SlideShare ist ein Scribd-Unternehmen logo
1 von 19
Downloaden Sie, um offline zu lesen
Results Presentation

3Q13
Your Banking Partner
Disclaimer
This presentation may contain references and statements representing future
expectations. plans of growth and future strategies of BI&P. These references and
statements are based on the Bank’s assumptions and analysis and reflect the
management’s beliefs. according to their experience. to the economic environment
and to predictable market conditions.
As there may be various factors out of the Bank’s control. there may be significant
differences between the real results and the expectations and declarations herewith
eventually anticipated. Those risks and uncertainties include. but are not limited to
our ability to perceive the dimension of the Brazilian and global economic aspect.
banking development. financial market conditions. competitive. government and
technological aspects that may influence both the operations of BI&P as the market
and its products.
Therefore. we recommend the reading of the documents and financial statements
available at the CVM website (www.cvm.gov.br) and at our Investor Relations page in
the internet (www.bip.b.br/ir) and the making of your own appraisal.

2
Highlights




The Emerging Companies and Corporate segments accounted for 48.7% and 50.5%, respectively.



Loans rated between AA and B corresponded to 84.5% of the expanded credit portfolio of Banco BI&P. Noteworthy are
the loans granted during the period: 99.9% were rated between AA and B



The Managerial Expense with ALL in 3Q13 (annualized) was 0.75% of the expanded credit portfolio (1.1% in 2Q13), in line
with the conservative credit policy adopted by the Bank and lower than Management’s expectations.



Funding volume totaled R$3.1 billion and Free Cash totaled R$657.9 million at the end of 3Q13, in line to the growth of
the loan portfolio.



Adjusted Revenue from Credit Operations and Agro Bonds (CPR), which reflects the Bank's core business, totaled
R$78.0 million in the period, increasing 12.7% in the quarter and 32.7% in 12 months.



Income from Services Rendered, which includes fees for structuring corporate finance operations, increased 16.7% in
3Q13 and 31.6% in 12 months.



Net Income from the quarter was R$2.0 million, mainly due to the increase in revenues from credit operations and CPR.



In the beginning of November, we announced the launch of guide investimentos, which will provide asset management
services for high-income individuals through an investment platform that includes investment consulting and advice,
financial content and intelligence, and a tailor-made product offering selected by analysts and economists.



3

Volume of origination by the Banco BI&P commercial team: the Expanded Credit Portfolio, including the loans assigned
to Banco Intercap, totaled R$3.4 billion, +3.9% in the quarter and +12.2% from September 2012. Including the Banco
Intercap portfolio, the consolidated Expanded Credit Portfolio totaled R$3.6 billion, +21.5% in the year.

On November 4, 2013, we concluded the acquisition of Banco Intercap S.A. and, consequently, announced a capital
increase of R$107 million, to be subscribed by the shareholders of Banco Intercap. Messrs. Roberto de Rezende Barbosa
and Afonso Antônio Hennel will join the Bank BI&P’s controlling group, and also, after approval by the extraordinary
shareholders’ meeting, the Board of Directors of the Bank as Vice Chairman and Director, respectively.
Banco BI&P Strategic Layout

JOINT VENTURES

INVESTMENT BANK

FOR

STRUCTURING AND FIXEDINCOME DISTRIBUTION

COMMERCIAL BANK

ASSET GENERATION

 New Management
 New Commercial Team
 New Credit and HR Policies
 New Structure of Controls
 Business Repositioning
 Multiproduct Offering
 Treasury and Derivatives Desk

 New Joint Ventures
 3 new partnerships in

negotiation, focusing the
following segments:
- Agriculture
- Real Estate

 New Team Acquired
 New Strategy in Course
 Robust Pipeline and Backlog
 Partnership with Moelis & Co.

BROKERAGE HOUSE
DISTRIBUTION
RETAIL FUNDING

 New Management Hired
 Business Strategy and Model
Redefined

(global investment bank)

 New Systems Acquired
 Launched in November 2013

52 MANDATES IN PROGRESS

NEW DISTRIBUTION PLATFORM

MORE THAN 65 PROPOSALS

100% INCREASE IN THE CLIENT BASE
IN THE LAST 12 MONTHS

Active/Creative

82% ASSET GROWTH
STRONG

QUALITY ASSET GENERATION

FUNDING DIVERSIFICATION
WELL PROVISIONED, SOLID CREDIT
PORTFOLIO

4

MORE THAN R$400 MILLION OF
ASSETS ORIGINATED

PRESENTED
guide investimentos

guide investimentos: innovative investments platform

Focus

Operates in allocation and distribution of financial assets to high net worth individuals.

Products
Portfolio

Services

investment consulting and advice, financial content and intelligence, and a tailor-made product
offering selected by analysts and economists.

Value
Proposition

5

Investment Funds (of third parties), fixed-income, credit, real estate funds, pension funds,
structured products, stocks, future markets and commodities.

Tailor-made portfolio recommendation for each client without charging for rebates, eliminating
any eventual conflict of interest and allowing the recommendation of products that are more
suitable to each investment profile.
Acquisition of Banco Intercap
Concluded in November 2013

Capital
Increase

Corporate
Governance

People

R$107 million, to be subscribed by Banco Intercap shareholders

Shareholders of 2 solid groups will join the controlling group and the Board of Directors: Afonso
Hennel (Semp Group) and Roberto de Rezende Barbosa (NovAmerica / Cosan)

Integration taking place, estimated to end in December 2013
By the end of the process, Banco BI&P will have a smaller team compared to June 2013

Technology

Basel Index

6

Intercap operations has been absorbed into Banco BI&P technological infrastructure, expected
to be ended on January 1, 2014

Index of 15.4%, in case of the acquisition had been concluded in September 2013
Expanded Credit Portfolio
Growth of 21.5% in 12 months.

3,068

3,048

3Q12

4Q12

1Q13

3,229

2Q13

3Q13

3,635

R$ milhões

2,991

3,355

3Q13*

Expanded Credit Porfolio Intercap
Portfolio assigned to Intercap

Private Credit Bonds (PN and Debentures)

Agricultural Bonds (CPR, CDA/WA and CDCA)

Guarantees Issued (L/G and L/C)

Trade Finance

7

Expanded Credit Portfolio BI&P

Loans and Financing in Real

* Considers the consolidated Expanded Credit Portfolio, which includes the expanded credit portfolio of Banco Intercap.
Client Segmentation
Emerging Companies and Corporate segments participation in the expanded
portfolio of Banco BI&P near the strategic mix of 50%-50%...

3Q13

48.7%

50.5%

0.8%

Average exposure per client |
R$ million

2Q13

47.6%

51.4%

1.0%

Emerging Companies

Corporate

Other

2Q13

3Q13

Corporate

8.1

8.4

Emerging Companies

3.6

3.2

Emerging Companies

Corporate
Annual revenues of between R$400mn and R$2bn

Annual revenues from R$80mn to R$400mn

1,200

1,445

1,538

1Q13

2Q13

3Q13

1,682

1,586

1,820

3Q12

4Q12

1,567

1,659

1,644

1Q13

2Q13

3Q13

R$ million

R$ million

1,253

3Q12

4Q12

Migration of clients from Emerging Companies to Corporate = ~R$260mn as of Sept. 30. 2012

8

Note: Other Credits includes Consumer Credit Vehicles. Acquired Loans and Non-Operating Asset Sales Financing.
Expanded Credit Portfolio Development
...focusing on higher quality assets...

3,229

685

(582)

New
Operations

3Q13

(11)

R$ million

(63)

3,258

2Q13

Amortized
Credits

Credit
Exits

New Transaction
728

3Q12

4Q12

773

589

685

R$ million

687

9

1Q13

2Q13

3Q13

Write offs

99% of the new
transactions in the
last 12 months are
classified between
AA and B.
Expanded Credit Portfolio
...and increasing the new products share in the portfolio...
3Q13

3Q12
BNDES
Onlendings
10%
Trade
Finance
16%

Private
Credit Bonds
1.4%

Loans &
Discounts in
Real
56%

NCE
1.9%

CCE
2.2%

Other
1%

CCBI
1.8%

Discount
Receivables
0.2%
Confirming
0.6%

Credit
Assignments
16.5%

10

Guarantees
Issued
Agricultural
6%
Bonds
10%

Loans
32.8%

BNDES
Onlendings
10%
Trade
Finance
12%

CCE
3.3%

Other
1%

CCBI
2.5%

Discount
Receivables
0.3%
Confirming
0.0%
Credit
Assignments
5.7%

NCE: Export Credit Notes; CCE: Export Credit Certificate; CCBI: Real Estate Credit Bank Note.

Agricultural
Bonds
21%
Private
Credit Bonds
0.9%

Loans &
Discounts in
Real
49%

NCE
5.9%

Guarantees
Issued
6%

Loans
30.8%
Expanded Credit Portfolio
...with relevant exposure in agriculture...
3Q12
Agriculture
Construction
Automotive
Livestock
Food & Beverage
Oil, Biofuel & Sugar
Metal Industry
Financial Activities
Commerce - Retail & Wholesale
Pulp and Paper
Infrastructure
Transportation & Logistics
Textile, Apparel & Leather
International Comerce
Chemical & Pharmaceutical
Education
Power Generation & Distribution
Machines and Equipment
Electronics
Information, Comunication and I.T.
Other industries*

8.9%
8.1%
7.6%
6.9%
5.2%
4.0%
3.9%
3.9%
3.9%
3.5%
3.4%
3.0%
3.0%
2.8%
2.4%
2.0%
1.8%
1.5%
1.4%
7.5%

15.3%

3Q13
Food & Beverage
Oil, Biofuel & Sugar
Automotive

Infrastructure
Livestock
Commerce - Retail & Wholesale
Transportation & Logistics
Power Generation & Distribution
Textile, Apparel & Leather
Chemical & Pharmaceutical
Raw Materials
Education
Metal Industry
Financial Activities
Other industries*

11

* Other industries with less than 1.4% of share.

23.6%

Agriculture
Construction

8.7%
7.9%
7.5%
5.5%
4.4%
4.3%
3.7%
3.7%
3.4%
2.7%
2.6%
2.6%
2.4%
2.3%
1.8%
12.8%
Expanded Credit Portfolio
...and promoting risk dilution.
Client Concentration
3Q13

11.7%

3Q12

13.3%

3Q11

28.6%

26.0%

29.6%

32.0%

18.5%

Top 10

11 - 60 largest

33.7%

27.0%

30.0%

26.9%

61 - 160 largest

The reduction of concentration is one of the results
of the new credit policy adopted since April 2011.

12

22.2%

Other
Credit Portfolio Quality
99.9% of loans granted in the quarter were rated from AA to B
In Sept 2013, 66.2%
of credits rated
between D-H covered

79.7%
3Q13

2%

36%

42%

7%

 Credits rated between D and H totaled R$317.8
million at the end of 3Q13:

13%

81.7%
2Q13

3%

42%

38%

− R$247.6 million (78% of Credit Portfolio
between D-H) in normal payment course;

7% 11%

− Only R$70.1 million overdue +60 days; and

78.4%
3Q12

6%

37%
AA

35%
A

B

C

14%

− 66.2% covered.

8%

D-H

New Credit Policy* Clients
Loan Portfolio
B
A 42%
36%

A
42%
C
7%

AA
2%

D-H
13%

3Q13

13

* New Credit Policy: adopted since April 2011.

AA
2%

Previous Credit Policy Clients
Loan Portfolio
D-H
60%

B
48%

C D-H
4% 3%

AA
3%

A
3%

C
B 23%
11%
Operating Performance and Profitability
Adjusted Revenues from Credit Operations and CPR

3Q13

2Q13

3Q13/2Q13

3Q12

3Q13/3Q12

A. Revenues from Credit Operations and agro bonds (CPR)

79.4

60.0

32.4%

62.9

26.3%

3.0

1.7

75.2%

5.9

49.1%

C. Discounts granted on settled operations

(1.6)

(11.0)

85.5%

(1.8)

-11.4%

Adjusted Revenues from Credit Operations and CPR (A-B-C)

78.0

60.7

12.7%

74.3

32.3%

B. Recoveries of written-of operations

Net Interest Margin (NIM)
5.8%

5.3%

5.4%

3.2%

5.6%

5.9%

4.5%

4.4%

4.1%

4.1%

4.1%

4.8%

4.1%

3Q12

4Q12

1Q13

2Q13

3Q13

9M12

9M13

4.7%

NIM without effects of discontinuance of designation of hedge accounting and discounts *
Managerial NIM with Clients *

14

* Includes revenues from agro bonds (CPR)
Credit Portfolio Quality
NPL 60 days / Credit Portfolio

NPL 90 days / Credit Portfolio

14.0%
9.4%

7.5%

8.5%
5.5%

4.9%

3.1%

12.4%

10.6%

2.3%

1.5%

2.6%

2.9%

1.9%

8.2%

4.5%
2.2%

1.2%

2.1%

2.6%

1.1%

0.4%

0.4%

0.5%

0.6%

0.3%

0.1%

0.4%

0.5%

0.6%

3Q12

4Q12

1Q13

2Q13

3Q13

3Q12

4Q12

1Q13

2Q13

3Q13

Clients Previous Credit Policy

Clients Previous Credit Policy

Total

Total

Clients New Credit Policy*

Clients New Credit Policy*

Managerial ALL Expense

1

1.10%

Managerial Allowance for Loan Losses (ALL)
0.75%

Expense1 in 3Q13, annualized, was 0.75% of
the Expanded Credit Portfolio

2Q13

Managerial Expense with Allowance for Loan Losses (ALL) = ALL expenses + Discounts granted upon settlement of loans – Revenues from
recovery of loans written off. | * New Credit Policy: adopted since April 2011.
1

15

3Q13
Funding
Product mix helps with cost reduction
3Q12
Time
Deposits
(CDB)
23%

2,999

3,142

3,082

Foreign
Borrowings
15%

R$ million

2,936

3,170

LF and LCI
1%
Onlandings
10%

3Q13
3Q12

4Q12
In Local Currency

1Q13

2Q13

3Q13

in Foreign Currency

Time
Deposits
(CDB)
23%

Interbank &
Demand
Deposits
5%

Insured
Time
Deposits
(DPGE)
30%
LCA
19%
LF and LCI
3%

Foreign
Borrowings
12%
Onlandings
11%

16

Insured
Time
Deposits
(DPGE)
35%
LCA
11%

Interbank &
Demand
Deposits
2%
Operating Performance and Profitability
Net Profit
R$ million

10.8
3.1

3.6

3Q12

4Q12

2.0
1Q13

2Q13

-91.4

3Q13

9M12

-20.6

9M13

-110.1

Return on Average Equity (ROAE) %

2.2

2.5
n.r.

3Q12

17

n.r.= not representative

4Q12

n.r.

1Q13

2Q13

1.4
3Q13

2.4
n.r.

9M12

9M13
Capital Structure and Ratings
Leverage

Shareholders’ Equity

Expanded Credit Portfolio / Equity
683.0

587.2

498.4

569.6

BI&P+
Intercap

574.5

5.1x

5.2x

3Q12

4Q12

BI&P+
Intercap

6.1x

5.7x

5.7x

5.3x

1Q13

2Q13

3Q13

3Q13*

R$ million

587.6

3Q12

4Q12

1Q13

2Q13

3Q13

3Q13*

Basel Index (Tier I)

Agency

Rating

Last
Report

18

4Q12

1Q13

2Q13

3Q13

3Q13*

Global: BB/Negative/ B
National: brA+/Negative/brA-1

Aug/13

Global: Ba3/Negative/Not Prime
National: A2.br/Negative/BR-2

Jul/13

Fitch
Ratings
3Q12

Standard
& Poor’s
Moody’s

15.82% 14.94%
14.17% 14.55% 14.48% 15.4%

BI&P+
Intercap

National: BBB/Stable/F3

Set/13

RiskBank

Index: 9.80
Low Risk Short Term

Oct/13

* Simulation of the conclusion of the merger with Banco Intercap at the end of 3Q13.
Your Banking Partner

Weitere ähnliche Inhalte

Was ist angesagt?

Investor presentation sept.oct_2010_r
Investor presentation sept.oct_2010_rInvestor presentation sept.oct_2010_r
Investor presentation sept.oct_2010_r
Intact
 
IFC investor presentation sept 19, 2011
IFC investor presentation sept 19, 2011IFC investor presentation sept 19, 2011
IFC investor presentation sept 19, 2011
mehradahari
 
First quarter 2014 investor presentation
First quarter 2014 investor presentationFirst quarter 2014 investor presentation
First quarter 2014 investor presentation
Thor_Industries
 

Was ist angesagt? (20)

Thor Citi Investor Meetings
Thor Citi Investor MeetingsThor Citi Investor Meetings
Thor Citi Investor Meetings
 
Presentation aux investisseurs (anglais seulement) mai 2013
Presentation aux investisseurs (anglais seulement) mai 2013Presentation aux investisseurs (anglais seulement) mai 2013
Presentation aux investisseurs (anglais seulement) mai 2013
 
Investor presentation sept.oct_2010_r
Investor presentation sept.oct_2010_rInvestor presentation sept.oct_2010_r
Investor presentation sept.oct_2010_r
 
Investor Presentation June 2016
Investor Presentation June 2016Investor Presentation June 2016
Investor Presentation June 2016
 
Anixter March 2017 Investor Presentation
Anixter March 2017 Investor PresentationAnixter March 2017 Investor Presentation
Anixter March 2017 Investor Presentation
 
IFC investor presentation sept 19, 2011
IFC investor presentation sept 19, 2011IFC investor presentation sept 19, 2011
IFC investor presentation sept 19, 2011
 
First quarter 2014 investor presentation
First quarter 2014 investor presentationFirst quarter 2014 investor presentation
First quarter 2014 investor presentation
 
Aimia Q2 2015 Financial Highlights Presentation
Aimia Q2 2015 Financial Highlights PresentationAimia Q2 2015 Financial Highlights Presentation
Aimia Q2 2015 Financial Highlights Presentation
 
Investor deck january 2017 final
Investor deck january 2017 finalInvestor deck january 2017 final
Investor deck january 2017 final
 
Box investor thesis q3 fy17
Box investor thesis q3 fy17Box investor thesis q3 fy17
Box investor thesis q3 fy17
 
Csod investor deck third quarter1052015
Csod investor deck third quarter1052015Csod investor deck third quarter1052015
Csod investor deck third quarter1052015
 
Ifc investor-presentation-(may-2017)
Ifc investor-presentation-(may-2017)Ifc investor-presentation-(may-2017)
Ifc investor-presentation-(may-2017)
 
Trup investor presentation march 2017
Trup investor presentation   march 2017Trup investor presentation   march 2017
Trup investor presentation march 2017
 
Investor presentation-november-2014 v001-j60qin
Investor presentation-november-2014 v001-j60qinInvestor presentation-november-2014 v001-j60qin
Investor presentation-november-2014 v001-j60qin
 
I-Bytes Financial services
I-Bytes Financial services I-Bytes Financial services
I-Bytes Financial services
 
Investor Presentation September 2013
Investor Presentation September 2013Investor Presentation September 2013
Investor Presentation September 2013
 
Third Point Reinsurance Ltd. Investor Presentation
Third Point Reinsurance Ltd. Investor PresentationThird Point Reinsurance Ltd. Investor Presentation
Third Point Reinsurance Ltd. Investor Presentation
 
Investor Day 2013: Aeroplan 2.0
Investor Day 2013: Aeroplan 2.0Investor Day 2013: Aeroplan 2.0
Investor Day 2013: Aeroplan 2.0
 
Ifc investor presentation (march 6 2017)
Ifc investor presentation (march 6 2017)Ifc investor presentation (march 6 2017)
Ifc investor presentation (march 6 2017)
 
Belden Investor Day
Belden Investor DayBelden Investor Day
Belden Investor Day
 

Ähnlich wie BI&P- Indusval - 3Q13 Results Presentation

Ähnlich wie BI&P- Indusval - 3Q13 Results Presentation (20)

BI&P- Indusval - 2Q13 Results Presentation
BI&P- Indusval - 2Q13 Results PresentationBI&P- Indusval - 2Q13 Results Presentation
BI&P- Indusval - 2Q13 Results Presentation
 
BI&P- Indusval- Earnings Release 3Q13
BI&P- Indusval- Earnings Release 3Q13BI&P- Indusval- Earnings Release 3Q13
BI&P- Indusval- Earnings Release 3Q13
 
BI&P- Indusval - 4Q13 Results Presentation
BI&P- Indusval - 4Q13 Results PresentationBI&P- Indusval - 4Q13 Results Presentation
BI&P- Indusval - 4Q13 Results Presentation
 
Earnings Release Report 2Q11
Earnings Release Report 2Q11Earnings Release Report 2Q11
Earnings Release Report 2Q11
 
Earnings Release Report 4Q11
Earnings Release Report 4Q11Earnings Release Report 4Q11
Earnings Release Report 4Q11
 
1Q13 Results Presentation
1Q13 Results Presentation1Q13 Results Presentation
1Q13 Results Presentation
 
BI&P- Indusval - 2Q13 Earnings Release Report
BI&P- Indusval - 2Q13 Earnings Release ReportBI&P- Indusval - 2Q13 Earnings Release Report
BI&P- Indusval - 2Q13 Earnings Release Report
 
3Q12 Earnings Release Report
3Q12 Earnings Release Report3Q12 Earnings Release Report
3Q12 Earnings Release Report
 
BI&P- Indusval - 4Q13 Results Presentation
BI&P- Indusval - 4Q13 Results PresentationBI&P- Indusval - 4Q13 Results Presentation
BI&P- Indusval - 4Q13 Results Presentation
 
1Q13 Earnings Release Report
1Q13 Earnings Release Report1Q13 Earnings Release Report
1Q13 Earnings Release Report
 
Earnings Release Report 1Q11
Earnings Release Report 1Q11Earnings Release Report 1Q11
Earnings Release Report 1Q11
 
Earnings Release Report 3Q11
Earnings Release Report 3Q11Earnings Release Report 3Q11
Earnings Release Report 3Q11
 
2Q12 Earnings Release Report
2Q12 Earnings Release Report2Q12 Earnings Release Report
2Q12 Earnings Release Report
 
Annual Report 2013
Annual Report 2013Annual Report 2013
Annual Report 2013
 
BI&P- Indusval - 1Q14 Results Presentation
BI&P- Indusval - 1Q14 Results PresentationBI&P- Indusval - 1Q14 Results Presentation
BI&P- Indusval - 1Q14 Results Presentation
 
Conference Call 4Q17
Conference Call 4Q17Conference Call 4Q17
Conference Call 4Q17
 
BI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results PresentationBI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results Presentation
 
BI&P- Indusval- 3Q14 Earnings Release
BI&P- Indusval- 3Q14 Earnings ReleaseBI&P- Indusval- 3Q14 Earnings Release
BI&P- Indusval- 3Q14 Earnings Release
 
Earnings Release Report 1Q12
Earnings Release Report 1Q12Earnings Release Report 1Q12
Earnings Release Report 1Q12
 
HSBC Finance Corporation
HSBC Finance CorporationHSBC Finance Corporation
HSBC Finance Corporation
 

Mehr von BI&P - Banco Indusval & Partners - Investor Relations

Mehr von BI&P - Banco Indusval & Partners - Investor Relations (20)

BI&P- Indusval- Divulgação de Resultados 1T15
BI&P- Indusval- Divulgação de Resultados 1T15BI&P- Indusval- Divulgação de Resultados 1T15
BI&P- Indusval- Divulgação de Resultados 1T15
 
BI&P- Indusval - 4Q14 Results Presentation
BI&P- Indusval - 4Q14 Results PresentationBI&P- Indusval - 4Q14 Results Presentation
BI&P- Indusval - 4Q14 Results Presentation
 
BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14
 
BI&P- Indusval- 4Q14 Earnings Release
BI&P- Indusval- 4Q14 Earnings ReleaseBI&P- Indusval- 4Q14 Earnings Release
BI&P- Indusval- 4Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14
 
BI&P- Indusval - 3Q14 Results Presentation
BI&P- Indusval - 3Q14 Results PresentationBI&P- Indusval - 3Q14 Results Presentation
BI&P- Indusval - 3Q14 Results Presentation
 
BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14
 
BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14
 
BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14
 
BI&P- Indusval- 2Q14 Earnings Release
BI&P- Indusval- 2Q14 Earnings ReleaseBI&P- Indusval- 2Q14 Earnings Release
BI&P- Indusval- 2Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14
 
Relatório Anual 2013
Relatório Anual 2013Relatório Anual 2013
Relatório Anual 2013
 
BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14
 
BI&P- Indusval- 1Q14 Earnings Release
BI&P- Indusval- 1Q14 Earnings ReleaseBI&P- Indusval- 1Q14 Earnings Release
BI&P- Indusval- 1Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14
 
BI&P- Indusval- Divulgação de Resultados 4T13
BI&P- Indusval- Divulgação de Resultados 4T13BI&P- Indusval- Divulgação de Resultados 4T13
BI&P- Indusval- Divulgação de Resultados 4T13
 
BI&P- Indusval- Divulgação de Resultados 4T13
BI&P- Indusval- Divulgação de Resultados 4T13BI&P- Indusval- Divulgação de Resultados 4T13
BI&P- Indusval- Divulgação de Resultados 4T13
 
BI&P- Indusval- Divulgação de Resultados 3T13
BI&P- Indusval- Divulgação de Resultados 3T13BI&P- Indusval- Divulgação de Resultados 3T13
BI&P- Indusval- Divulgação de Resultados 3T13
 
BI&P- Indusval- Relatório de Divulgação de Resultados 3T13
BI&P- Indusval- Relatório de Divulgação de Resultados 3T13BI&P- Indusval- Relatório de Divulgação de Resultados 3T13
BI&P- Indusval- Relatório de Divulgação de Resultados 3T13
 
BI&P- Indusval- Divulgação de Resultados 2T13
BI&P- Indusval- Divulgação de Resultados 2T13BI&P- Indusval- Divulgação de Resultados 2T13
BI&P- Indusval- Divulgação de Resultados 2T13
 

Kürzlich hochgeladen

FOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdf
FOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdfFOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdf
FOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdf
Cocity Enterprises
 
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammamabortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
samsungultra782445
 
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
Health
 

Kürzlich hochgeladen (20)

uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
 
logistics industry development power point ppt.pdf
logistics industry development power point ppt.pdflogistics industry development power point ppt.pdf
logistics industry development power point ppt.pdf
 
FOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdf
FOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdfFOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdf
FOREX FUNDAMENTALS: A BEGINNER'S GUIDE.pdf
 
Group 8 - Goldman Sachs & 1MDB Case Studies
Group 8 - Goldman Sachs & 1MDB Case StudiesGroup 8 - Goldman Sachs & 1MDB Case Studies
Group 8 - Goldman Sachs & 1MDB Case Studies
 
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
 
Stock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdfStock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdf
 
Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...
Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...
Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...
 
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
 
Pension dashboards forum 1 May 2024 (1).pdf
Pension dashboards forum 1 May 2024 (1).pdfPension dashboards forum 1 May 2024 (1).pdf
Pension dashboards forum 1 May 2024 (1).pdf
 
Explore Dual Citizenship in Africa | Citizenship Benefits & Requirements
Explore Dual Citizenship in Africa | Citizenship Benefits & RequirementsExplore Dual Citizenship in Africa | Citizenship Benefits & Requirements
Explore Dual Citizenship in Africa | Citizenship Benefits & Requirements
 
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
 
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdfSeeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
 
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammamabortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
 
Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...
 
NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...
NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...
NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...
 
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai MultipleDubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
 
Strategic Resources May 2024 Corporate Presentation
Strategic Resources May 2024 Corporate PresentationStrategic Resources May 2024 Corporate Presentation
Strategic Resources May 2024 Corporate Presentation
 
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
 
falcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunitiesfalcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunities
 
fundamentals of corporate finance 11th canadian edition test bank.docx
fundamentals of corporate finance 11th canadian edition test bank.docxfundamentals of corporate finance 11th canadian edition test bank.docx
fundamentals of corporate finance 11th canadian edition test bank.docx
 

BI&P- Indusval - 3Q13 Results Presentation

  • 2. Disclaimer This presentation may contain references and statements representing future expectations. plans of growth and future strategies of BI&P. These references and statements are based on the Bank’s assumptions and analysis and reflect the management’s beliefs. according to their experience. to the economic environment and to predictable market conditions. As there may be various factors out of the Bank’s control. there may be significant differences between the real results and the expectations and declarations herewith eventually anticipated. Those risks and uncertainties include. but are not limited to our ability to perceive the dimension of the Brazilian and global economic aspect. banking development. financial market conditions. competitive. government and technological aspects that may influence both the operations of BI&P as the market and its products. Therefore. we recommend the reading of the documents and financial statements available at the CVM website (www.cvm.gov.br) and at our Investor Relations page in the internet (www.bip.b.br/ir) and the making of your own appraisal. 2
  • 3. Highlights   The Emerging Companies and Corporate segments accounted for 48.7% and 50.5%, respectively.  Loans rated between AA and B corresponded to 84.5% of the expanded credit portfolio of Banco BI&P. Noteworthy are the loans granted during the period: 99.9% were rated between AA and B  The Managerial Expense with ALL in 3Q13 (annualized) was 0.75% of the expanded credit portfolio (1.1% in 2Q13), in line with the conservative credit policy adopted by the Bank and lower than Management’s expectations.  Funding volume totaled R$3.1 billion and Free Cash totaled R$657.9 million at the end of 3Q13, in line to the growth of the loan portfolio.  Adjusted Revenue from Credit Operations and Agro Bonds (CPR), which reflects the Bank's core business, totaled R$78.0 million in the period, increasing 12.7% in the quarter and 32.7% in 12 months.  Income from Services Rendered, which includes fees for structuring corporate finance operations, increased 16.7% in 3Q13 and 31.6% in 12 months.  Net Income from the quarter was R$2.0 million, mainly due to the increase in revenues from credit operations and CPR.  In the beginning of November, we announced the launch of guide investimentos, which will provide asset management services for high-income individuals through an investment platform that includes investment consulting and advice, financial content and intelligence, and a tailor-made product offering selected by analysts and economists.  3 Volume of origination by the Banco BI&P commercial team: the Expanded Credit Portfolio, including the loans assigned to Banco Intercap, totaled R$3.4 billion, +3.9% in the quarter and +12.2% from September 2012. Including the Banco Intercap portfolio, the consolidated Expanded Credit Portfolio totaled R$3.6 billion, +21.5% in the year. On November 4, 2013, we concluded the acquisition of Banco Intercap S.A. and, consequently, announced a capital increase of R$107 million, to be subscribed by the shareholders of Banco Intercap. Messrs. Roberto de Rezende Barbosa and Afonso Antônio Hennel will join the Bank BI&P’s controlling group, and also, after approval by the extraordinary shareholders’ meeting, the Board of Directors of the Bank as Vice Chairman and Director, respectively.
  • 4. Banco BI&P Strategic Layout JOINT VENTURES INVESTMENT BANK FOR STRUCTURING AND FIXEDINCOME DISTRIBUTION COMMERCIAL BANK ASSET GENERATION  New Management  New Commercial Team  New Credit and HR Policies  New Structure of Controls  Business Repositioning  Multiproduct Offering  Treasury and Derivatives Desk  New Joint Ventures  3 new partnerships in negotiation, focusing the following segments: - Agriculture - Real Estate  New Team Acquired  New Strategy in Course  Robust Pipeline and Backlog  Partnership with Moelis & Co. BROKERAGE HOUSE DISTRIBUTION RETAIL FUNDING  New Management Hired  Business Strategy and Model Redefined (global investment bank)  New Systems Acquired  Launched in November 2013 52 MANDATES IN PROGRESS NEW DISTRIBUTION PLATFORM MORE THAN 65 PROPOSALS 100% INCREASE IN THE CLIENT BASE IN THE LAST 12 MONTHS Active/Creative 82% ASSET GROWTH STRONG QUALITY ASSET GENERATION FUNDING DIVERSIFICATION WELL PROVISIONED, SOLID CREDIT PORTFOLIO 4 MORE THAN R$400 MILLION OF ASSETS ORIGINATED PRESENTED
  • 5. guide investimentos guide investimentos: innovative investments platform Focus Operates in allocation and distribution of financial assets to high net worth individuals. Products Portfolio Services investment consulting and advice, financial content and intelligence, and a tailor-made product offering selected by analysts and economists. Value Proposition 5 Investment Funds (of third parties), fixed-income, credit, real estate funds, pension funds, structured products, stocks, future markets and commodities. Tailor-made portfolio recommendation for each client without charging for rebates, eliminating any eventual conflict of interest and allowing the recommendation of products that are more suitable to each investment profile.
  • 6. Acquisition of Banco Intercap Concluded in November 2013 Capital Increase Corporate Governance People R$107 million, to be subscribed by Banco Intercap shareholders Shareholders of 2 solid groups will join the controlling group and the Board of Directors: Afonso Hennel (Semp Group) and Roberto de Rezende Barbosa (NovAmerica / Cosan) Integration taking place, estimated to end in December 2013 By the end of the process, Banco BI&P will have a smaller team compared to June 2013 Technology Basel Index 6 Intercap operations has been absorbed into Banco BI&P technological infrastructure, expected to be ended on January 1, 2014 Index of 15.4%, in case of the acquisition had been concluded in September 2013
  • 7. Expanded Credit Portfolio Growth of 21.5% in 12 months. 3,068 3,048 3Q12 4Q12 1Q13 3,229 2Q13 3Q13 3,635 R$ milhões 2,991 3,355 3Q13* Expanded Credit Porfolio Intercap Portfolio assigned to Intercap Private Credit Bonds (PN and Debentures) Agricultural Bonds (CPR, CDA/WA and CDCA) Guarantees Issued (L/G and L/C) Trade Finance 7 Expanded Credit Portfolio BI&P Loans and Financing in Real * Considers the consolidated Expanded Credit Portfolio, which includes the expanded credit portfolio of Banco Intercap.
  • 8. Client Segmentation Emerging Companies and Corporate segments participation in the expanded portfolio of Banco BI&P near the strategic mix of 50%-50%... 3Q13 48.7% 50.5% 0.8% Average exposure per client | R$ million 2Q13 47.6% 51.4% 1.0% Emerging Companies Corporate Other 2Q13 3Q13 Corporate 8.1 8.4 Emerging Companies 3.6 3.2 Emerging Companies Corporate Annual revenues of between R$400mn and R$2bn Annual revenues from R$80mn to R$400mn 1,200 1,445 1,538 1Q13 2Q13 3Q13 1,682 1,586 1,820 3Q12 4Q12 1,567 1,659 1,644 1Q13 2Q13 3Q13 R$ million R$ million 1,253 3Q12 4Q12 Migration of clients from Emerging Companies to Corporate = ~R$260mn as of Sept. 30. 2012 8 Note: Other Credits includes Consumer Credit Vehicles. Acquired Loans and Non-Operating Asset Sales Financing.
  • 9. Expanded Credit Portfolio Development ...focusing on higher quality assets... 3,229 685 (582) New Operations 3Q13 (11) R$ million (63) 3,258 2Q13 Amortized Credits Credit Exits New Transaction 728 3Q12 4Q12 773 589 685 R$ million 687 9 1Q13 2Q13 3Q13 Write offs 99% of the new transactions in the last 12 months are classified between AA and B.
  • 10. Expanded Credit Portfolio ...and increasing the new products share in the portfolio... 3Q13 3Q12 BNDES Onlendings 10% Trade Finance 16% Private Credit Bonds 1.4% Loans & Discounts in Real 56% NCE 1.9% CCE 2.2% Other 1% CCBI 1.8% Discount Receivables 0.2% Confirming 0.6% Credit Assignments 16.5% 10 Guarantees Issued Agricultural 6% Bonds 10% Loans 32.8% BNDES Onlendings 10% Trade Finance 12% CCE 3.3% Other 1% CCBI 2.5% Discount Receivables 0.3% Confirming 0.0% Credit Assignments 5.7% NCE: Export Credit Notes; CCE: Export Credit Certificate; CCBI: Real Estate Credit Bank Note. Agricultural Bonds 21% Private Credit Bonds 0.9% Loans & Discounts in Real 49% NCE 5.9% Guarantees Issued 6% Loans 30.8%
  • 11. Expanded Credit Portfolio ...with relevant exposure in agriculture... 3Q12 Agriculture Construction Automotive Livestock Food & Beverage Oil, Biofuel & Sugar Metal Industry Financial Activities Commerce - Retail & Wholesale Pulp and Paper Infrastructure Transportation & Logistics Textile, Apparel & Leather International Comerce Chemical & Pharmaceutical Education Power Generation & Distribution Machines and Equipment Electronics Information, Comunication and I.T. Other industries* 8.9% 8.1% 7.6% 6.9% 5.2% 4.0% 3.9% 3.9% 3.9% 3.5% 3.4% 3.0% 3.0% 2.8% 2.4% 2.0% 1.8% 1.5% 1.4% 7.5% 15.3% 3Q13 Food & Beverage Oil, Biofuel & Sugar Automotive Infrastructure Livestock Commerce - Retail & Wholesale Transportation & Logistics Power Generation & Distribution Textile, Apparel & Leather Chemical & Pharmaceutical Raw Materials Education Metal Industry Financial Activities Other industries* 11 * Other industries with less than 1.4% of share. 23.6% Agriculture Construction 8.7% 7.9% 7.5% 5.5% 4.4% 4.3% 3.7% 3.7% 3.4% 2.7% 2.6% 2.6% 2.4% 2.3% 1.8% 12.8%
  • 12. Expanded Credit Portfolio ...and promoting risk dilution. Client Concentration 3Q13 11.7% 3Q12 13.3% 3Q11 28.6% 26.0% 29.6% 32.0% 18.5% Top 10 11 - 60 largest 33.7% 27.0% 30.0% 26.9% 61 - 160 largest The reduction of concentration is one of the results of the new credit policy adopted since April 2011. 12 22.2% Other
  • 13. Credit Portfolio Quality 99.9% of loans granted in the quarter were rated from AA to B In Sept 2013, 66.2% of credits rated between D-H covered 79.7% 3Q13 2% 36% 42% 7%  Credits rated between D and H totaled R$317.8 million at the end of 3Q13: 13% 81.7% 2Q13 3% 42% 38% − R$247.6 million (78% of Credit Portfolio between D-H) in normal payment course; 7% 11% − Only R$70.1 million overdue +60 days; and 78.4% 3Q12 6% 37% AA 35% A B C 14% − 66.2% covered. 8% D-H New Credit Policy* Clients Loan Portfolio B A 42% 36% A 42% C 7% AA 2% D-H 13% 3Q13 13 * New Credit Policy: adopted since April 2011. AA 2% Previous Credit Policy Clients Loan Portfolio D-H 60% B 48% C D-H 4% 3% AA 3% A 3% C B 23% 11%
  • 14. Operating Performance and Profitability Adjusted Revenues from Credit Operations and CPR 3Q13 2Q13 3Q13/2Q13 3Q12 3Q13/3Q12 A. Revenues from Credit Operations and agro bonds (CPR) 79.4 60.0 32.4% 62.9 26.3% 3.0 1.7 75.2% 5.9 49.1% C. Discounts granted on settled operations (1.6) (11.0) 85.5% (1.8) -11.4% Adjusted Revenues from Credit Operations and CPR (A-B-C) 78.0 60.7 12.7% 74.3 32.3% B. Recoveries of written-of operations Net Interest Margin (NIM) 5.8% 5.3% 5.4% 3.2% 5.6% 5.9% 4.5% 4.4% 4.1% 4.1% 4.1% 4.8% 4.1% 3Q12 4Q12 1Q13 2Q13 3Q13 9M12 9M13 4.7% NIM without effects of discontinuance of designation of hedge accounting and discounts * Managerial NIM with Clients * 14 * Includes revenues from agro bonds (CPR)
  • 15. Credit Portfolio Quality NPL 60 days / Credit Portfolio NPL 90 days / Credit Portfolio 14.0% 9.4% 7.5% 8.5% 5.5% 4.9% 3.1% 12.4% 10.6% 2.3% 1.5% 2.6% 2.9% 1.9% 8.2% 4.5% 2.2% 1.2% 2.1% 2.6% 1.1% 0.4% 0.4% 0.5% 0.6% 0.3% 0.1% 0.4% 0.5% 0.6% 3Q12 4Q12 1Q13 2Q13 3Q13 3Q12 4Q12 1Q13 2Q13 3Q13 Clients Previous Credit Policy Clients Previous Credit Policy Total Total Clients New Credit Policy* Clients New Credit Policy* Managerial ALL Expense 1 1.10% Managerial Allowance for Loan Losses (ALL) 0.75% Expense1 in 3Q13, annualized, was 0.75% of the Expanded Credit Portfolio 2Q13 Managerial Expense with Allowance for Loan Losses (ALL) = ALL expenses + Discounts granted upon settlement of loans – Revenues from recovery of loans written off. | * New Credit Policy: adopted since April 2011. 1 15 3Q13
  • 16. Funding Product mix helps with cost reduction 3Q12 Time Deposits (CDB) 23% 2,999 3,142 3,082 Foreign Borrowings 15% R$ million 2,936 3,170 LF and LCI 1% Onlandings 10% 3Q13 3Q12 4Q12 In Local Currency 1Q13 2Q13 3Q13 in Foreign Currency Time Deposits (CDB) 23% Interbank & Demand Deposits 5% Insured Time Deposits (DPGE) 30% LCA 19% LF and LCI 3% Foreign Borrowings 12% Onlandings 11% 16 Insured Time Deposits (DPGE) 35% LCA 11% Interbank & Demand Deposits 2%
  • 17. Operating Performance and Profitability Net Profit R$ million 10.8 3.1 3.6 3Q12 4Q12 2.0 1Q13 2Q13 -91.4 3Q13 9M12 -20.6 9M13 -110.1 Return on Average Equity (ROAE) % 2.2 2.5 n.r. 3Q12 17 n.r.= not representative 4Q12 n.r. 1Q13 2Q13 1.4 3Q13 2.4 n.r. 9M12 9M13
  • 18. Capital Structure and Ratings Leverage Shareholders’ Equity Expanded Credit Portfolio / Equity 683.0 587.2 498.4 569.6 BI&P+ Intercap 574.5 5.1x 5.2x 3Q12 4Q12 BI&P+ Intercap 6.1x 5.7x 5.7x 5.3x 1Q13 2Q13 3Q13 3Q13* R$ million 587.6 3Q12 4Q12 1Q13 2Q13 3Q13 3Q13* Basel Index (Tier I) Agency Rating Last Report 18 4Q12 1Q13 2Q13 3Q13 3Q13* Global: BB/Negative/ B National: brA+/Negative/brA-1 Aug/13 Global: Ba3/Negative/Not Prime National: A2.br/Negative/BR-2 Jul/13 Fitch Ratings 3Q12 Standard & Poor’s Moody’s 15.82% 14.94% 14.17% 14.55% 14.48% 15.4% BI&P+ Intercap National: BBB/Stable/F3 Set/13 RiskBank Index: 9.80 Low Risk Short Term Oct/13 * Simulation of the conclusion of the merger with Banco Intercap at the end of 3Q13.