 72 | 61 | ||||||||||||||||||||||||
Attributable profit to the Group |
250 | 357 | 380 | 676 | 562 | 434 | 572 | 408 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
94
Retail Banking United Kingdom
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
4,871 | 4,183 | 688 | 16.5 | ||||||||||||
Net fees |
884 | 826 | 59 | 7.1 | ||||||||||||
Gains (losses) on financial transactions |
114 | 4 | 110 | | ||||||||||||
Other operating income * |
23 | 21 | 2 | 9.7 | ||||||||||||
Gross income |
5,892 | 5,034 | 859 | 17.1 | ||||||||||||
Operating expenses |
(2,978 | ) | (2,616 | ) | (362 | ) | 13.8 | |||||||||
General administrative expenses |
(2,653 | ) | (2,299 | ) | (354 | ) | 15.4 | |||||||||
Personnel |
(1,371 | ) | (1,354 | ) | (17 | ) | 1.2 | |||||||||
Other general administrative expenses |
(1,282 | ) | (945 | ) | (337 | ) | 35.7 | |||||||||
Depreciation and amortisation |
(326 | ) | (317 | ) | (8 | ) | 2.6 | |||||||||
Net operating income |
2,914 | 2,417 | 497 | 20.5 | ||||||||||||
Net loan-loss provisions |
(120 | ) | (326 | ) | 205 | (63.0 | ) | |||||||||
Other income |
(343 | ) | (311 | ) | (33 | ) | 10.5 | |||||||||
Profit before taxes |
2,450 | 1,781 | 669 | 37.6 | ||||||||||||
Tax on profit |
(528 | ) | (380 | ) | (148 | ) | 39.0 | |||||||||
Profit from continuing operations |
1,923 | 1,402 | 521 | 37.2 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,923 | 1,402 | 521 | 37.2 | ||||||||||||
Minority interests |
37 | | 37 | | ||||||||||||
Attributable profit to the Group |
1,885 | 1,402 | 484 | 34.5 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
95
Retail Banking United Kingdom
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
978 | 1,017 | 1,078 | 1,110 | 1,175 | 1,230 | 1,229 | 1,237 | ||||||||||||||||||||||||
Net fees |
206 | 201 | 210 | 208 | 230 | 233 | 226 | 195 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
21 | 16 | (2 | ) | (32 | ) | 4 | 41 | 23 | 46 | ||||||||||||||||||||||
Other operating income * |
5 | 4 | 8 | 4 | 3 | 1 | 16 | 3 | ||||||||||||||||||||||||
Gross income |
1,210 | 1,239 | 1,294 | 1,290 | 1,412 | 1,505 | 1,494 | 1,481 | ||||||||||||||||||||||||
Operating expenses |
(631 | ) | (636 | ) | (652 | ) | (697 | ) | (730 | ) | (750 | ) | (748 | ) | (750 | ) | ||||||||||||||||
General administrative expenses |
(545 | ) | (559 | ) | (587 | ) | (608 | ) | (660 | ) | (670 | ) | (670 | ) | (653 | ) | ||||||||||||||||
Personnel |
(320 | ) | (327 | ) | (353 | ) | (354 | ) | (339 | ) | (356 | ) | (344 | ) | (332 | ) | ||||||||||||||||
Other general administrative expenses |
(226 | ) | (231 | ) | (234 | ) | (254 | ) | (321 | ) | (315 | ) | (326 | ) | (321 | ) | ||||||||||||||||
Depreciation and amortisation |
(86 | ) | (78 | ) | (65 | ) | (89 | ) | (70 | ) | (80 | ) | (78 | ) | (98 | ) | ||||||||||||||||
Net operating income |
579 | 603 | 642 | 594 | 682 | 755 | 746 | 731 | ||||||||||||||||||||||||
Net loan-loss provisions |
(116 | ) | (91 | ) | (87 | ) | (32 | ) | (72 | ) | (34 | ) | 8 | (22 | ) | |||||||||||||||||
Other income |
(43 | ) | (60 | ) | (74 | ) | (134 | ) | (56 | ) | (51 | ) | (124 | ) | (113 | ) | ||||||||||||||||
Profit before taxes |
420 | 452 | 481 | 428 | 554 | 670 | 631 | 595 | ||||||||||||||||||||||||
Tax on profit |
(84 | ) | (96 | ) | (103 | ) | (97 | ) | (109 | ) | (149 | ) | (144 | ) | (126 | ) | ||||||||||||||||
Profit from continuing operations |
336 | 357 | 378 | 331 | 446 | 522 | 486 | 469 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
336 | 357 | 378 | 331 | 446 | 522 | 486 | 469 | ||||||||||||||||||||||||
Minority interests |
| | | | 8 | 9 | 10 | 10 | ||||||||||||||||||||||||
Attributable profit to the Group |
336 | 357 | 378 | 331 | 438 | 512 | 477 | 459 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
96
Retail Banking United Kingdom
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
4,871 | 4,646 | 225 | 4.8 | ||||||||||||
Net fees |
884 | 917 | (33 | ) | (3.6 | ) | ||||||||||
Gains (losses) on financial transactions |
114 | 5 | 109 | | ||||||||||||
Other operating income * |
23 | 23 | (0 | ) | (1.2 | ) | ||||||||||
Gross income |
5,892 | 5,591 | 302 | 5.4 | ||||||||||||
Operating expenses |
(2,978 | ) | (2,906 | ) | (72 | ) | 2.5 | |||||||||
General administrative expenses |
(2,653 | ) | (2,553 | ) | (99 | ) | 3.9 | |||||||||
Personnel |
(1,371 | ) | (1,504 | ) | 133 | (8.9 | ) | |||||||||
Other general administrative expenses |
(1,282 | ) | (1,049 | ) | (233 | ) | 22.2 | |||||||||
Depreciation and amortisation |
(326 | ) | (353 | ) | 27 | (7.6 | ) | |||||||||
Net operating income |
2,914 | 2,685 | 229 | 8.5 | ||||||||||||
Net loan-loss provisions |
(120 | ) | (362 | ) | 241 | (66.7 | ) | |||||||||
Other income |
(343 | ) | (345 | ) | 2 | (0.5 | ) | |||||||||
Profit before taxes |
2,450 | 1,978 | 472 | 23.9 | ||||||||||||
Tax on profit |
(528 | ) | (422 | ) | (106 | ) | 25.2 | |||||||||
Profit from continuing operations |
1,923 | 1,557 | 366 | 23.5 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,923 | 1,557 | 366 | 23.5 | ||||||||||||
Minority interests |
37 | | 37 | | ||||||||||||
Attributable profit to the Group |
1,885 | 1,557 | 329 | 21.1 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
97
Retail Banking United Kingdom
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,116 | 1,143 | 1,179 | 1,208 | 1,203 | 1,223 | 1,214 | 1,230 | ||||||||||||||||||||||||
Net fees |
235 | 226 | 229 | 227 | 235 | 231 | 223 | 194 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
25 | 18 | (2 | ) | (35 | ) | 4 | 41 | 23 | 46 | ||||||||||||||||||||||
Other operating income * |
5 | 5 | 9 | 4 | 3 | 1 | 16 | 3 | ||||||||||||||||||||||||
Gross income |
1,381 | 1,391 | 1,415 | 1,403 | 1,446 | 1,496 | 1,476 | 1,474 | ||||||||||||||||||||||||
Operating expenses |
(720 | ) | (714 | ) | (713 | ) | (759 | ) | (747 | ) | (745 | ) | (739 | ) | (747 | ) | ||||||||||||||||
General administrative expenses |
(622 | ) | (627 | ) | (642 | ) | (662 | ) | (676 | ) | (666 | ) | (662 | ) | (650 | ) | ||||||||||||||||
Personnel |
(365 | ) | (367 | ) | (386 | ) | (385 | ) | (347 | ) | (354 | ) | (340 | ) | (330 | ) | ||||||||||||||||
Other general administrative expenses |
(258 | ) | (260 | ) | (256 | ) | (276 | ) | (329 | ) | (312 | ) | (322 | ) | (319 | ) | ||||||||||||||||
Depreciation and amortisation |
(98 | ) | (87 | ) | (71 | ) | (97 | ) | (72 | ) | (79 | ) | (77 | ) | (97 | ) | ||||||||||||||||
Net operating income |
661 | 677 | 702 | 645 | 699 | 751 | 737 | 727 | ||||||||||||||||||||||||
Net loan-loss provisions |
(133 | ) | (102 | ) | (94 | ) | (33 | ) | (74 | ) | (33 | ) | 9 | (22 | ) | |||||||||||||||||
Other income |
(49 | ) | (67 | ) | (81 | ) | (147 | ) | (57 | ) | (50 | ) | (123 | ) | (113 | ) | ||||||||||||||||
Profit before taxes |
479 | 508 | 527 | 464 | 567 | 668 | 623 | 592 | ||||||||||||||||||||||||
Tax on profit |
(96 | ) | (107 | ) | (113 | ) | (105 | ) | (111 | ) | (148 | ) | (143 | ) | (125 | ) | ||||||||||||||||
Profit from continuing operations |
384 | 401 | 414 | 359 | 456 | 519 | 480 | 467 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
384 | 401 | 414 | 359 | 456 | 519 | 480 | 467 | ||||||||||||||||||||||||
Minority interests |
| | | | 8 | 9 | 10 | 10 | ||||||||||||||||||||||||
Attributable profit to the Group |
384 | 401 | 414 | 359 | 448 | 510 | 471 | 457 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
98
Retail Banking United Kingdom
£ million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
3,534 | 3,370 | 163 | 4.8 | ||||||||||||
Net fees |
642 | 665 | (24 | ) | (3.6 | ) | ||||||||||
Gains (losses) on financial transactions |
83 | 4 | 79 | | ||||||||||||
Other operating income * |
17 | 17 | (0 | ) | (1.2 | ) | ||||||||||
Gross income |
4,275 | 4,056 | 219 | 5.4 | ||||||||||||
Operating expenses |
(2,161 | ) | (2,108 | ) | (53 | ) | 2.5 | |||||||||
General administrative expenses |
(1,924 | ) | (1,852 | ) | (72 | ) | 3.9 | |||||||||
Personnel |
(994 | ) | (1,091 | ) | 97 | (8.9 | ) | |||||||||
Other general administrative expenses |
(930 | ) | (761 | ) | (169 | ) | 22.2 | |||||||||
Depreciation and amortisation |
(236 | ) | (256 | ) | 20 | (7.6 | ) | |||||||||
Net operating income |
2,114 | 1,948 | 166 | 8.5 | ||||||||||||
Net loan-loss provisions |
(87 | ) | (262 | ) | 175 | (66.7 | ) | |||||||||
Other income |
(249 | ) | (250 | ) | 1 | (0.5 | ) | |||||||||
Profit before taxes |
1,778 | 1,435 | 342 | 23.9 | ||||||||||||
Tax on profit |
(383 | ) | (306 | ) | (77 | ) | 25.2 | |||||||||
Profit from continuing operations |
1,395 | 1,129 | 266 | 23.5 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,395 | 1,129 | 266 | 23.5 | ||||||||||||
Minority interests |
27 | | 27 | | ||||||||||||
Attributable profit to the Group |
1,368 | 1,129 | 238 | 21.1 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
99
Retail Banking United Kingdom
£ million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
810 | 829 | 855 | 876 | 873 | 887 | 881 | 892 | ||||||||||||||||||||||||
Net fees |
171 | 164 | 166 | 164 | 171 | 168 | 162 | 141 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
18 | 13 | (2 | ) | (26 | ) | 3 | 30 | 17 | 33 | ||||||||||||||||||||||
Other operating income * |
4 | 4 | 6 | 3 | 3 | 1 | 11 | 2 | ||||||||||||||||||||||||
Gross income |
1,002 | 1,009 | 1,026 | 1,018 | 1,049 | 1,086 | 1,071 | 1,069 | ||||||||||||||||||||||||
Operating expenses |
(522 | ) | (518 | ) | (517 | ) | (550 | ) | (542 | ) | (541 | ) | (536 | ) | (542 | ) | ||||||||||||||||
General administrative expenses |
(452 | ) | (455 | ) | (466 | ) | (480 | ) | (490 | ) | (483 | ) | (480 | ) | (471 | ) | ||||||||||||||||
Personnel |
(265 | ) | (267 | ) | (280 | ) | (279 | ) | (252 | ) | (257 | ) | (247 | ) | (240 | ) | ||||||||||||||||
Other general administrative expenses |
(187 | ) | (189 | ) | (185 | ) | (201 | ) | (239 | ) | (227 | ) | (233 | ) | (232 | ) | ||||||||||||||||
Depreciation and amortisation |
(71 | ) | (63 | ) | (51 | ) | (70 | ) | (52 | ) | (57 | ) | (56 | ) | (70 | ) | ||||||||||||||||
Net operating income |
480 | 491 | 509 | 468 | 507 | 545 | 535 | 527 | ||||||||||||||||||||||||
Net loan-loss provisions |
(96 | ) | (74 | ) | (68 | ) | (24 | ) | (54 | ) | (24 | ) | 6 | (16 | ) | |||||||||||||||||
Other income |
(35 | ) | (49 | ) | (59 | ) | (107 | ) | (41 | ) | (36 | ) | (89 | ) | (82 | ) | ||||||||||||||||
Profit before taxes |
348 | 369 | 382 | 337 | 412 | 484 | 452 | 430 | ||||||||||||||||||||||||
Tax on profit |
(69 | ) | (78 | ) | (82 | ) | (77 | ) | (81 | ) | (108 | ) | (104 | ) | (91 | ) | ||||||||||||||||
Profit from continuing operations |
278 | 291 | 300 | 260 | 331 | 377 | 348 | 339 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
278 | 291 | 300 | 260 | 331 | 377 | 348 | 339 | ||||||||||||||||||||||||
Minority interests |
| | | | 6 | 7 | 7 | 7 | ||||||||||||||||||||||||
Attributable profit to the Group |
278 | 291 | 300 | 260 | 325 | 370 | 341 | 331 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
100
Retail Banking Latin America
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
12,087 | 12,291 | (204 | ) | (1.7 | ) | ||||||||||
Net fees |
3,884 | 3,840 | 44 | 1.1 | ||||||||||||
Gains (losses) on financial transactions |
339 | 170 | 169 | 99.1 | ||||||||||||
Other operating income * |
49 | 86 | (38 | ) | (43.5 | ) | ||||||||||
Gross income |
16,358 | 16,387 | (29 | ) | (0.2 | ) | ||||||||||
Operating expenses |
(7,253 | ) | (7,236 | ) | (17 | ) | 0.2 | |||||||||
General administrative expenses |
(6,633 | ) | (6,574 | ) | (59 | ) | 0.9 | |||||||||
Personnel |
(3,566 | ) | (3,434 | ) | (132 | ) | 3.8 | |||||||||
Other general administrative expenses |
(3,067 | ) | (3,140 | ) | 73 | (2.3 | ) | |||||||||
Depreciation and amortisation |
(620 | ) | (662 | ) | 42 | (6.3 | ) | |||||||||
Net operating income |
9,105 | 9,151 | (46 | ) | (0.5 | ) | ||||||||||
Net loan-loss provisions |
(4,505 | ) | (4,887 | ) | 382 | (7.8 | ) | |||||||||
Other income |
(899 | ) | (845 | ) | (55 | ) | 6.5 | |||||||||
Profit before taxes |
3,701 | 3,419 | 281 | 8.2 | ||||||||||||
Tax on profit |
(823 | ) | (674 | ) | (149 | ) | 22.1 | |||||||||
Profit from continuing operations |
2,877 | 2,745 | 132 | 4.8 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
2,877 | 2,745 | 132 | 4.8 | ||||||||||||
Minority interests |
479 | 647 | (169 | ) | (26.1 | ) | ||||||||||
Attributable profit to the Group |
2,399 | 2,098 | 301 | 14.4 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
101
Retail Banking Latin America
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
2,982 | 3,083 | 3,104 | 3,122 | 3,101 | 3,162 | 2,905 | 2,919 | ||||||||||||||||||||||||
Net fees |
877 | 925 | 990 | 1,048 | 996 | 990 | 944 | 954 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
27 | 2 | 118 | 22 | 54 | 153 | 166 | (33 | ) | |||||||||||||||||||||||
Other operating income * |
1 | 43 | 23 | 20 | 3 | 29 | 28 | (11 | ) | |||||||||||||||||||||||
Gross income |
3,888 | 4,053 | 4,234 | 4,212 | 4,154 | 4,333 | 4,044 | 3,828 | ||||||||||||||||||||||||
Operating expenses |
(1,693 | ) | (1,762 | ) | (1,878 | ) | (1,904 | ) | (1,877 | ) | (1,862 | ) | (1,738 | ) | (1,777 | ) | ||||||||||||||||
General administrative expenses |
(1,523 | ) | (1,610 | ) | (1,701 | ) | (1,740 | ) | (1,711 | ) | (1,693 | ) | (1,594 | ) | (1,636 | ) | ||||||||||||||||
Personnel |
(793 | ) | (848 | ) | (887 | ) | (906 | ) | (901 | ) | (918 | ) | (862 | ) | (884 | ) | ||||||||||||||||
Other general administrative expenses |
(730 | ) | (762 | ) | (814 | ) | (834 | ) | (809 | ) | (775 | ) | (731 | ) | (751 | ) | ||||||||||||||||
Depreciation and amortisation |
(170 | ) | (152 | ) | (177 | ) | (164 | ) | (166 | ) | (169 | ) | (144 | ) | (141 | ) | ||||||||||||||||
Net operating income |
2,195 | 2,291 | 2,357 | 2,308 | 2,277 | 2,471 | 2,306 | 2,051 | ||||||||||||||||||||||||
Net loan-loss provisions |
(1,226 | ) | (1,211 | ) | (1,322 | ) | (1,129 | ) | (1,074 | ) | (1,101 | ) | (1,204 | ) | (1,127 | ) | ||||||||||||||||
Other income |
(162 | ) | (180 | ) | (233 | ) | (270 | ) | (221 | ) | (274 | ) | (258 | ) | (145 | ) | ||||||||||||||||
Profit before taxes |
807 | 901 | 801 | 910 | 981 | 1,096 | 844 | 780 | ||||||||||||||||||||||||
Tax on profit |
(201 | ) | (204 | ) | (159 | ) | (110 | ) | (277 | ) | (283 | ) | (125 | ) | (139 | ) | ||||||||||||||||
Profit from continuing operations |
607 | 697 | 642 | 800 | 704 | 813 | 719 | 640 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
607 | 697 | 642 | 800 | 704 | 813 | 719 | 640 | ||||||||||||||||||||||||
Minority interests |
163 | 176 | 163 | 144 | 107 | 143 | 132 | 97 | ||||||||||||||||||||||||
Attributable profit to the Group |
443 | 520 | 479 | 655 | 598 | 670 | 587 | 543 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
102
Retail Banking Latin America
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
12,087 | 11,241 | 846 | 7.5 | ||||||||||||
Net fees |
3,884 | 3,517 | 367 | 10.4 | ||||||||||||
Gains (losses) on financial transactions |
339 | 177 | 162 | 91.6 | ||||||||||||
Other operating income * |
49 | 72 | (23 | ) | (32.5 | ) | ||||||||||
Gross income |
16,358 | 15,007 | 1,351 | 9.0 | ||||||||||||
Operating expenses |
(7,253 | ) | (6,644 | ) | (610 | ) | 9.2 | |||||||||
General administrative expenses |
(6,633 | ) | (6,044 | ) | (590 | ) | 9.8 | |||||||||
Personnel |
(3,566 | ) | (3,162 | ) | (404 | ) | 12.8 | |||||||||
Other general administrative expenses |
(3,067 | ) | (2,881 | ) | (185 | ) | 6.4 | |||||||||
Depreciation and amortisation |
(620 | ) | (600 | ) | (20 | ) | 3.4 | |||||||||
Net operating income |
9,105 | 8,364 | 741 | 8.9 | ||||||||||||
Net loan-loss provisions |
(4,505 | ) | (4,415 | ) | (90 | ) | 2.0 | |||||||||
Other income |
(899 | ) | (731 | ) | (168 | ) | 23.0 | |||||||||
Profit before taxes |
3,701 | 3,218 | 483 | 15.0 | ||||||||||||
Tax on profit |
(823 | ) | (617 | ) | (207 | ) | 33.5 | |||||||||
Profit from continuing operations |
2,877 | 2,601 | 276 | 10.6 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
2,877 | 2,601 | 276 | 10.6 | ||||||||||||
Minority interests |
479 | 613 | (134 | ) | (21.9 | ) | ||||||||||
Attributable profit to the Group |
2,399 | 1,989 | 410 | 20.6 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
103
Retail Banking Latin America
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
2,794 | 2,792 | 2,768 | 2,888 | 2,826 | 2,978 | 3,063 | 3,220 | ||||||||||||||||||||||||
Net fees |
826 | 843 | 888 | 961 | 908 | 934 | 991 | 1,050 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
31 | 11 | 110 | 25 | 53 | 141 | 168 | (22 | ) | |||||||||||||||||||||||
Other operating income * |
0 | 38 | 19 | 15 | 1 | 26 | 29 | (7 | ) | |||||||||||||||||||||||
Gross income |
3,651 | 3,683 | 3,784 | 3,889 | 3,788 | 4,078 | 4,251 | 4,241 | ||||||||||||||||||||||||
Operating expenses |
(1,594 | ) | (1,608 | ) | (1,688 | ) | (1,755 | ) | (1,716 | ) | (1,756 | ) | (1,828 | ) | (1,954 | ) | ||||||||||||||||
General administrative expenses |
(1,436 | ) | (1,472 | ) | (1,531 | ) | (1,605 | ) | (1,564 | ) | (1,597 | ) | (1,675 | ) | (1,797 | ) | ||||||||||||||||
Personnel |
(748 | ) | (776 | ) | (801 | ) | (837 | ) | (825 | ) | (866 | ) | (906 | ) | (970 | ) | ||||||||||||||||
Other general administrative expenses |
(688 | ) | (696 | ) | (730 | ) | (767 | ) | (740 | ) | (731 | ) | (769 | ) | (826 | ) | ||||||||||||||||
Depreciation and amortisation |
(158 | ) | (136 | ) | (156 | ) | (150 | ) | (151 | ) | (159 | ) | (153 | ) | (158 | ) | ||||||||||||||||
Net operating income |
2,057 | 2,075 | 2,097 | 2,134 | 2,073 | 2,322 | 2,424 | 2,286 | ||||||||||||||||||||||||
Net loan-loss provisions |
(1,136 | ) | (1,078 | ) | (1,166 | ) | (1,035 | ) | (976 | ) | (1,033 | ) | (1,253 | ) | (1,242 | ) | ||||||||||||||||
Other income |
(147 | ) | (155 | ) | (191 | ) | (238 | ) | (195 | ) | (255 | ) | (272 | ) | (177 | ) | ||||||||||||||||
Profit before taxes |
774 | 843 | 739 | 861 | 901 | 1,035 | 898 | 867 | ||||||||||||||||||||||||
Tax on profit |
(189 | ) | (186 | ) | (144 | ) | (98 | ) | (252 | ) | (266 | ) | (143 | ) | (161 | ) | ||||||||||||||||
Profit from continuing operations |
586 | 657 | 595 | 764 | 649 | 769 | 755 | 705 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
586 | 657 | 595 | 764 | 649 | 769 | 755 | 705 | ||||||||||||||||||||||||
Minority interests |
157 | 164 | 149 | 143 | 100 | 135 | 137 | 106 | ||||||||||||||||||||||||
Attributable profit to the Group |
429 | 493 | 446 | 621 | 549 | 633 | 618 | 599 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
104
Retail Banking USA
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,005 | 4,703 | 1,303 | 27.7 | ||||||||||||
Net fees |
985 | 737 | 247 | 33.6 | ||||||||||||
Gains (losses) on financial transactions |
162 | 156 | 6 | 4.1 | ||||||||||||
Other operating income * |
370 | 157 | 213 | 135.8 | ||||||||||||
Gross income |
7,522 | 5,753 | 1,770 | 30.8 | ||||||||||||
Operating expenses |
(2,843 | ) | (2,088 | ) | (755 | ) | 36.2 | |||||||||
General administrative expenses |
(2,583 | ) | (1,891 | ) | (692 | ) | 36.6 | |||||||||
Personnel |
(1,428 | ) | (1,047 | ) | (381 | ) | 36.4 | |||||||||
Other general administrative expenses |
(1,156 | ) | (845 | ) | (311 | ) | 36.8 | |||||||||
Depreciation and amortisation |
(260 | ) | (197 | ) | (63 | ) | 32.1 | |||||||||
Net operating income |
4,679 | 3,665 | 1,015 | 27.7 | ||||||||||||
Net loan-loss provisions |
(3,101 | ) | (2,187 | ) | (914 | ) | 41.8 | |||||||||
Other income |
(148 | ) | 13 | (161 | ) | | ||||||||||
Profit before taxes |
1,430 | 1,490 | (60 | ) | (4.0 | ) | ||||||||||
Tax on profit |
(508 | ) | (439 | ) | (69 | ) | 15.7 | |||||||||
Profit from continuing operations |
923 | 1,052 | (129 | ) | (12.3 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
923 | 1,052 | (129 | ) | (12.3 | ) | ||||||||||
Minority interests |
329 | 219 | 110 | 50.1 | ||||||||||||
Attributable profit to the Group |
594 | 832 | (239 | ) | (28.7 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
105
Retail Banking USA
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,117 | 1,156 | 1,198 | 1,232 | 1,438 | 1,523 | 1,521 | 1,523 | ||||||||||||||||||||||||
Net fees |
173 | 186 | 187 | 191 | 240 | 241 | 245 | 258 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
27 | 16 | 58 | 56 | 34 | 94 | 14 | 20 | ||||||||||||||||||||||||
Other operating income * |
16 | 34 | 40 | 66 | 93 | 77 | 95 | 105 | ||||||||||||||||||||||||
Gross income |
1,333 | 1,392 | 1,482 | 1,545 | 1,806 | 1,935 | 1,876 | 1,906 | ||||||||||||||||||||||||
Operating expenses |
(491 | ) | (488 | ) | (530 | ) | (579 | ) | (653 | ) | (676 | ) | (725 | ) | (789 | ) | ||||||||||||||||
General administrative expenses |
(437 | ) | (449 | ) | (479 | ) | (527 | ) | (594 | ) | (611 | ) | (661 | ) | (717 | ) | ||||||||||||||||
Personnel |
(239 | ) | (251 | ) | (263 | ) | (294 | ) | (337 | ) | (343 | ) | (356 | ) | (391 | ) | ||||||||||||||||
Other general administrative expenses |
(198 | ) | (198 | ) | (216 | ) | (234 | ) | (257 | ) | (268 | ) | (305 | ) | (326 | ) | ||||||||||||||||
Depreciation and amortisation |
(54 | ) | (40 | ) | (51 | ) | (52 | ) | (59 | ) | (64 | ) | (64 | ) | (72 | ) | ||||||||||||||||
Net operating income |
842 | 903 | 953 | 966 | 1,152 | 1,259 | 1,151 | 1,117 | ||||||||||||||||||||||||
Net loan-loss provisions |
(550 | ) | (473 | ) | (584 | ) | (579 | ) | (639 | ) | (752 | ) | (747 | ) | (963 | ) | ||||||||||||||||
Other income |
(3 | ) | (3 | ) | (14 | ) | 32 | (18 | ) | (42 | ) | (42 | ) | (46 | ) | |||||||||||||||||
Profit before taxes |
290 | 427 | 354 | 419 | 495 | 465 | 361 | 109 | ||||||||||||||||||||||||
Tax on profit |
(89 | ) | (143 | ) | (93 | ) | (114 | ) | (157 | ) | (160 | ) | (124 | ) | (67 | ) | ||||||||||||||||
Profit from continuing operations |
201 | 284 | 261 | 305 | 338 | 305 | 237 | 42 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
201 | 284 | 261 | 305 | 338 | 305 | 237 | 42 | ||||||||||||||||||||||||
Minority interests |
44 | 65 | 49 | 61 | 100 | 100 | 78 | 51 | ||||||||||||||||||||||||
Attributable profit to the Group |
157 | 218 | 212 | 244 | 239 | 205 | 160 | (9 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
106
Retail Banking USA
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,005 | 5,625 | 380 | 6.8 | ||||||||||||
Net fees |
985 | 882 | 103 | 11.7 | ||||||||||||
Gains (losses) on financial transactions |
162 | 186 | (24 | ) | (13.0 | ) | ||||||||||
Other operating income * |
370 | 188 | 183 | 97.2 | ||||||||||||
Gross income |
7,522 | 6,881 | 641 | 9.3 | ||||||||||||
Operating expenses |
(2,843 | ) | (2,498 | ) | (345 | ) | 13.8 | |||||||||
General administrative expenses |
(2,583 | ) | (2,262 | ) | (321 | ) | 14.2 | |||||||||
Personnel |
(1,428 | ) | (1,252 | ) | (176 | ) | 14.0 | |||||||||
Other general administrative expenses |
(1,156 | ) | (1,011 | ) | (145 | ) | 14.4 | |||||||||
Depreciation and amortisation |
(260 | ) | (235 | ) | (25 | ) | 10.5 | |||||||||
Net operating income |
4,679 | 4,383 | 296 | 6.7 | ||||||||||||
Net loan-loss provisions |
(3,101 | ) | (2,616 | ) | (485 | ) | 18.5 | |||||||||
Other income |
(148 | ) | 16 | (164 | ) | | ||||||||||
Profit before taxes |
1,430 | 1,783 | (353 | ) | (19.8 | ) | ||||||||||
Tax on profit |
(508 | ) | (525 | ) | 17 | (3.3 | ) | |||||||||
Profit from continuing operations |
923 | 1,258 | (335 | ) | (26.7 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
923 | 1,258 | (335 | ) | (26.7 | ) | ||||||||||
Minority interests |
329 | 262 | 67 | 25.5 | ||||||||||||
Attributable profit to the Group |
594 | 996 | (402 | ) | (40.4 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
107
Retail Banking USA
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,380 | 1,430 | 1,430 | 1,385 | 1,459 | 1,517 | 1,525 | 1,504 | ||||||||||||||||||||||||
Net fees |
214 | 230 | 223 | 215 | 244 | 240 | 246 | 255 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
33 | 19 | 70 | 64 | 35 | 94 | 14 | 19 | ||||||||||||||||||||||||
Other operating income * |
20 | 42 | 48 | 77 | 94 | 77 | 95 | 104 | ||||||||||||||||||||||||
Gross income |
1,647 | 1,721 | 1,772 | 1,741 | 1,832 | 1,928 | 1,881 | 1,882 | ||||||||||||||||||||||||
Operating expenses |
(606 | ) | (604 | ) | (633 | ) | (654 | ) | (663 | ) | (673 | ) | (727 | ) | (780 | ) | ||||||||||||||||
General administrative expenses |
(539 | ) | (555 | ) | (572 | ) | (596 | ) | (603 | ) | (609 | ) | (663 | ) | (709 | ) | ||||||||||||||||
Personnel |
(295 | ) | (310 | ) | (314 | ) | (332 | ) | (342 | ) | (342 | ) | (357 | ) | (387 | ) | ||||||||||||||||
Other general administrative expenses |
(244 | ) | (245 | ) | (258 | ) | (264 | ) | (261 | ) | (267 | ) | (306 | ) | (322 | ) | ||||||||||||||||
Depreciation and amortisation |
(67 | ) | (49 | ) | (61 | ) | (58 | ) | (60 | ) | (64 | ) | (64 | ) | (71 | ) | ||||||||||||||||
Net operating income |
1,041 | 1,117 | 1,138 | 1,087 | 1,169 | 1,255 | 1,154 | 1,102 | ||||||||||||||||||||||||
Net loan-loss provisions |
(679 | ) | (586 | ) | (699 | ) | (652 | ) | (648 | ) | (750 | ) | (749 | ) | (954 | ) | ||||||||||||||||
Other income |
(3 | ) | (3 | ) | (17 | ) | 39 | (19 | ) | (42 | ) | (42 | ) | (45 | ) | |||||||||||||||||
Profit before taxes |
358 | 528 | 422 | 474 | 502 | 463 | 362 | 103 | ||||||||||||||||||||||||
Tax on profit |
(109 | ) | (177 | ) | (110 | ) | (129 | ) | (159 | ) | (159 | ) | (124 | ) | (65 | ) | ||||||||||||||||
Profit from continuing operations |
249 | 351 | 312 | 346 | 343 | 304 | 238 | 38 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
249 | 351 | 312 | 346 | 343 | 304 | 238 | 38 | ||||||||||||||||||||||||
Minority interests |
54 | 81 | 59 | 68 | 101 | 100 | 78 | 50 | ||||||||||||||||||||||||
Attributable profit to the Group |
195 | 270 | 254 | 277 | 242 | 204 | 160 | (12 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
108
Retail Banking USA
US$ million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
6,658 | 6,236 | 421 | 6.8 | ||||||||||||
Net fees |
1,092 | 978 | 114 | 11.7 | ||||||||||||
Gains (losses) on financial transactions |
180 | 207 | (27 | ) | (13.0 | ) | ||||||||||
Other operating income * |
411 | 208 | 202 | 97.2 | ||||||||||||
Gross income |
8,340 | 7,629 | 711 | 9.3 | ||||||||||||
Operating expenses |
(3,152 | ) | (2,769 | ) | (383 | ) | 13.8 | |||||||||
General administrative expenses |
(2,864 | ) | (2,508 | ) | (356 | ) | 14.2 | |||||||||
Personnel |
(1,583 | ) | (1,388 | ) | (195 | ) | 14.0 | |||||||||
Other general administrative expenses |
(1,281 | ) | (1,120 | ) | (161 | ) | 14.4 | |||||||||
Depreciation and amortisation |
(288 | ) | (261 | ) | (27 | ) | 10.5 | |||||||||
Net operating income |
5,188 | 4,860 | 328 | 6.7 | ||||||||||||
Net loan-loss provisions |
(3,438 | ) | (2,901 | ) | (537 | ) | 18.5 | |||||||||
Other income |
(164 | ) | 17 | (181 | ) | | ||||||||||
Profit before taxes |
1,586 | 1,976 | (391 | ) | (19.8 | ) | ||||||||||
Tax on profit |
(563 | ) | (582 | ) | 19 | (3.3 | ) | |||||||||
Profit from continuing operations |
1,023 | 1,395 | (372 | ) | (26.7 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,023 | 1,395 | (372 | ) | (26.7 | ) | ||||||||||
Minority interests |
365 | 291 | 74 | 25.5 | ||||||||||||
Attributable profit to the Group |
658 | 1,104 | (446 | ) | (40.4 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
109
Retail Banking USA
US$ million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
1,530 | 1,585 | 1,586 | 1,536 | 1,618 | 1,682 | 1,691 | 1,667 | ||||||||||||||||||||||||
Net fees |
237 | 255 | 247 | 238 | 270 | 266 | 273 | 282 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
37 | 21 | 78 | 71 | 39 | 104 | 16 | 21 | ||||||||||||||||||||||||
Other operating income * |
22 | 47 | 54 | 85 | 104 | 85 | 106 | 116 | ||||||||||||||||||||||||
Gross income |
1,826 | 1,908 | 1,964 | 1,931 | 2,031 | 2,137 | 2,085 | 2,086 | ||||||||||||||||||||||||
Operating expenses |
(672 | ) | (669 | ) | (702 | ) | (725 | ) | (735 | ) | (746 | ) | (806 | ) | (865 | ) | ||||||||||||||||
General administrative expenses |
(598 | ) | (615 | ) | (635 | ) | (661 | ) | (668 | ) | (675 | ) | (735 | ) | (786 | ) | ||||||||||||||||
Personnel |
(327 | ) | (344 | ) | (349 | ) | (368 | ) | (379 | ) | (379 | ) | (396 | ) | (429 | ) | ||||||||||||||||
Other general administrative expenses |
(271 | ) | (271 | ) | (286 | ) | (293 | ) | (289 | ) | (296 | ) | (339 | ) | (357 | ) | ||||||||||||||||
Depreciation and amortisation |
(74 | ) | (55 | ) | (68 | ) | (64 | ) | (67 | ) | (71 | ) | (71 | ) | (79 | ) | ||||||||||||||||
Net operating income |
1,154 | 1,239 | 1,262 | 1,205 | 1,296 | 1,391 | 1,279 | 1,222 | ||||||||||||||||||||||||
Net loan-loss provisions |
(753 | ) | (649 | ) | (775 | ) | (723 | ) | (719 | ) | (832 | ) | (831 | ) | (1,057 | ) | ||||||||||||||||
Other income |
(3 | ) | (4 | ) | (19 | ) | 43 | (21 | ) | (46 | ) | (47 | ) | (50 | ) | |||||||||||||||||
Profit before taxes |
397 | 586 | 468 | 526 | 557 | 513 | 401 | 114 | ||||||||||||||||||||||||
Tax on profit |
(121 | ) | (196 | ) | (122 | ) | (143 | ) | (176 | ) | (177 | ) | (138 | ) | (72 | ) | ||||||||||||||||
Profit from continuing operations |
276 | 389 | 346 | 383 | 380 | 337 | 264 | 42 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
276 | 389 | 346 | 383 | 380 | 337 | 264 | 42 | ||||||||||||||||||||||||
Minority interests |
60 | 90 | 65 | 76 | 112 | 111 | 86 | 55 | ||||||||||||||||||||||||
Attributable profit to the Group |
216 | 299 | 281 | 307 | 268 | 226 | 177 | (13 | ) |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
110
Global Corporate Banking
EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,830 | 2,481 | 348 | 14.0 | ||||||||||||
Net fees |
1,425 | 1,392 | 33 | 2.4 | ||||||||||||
Gains (losses) on financial transactions |
739 | 747 | (9 | ) | (1.2 | ) | ||||||||||
Other operating income * |
277 | 302 | (25 | ) | (8.3 | ) | ||||||||||
Gross income |
5,271 | 4,923 | 348 | 7.1 | ||||||||||||
Operating expenses |
(2,058 | ) | (1,841 | ) | (218 | ) | 11.8 | |||||||||
General administrative expenses |
(1,897 | ) | (1,682 | ) | (215 | ) | 12.8 | |||||||||
Personnel |
(1,079 | ) | (989 | ) | (90 | ) | 9.1 | |||||||||
Other general administrative expenses |
(819 | ) | (693 | ) | (125 | ) | 18.1 | |||||||||
Depreciation and amortisation |
(161 | ) | (158 | ) | (2 | ) | 1.5 | |||||||||
Net operating income |
3,212 | 3,082 | 130 | 4.2 | ||||||||||||
Net loan-loss provisions |
(679 | ) | (543 | ) | (136 | ) | 25.0 | |||||||||
Other income |
(93 | ) | (102 | ) | 9 | (9.2 | ) | |||||||||
Profit before taxes |
2,441 | 2,437 | 4 | 0.2 | ||||||||||||
Tax on profit |
(695 | ) | (667 | ) | (29 | ) | 4.3 | |||||||||
Profit from continuing operations |
1,746 | 1,771 | (25 | ) | (1.4 | ) | ||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,746 | 1,771 | (25 | ) | (1.4 | ) | ||||||||||
Minority interests |
121 | 146 | (25 | ) | (17.1 | ) | ||||||||||
Attributable profit to the Group |
1,625 | 1,625 | 0 | 0.0 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
111
Global Corporate Banking
EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
566 | 646 | 600 | 669 | 737 | 741 | 699 | 652 | ||||||||||||||||||||||||
Net fees |
336 | 365 | 338 | 354 | 352 | 402 | 341 | 330 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
348 | 173 | 276 | (50 | ) | 286 | 58 | 164 | 230 | |||||||||||||||||||||||
Other operating income * |
32 | 133 | 42 | 95 | 22 | 153 | 49 | 53 | ||||||||||||||||||||||||
Gross income |
1,281 | 1,317 | 1,257 | 1,068 | 1,398 | 1,355 | 1,253 | 1,266 | ||||||||||||||||||||||||
Operating expenses |
(444 | ) | (454 | ) | (471 | ) | (471 | ) | (510 | ) | (522 | ) | (520 | ) | (506 | ) | ||||||||||||||||
General administrative expenses |
(406 | ) | (414 | ) | (431 | ) | (431 | ) | (466 | ) | (479 | ) | (479 | ) | (473 | ) | ||||||||||||||||
Personnel |
(241 | ) | (243 | ) | (257 | ) | (248 | ) | (266 | ) | (283 | ) | (267 | ) | (264 | ) | ||||||||||||||||
Other general administrative expenses |
(165 | ) | (171 | ) | (174 | ) | (183 | ) | (201 | ) | (197 | ) | (213 | ) | (209 | ) | ||||||||||||||||
Depreciation and amortisation |
(38 | ) | (39 | ) | (41 | ) | (40 | ) | (44 | ) | (43 | ) | (41 | ) | (33 | ) | ||||||||||||||||
Net operating income |
837 | 864 | 785 | 596 | 888 | 832 | 732 | 760 | ||||||||||||||||||||||||
Net loan-loss provisions |
(107 | ) | (197 | ) | (133 | ) | (105 | ) | (198 | ) | (144 | ) | (107 | ) | (230 | ) | ||||||||||||||||
Other income |
(19 | ) | (19 | ) | 1 | (65 | ) | 4 | (23 | ) | (28 | ) | (46 | ) | ||||||||||||||||||
Profit before taxes |
710 | 647 | 653 | 426 | 694 | 665 | 598 | 484 | ||||||||||||||||||||||||
Tax on profit |
(199 | ) | (174 | ) | (187 | ) | (107 | ) | (198 | ) | (181 | ) | (176 | ) | (140 | ) | ||||||||||||||||
Profit from continuing operations |
512 | 473 | 467 | 319 | 496 | 484 | 421 | 344 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
512 | 473 | 467 | 319 | 496 | 484 | 421 | 344 | ||||||||||||||||||||||||
Minority interests |
36 | 39 | 42 | 29 | 39 | 33 | 25 | 23 | ||||||||||||||||||||||||
Attributable profit to the Group |
476 | 433 | 425 | 291 | 457 | 451 | 396 | 321 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
112
Global Corporate Banking
Constant EUR million
Variation | ||||||||||||||||
2015 | 2014 | Amount | % | |||||||||||||
Income statement |
||||||||||||||||
Net interest income |
2,830 | 2,417 | 412 | 17.1 | ||||||||||||
Net fees |
1,425 | 1,390 | 35 | 2.5 | ||||||||||||
Gains (losses) on financial transactions |
739 | 777 | (38 | ) | (4.9 | ) | ||||||||||
Other operating income * |
277 | 302 | (25 | ) | (8.2 | ) | ||||||||||
Gross income |
5,271 | 4,886 | 385 | 7.9 | ||||||||||||
Operating expenses |
(2,058 | ) | (1,871 | ) | (188 | ) | 10.0 | |||||||||
General administrative expenses |
(1,897 | ) | (1,716 | ) | (181 | ) | 10.6 | |||||||||
Personnel |
(1,079 | ) | (1,009 | ) | (70 | ) | 6.9 | |||||||||
Other general administrative expenses |
(819 | ) | (707 | ) | (111 | ) | 15.8 | |||||||||
Depreciation and amortisation |
(161 | ) | (154 | ) | (6 | ) | 4.2 | |||||||||
Net operating income |
3,212 | 3,015 | 197 | 6.5 | ||||||||||||
Net loan-loss provisions |
(679 | ) | (527 | ) | (152 | ) | 28.8 | |||||||||
Other income |
(93 | ) | (103 | ) | 10 | (10.0 | ) | |||||||||
Profit before taxes |
2,441 | 2,386 | 56 | 2.3 | ||||||||||||
Tax on profit |
(695 | ) | (649 | ) | (46 | ) | 7.2 | |||||||||
Profit from continuing operations |
1,746 | 1,737 | 9 | 0.5 | ||||||||||||
Net profit from discontinued operations |
| | | | ||||||||||||
Consolidated profit |
1,746 | 1,737 | 9 | 0.5 | ||||||||||||
Minority interests |
121 | 138 | (18 | ) | (12.8 | ) | ||||||||||
Attributable profit to the Group |
1,625 | 1,599 | 27 | 1.7 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
113
Global Corporate Banking
Constant EUR million
1Q 14 | 2Q 14 | 3Q 14 | 4Q 14 | 1Q 15 | 2Q 15 | 3Q 15 | 4Q 15 | |||||||||||||||||||||||||
Income statement |
||||||||||||||||||||||||||||||||
Net interest income |
558 | 627 | 582 | 650 | 696 | 715 | 721 | 697 | ||||||||||||||||||||||||
Net fees |
341 | 364 | 332 | 353 | 341 | 392 | 348 | 345 | ||||||||||||||||||||||||
Gains (losses) on financial transactions |
356 | 185 | 274 | (39 | ) | 280 | 59 | 170 | 229 | |||||||||||||||||||||||
Other operating income * |
33 | 132 | 42 | 95 | 22 | 153 | 49 | 53 | ||||||||||||||||||||||||
Gross income |
1,288 | 1,309 | 1,231 | 1,059 | 1,340 | 1,319 | 1,288 | 1,325 | ||||||||||||||||||||||||
Operating expenses |
(458 | ) | (463 | ) | (475 | ) | (475 | ) | (500 | ) | (512 | ) | (527 | ) | (519 | ) | ||||||||||||||||
General administrative expenses |
(421 | ) | (424 | ) | (436 | ) | (435 | ) | (457 | ) | (470 | ) | (485 | ) | (485 | ) | ||||||||||||||||
Personnel |
(250 | ) | (249 | ) | (259 | ) | (251 | ) | (259 | ) | (276 | ) | (271 | ) | (272 | ) | ||||||||||||||||
Other general administrative expenses |
(171 | ) | (175 | ) | (177 | ) | (184 | ) | (198 | ) | (194 | ) | (214 | ) | (213 | ) | ||||||||||||||||
Depreciation and amortisation |
(37 | ) | (38 | ) | (39 | ) | (39 | ) | (42 | ) | (42 | ) | (42 | ) | (34 | ) | ||||||||||||||||
Net operating income |
830 | 847 | 755 | 584 | 840 | 806 | 761 | 805 | ||||||||||||||||||||||||
Net loan-loss provisions |
(107 | ) | (196 | ) | (136 | ) | (88 | ) | (184 | ) | (136 | ) | (118 | ) | (240 | ) | ||||||||||||||||
Other income |
(20 | ) | (19 | ) | 2 | (66 | ) | 3 | (23 | ) | (27 | ) | (46 | ) | ||||||||||||||||||
Profit before taxes |
703 | 631 | 622 | 430 | 659 | 647 | 616 | 519 | ||||||||||||||||||||||||
Tax on profit |
(195 | ) | (169 | ) | (177 | ) | (108 | ) | (187 | ) | (176 | ) | (181 | ) | (150 | ) | ||||||||||||||||
Profit from continuing operations |
508 | 462 | 445 | 322 | 472 | 471 | 434 | 369 | ||||||||||||||||||||||||
Net profit from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
Consolidated profit |
508 | 462 | 445 | 322 | 472 | 471 | 434 | 369 | ||||||||||||||||||||||||
Minority interests |
34 | 37 | 39 | 28 | 36 | 31 | 27 | 26 | ||||||||||||||||||||||||
Attributable profit to the Group |
474 | 424 | 406 | 295 | 436 | 439 | 407 | 343 |
(*).- | Including dividends, income from equity-accounted method and other operating income/expenses |
114
NPL ratio
%
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Continental Europe |
9.08 | 9.00 | 8.92 | 8.88 | 8.52 | 8.15 | 7.89 | 7.27 | ||||||||||||||||||||||||
Spain |
7.61 | 7.59 | 7.57 | 7.38 | 7.25 | 6.91 | 6.61 | 6.53 | ||||||||||||||||||||||||
Santander Consumer Finance |
4.14 | 4.07 | 3.97 | 4.82 | 4.52 | 4.25 | 4.15 | 3.42 | ||||||||||||||||||||||||
Poland |
7.35 | 7.42 | 7.43 | 7.42 | 7.33 | 7.07 | 7.14 | 6.30 | ||||||||||||||||||||||||
Portugal |
8.26 | 8.16 | 8.49 | 8.89 | 8.96 | 8.80 | 8.86 | 7.46 | ||||||||||||||||||||||||
United Kingdom |
1.88 | 1.91 | 1.80 | 1.79 | 1.75 | 1.61 | 1.51 | 1.52 | ||||||||||||||||||||||||
Latin America |
5.19 | 5.18 | 5.13 | 4.79 | 4.64 | 4.74 | 4.65 | 4.96 | ||||||||||||||||||||||||
Brazil |
5.74 | 5.78 | 5.64 | 5.05 | 4.90 | 5.13 | 5.30 | 5.98 | ||||||||||||||||||||||||
Mexico |
3.62 | 3.52 | 3.74 | 3.84 | 3.71 | 3.81 | 3.54 | 3.38 | ||||||||||||||||||||||||
Chile |
5.99 | 5.94 | 5.98 | 5.97 | 5.88 | 5.73 | 5.60 | 5.62 | ||||||||||||||||||||||||
USA |
2.78 | 2.79 | 2.57 | 2.42 | 2.20 | 2.20 | 2.20 | 2.13 | ||||||||||||||||||||||||
Operating Areas |
5.54 | 5.46 | 5.29 | 5.19 | 4.87 | 4.68 | 4.52 | 4.39 | ||||||||||||||||||||||||
Total Group |
5.52 | 5.45 | 5.28 | 5.19 | 4.85 | 4.64 | 4.50 | 4.36 |
115
Coverage ratio
%
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Continental Europe |
58.0 | 58.4 | 58.1 | 57.2 | 58.6 | 58.9 | 60.4 | 64.2 | ||||||||||||||||||||||||
Spain |
44.6 | 44.9 | 45.5 | 45.5 | 46.6 | 46.8 | 47.8 | 48.1 | ||||||||||||||||||||||||
Santander Consumer Finance |
105.1 | 105.2 | 106.4 | 100.1 | 103.6 | 104.9 | 107.2 | 109.1 | ||||||||||||||||||||||||
Poland |
64.6 | 65.3 | 65.8 | 60.3 | 61.6 | 63.5 | 63.1 | 64.0 | ||||||||||||||||||||||||
Portugal |
50.6 | 53.1 | 53.9 | 51.8 | 52.4 | 54.2 | 56.2 | 99.0 | ||||||||||||||||||||||||
United Kingdom |
42.9 | 41.1 | 43.4 | 41.9 | 41.2 | 40.3 | 39.6 | 38.2 | ||||||||||||||||||||||||
Latin America |
85.9 | 86.0 | 83.4 | 84.5 | 83.6 | 84.4 | 85.4 | 79.0 | ||||||||||||||||||||||||
Brazil |
95.2 | 94.8 | 91.4 | 95.4 | 95.2 | 95.9 | 96.0 | 83.7 | ||||||||||||||||||||||||
Mexico |
98.6 | 96.6 | 90.1 | 86.1 | 88.4 | 87.5 | 93.0 | 90.6 | ||||||||||||||||||||||||
Chile |
50.7 | 51.7 | 52.3 | 52.4 | 52.0 | 51.6 | 52.8 | 53.9 | ||||||||||||||||||||||||
USA |
163.2 | 165.6 | 183.7 | 193.6 | 211.5 | 224.2 | 218.3 | 225.0 | ||||||||||||||||||||||||
Operating Areas |
66.0 | 66.4 | 67.0 | 66.6 | 68.3 | 69.4 | 70.5 | 72.6 | ||||||||||||||||||||||||
Total Group |
66.3 | 66.8 | 67.5 | 67.2 | 68.9 | 70.1 | 71.1 | 73.1 |
116
Cost of credit
%
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Continental Europe |
1.20 | 1.14 | 1.07 | 1.01 | 0.95 | 0.86 | 0.77 | 0.68 | ||||||||||||||||||||||||
Spain |
1.37 | 1.31 | 1.21 | 1.06 | 0.97 | 0.84 | 0.71 | 0.62 | ||||||||||||||||||||||||
Santander Consumer Finance |
0.89 | 0.87 | 0.85 | 0.90 | 0.93 | 0.91 | 0.87 | 0.77 | ||||||||||||||||||||||||
Poland |
0.98 | 0.92 | 0.95 | 1.04 | 1.00 | 1.00 | 0.96 | 0.87 | ||||||||||||||||||||||||
Portugal |
0.63 | 0.55 | 0.47 | 0.50 | 0.45 | 0.38 | 0.35 | 0.29 | ||||||||||||||||||||||||
United Kingdom |
0.23 | 0.22 | 0.19 | 0.14 | 0.11 | 0.08 | 0.04 | 0.03 | ||||||||||||||||||||||||
Latin America |
4.36 | 4.06 | 3.88 | 3.70 | 3.53 | 3.39 | 3.33 | 3.36 | ||||||||||||||||||||||||
Brazil |
5.82 | 5.38 | 5.14 | 4.91 | 4.63 | 4.45 | 4.40 | 4.50 | ||||||||||||||||||||||||
Mexico |
3.59 | 3.58 | 3.26 | 2.98 | 2.92 | 2.89 | 2.87 | 2.91 | ||||||||||||||||||||||||
Chile |
1.82 | 1.76 | 1.71 | 1.75 | 1.74 | 1.68 | 1.68 | 1.65 | ||||||||||||||||||||||||
USA |
2.82 | 3.03 | 3.27 | 3.31 | 3.25 | 3.39 | 3.36 | 3.66 | ||||||||||||||||||||||||
Operating Areas |
1.61 | 1.55 | 1.50 | 1.44 | 1.38 | 1.33 | 1.27 | 1.26 | ||||||||||||||||||||||||
Total Group |
1.65 | 1.56 | 1.52 | 1.43 | 1.38 | 1.32 | 1.26 | 1.25 |
117
Risk-weighted assets
EUR million
31.03.14 | 30.06.14 | 30.09.14 | 31.12.14 | 31.03.15 | 30.06.15 | 30.09.15 | 31.12.15 | |||||||||||||||||||||||||
Continental Europe |
217,140 | 214,372 | 215,265 | 216,260 | 226,348 | 222,524 | 215,770 | 215,599 | ||||||||||||||||||||||||
Spain |
109,615 | 107,870 | 108,770 | 111,627 | 111,376 | 106,999 | 103,608 | 101,686 | ||||||||||||||||||||||||
Santander Consumer Finance |
49,191 | 49,420 | 49,908 | 47,259 | 55,711 | 54,895 | 54,890 | 54,543 | ||||||||||||||||||||||||
Poland |
16,131 | 16,285 | 16,575 | 16,813 | 17,329 | 16,800 | 16,876 | 17,164 | ||||||||||||||||||||||||
Portugal |
16,646 | 16,776 | 16,266 | 16,121 | 15,804 | 16,001 | 15,988 | 19,956 | ||||||||||||||||||||||||
Spains real estate activity |
14,889 | 14,652 | 13,539 | 14,805 | 14,892 | 16,558 | 16,576 | 14,770 | ||||||||||||||||||||||||
United Kingdom |
95,469 | 99,475 | 103,264 | 103,470 | 114,165 | 121,925 | 118,058 | 117,184 | ||||||||||||||||||||||||
Latin America |
140,226 | 149,170 | 152,045 | 171,372 | 174,954 | 169,250 | 152,805 | 153,286 | ||||||||||||||||||||||||
Brazil |
80,300 | 86,235 | 84,846 | 101,742 | 96,648 | 93,986 | 81,502 | 81,836 | ||||||||||||||||||||||||
Mexico |
23,666 | 25,841 | 27,742 | 26,222 | 29,254 | 28,727 | 26,834 | 27,519 | ||||||||||||||||||||||||
Chile |
25,158 | 26,013 | 27,220 | 29,102 | 32,252 | 30,258 | 28,236 | 28,412 | ||||||||||||||||||||||||
USA |
60,980 | 64,427 | 70,787 | 76,851 | 88,309 | 82,555 | 82,810 | 87,262 | ||||||||||||||||||||||||
Operating Areas |
513,815 | 527,444 | 541,361 | 567,953 | 603,776 | 596,254 | 569,443 | 573,331 | ||||||||||||||||||||||||
Corporate Centre |
26,019 | 31,449 | 20,093 | 17,200 | 14,175 | 13,230 | 16,373 | 12,278 | ||||||||||||||||||||||||
Total Group |
539,834 | 558,893 | 561,454 | 585,153 | 617,951 | 609,484 | 585,816 | 585,609 |
118
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: January 29, 2016 |
By: | /s/ José García Cantera | ||||
Name: José García Cantera | ||||||
Title: Chief Financial Officer |