EBA欧洲银行-EBA_TR_IT_J4CP7MHCXR8DAQMKIL78_29页_5mb
报告摘要
2016 EU-wide Stress Test Summary for Banca Monte dei Paschi di Siena S.p.A.
Core Information
- Bank Name: Banca Monte dei Paschi di Siena S.p.A.
- LEI Code: J4CP7MHCXR8DAQMKIL78
- Country Code: IT (Italy)
Summary of Financial Performance
| Metric | Actual (31/12/2015) | Baseline Scenario (31/12/2018) | Adverse Scenario (31/12/2018) |
|---|---|---|---|
| Cumulative 3y: Net Interest Income | - | 8,463.63 mln EUR | 3,933.10 mln EUR |
| Cumulative 3y: Gains or (-) losses on financial assets and liabilities | - | 23.74 mln EUR | -206.10 mln EUR |
| Cumulative 3y: Impairment or (-) reversal of impairment | -3,809.42 mln EUR | -7,684.89 mln EUR | |
| Cumulative 3y: Profit or (-) loss for the year | - | 1,496.65 mln EUR | -5,239.17 mln EUR |
| Coverage Ratio - Default Stock | 48.03% | 47.01% | 50.42% |
| Common Equity Tier 1 (CET1) Capital | 8,503.14 mln EUR | 8,531.37 mln EUR | -1,604.41 mln EUR |
| CET1 Ratio | 12.0% | 12.0% | -2.2% |
| Fully Loaded CET1 Ratio | 12.1% | 12.2% | -2.4% |
| Tier 1 Capital | 9,101.45 mln EUR | 9,001.15 mln EUR | -1,134.63 mln EUR |
| Total Risk Exposure Amount | 70,828.48 mln EUR | 70,839.15 mln EUR | 72,013.84 mln EUR |
| Leverage Ratio | 5.2% | 5.2% | -0.7% |
| Fully Loaded Leverage Ratio | 4.9% | 5.0% | -0.9% |
Key Observations
-
Profitability under Stress Scenarios:
- In the Baseline Scenario, the bank reported a profit of 1,496.65 mln EUR over three years.
- In the Adverse Scenario, the bank reported a loss of 5,239.17 mln EUR, indicating a significant decline in profitability under stress conditions.
-
Capital Adequacy Ratios:
- The CET1 ratio remains stable at 12.0% in the Baseline Scenario but drops to -2.2% in the Adverse Scenario, suggesting a potential capital shortfall.
- The Fully loaded CET1 ratio also shows a slight decline in the Adverse Scenario, from 12.2% to -2.4%.
- Tier 1 capital decreases in the Adverse Scenario, from 9,001.15 mln EUR to -1,134.63 mln EUR.
-
Risk Exposure:
- The Total risk exposure amount increases slightly in the Adverse Scenario to 72,013.84 mln EUR from 70,828.48 mln EUR in the Baseline Scenario.
- The Leverage ratio drops from 5.2% to -0.7%, indicating a higher leverage risk in adverse conditions.
-
Default Stock Coverage:
- The coverage ratio - default stock is 50.42% in the Adverse Scenario, which is higher than the Baseline Scenario's 47.01%, indicating better coverage of default risk in adverse conditions.
Credit Risk IRB Analysis
Exposure Values and Risk Exposure Amounts
| Category | A-IRB (Non-defaulted) | A-IRB (Defaulted) | F-IRB (Non-defaulted) | F-IRB (Defaulted) | A-IRB Risk Exposure | F-IRB Risk Exposure | A-IRB Stock of Provisions | F-IRB Stock of Provisions | Coverage Ratio - Default Stock |
|---|---|---|---|---|---|---|---|---|---|
| Central banks and central governments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Institutions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Corporates | 25,688 mln EUR | 25,199 mln EUR | 1,485 mln EUR | 1,072 mln EUR | 20,666 mln EUR | 0 | 1,483 mln EUR | 0 | 46.4% |
| Corporates - Of Which: SME | 14,280 mln EUR | 19,919 mln EUR | 0 | 0 | 10,698 mln EUR | 0 | 4,658 mln EUR | 0 | 46.2% |
| Retail | 45,318 mln EUR | 18,309 mln EUR | 0 | 0 | 11,250 mln EUR | 0 | 0 | 0 | 50.8% |
| Retail - Secured on real estate property | 33,315 mln EUR | 4,833 mln EUR | 0 | 0 | 6,152 mln EUR | 0 | 0 | 0 | 22.4% |
| Retail - Secured on real estate property - Of Which: SME | 6,259 mln EUR | 2,835 mln EUR | 0 | 0 | 2,895 mln EUR | 0 | 0 | 0 | 25.5% |
| Retail - Secured on real estate property - Of Which: non-SME | 27,056 mln EUR | 1,998 mln EUR | 0 | 0 | 3,256 mln EUR | 0 | 0 | 0 | 18.0% |
| Retail - Qualifying Revolving | 7 mln EUR | 0 | 0 | 0 | 1 mln EUR | 0 | 0 | 0 | 31.8% |
| Retail - Other Retail | 11,996 mln EUR | 13,471 mln EUR | 0 | 0 | 5,097 mln EUR | 0 | 0 | 0 | 60.9% |
| Retail - Other Retail - Of Which: SME | 10,480 mln EUR | 10,079 mln EUR | 0 | 0 | 4,658 mln EUR | 0 | 0 | 0 | 63.7% |
| Retail - Other Retail - Of Which: non-SME | 1,515 mln EUR | 3,390 mln EUR | 0 | 0 | 439 mln EUR | 0 | 0 | 0 | 52.7% |
| IRB TOTAL | 71,006 mln EUR | 43,503 mln EUR | 1,485 mln EUR | 1,072 mln EUR | 31,916 mln EUR | 0 | 1,483 mln EUR | 0 | 48.2% |
Summary of Key Points
- The bank's net interest income declines significantly in the Adverse Scenario.
- Gains on financial assets turn negative in the Adverse Scenario, while impairment losses increase.
- The profit for the year is positive in the Baseline Scenario but becomes negative in the Adverse Scenario.
- The CET1 ratio remains at 12.0% in the Baseline Scenario but drops in the Adverse Scenario.
- Risk exposure increases slightly in the Adverse Scenario, indicating a potential increase in credit risk.
- The coverage ratio - default stock improves in the Adverse Scenario, showing better coverage of default risk.
- The leverage ratio decreases, suggesting increased leverage risk in adverse conditions.
- The IRB analysis shows the bank's exposure to various categories, with retail being the largest risk exposure segment.
Additional Notes
- There are no instruments with mandatory conversion into ordinary shares in the 2016–2018 period.
- No Additional Tier 1 or Tier 2 instruments are eligible for conversion or write-down in the adverse scenario.
- The coverage ratio for default stock is calculated using the stock of provisions for defaulted stock / default stock, as defined in the Methodological note.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载