2014 EU-wide Stress Test Summary for IT - Banca Popolare Di Milano - Società Cooperativa A Responsabilità Limitata
Core Content Overview
The 2014 EU-wide Stress Test report provides an analysis of the financial resilience of IT - Banca Popolare Di Milano - Società Cooperativa A Responsabilità Limitata under two scenarios: Baseline and Adverse. The test evaluates key financial metrics, including operating profit, impairment losses, capital ratios, and risk exposure, across the years 2013 to 2016. The results are presented in EUR (millions) and as a percentage.
Main Financial Indicators
Actual Figures as of 31 December 2013
| Metric |
Value (min EUR) |
| Operating profit before impairments |
770 |
| Impairment losses on financial and non-financial assets in the banking book |
911 |
| Common Equity Tier 1 (CET1) capital |
2,998 |
| Total Risk Exposure |
43,528 |
| CET1 ratio (%) |
6.9% |
Outcome of the Adverse Scenario as of 31 December 2016
| Metric |
Value (min EUR) |
| 3-year cumulative operating profit before impairments |
540 |
| 3-year cumulative impairment losses on financial and non-financial assets in the banking book |
1,706 |
| 3-year cumulative losses from the stress in the trading book |
147 |
| Valuation losses due to sovereign shock after tax and prudential filters |
111 |
| CET1 capital |
1,766 |
| Total Risk Exposure |
44,549 |
| CET1 ratio (%) |
4.0% |
Outcome of the Baseline Scenario as of 31 December 2016
| Metric |
Value (min EUR) |
| 3-year cumulative operating profit before impairments |
1,104 |
| 3-year cumulative impairment losses on financial and non-financial assets in the banking book |
1,087 |
| 3-year cumulative losses from the stress in the trading book |
131 |
| CET1 capital |
3,050 |
| Total Risk Exposure |
44,316 |
| CET1 ratio (%) |
6.9% |
Key Thresholds and Notes
Risk Exposure Breakdown (as of 31 December 2013)
Exposure Values
| Category |
F-IRB Non-defaulted |
F-IRB Defaulted |
A-IRB Non-defaulted |
A-IRB Defaulted |
STA Non-defaulted |
STA Defaulted |
| Central banks and central governments |
0 |
0 |
0 |
0 |
8,895 |
3 |
| Institutions |
0 |
0 |
0 |
0 |
4,101 |
77 |
| Corporates |
0 |
0 |
0 |
0 |
17,067 |
2,861 |
| Corporates - Specialised Lending |
0 |
0 |
0 |
0 |
1,198 |
141 |
| Corporates - SME |
0 |
0 |
0 |
0 |
8,326 |
1,753 |
| Retail - Secured on real estate property |
0 |
0 |
0 |
0 |
15,105 |
819 |
| Retail - Secured on real estate property - Of Which: 45.2% |
0 |
0 |
0 |
0 |
962 |
146 |
| Retail - Secured on real estate property - Of Which: 54.6% |
0 |
0 |
0 |
0 |
8,338 |
237 |
| Retail - Qualifying Revolving |
0 |
0 |
0 |
0 |
299 |
7 |
| Retail - Other Retail |
0 |
0 |
0 |
0 |
5,506 |
429 |
| Retail - Other Retail - Of Which: SME |
0 |
0 |
0 |
0 |
3,420 |
348 |
| Retail - Other Retail - Of Which: non-SME |
0 |
0 |
0 |
0 |
2,086 |
81 |
| Equity |
0 |
0 |
0 |
0 |
302 |
24 |
| Securitisation |
0 |
0 |
0 |
0 |
33 |
0 |
| Other non-credit obligation assets |
0 |
0 |
0 |
0 |
3,688 |
0 |
| Total |
0 |
0 |
0 |
0 |
49,190 |
3,785 |
Risk Exposure Amounts
| Category |
F-IRB Non-defaulted |
F-IRB Defaulted |
A-IRB Non-defaulted |
A-IRB Defaulted |
STA Non-defaulted |
STA Defaulted |
| Central banks and central governments |
0 |
0 |
0 |
0 |
52 |
3 |
| Institutions |
0 |
0 |
0 |
0 |
1,238 |
41 |
| Corporates |
0 |
0 |
0 |
0 |
16,860 |
4,440 |
| Corporates - Specialised Lending |
0 |
0 |
0 |
0 |
1,493 |
237 |
| Corporates - SME |
0 |
0 |
0 |
0 |
9,105 |
2,749 |
| Retail - Secured on real estate property |
0 |
0 |
0 |
0 |
10,529 |
998 |
| Retail - Secured on real estate property - Of Which: 45.3% |
0 |
0 |
0 |
0 |
6,522 |
449 |
| Retail - Secured on real estate property - Of Which: 54.6% |
0 |
0 |
0 |
0 |
5,844 |
241 |
| Retail - Qualifying Revolving |
0 |
0 |
0 |
0 |
228 |
10 |
| Retail - Other Retail |
0 |
0 |
0 |
0 |
3,779 |
540 |
| Retail - Other Retail - Of Which: SME |
0 |
0 |
0 |
0 |
2,198 |
442 |
| Retail - Other Retail - Of Which: non-SME |
0 |
0 |
0 |
0 |
1,581 |
98 |
| Equity |
0 |
0 |
0 |
0 |
335 |
46 |
| Securitisation |
0 |
0 |
0 |
0 |
36 |
0 |
| Other non-credit obligation assets |
0 |
0 |
0 |
0 |
2,957 |
0 |
| Total |
0 |
0 |
0 |
0 |
32,007 |
5,528 |
Value Adjustments and Provisions
| Category |
F-IRB Non-defaulted |
F-IRB Defaulted |
A-IRB Non-defaulted |
A-IRB Defaulted |
STA Non-defaulted |
STA Defaulted |
| Central banks and central governments |
0 |
0 |
0 |
0 |
1 |
0 |
| Institutions |
0 |
0 |
0 |
0 |
5 |
47 |
| Corporates |
0 |
0 |
0 |
0 |
153 |
1,199 |
| Corporates - Specialised Lending |
0 |
0 |
0 |
0 |
12 |
30 |
| Corporates - SME |
0 |
0 |
0 |
0 |
84 |
759 |
| Retail - Secured on real estate property |
0 |
0 |
0 |
0 |
71 |
702 |
| Retail - Secured on real estate property - Of Which: 45.3% |
0 |
0 |
0 |
0 |
14 |
87 |
| Retail - Secured on real estate property - Of Which: 54.6% |
0 |
0 |
0 |
0 |
12 |
57 |
| Retail - Qualifying Revolving |
0 |
0 |
0 |
0 |
1 |
3 |
| Retail - Other Retail |
0 |
0 |
0 |
0 |
55 |
613 |
| Retail - Other Retail - Of Which: SME |
0 |
0 |
0 |
0 |
42 |
476 |
| Retail - Other Retail - Of Which: non-SME |
0 |
0 |
0 |
0 |
13 |
136 |
| Equity |
0 |
0 |
0 |
0 |
0 |
0 |
| Securitisation |
0 |
0 |
0 |
0 |
0 |
36 |
| Other non-credit obligation assets |
0 |
0 |
0 |
0 |
0 |
2,956 |
| Total |
0 |
0 |
0 |
0 |
230 |
1,948 |
Summary of Impairment Rates and Coverage Ratios
Baseline Scenario
| Year |
Impairment Rate (%) |
Stock of Provisions (mEUR) |
Coverage Ratio (%) |
| 2014 |
0.10% |
2 |
16.68% |
| 2015 |
0.10% |
3 |
22.94% |
| 2016 |
0.10% |
4 |
27.45% |
Adverse Scenario
| Year |
Impairment Rate (%) |
Stock of Provisions (mEUR) |
Coverage Ratio (%) |
| 2014 |
0.74% |
7 |
32.58% |
| 2015 |
0.74% |
12 |
36.68% |
| 2016 |
0.74% |
17 |
39.47% |
Key Insights
- The bank's CET1 ratio dropped from 6.9% in 2013 to 4.0% under the Adverse Scenario by 2016, indicating a significant deterioration in capital adequacy.
- Under the Baseline Scenario, the CET1 ratio remained stable at 6.9% by 2016.
- The Baseline Scenario showed a gradual increase in impairment provisions and coverage ratios over time, suggesting a slow but consistent deterioration in asset quality.
- The Adverse Scenario resulted in higher impairment losses and lower capital levels, highlighting the bank's vulnerability to severe economic stress.
- The bank's risk exposure increased slightly in both scenarios, with the Adverse Scenario showing a more pronounced effect on loss accumulation.
- Securitisation and re-securitisation positions were deducted from capital, but their values remained at 0 in both scenarios, indicating no impact on the capital figures for this period.