COMMISSION DECISION (EU) 2015/657
of 5 February 2013
on State aid granted by Germany and Austria to Bayerische Landesbank (Case SA.28487 (C 16/09, ex N 254/09))
(notified under document C(2013) 507)
(Only the German text is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
THE FACTS
1.
Description of the beneficiary
(12)
Group (in EUR million) |
2007 |
2008 |
2009 |
2010 |
2011 |
actual |
actual |
actual |
actual |
actual |
|
Net interest income |
2 170 |
2 670 |
2 561 |
1 942 |
1 963 |
Net fee income |
380 |
584 |
434 |
265 |
262 |
Result from hedging |
27 |
– 136 |
98 |
53 |
106 |
Trading result |
– 238 |
– 2 138 |
887 |
1 043 |
341 |
Net income from investments & Impairments |
– 336 |
– 1 924 |
– 1 444 |
– 332 |
– 206 |
Other net income |
133 |
141 |
461 |
1 |
– 37 |
Total income |
2 136 |
– 803 |
2 997 |
2 972 |
2 429 |
Loan loss provisions |
– 115 |
– 1 656 |
– 3 277 |
– 696 |
– 548 |
Total expenses |
– 1 765 |
– 2 620 |
– 2 125 |
– 1 462 |
– 1 456 |
Expenses for bank levy |
0 |
0 |
0 |
– 51 |
– 74 |
Restructuring expenses |
0 |
– 87 |
– 361 |
124 |
– 16 |
NET INCOME BEFORE TAX |
255 |
– 5 166 |
– 2 765 |
885 |
334 |
TAX |
– 80 |
– 191 |
– 328 |
– 294 |
– 269 |
NET INCOME |
175 |
– 5 358 |
– 3 093 |
590 |
65 |
Cost income ratio (incl. bank levy) in % |
83 |
– 326 |
71 |
51 |
63 |
Assets |
415 639 |
421 666 |
338 818 |
316 354 |
309 144 |
Regulatory risk positions |
188 888 |
197 650 |
135 788 |
123 950 |
118 425 |
Total Income/risk positions (in bps) |
131 |
57 |
327 |
267 |
223 |
Average number of staff (in units) |
17 891 |
19 405 |
17 764 |
10 383 |
10 064 |
2.
The aid measures
(a)
The capital injection
(b)
The EUR 4,8 billion risk shield
(c)
The liability guarantees
(d)
The funding guarantee for liquidity granted by Austria
(e)
The BayernLabo capital transferred to BayernLB
3.
The restructuring plan notified by Germany
(a)
Description of the business model
(b)
Reduction of business activities
(c)
Regional focus
|
ASSETS |
LIABILITIES |
CHF |
12 994 |
9 384 |
GBP |
14 752 |
11 736 |
USD |
33 913 |
23 169 |
Other currencies |
14 690 |
14 942 |
(d)
Capital-enhancing measures
(e)
Description of the financial planning
—
Assumptions
Year |
2012 (%) |
2013 (%) |
2014 (%) |
2015 (%) |
5-year interest rates (previous planning) |
[…] |
[…] |
[…] |
[…] |
5-year interest rates (June 2012 update) |
[…] |
[…] |
[…] |
[…] |
EUR/USD |
[1,10-1,60] |
[1,10-1,60] |
[1,10-1,60] |
[1,10-1,60] |
—
Financial projections
Group (in EUR million) |
2012 |
2013 |
2014 |
2015 |
2016 |
plan |
plan |
plan |
plan |
plan |
|
Net interest income |
[…] |
[…] |
[…] |
[…] |
[…] |
Net fee income |
[…] |
[…] |
[…] |
[…] |
[…] |
Result from hedging |
[…] |
[…] |
[…] |
[…] |
[…] |
Trading result |
[…] |
[…] |
[…] |
[…] |
[…] |
Net income from investments & Impairments |
[…] |
[…] |
[…] |
[…] |
[…] |
Other net income |
[…] |
[…] |
[…] |
[…] |
[…] |
Total income |
[2 300-2 800] |
[2 300-2 800] |
[2 300-2 800] |
[2 300-2 800] |
[2 300-2 800] |
Loan loss provisions |
[…] |
– […] |
[…] |
[…] |
[…] |
Total expenses |
[…] |
[…] |
[…] |
[…] |
[…] |
Expenses for bank levy |
[…] |
[…] |
[…] |
[…] |
[…] |
Restructuring expenses |
[…] |
[…] |
[…] |
[…] |
[…] |
NET INCOME BEFORE TAX |
[0-500] |
[500-1 000] |
[500-1 000] |
[500-1 000] |
[700-1 200] |
TAX |
[…] |
[…] |
[…] |
[…] |
[…] |
NET INCOME |
[0-500] |
[200-700] |
[200-700] |
[400-900] |
[400-900] |
Cost/income ratio (incl. bank levy) in % |
[60-75] |
[50-60] |
[50-60] |
[45-55] |
[45-55] |
Assets |
[250 000-280 000] |
[250 000-280 000] |
[240 000-270 000] |
[220 000-250 000] |
[220 000-250 000] |
Regulatory risk positions |
[…] |
[…] |
[…] |
[…] |
[…] |
Total income/risk positions (in bps) |
[…] |
[…] |
[…] |
[…] |
[…] |
Average number of employees (in units) |
[…] |
[…] |
[…] |
[…] |
[…](34) |
Return on equity (RoE) based on a 10% capital ratio (33) |
[0-5] % |
[3-8] % |
[3-8] % |
[3-8] % |
[5-10] % |
—
Business areas projections and profitability
Business area |
RoE after tax(35) |
RWAs (EUR billion) |
Change in RWAs |
|||
2011 (%) |
2012 (%) |
2016 (%) |
2011 |
2016 |
2011-2016 (%) |
|
Corporates and small and medium-sized businesses |
8,3 |
[3-8] |
[5-10] |
27,3 |
[29-31] |
+ [6-14] |
DKB |
4,7 |
[3-8] |
[5-10] |
31,1 |
[38-41] |
+ [21-31] |
Real estate |
9,8 |
[3-8] |
[5-10] |
9,7 |
[13-15] |
+ [33-42] |
Savings banks and association |
[15-50] |
[10-35] |
[10-35] |
0,7 |
[1-3] |
+ [50-200] |
Markets |
4,0 |
[(– 10)-(– 5)] |
[0-5] |
20,3 |
[14-16] |
[(– 31)-(– 21)] |
BayernLabo |
85 |
[115-120] |
[75-80] |
0,6 |
[0,6-0,8] |
+ [0-33] |
Group (36) |
|
[1-5] |
[5-10] |
118,4 |
[95-105] |
[(– 20)-(– 11)] |
Discontinued activities |
||||||
Restructuring unit |
5,6 |
[(– 5)-(0)] |
[(– 13)-(– 5)] |
12,1 |
[1,5-2] |
[(– 100)-(– 75)] |
LBS |
25,3 |
[…] |
[…] |
2,1 |
[…] |
[…] |
MKB |
– 40,4 |
[(– 20)-(– 15)] |
[…] |
7,2 |
[…] |
[…] |
—
Funding
|
2010 |
2015 |
absolute change |
Secured liabilities to banks |
[…] |
[…] |
[…] |
Unsecured liabilities to banks |
[…] |
[…] |
[…] |
of which: Depot A |
[…] |
[…] |
[…] |
Liabilities to non-banks |
[…] |
[…] |
[…] |
of which: corporate deposits |
[…] |
[…] |
[2-8] |
Securitised liabilities |
[…] |
[…] |
– […] |
of which: mortgage bonds (Pfandbriefe) |
[…] |
[…] |
[…] |
Of which: Depot B |
[…] |
[…] |
[1-5] |
Provisions for liabilities and charges |
[…] |
[…] |
[…] |
Subordinated liabilities |
[…] |
[…] |
[…] |
Own funds |
[…] |
[…] |
[…] |
Trading liabilities |
[…] |
[…] |
[…] |
Other |
[…] |
[…] |
[…] |
Total |
[…] |
[…] |
[…] |
Stock |
In EUR billion |
31.12.2010 |
58,3 |
31.12.2011 |
46,7 |
31.12.2012 |
41,4 |
31.12.2013 |
32,8 |
31.12.2014 |
23,6 |
31.12.2015 |
1,6 |
—
MKB
—
EBA stress test
—
Regulatory assumptions
(f)
Additional risk position reduction
Group (in EUR million) |
2016 |
Delta resulting from reduction EUR 10 billion risk positions |
2016 |
Restructuring plan |
After additional reduction |
||
Total income |
[…] |
[…] |
[…] |
Loan loss provisions |
[…] |
[…] |
[…] |
Total expenses |
[…] |
[…] |
[…] |
NET INCOME BEFORE TAX |
[…] |
[…] |
[…] |
RoE(40) (22 % tax) |
[5-10] % |
[…] |
[7-12] % |
Risk positions |
[…] |
[…] |
[…] |
Group (in EUR million) |
2016 |
Delta resulting from reduction EUR 10 billion risk positions |
2016 |
Restructuring plan |
After additional reduction |
||
Total income |
[…] |
[…] |
[…] |
Loan loss provisions |
[…] |
[…] |
[…] |
Total expenses |
[…] |
[…] |
[…] |
NET INCOME BEFORE TAX |
[…] |
[…] |
[…] |
RoE(41) (22 % tax) |
[5-10] % |
[…] |
[7-12] % |
Risk positions |
[…] |
[…] |
[…] |
4.
Repayment schedule
Year |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
TOTAL |
Periodic claw-back payments |
480(42) |
120 |
120 |
|
|
|
|
720 |
Claw-back |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
1 240 |
Silent participations repayment without additional agreed reductions |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
[3 000] |
Repayment through additional reductions |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
|
Cumulative (claw-back and Bavaria silent participations) |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
[…] |
|
Year |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
TOTAL |
Periodic claw-back payments |
480(43) |
120 |
120 |
|
|
|
|
720 |
Claw-back |
[…] |
[…] |
[…] |
[…] |
[…] |
|
|
1 240 |
Silent participations repayment without additional agreed reductions |
[…] |
[…] |
[…] |
[…] |
[…] |
|
|
[3 000] |
Repayment through additional reductions |
[…] |
[…] |
[…] |
[…] |
[…] |
|
|
|
Cumulative (claw-back and Bavaria silent participations) |
[…] |
[…] |
[…] |
[…] |
[…] |
|
|
|
5.
Commitments provided by Germany
3.
SUMMARY OF THE OPENING DECISION AND ITS EXTENSION
4.
COMMENTS FROM GERMANY
5.
ASSESSMENT OF THE AID TO BAYERNLB
1.
Existence of State aid
(a)
The recapitalisation by the Land of Bavaria
(b)
The risk shield
(c)
The liability guarantees
(d)
The Austrian rescue measures
(e)
BayernLabo capital transferred to BayernLB
(f)
Conclusion as to the total amount of aid
2.
Compatibility of the aid
(a)
Application of Article 107(3)(b) of the Treaty
(b)
Compliance of the impaired asset measure with the Impaired Assets Communication
(c)
Compatibility of the restructuring aid
Name |
Balance sheet, EUR billion(72) |
RWAs, EUR billion(72) |
HGAA |
44,6 |
[30-35] |
MKB |
10,8 |
[7-10] |
SaarLB |
20,6 |
[6-9] |
LB (Suisse) |
1,2 |
[0-1] |
LBLux |
11,8 |
[4-7] |
LBS |
[8-12] |
[2-5] |
GBW AG |
2,1 |
[0-2] |
6.
ADVANTAGE TO THE SAVINGS BANKS ASSOCIATION
Article 1
Article 2
Article 3
Article 4
Article 5
ANNEX I
A.
GENERAL COMMITMENTS
B.
REDUCTION OF BALANCE SHEET TOTAL/RESTRICTION OF BUSINESS ACTIVITIES
C.
CLOSURE OF LOCATIONS/DIVESTMENT OF SHAREHOLDINGS
Location |
Date |
Beijing |
2009 |
Tokyo |
2009 |
Montreal |
2009 |
Mumbai |
2009 |
Kiev |
2010 |
Hong Kong |
2010 |
Shanghai |
2010 |
Name |
Place |
Shareholding (%) |
Balance sheet/RWA(7) |
Target date |
Banque LB Lux SA |
Luxembourg |
100(8) |
6 441,3/[…] |
[…] |
DKB Immobilien AG |
Berlin |
100 |
|
2012(9) |
KGE Kommunalgrund(10) |
Munich |
100 |
|
[…] |
Stadtwerke Cottbus GmbH |
Cottbus |
74,9 |
|
[…] |
[…] |
[…] |
[…] |
|
[…] |
GBW AG(11) (12) |
Munich |
91,93 |
|
[…] |
Landesbank Saar |
Saarbrücken |
75 |
[…](13) |
2010(14) |
LB(Swiss) Privatbank AG |
Zürich |
50 |
|
2009 |
MKB Bank Zrt (group) |
Budapest |
89,89 |
9 360,9/[…] |
[…] |
DekaBank |
Frankfurt am Main |
3,09 |
|
2011 |
Deutsche Lufthansa AG |
Cologne |
1,98 |
|
2013 |
KGAL GmbH & Co. KG |
Grünwald |
30(15) |
|
[…] |
LBS Bayern(16) |
Munich |
100 |
[…]/[…] |
2012 |
D.
OTHER BEHAVIOURAL OBLIGATIONS/CORPORATE GOVERNANCE
E.
CONTRIBUTION BY THE BAVARIAN SAVINGS BANKS
F.
BAYERNLABO
G.
REMUNERATION OF THE GUARANTEE/CLAW-BACK
H.
REPAYMENT OF BAVARIA'S SILENT PARTICIPATION OF EUR 3 BILLION
ANNEX II
CONDITIONS
ANNEX III
FURTHER REDUCTION IN HOLDINGS
|
Holding |
Percentage holding (%) |
Completed/planned exit |
1 |
gewerbegrund Holding GmbH i.L. |
100,0 |
2008 |
2 |
Hypo Alpe-Adria-Bank International AG (HGAA) |
67,1 |
2009 |
3 |
Kraftwerksgesellschaft Völklingen Geschäftsführ.-GmbH |
38,0 |
2009 |
4 |
SCI du 203 Faubourg Saint Honoré |
100,0 |
2009 |
5 |
Vulcain Energie |
10,0 |
2009 |
6 |
Bayerische Beamtenkrankenkasse AG |
1,0 |
2010 |
7 |
Bayerische Landesbrandversicherung AG |
1,0 |
2010 |
8 |
Bayerische Versicherungsverband Vers.-AG |
1,0 |
2010 |
9 |
BayernLB Corporate Advisers GmbH i.L. |
100,0 |
2010 |
10 |
Central 1 Credit Union |
0,0(2) |
2010 |
11 |
Coast Capital Savings Credit Union |
0,0(2) |
2010 |
12 |
Credit Union Central of British Columbia |
0,0(2) |
2010 |
13 |
Energy & Commodity Services GmbH i.L. |
100,0 |
2010 |
14 |
Envision Credit Union |
0,0(2) |
2010 |
15 |
Gulf and Fraser Fisherman's Credit Union |
0,0(2) |
2010 |
16 |
GZ-Holdinggesellschaft mbH i.L. |
100,0 |
2010 |
17 |
Island Savings Credit Union |
0,0(2) |
2010 |
18 |
IZB Soft Verwaltungs-GmbH & Co. KG |
25,1 |
2010 |
19 |
Meridian Credit Union |
0,0(2) |
2010 |
20 |
MKB Általános Biztosító Zrt. |
25,0 |
2010 |
21 |
Schlemmermeyer GmbH & Co. KG |
20,0 |
2010 |
22 |
Valley First Credit Union |
0,0(2) |
2010 |
23 |
MKB Életbiztosító Zrt. |
25,0 |
2010 |
24 |
Vancouver City Savings Credit Union |
0,0(2) |
2010 |
25 |
Münchner Gesellschaft für Stadterneuerung mbH |
3,5 |
2010 |
26 |
North Shore Credit Union |
0,0(2) |
2010 |
27 |
Westminster Savings Credit Union |
0,0(2) |
2010 |
28 |
BLB-Grundbesitz-Verwaltungsges. mbH i.L. |
100,0 |
2011 |
29 |
German Centre (Shanghai) Limited i.L. |
100,0 |
2011 |
30 |
IZB Soft-Beteiligungs-GmbH |
25,1 |
2011 |
31 |
Groupement d'Interet Economique (GIE) Spring Rain |
100,0 |
2011 |
32 |
[…]. |
[…] |
[…] |
33 |
[…] |
[…] |
[…] |
34 |
[…] |
[…] |
[…] |
35 |
[…] |
[…] |
[…] |
36 |
Mietdienst Ges. f. Investitionsgüterleasing mbH & Co. |
5,0 |
2012 |
37 |
[…] |
[…] |
[…] |
38 |
First Calgary Savings & Credit Union Ltd |
0,0(2) |
2012 |
39 |
First West Credit Union |
0,0(2) |
2012 |
40 |
Interior Savings Credit Union |
0,0(2) |
2012 |
41 |
KSP Unternehmensverwaltungsgesellschaft mbH i.L. |
43,0 |
2012 |
42 |
[…] |
[…] |
[…] |
43 |
[…] |
[…] |
[…] |
44 |
[…] |
[…] |
[…] |
45 |
[…] |
[…] |
[…] |
46 |
[…] |
[…] |
[…] |
47 |
[…] |
[…] |
[…] |
48 |
[…] |
[…] |
[…] |
49 |
[…] |
[…] |
[…] |
50 |
Siacon GmbH i.L. |
50,0 |
2013 |
51 |
[…] |
[…] |
[…] |