2. Turnaround
Professional Management
Excess Capital
Excess Liquidity
Measures
Significant increase in
provisions
Breakdown of Credit Portfolio:
Corporate and Monitored
Anticipated a however unlikely
but possible reduction of the
social contribution tariff
Higher portfolio coverage
ratios
Reduce volatility in
provisions
Recurring and increasing
net income
GoalsPillars
2/15Investor Relations| 3Q17 |
3. R$ '000
Corporate
Portfolio
Consolidated
Portfolio
Non-recurring
events
Accounting
Result
Gross income from financial intermediation 42,244 (16,304) 25,940 (61,066) (35,126)
Provision for loan losses (1,964) - (1,964) (314,737) (316,701)
Gross income from financial intermediation after loan losses 40,280 (16,304) 23,976 (375,803) (351,827)
Fee income 18,414 261 18,675 - 18,675
Personnel expenses (18,555) (4,817) (23,372) - (23,373)
Other administrative expenses (15,419) (6,042) (21,461) (4,118) (25,579)
Tax expenses (4,292) - (4,292) - (4,292)
Other operating income (expenses) (3,330) (530) (3,860) (15,276) (19,135)
Operating income 17,098 (27,432) (10,334) (395,197) (405,531)
Non-operating income 1,931 308 2,239 - 2,239
Income before taxes and profit sharing 19,029 (27,124) (8,095) (395,197) (403,292)
Income tax and social contribution (7,208) 12,480 5,272 158,298 163,570
Profit sharing (3,827) (610) (4,437) - (4,437)
Net result 7,994 (15,254) (7,260) (236,899) (244,159)
Monitored
Portfolio
Managerial and Accounting Result
Business lines
(1) Available-for-sale securities (permanent losses). This amount, for the most part, had already impacted Shareholders’ equity in previous periods
and this quarter also goes through the income statement.
(2) R$315 million expense in the accounting line “provision for loan losses” reflects the re-rated credits that we made in the Monitored Portfolio.
(3) Pine Online’s implementation and marketing expenses.
(4) Structured transaction whose result was impacted by an earn-out of R$15 million lower than projected.
(5) Effect from the anticipation of a possible reduction of the social contribution tariff in 2019, negatively impacting the value of our tax credits by
R$20 million.
3/15Investor Relations| 3Q17 |
1
2
3
4
5
4. Financial Margin Breakdown – Corporate and Monitored Portfolio
Consolidated Margin
NIM
4/15Investor Relations| 3Q17 |
R$ million
Corporate
Portfolio
Monitored
Portfolio
Total
Income from financial intermediation - excluding orvehedge (A) 42 (16) 26
Average earning assets (B) 5,104 827 5,930
Managerial Financial Margin before provision (%) (A/B) 3.4% -7.7% 1.8%
R$ million
3Q17 3Q16 3Q16 9M17 9M16
Financial Margin
Income from financial intermediation (26) 38 32 67 154
Overhedge effect (10) 4 (2) (14) (62)
Marketable Securities's MtM effect 61 - - 61 -
Managerial income from financial intermediation 26 41 30 52 92
Average earning assets 5,930 5,729 5,869 5,746 6,285
Managerial Financial Margin before provision (%) 1.8% 2.9% 2.0% 1.2% 2.0%
1
Excludes repo transactions and the liability portion of derivatives. 2
Excludes term sale of non-operating assets.
5. Personnel and Administrative Expenses - Corporate and Monitored Portfolio
Consolidated Efficiency Ratio
Efficiency Ratio
5/15Investor Relations| 3Q17 |
Operating expenses 42 11 53
(-) Non-recurring expenses (4) - (4)
Recurring Operating Expenses (A) 38 11 49
Revenues (B) 61 (16) 45
Efficiency Ratio (A/B) 62.8% - 110.1%
R$ million
Corporate
Portfolio
Monitored
portfolio
Total
R$ million
3Q17 2Q17 3Q16 9M17 9M16
Operating expenses1
53 45 41 142 125
(-) Non-recurring expenses (4) (1) - (5) -
Recurring Operating Expenses (A) 49 45 41 137 125
Revenues 2
(B) 45 61 49 172 143
Efficiency Ratio (A/B) 110.1% 72.9% 84.4% 79.4% 87.9%
1
Other administrative expenses + tax expenses + personnel expenses
2
Gross Income from financial intermediation - provision for loan losses + fee income + overhedge effect
6. Client Notional Derivatives by Market
Market Segments
Relações com Investidores | 3T17 | 6/15
Solid trackrecord
FICC
Notional Value and MtM
Portfolio Profile
Currencies: Dollar, Euro, Yen, Pound, Canadian Dollar,
Australian Dollar
Commodities: Sugar, Soybean ( Grain, Meal and Oil), Corn,
Cotton, Metals, Energy
Fixed income: Fixed, Floating, Inflation, Libor
Duration: 197 days
MtM: R$51 million
Stress Scenario (Dollar: +31% and Commodities Prices: -30%):
Stressed MtM: R$123 million
3,833 3,979 4,487 4,564 2,982
166
103
55 82 51
164
119
172
218
123
Sept-16 Dec-16 Mar-17 Jun-17 Sept-17
Notional Amount
MtM
Stressed MtM
7. Investor Relations| 3Q17 | 7/15
7th player in volume of CRI’s origination and 8th place in number of short-term fixed income transactions
Pine Investimentos
Selected Transactions
Capital Markets: Structuring and Distribution of Fixed
Income Transactions.
Financial Advisory: Project & Structured Finance, M&A,
and hybrid capital transactions.
January, 2017
Structure Credit
Facility
R$ 6,000,000
January, 2017
Structure Credit
Facility
R$ 15,000,000
Lead Coordinator
March, 2017
CCBI
R$ 15,000,000
Lead Coordinator
March, 2017
Promissory Note
R$ 35,000,000
Coordinator
March, 2017
CRI
R$ 47,000,000
Lead Coordinator
March, 2017
Structure Credit
Facility
R$ 90,000,000
Lead Coordinator
May, 2017
R$ 60,000,000
Bond
May, 2017
Promissory Note
R$ 40,000,000
Lead Coordinator
May, 2017
BRDE Bank Guarantee
R$ 10,000,000
12. Investor Relations| 3Q17 | 12/15
Pine launched its digital investment platform, Pine Online
Products: CDBs, LCAs and LCIs
App: IOS and Android
The Bank's five largest funding channels
PINE ONLINE
13. 1.8
1.4 1.5 1.5
1.8
1.2 1.1
1.4
1.6
3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17
Cash Position (R$ bi)
64% 68%
75% 78% 79%
36% 32%
25% 22% 21%
Sept-16 Dec-16 Mar-17 Jun-17 Sept-17
Total Deposits Others
Cash Position Total Deposits over Total Funding
Capital Adequacy Ratio (BIS), Basel III
Investor Relations| 3Q17 | 13/15
5,6975,908 5,692 6,277 6,252
Capital & Liability Management
15.3% 15.0% 14.7% 14.2%
11.9%
0.5% 0.5% 0.4% 0.4%
0.4%
Sept-16 Dec-16 Mar-17 Jun-17 Sept-17
Tier II
Tier I
12.4%
14.6%
15.1%15.4%15.8%
151%
124% 127% 128%
155%
103% 95%
121%
174%
Cash/Equity
Cash/Equity
14. Investor Relations| 3Q17 | 14/15
¹Growth of expanded loan portfolio between 2% and 5%, as a result of
continued diversification of the corporate portfolio and the run-off of the
monitored portfolio.
Guidance
2018
Expanded Loan Portfolio¹ 2% to 5%
ROAE 2% to 5%
15. Investor Relations| 3Q17 | 15/15
Norberto Zaiet Junior
CEO
João Brito
CFO
Raquel Varela Bastos
Head of Investor Relations, Local Funding and Communication
Luiz Maximo
Investor Relations Manager
Kianne Paganini
Investor Relations Analyst
Phone: (55 11) 3372-5343
ir.pine.com
ir@pine.com
This report may contain forward-looking statements concerning the business prospects, projections of operating and financial results and growth outlook of PINE. These are merely projections and as such are based solely on
management’s expectations regarding the future of the business. These statements depend substantially on market conditions, the performance of the sector and the Brazilian economy (political and economic changes,
volatility in interest and exchange rates, technological changes, inflation, financial disintermediation, competitive pressures on products and prices and changes in tax legislation) and therefore are subject to change without
prior notice.
Investor Relations