COMMISSION DECISION (EU) 2015/218
of 7 May 2014
on the State aid Nos SA.29786 (ex N 633/09), SA.33296 (11/N), SA.31891 (ex N 553/10), N 241/09, N 160/10 and SA.30995 (ex C 25/10) implemented by Ireland for the restructuring of Allied Irish Banks plc and EBS Building Society
(notified under document C(2014) 2638)
(Only the English text is authentic)
(Text with EEA relevance)
1.
PROCEDURE
1.1. AIB
1.2. EBS
1.3. JOINT PROCEDURE
2.
FACTS
2.1. DESCRIPTION OF THE BENEFICIARIES
2.1.1.
AIB
2.1.2.
EBS
2.1.3.
The Bank (AIB and EBS merged)
|
31.12.2013 |
Total assets (EUR) |
118 bn |
Loans and receivables to customers (EUR) |
66 bn |
Operating profit/loss before provisions (EUR) |
0,445 bn |
Customer deposits (EUR) |
66 bn |
Loan to deposit ratio (%) |
100 % |
Risk weighted assets (EUR) |
62 bn |
Core Tier 1 Ratio (%) |
14,3 % |
Total staff (Full Time Equivalent) |
11 431 |
Source: The Bank's restructuring plan, September 2012; AIB 2013 Annual Report. |
(%) |
|
|
Market shares |
SME main current account |
40 |
Personal main current account |
37 |
Mortgage sector — outstanding balances |
31 |
Savings market (AIB and EBS combined) |
40 |
Source: Complementary submission of March 2014; market shares pertain to December 2013. |
2.2. THE DIFFICULTIES OF AIB AND EBS
2.3. THE AID MEASURES
|
Type of measure |
Amount (in EUR bn) |
Remuneration |
Measures in favour of AIB (standalone) |
|||
a |
Guarantees under the CIFS scheme (amount of guaranteed liabilities) |
up to 133 |
In accordance with the CIFS scheme |
b |
Guarantees under the ELG scheme (amount of guaranteed liabilities) |
up to 62,5 |
In accordance with the ELG scheme |
c |
Asset relief measure — transfers to NAMA |
20,4 (estimated aid amount = 1,6) (30) |
n.a. — average discount was approximately 56 % |
d |
Recapitalisation in the form of preference shares, May 2009 |
3,5 |
8 % p.a. or ordinary shares in lieu |
e |
Recapitalisation in the form of new equity capital, December 2010 |
3,7 |
|
f |
State guarantee on Emergency Liquidity Assistance (‘ELA’) until Q2 2011 |
[5-15](31) |
|
|
|
|
|
Measures in favour of EBS |
|||
g |
Guarantees under the CIFS scheme (amount of guaranteed liabilities) |
up to 14,4 |
In accordance with the CIFS scheme |
h |
Guarantees under the ELG scheme (amount of guaranteed liabilities) |
up to 8,0 |
In accordance with the ELG scheme |
i |
Asset relief measure — transfers to NAMA |
0,9 (estimated aid amount = 0,1) (30) |
n.a. — average discount was approximately 57 % |
j |
Recapitalisation in the form of Special Investment Shares (SIS), May and December 2010 |
0,625 |
Can be remunerated through the pay-out of a dividend if there are sufficient distributable reserves |
k |
Recapitalisation through a direct grant in the form of a promissory note, December 2010 |
0,250 |
Not remunerated separately |
l |
State guarantee on ELA |
[0-5] |
|
Measures in favour of the Bank (the merged entity) |
|||
m |
Recapitalisation in the form of ordinary shares (‘placing’), July 2011 |
5,0 |
|
n |
Recapitalisation in the form of contingent capital notes, July 2011 |
1,6 |
Fixed mandatory interest rate of 10 % p.a. |
o |
Recapitalisation in the form of a capital contribution, July 2011 |
6,1 |
Nil consideration |
|
|
|
|
|
Combined total recapitalisation (d + e + j + k + m + n + o) |
20,775 |
|
Source: Irish authorities and restructuring plans for AIB and EBS and the Bank. |
2.4. THE INDIVIDUAL RESTRUCTURING PLANS
2.5. RESTRUCTURING MEASURES ALREADY IMPLEMENTED BY THE BANK (AIB AND EBS MERGED)
Sep 10 |
Sale of Goodbody Stockbrokers |
Nov 10 |
Sale of 23,9 % stake in M&T Corporation |
Feb 11 |
Transfer of Anglo Irish Banks EUR 9 billion deposits to AIB |
Apr 11 |
Sale of 70,36 % stake in Polish BZWBK |
Apr 11 |
Sale of 50,00 % stake in Polish BZWBK Asset Management |
May 11 |
Sale of 49,99 % interest in Bulgarian American Credit Bank |
Aug 11 |
Sale of AIB International Financial Services |
Aug 11 |
Sale of AIB Jersey Trust |
Jan 12 |
AIB announces decision to end joint venture with Aviva Life Holdings Ireland Ltd |
Apr 12 |
AIB announces decision to cease operations in the Isle of Man and Jersey |
Apr 12 |
Sale of business of AIB Baltics |
Jun 12 |
Sale of AIB Investment Managers |
Aug 12 |
Sale of interests in Polish property funds |
Jun 09 |
Tier 1 Hybrid buy back + EUR 1,1 billion capital contribution |
Mar 10 |
Tier 2 bond buy back + EUR 0,4 billion capital contribution |
Jan 11 |
Tier 2 bond buy back + EUR 1,5 billion capital contribution |
Jul 11 |
Tier 1 and Tier 2 bond buy back + EUR 2,1 billion capital contribution |
Jun 10–Feb 11 |
Series of EBS Tier 1 and 2 bond buy backs + EUR 0,3 billion capital contribution |
2.6. THE RESTRUCTURING PLAN FOR THE BANK (AIB AND EBS MERGED)
2.6.1.
The Base Case
2.6.1.1.
Macroeconomic assumptions and key financial projections
Key financial indicators |
2012 Actual |
2013 Actual |
2014 Plan |
2015 Plan |
2016 Plan |
2017 Plan |
||
— Capital and Risk Weighted Assets (‘RWAs’) |
||||||||
|
15,2 % |
14,3 % |
[10-20 %] |
[10-20 %] |
[10-20 %] |
[10-20 %] |
||
|
5 133 |
3 934 |
[0-5 000] |
[5 000-10 000] |
[5 000-10 000] |
[5 000-10 000] |
||
|
71 417 |
62 395 |
[55 000-65 000] |
[55 000-65 000] |
[55 000-65 000] |
[55 000-65 000] |
||
— Profitability |
||||||||
|
1,22 % |
1,37 % |
[1,5-2,25 %] |
[1,5-2,25 %] |
[1,5-2,25 %] |
[1,5-2,25 %] |
||
|
123 % |
77 % |
[60-70 %] |
[50-60 %] |
[45-55 %] |
[45-55 %] |
||
|
(3 557) |
(1 597) |
[0-750] |
[0-750] |
[250-1 250] |
[250-1 250] |
||
|
– 37,0 % |
– 21,5 % |
[0,5-10 %] |
[0,5-10 %] |
[5-15 %] |
[5-15 %] |
||
— Funding |
||||||||
|
115 % |
100 % |
[95-120 %] |
[95-120 %] |
[95-120 %] |
[95-120 %] |
||
|
20 % |
12 % |
[10-20 %] |
[< 10 %] |
[< 10 %] |
[< 10 %] |
||
— Others |
||||||||
|
89 872 |
82 851 |
[70 000-80 000] |
[65 000-75 000] |
[65 000-75 000] |
[65 000-75 000] |
||
|
122 501 |
117 734 |
[100 000-150 000] |
[100 000-150 000] |
[100 000-150 000] |
[100 000-150 000] |
||
|
13 429 |
11 431 |
[10 000-15 000] |
[8 000-13 000] |
[8 000-13 000] |
[8 000-13 000] |
||
Source: The Bank's restructuring plan and complementary submission of 10 January 2014, AIB 2013 annual report. |
2.6.1.2.
Main drivers of the Bank's return to viability
(i)
a smaller domestically focussed bank with an improved funding profile
(%) |
||||
Liquidity ratios |
2014 Plan |
2015 Plan |
2016 Plan |
2017 Plan |
LCR |
[75-150] |
[75-170] |
[75-170] |
[75-170] |
Minimum LCR included in Regulation (EU) No 575/2013 |
|
60 |
70 |
80 |
Net Stable Funding Ratio |
[70-120] |
[70-120] |
[70-120] |
[70-120] |
Source: the Bank's restructuring plan. |
(ii)
an improved level of profitability
(%) |
|||||
Average yield |
2013 Actual |
2014 Plan |
2015 Plan |
2016 Plan |
2017 Plan |
Average yield — New lending |
[3-7] |
[3-7] |
[3-7] |
[3-7] |
[3-7] |
Average yield — Back-book loans |
[2-5] |
[2-5] |
[2-5] |
[2-5] |
[2-5] |
Average yield — Total loans |
2,74 |
[2-6] |
[2-6] |
[2-6] |
[2-6] |
Average yield — Deposits (including current accounts) |
– 1,54 |
[– 0,5 to – 2,5] |
[– 0,5 to – 2,5] |
[– 0,5 to – 2,5] |
[– 0,5 to – 2,5] |
Source: The Bank's restructuring plan and complementary submission of 20 March 2014. |
(iii)
Maintaining a strong capital buffer
2.6.2.
The alternative base scenario
Variable |
Alternative base scenario (change as compared to the base scenario) |
RWAs |
Includes the results of the BSA and ignores, for prudency reasons, the impact of the planned deployment of both new and updated IRB models, still needed to be approved by the CBI(51). As a result of those two changes, RWAs have increased by EUR [3-8] billion, EUR [3-8] billion, EUR [3-8] billion and EUR [3-8] billion, as compared to the base scenario for the years 2014, 2015, 2016 and 2017 respectively. |
Provisions for loan impairment |
Includes the results of the BSA exercise fully. The BSA exercise identified an additional provisioning need of EUR 1,1 billion, of which only EUR […] billion were reflected under the base scenario. This means that the provisions are EUR […] billion higher under the alternative base scenario than in the base scenario in 2013, and reflects a more linear decrease towards pre-crisis level. This implied an additional provision charge of EUR [500-1 000] million in 2014, EUR [500-1 000] million in 2015, EUR [0-500] million in 2016 and [0-500] million in 2017 as compared to the base scenario. |
New lending |
Considers that new lending for the Commercial, Corporate and SME's portfolio for each forecasted year is limited to the forecasted GDP growth. This implies that the cumulated new production over the restructuring period is EUR [2-4] billion less than in the base scenario. (The new lending assumptions impacts RWAs by EUR [0-3] billion, EUR [0-3] billion, EUR [0-3] billion and EUR [0-3] billion for the years 2014, 2015, 2016 and 2017 respectively). |
Funding mix |
Includes a higher proportion (by 2 % to 3 %) of long term funding until 2016 as compared to the base scenario. |
Cost of funds |
Considers that the evolution of the cost of deposits for retail fix term accounts, SME and Corporate deposits follows more closely the evolution of the projected ECB base rate, as compared to the base scenario. |
Source: The Bank's restructuring plan and complementary submission of 11 February and 27 March 2014. |
Key financial indicators |
2014 Plan |
2015 Plan |
2016 Plan |
2017 Plan |
||
— Capital and RWAs |
||||||
|
[10-20 %] |
[10-20 %] |
[10-20 %] |
[10-20 %] |
||
|
[2 000-6 000] |
[2 000-6 000] |
[2 000-6 000] |
[2 000-6 000] |
||
|
[3 000-8 000] |
[3 000-8 000] |
[3 000-8 000] |
[3 000-8 000] |
||
|
[55 000-65 000] |
[55 000-65 000] |
[55 000-65 000] |
[50 000-60 000] |
||
— Profitability |
||||||
|
[1,5-2,25 %] |
[1,5-2,25 %] |
[1,5-2,25 %] |
[1,5-2,25 %] |
||
|
[60-70 %] |
[60-70 %] |
[50-60 %] |
[45-55 %] |
||
|
[EUR -ve 0-750] |
[EUR -ve 0-750] |
[0-750] |
[250-1 250] |
||
|
[Not meaningful] |
[Not meaningful] |
[0,5-10 %] |
[5-15 %] |
||
— Funding |
||||||
|
[95-120 %] |
[95-120 %] |
[95-120 %] |
[95-120 %] |
||
— Others |
||||||
|
[70 000-80 000] |
[65 000-75 000] |
[65 000-75 000] |
[65 000-75 000] |
||
|
[100 000-150 000] |
[100 000-150 000] |
[100 000-150 000] |
[100 000-150 000] |
||
Source: The Bank restructuring plan and complementary submission of 11 February and 27 March 2014. |