|
Report Date : |
16.04.2013 |
IDENTIFICATION DETAILS
|
Name : |
YAPI VE KREDI BANKASI A.S. |
|
|
|
|
Registered Office : |
Yapi Kredi Plaza D Blok Buyukdere Cad., Besiktas Levent Levent, 34330 |
|
|
|
|
Country : |
Turkey |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
09.09.1944 |
|
|
|
|
Legal Form : |
Public Subsidiary |
|
|
|
|
Line of Business : |
Commercial Banking |
|
|
|
|
No. of Employees : |
17,459 |
RATING & COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
Status : |
Good |
|
Payment Behaviour : |
No Complaints |
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 30th, 2012
|
Country Name |
Previous Rating (31.03.2011) |
Current Rating (30.06.2012) |
|
Turkey |
B1 |
B1 |
|
Risk Category |
ECGC Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
TURKEY - ECONOMIC OVERVIEW
Turkey's largely free-market economy is increasingly driven by its industry and service sectors, although its traditional agriculture sector still accounts for about 25% of employment. An aggressive privatization program has reduced state involvement in basic industry, banking, transport, and communication, and an emerging cadre of middle-class entrepreneurs is adding dynamism to the economy and expanding production beyond the traditional textiles and clothing sectors. The automotive, construction, and electronics industries, are rising in importance and have surpassed textiles within Turkey's export mix. Oil began to flow through the Baku-Tbilisi-Ceyhan pipeline in May 2006, marking a major milestone that will bring up to 1 million barrels per day from the Caspian to market. Several gas pipelines projects also are moving forward to help transport Central Asian gas to Europe through Turkey, which over the long term will help address Turkey's dependence on imported oil and gas to meet 97% of its energy needs. After Turkey experienced a severe financial crisis in 2001, Ankara adopted financial and fiscal reforms as part of an IMF program. The reforms strengthened the country's economic fundamentals and ushered in an era of strong growth - averaging more than 6% annually until 2008. Global economic conditions and tighter fiscal policy caused GDP to contract in 2009, but Turkey's well-regulated financial markets and banking system helped the country weather the global financial crisis and GDP rebounded strongly to 8.2% in 2010, as exports returned to normal levels following the recession. Turkey's public sector debt to GDP ratio has fallen to roughly 40%. Continued strong growth has pushed inflation to the 8% level, however, and worsened an already high current account deficit. Turkey remains dependent on often volatile, short-term investment to finance its large trade deficit. The stock value of FDI stood at $99 billion at year-end 2011. Inflows have slowed considerably in light of continuing economic turmoil in Europe, the source of much of Turkey's FDI. Further economic and judicial reforms and prospective EU membership are expected to boost Turkey's attractiveness to foreign investors. However, Turkey's relatively high current account deficit, uncertainty related to monetary policy-making, and political turmoil within Turkey's neighborhood leave the economy vulnerable to destabilizing shifts in investor confidence.
Source
: CIA
Yapi ve Kredi
Bankasi A.S.
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business
Description
|
Yapi ve Kredi Bankasi AS (Yapi Kredi) is a Turkey-based company that
provides a range of banking and financial services to individuals and
corporate customers. The Company operates in three main segments: Retail
Banking (including SME banking), Private Banking, as well as Wealth
Management, and Commercial and Corporate Banking. Its Private Banking and
Wealth Management as well as its Retail Banking segments include services
such as credit and debit cards, personal loans, overdrafts, insurance
products and payroll services. Its Corporate and Commercial Banking segment
products and services encompass working capital financing, project and
foreign trade finance, letters of credit and guarantees, cash management,
investment banking and brokerage services, asset management, factoring and
leasing. The Company operates 908 branches located in 70 cities. Yapi Kredi
Bank Nederland, Yapi Kredi Bank Moscow and Yapi Kredi Bank Azerbaijan are
some of the foreign subsidiaries of the Bank. For the fiscal year ended 31
December 2012, Yapi ve Kredi Bankasi A.S. interest income increased 29% to
TRY10.12B. Net interest income after loan loss provision increased 23% to
TRY3.55B. Net income decreased 9% to TRY2.09B. Net interest income after loan
loss provision reflects Interest on Loans increase of 36% to TRY7.79B, Money
Market Trans. increase from TRY33M to TRY146.2M. |
Industry
|
Industry |
|
|
ANZSIC 2006: |
|
|
NACE 2002: |
|
|
NAICS 2002: |
|
|
UK SIC 2003: |
|
|
UK SIC 2007: |
|
|
US SIC 1987: |
|
|
|
|
Key Executives
|
Significant
Developments
|
Financial
Summary
|
|
Stock
Snapshot
|
|
1 - Profit &
Loss Item Exchange Rate: USD 1 = TRY 1.80096
2 - Balance Sheet Item Exchange Rate: USD 1 = TRY 1.7883
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
Yapi ve Kredi
Bankasi A.S. |
|
|
|
|
|
|
|
|
Company Name |
Company Type |
Location |
Country |
Industry |
Sales |
Employees |
|
Parent |
Uskudar |
Turkey |
Natural Gas Utilities |
47,104.5 |
82,158 |
|
|
Subsidiary |
Beyoglu |
Turkey |
Appliance and Tool |
5,861.8 |
22,839 |
|
|
Subsidiary |
Bucharest |
Romania |
Appliance and Tool |
|
2,532 |
|
|
Subsidiary |
Istanbul (Anatolia) |
Turkey |
Appliance and Tool |
|
945 |
|
|
Subsidiary |
Tekirdag |
Turkey |
Miscellaneous Capital Goods |
|
800 |
|
|
Subsidiary |
Neu-Isenburg, Hessen |
Germany |
Appliance and Tool |
|
270 |
|
|
Subsidiary |
Neu-Isenburg, Hessen |
Germany |
Appliance and Tool |
|
121 |
|
|
Subsidiary |
Amsterdam Zuidoost, Noord-Holland |
Netherlands |
Miscellaneous Financial Services |
|
|
|
|
Subsidiary |
Warszawa |
Poland |
Appliance and Tool |
43.9 |
50 |
|
|
Subsidiary |
Korfez |
Turkey |
Oil and Gas Operations |
26,152.2 |
5,714 |
|
|
Subsidiary |
Istanbul |
Turkey |
Communications Equipment |
|
3,766 |
|
|
Subsidiary |
Watford |
United Kingdom |
Appliance and Tool |
512.1 |
186 |
|
|
Subsidiary |
Watford |
United Kingdom |
Appliance and Tool |
|
|
|
|
Subsidiary |
Warsaw |
Poland |
Communications Equipment |
|
40 |
|
|
Subsidiary |
Saint Denis |
France |
Retail (Specialty) |
230.3 |
34 |
|
|
Subsidiary |
Istanbul |
Turkey |
Communications Equipment |
|
|
|
|
Subsidiary |
Durban |
South Africa |
Appliance and Tool |
|
2,600 |
|
|
Subsidiary |
Istanbul |
Turkey |
Auto and Truck Manufacturers |
494.5 |
2,281 |
|
|
Subsidiary |
Zincirlikuyu |
Turkey |
Oil and Gas Operations |
3,101.7 |
1,413 |
|
|
Subsidiary |
Istanbul |
Turkey |
Personal and Household Products |
|
1,000 |
|
|
Subsidiary |
Istanbul |
Turkey |
Retail (Specialty) |
|
900 |
|
|
Subsidiary |
Istanbul |
Turkey |
Oil Well Services and Equipment |
|
|
|
|
Subsidiary |
Gebze |
Turkey |
Construction - Supplies and Fixtures |
|
440 |
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
213 |
|
|
Joint Venture |
Istanbul |
Turkey |
Retail (Home Improvement) |
|
200 |
|
|
Subsidiary |
Sanliurfa |
Turkey |
Crops |
|
200 |
|
|
Subsidiary |
Istanbul |
Turkey |
Water Transportation |
|
170 |
|
|
Subsidiary |
Istanbul |
Turkey |
Investment Services |
|
150 |
|
|
Subsidiary |
Istanbul |
Turkey |
Natural Gas Utilities |
|
137 |
|
|
Subsidiary |
Nürnberg, Bayern |
Germany |
Audio and Video Equipment |
261.8 |
120 |
|
|
Subsidiary |
Bayreuth, Bayern |
Germany |
Electronic Instruments and Controls |
21.4 |
114 |
|
|
Subsidiary |
Ski |
Norway |
Appliance and Tool |
22.9 |
8 |
|
|
Subsidiary |
Istanbul |
Turkey |
Food Processing |
|
120 |
|
|
Subsidiary |
Istanbul, Umraniye |
Turkey |
Hotels and Motels |
|
100 |
|
|
Subsidiary |
Bursa |
Turkey |
Retail (Specialty) |
|
99 |
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
90 |
|
|
Subsidiary |
Istanbul, Tuzla |
Turkey |
Water Transportation |
|
80 |
|
|
Subsidiary |
Istanbul |
Turkey |
Printing and Publishing |
|
80 |
|
|
Subsidiary |
Istanbul |
Turkey |
Software and Programming |
|
50 |
|
|
Subsidiary |
Istanbul |
Turkey |
Rental and Leasing |
|
50 |
|
|
Akpa Dayanikli Tuketim LPG ve Akaryakit Urunleri
Pazarlama A.S. |
Subsidiary |
Istanbul |
Turkey |
Retail (Specialty) |
|
50 |
|
Subsidiary |
Istanbul |
Turkey |
Natural Gas Utilities |
|
40 |
|
|
Subsidiary |
Istanbul |
Turkey |
Water Transportation |
|
40 |
|
|
Subsidiary |
Wien |
Austria |
Appliance and Tool |
36.6 |
37 |
|
|
Subsidiary |
Barcelona |
Spain |
Appliance and Tool |
83.6 |
26 |
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
25 |
|
|
Subsidiary |
Balikesir |
Turkey |
Miscellaneous Transportation |
|
21 |
|
|
Subsidiary |
Shenzhen, Shekou |
China |
Miscellaneous Capital Goods |
|
20 |
|
|
Subsidiary |
Geneva |
Switzerland |
Consumer Financial Services |
2,132.4 |
16 |
|
|
Subsidiary |
Kista |
Sweden |
Appliance and Tool |
13.3 |
11 |
|
|
Subsidiary |
Roissy-en-France |
France |
Auto and Truck Manufacturers |
|
10 |
|
|
Subsidiary |
Prague |
Czech Republic |
Appliance and Tool |
|
7 |
|
|
Subsidiary |
Levent |
Turkey |
Miscellaneous Financial Services |
424.3 |
3 |
|
|
Subsidiary |
Levent |
Turkey |
Commercial Banks |
4,414.3 |
17,459 |
|
|
Subsidiary |
Levent |
Turkey |
Insurance (Life) |
492.7 |
1,825 |
|
|
Subsidiary |
Istanbul (Europe) |
Turkey |
Insurance (Life) |
184.9 |
814 |
|
|
Subsidiary |
Amsterdam |
Netherlands |
Commercial Banks |
|
44 |
|
|
Branch |
Manama |
Bahrain |
Commercial Banks |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Rental and Leasing |
|
|
|
|
Subsidiary |
Dublin |
Ireland |
Food Processing |
15.5 |
3 |
|
|
Subsidiary |
New York, NY |
United States |
Food Processing |
0.2 |
2 |
|
|
Subsidiary |
Istanbul (Europe) |
Turkey |
Computer Services |
101.1 |
|
|
|
Subsidiary |
Istanbul |
Turkey |
Miscellaneous Transportation |
|
|
|
|
Subsidiary |
Ankara |
Turkey |
Metal Mining |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Communications Services |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Commercial Banks |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Rental and Leasing |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
|
|
|
Subsidiary |
Istanbul, Uskudar |
Turkey |
Business Services |
|
410 |
|
|
Subsidiary |
Istanbul |
Turkey |
Public Sector and Government |
|
25 |
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
20 |
|
|
Subsidiary |
Istanbul, Uskudar |
Turkey |
Printing and Publishing |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Printing and Publishing |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Miscellaneous Transportation |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Business Services |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Software and Programming |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Personal Services |
|
|
|
|
Subsidiary |
Cleveland, QLD |
Australia |
Appliance and Tool |
|
|
|
|
Subsidiary |
Ridderkerk |
Netherlands |
Appliance and Tool |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Appliance and Tool |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Electronic Instruments and Controls |
|
|
|
|
Subsidiary |
Izmir |
Turkey |
Oil and Gas Operations |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Miscellaneous Transportation |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Miscellaneous Transportation |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Personal Services |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Auto and Truck Manufacturers |
|
|
|
|
Subsidiary |
Istanbul |
Turkey |
Hotels and Motels |
|
|
|
|
Subsidiary |
Ankara |
Turkey |
Software and Programming |
|
|
|
|
Subsidiary |
Baku |
Azerbaijan |
Commercial Banks |
|
|
|
|
Subsidiary |
Yalova |
Turkey |
Water Transportation |
|
|
|
|
Subsidiary |
Prague |
Czech Republic |
Appliance and Tool |
|
|
|
|
Subsidiary |
Saronno, Varese |
Italy |
Appliance and Tool |
|
|
|
Executives Report
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Financials in: USD (mil) |
|
|
Except for share items (millions) and per
share items (actual units) |
|
|
|
|
|
|
|
31-Dec-2012 |
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Reclassified
Normal |
Reclassified
Normal |
|
Filed Currency |
TRY |
TRY |
TRY |
TRY |
TRY |
|
Exchange Rate
(Period Average) |
1.80096 |
1.679558 |
1.507473 |
1.553646 |
1.304493 |
|
Auditor |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Interest & Fees on Loans |
4,326.5 |
3,416.8 |
3,084.2 |
3,392.7 |
4,051.3 |
|
Interest & Dividends on Investment
Securities |
919.0 |
937.4 |
830.0 |
935.3 |
1,256.8 |
|
Interest on Deposits |
71.4 |
69.1 |
89.0 |
116.8 |
270.2 |
|
Other Interest Income |
300.8 |
244.3 |
235.5 |
304.6 |
373.8 |
|
Interest Income, Bank |
5,617.6 |
4,667.6 |
4,238.7 |
4,749.4 |
5,952.1 |
|
Interest on Deposit |
2,241.2 |
1,867.9 |
1,546.1 |
1,863.1 |
3,172.0 |
|
Interest on Other Borrowings |
629.2 |
569.8 |
316.3 |
378.1 |
602.1 |
|
Total Interest Expense |
2,870.4 |
2,437.8 |
1,862.4 |
2,241.2 |
3,774.2 |
|
Net Interest Income |
2,747.2 |
2,229.9 |
2,376.3 |
2,508.2 |
2,177.9 |
|
|
|
|
|
|
|
|
Loan Loss Provision |
777.5 |
512.4 |
771.0 |
1,061.2 |
480.6 |
|
Net Interest Income after Loan Loss Provision |
1,969.7 |
1,717.5 |
1,605.2 |
1,447.0 |
1,697.4 |
|
|
|
|
|
|
|
|
Fees & Commissions from Operations |
1,299.5 |
1,410.6 |
1,374.0 |
1,230.8 |
1,315.1 |
|
Dealer Trading Account Profit |
-247.5 |
-297.2 |
-235.7 |
314.1 |
196.1 |
|
Investment Securities Gains |
266.9 |
219.0 |
215.1 |
-73.1 |
-126.2 |
|
Other Revenue |
348.2 |
633.8 |
902.2 |
146.1 |
368.9 |
|
Non-Interest Income, Bank |
1,667.1 |
1,966.2 |
2,255.6 |
1,618.0 |
1,753.8 |
|
Other Unusual Expense |
-0.1 |
-0.5 |
- |
- |
- |
|
Other Expense |
-2,125.0 |
-1,970.7 |
-2,007.6 |
-1,836.6 |
-2,213.6 |
|
Non-Interest Expense, Bank |
-2,125.1 |
-1,971.3 |
-2,007.6 |
-1,836.6 |
-2,213.6 |
|
Income Before Tax |
1,511.8 |
1,712.5 |
1,853.2 |
1,228.4 |
1,237.6 |
|
|
|
|
|
|
|
|
Total Income Tax |
347.0 |
348.2 |
357.5 |
228.7 |
267.8 |
|
Income After Tax |
1,164.8 |
1,364.3 |
1,495.7 |
999.7 |
969.8 |
|
|
|
|
|
|
|
|
Minority Interest |
-5.6 |
-4.0 |
-4.4 |
-6.6 |
-2.9 |
|
Net Income Before Extraord Items |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
Net Income |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
|
|
|
|
|
|
|
Income Available to Common Excl Extraord Items |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
|
|
|
|
|
|
|
Income Available to Common Incl Extraord Items |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
|
|
|
|
|
|
|
Basic/Primary Weighted Average Shares |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Basic EPS Excl Extraord Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Basic/Primary EPS Incl Extraord Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Diluted Net Income |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
Diluted Weighted Average Shares |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Diluted EPS Excl Extraord Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Diluted EPS Incl Extraord Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Dividends per Share - Common Stock Primary Issue |
- |
0.00 |
0.00 |
0.00 |
- |
|
Gross Dividends - Common Stock |
- |
0.0 |
0.0 |
0.0 |
- |
|
Depreciation, Supplemental |
90.1 |
91.4 |
94.8 |
92.8 |
95.3 |
|
Total Special Items |
0.1 |
0.5 |
-1.9 |
-0.2 |
-0.5 |
|
Normalized Income Before Tax |
1,511.9 |
1,713.0 |
1,851.3 |
1,228.2 |
1,237.2 |
|
|
|
|
|
|
|
|
Effect of Special Items on Income Taxes |
0.0 |
0.1 |
-0.4 |
0.0 |
-0.1 |
|
Inc Tax Ex Impact of Sp Items |
347.0 |
348.3 |
357.2 |
228.6 |
267.7 |
|
Normalized Income After Tax |
1,164.9 |
1,364.7 |
1,494.1 |
999.5 |
969.5 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
1,159.3 |
1,360.7 |
1,489.7 |
993.0 |
966.6 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Diluted Normalized EPS |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Amort of Intangibles, Supplemental |
40.5 |
35.7 |
30.6 |
24.6 |
30.9 |
|
Rental Expenses |
83.4 |
77.8 |
75.1 |
70.3 |
68.7 |
|
Advertising Expense, Supplemental |
48.9 |
44.4 |
54.7 |
40.8 |
69.7 |
|
Bank Total Revenue |
4,414.3 |
4,196.1 |
4,631.8 |
4,126.2 |
3,931.8 |
|
Current Tax - Domestic |
428.6 |
305.0 |
365.3 |
309.5 |
195.7 |
|
Current Tax - Total |
428.6 |
305.0 |
365.3 |
309.5 |
195.7 |
|
Deferred Tax - Domestic |
-81.6 |
43.1 |
-7.7 |
-80.9 |
72.1 |
|
Deferred Tax - Total |
-81.6 |
43.1 |
-7.7 |
-80.9 |
72.1 |
|
Income Tax - Total |
347.0 |
348.2 |
357.5 |
228.7 |
267.8 |
|
Discount Rate - Domestic |
3.86% |
4.66% |
4.66% |
5.92% |
6.26% |
|
|
|
Annual Balance
Sheet |
|
Financials in:
USD (mil) |
|
|
31-Dec-2012 |
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Updated Normal |
Updated Normal |
Reclassified
Normal |
|
Filed Currency |
TRY |
TRY |
TRY |
TRY |
TRY |
|
Exchange Rate |
1.7883 |
1.8886 |
1.539 |
1.49895 |
1.5435 |
|
Auditor |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Cash & Due from Banks |
6,423.9 |
5,338.2 |
3,921.0 |
2,821.5 |
3,056.1 |
|
Interest-earning Deposits |
2,987.5 |
1,815.4 |
1,665.8 |
1,597.6 |
2,204.1 |
|
Securities Held |
3,258.8 |
6,730.2 |
8,430.8 |
8,885.4 |
8,231.8 |
|
Securities for Sale |
10,941.3 |
5,742.5 |
5,197.8 |
3,120.6 |
1,941.7 |
|
Total Investment Securities |
14,200.1 |
12,472.7 |
13,628.6 |
12,005.9 |
10,173.5 |
|
Other Earning Assets |
52.7 |
199.8 |
24.8 |
85.8 |
0.0 |
|
Other Earning Assets, Total |
17,240.2 |
14,487.8 |
15,319.3 |
13,689.3 |
12,377.7 |
|
Loan Loss Allowances |
-893.5 |
-737.7 |
-958.5 |
-1,477.6 |
-713.6 |
|
Net Loans |
46,706.6 |
39,529.9 |
38,005.4 |
28,611.4 |
28,056.7 |
|
Buildings |
1,121.4 |
1,065.6 |
1,365.7 |
1,427.8 |
1,456.1 |
|
Machinery/Equipment |
1.5 |
1.8 |
3.4 |
3.6 |
4.1 |
|
Other
Property/Plant/Equipment |
771.4 |
690.9 |
794.9 |
757.4 |
705.6 |
|
Property/Plant/Equipment - Gross |
1,894.3 |
1,758.3 |
2,164.0 |
2,188.9 |
2,165.9 |
|
Accumulated Depreciation |
-1,304.1 |
-1,195.2 |
-1,412.5 |
-1,423.3 |
-1,385.1 |
|
Property/Plant/Equipment - Net |
590.2 |
563.1 |
751.5 |
765.6 |
780.8 |
|
Goodwill, Net |
547.7 |
518.6 |
636.4 |
653.5 |
634.6 |
|
Intangibles, Net |
213.6 |
161.3 |
171.3 |
143.5 |
115.5 |
|
LT Investment - Affiliate Companies |
122.6 |
111.4 |
65.2 |
59.9 |
58.3 |
|
Long Term Investments |
122.6 |
111.4 |
65.2 |
59.9 |
58.3 |
|
Deferred Income Tax - Long Term Asset |
93.7 |
191.6 |
206.8 |
207.6 |
123.3 |
|
Other Long Term Assets, Total |
93.7 |
191.6 |
206.8 |
207.6 |
123.3 |
|
Other Assets |
1,593.8 |
1,287.1 |
1,231.1 |
904.2 |
713.7 |
|
Other Assets, Total |
1,593.8 |
1,287.1 |
1,231.1 |
904.2 |
713.7 |
|
Total Assets |
73,532.3 |
62,189.0 |
60,308.0 |
47,856.5 |
45,916.6 |
|
|
|
|
|
|
|
|
Accrued Expenses |
245.4 |
155.3 |
187.8 |
138.3 |
129.9 |
|
Interest Bearing Deposits |
43,402.7 |
38,691.3 |
38,244.3 |
29,794.5 |
29,204.0 |
|
Other Deposits |
2,206.8 |
1,720.2 |
906.4 |
1,163.8 |
1,273.9 |
|
Total Deposits |
45,609.6 |
40,411.5 |
39,150.7 |
30,958.3 |
30,477.9 |
|
Other Bearing Liabilities |
7,648.7 |
4,728.1 |
4,782.8 |
4,254.0 |
4,197.4 |
|
Other Bearing Liabilities, Total |
7,648.7 |
4,728.1 |
4,782.8 |
4,254.0 |
4,197.4 |
|
Total Short Term Borrowings |
8,208.2 |
8,060.6 |
6,778.6 |
4,422.3 |
4,827.6 |
|
Total Long Term Debt |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Debt |
8,208.2 |
8,060.6 |
6,778.6 |
4,422.3 |
4,827.6 |
|
|
|
|
|
|
|
|
Minority Interest |
36.2 |
35.6 |
41.0 |
38.2 |
31.1 |
|
Reserves |
2,345.4 |
1,877.0 |
2,131.1 |
2,183.7 |
1,837.0 |
|
Other Liabilities |
505.9 |
266.3 |
294.8 |
238.6 |
- |
|
Other Liabilities, Total |
2,851.2 |
2,143.3 |
2,425.9 |
2,422.3 |
1,837.0 |
|
Total Liabilities |
64,599.3 |
55,534.3 |
53,366.7 |
42,233.3 |
41,500.8 |
|
|
|
|
|
|
|
|
Common Stock |
2,430.8 |
2,301.7 |
2,824.6 |
2,900.1 |
2,816.4 |
|
Common Stock |
2,430.8 |
2,301.7 |
2,824.6 |
2,900.1 |
2,816.4 |
|
Additional Paid-In Capital |
932.4 |
81.3 |
476.9 |
473.7 |
386.4 |
|
Retained Earnings (Accumulated Deficit) |
5,569.7 |
4,271.7 |
3,639.8 |
2,249.4 |
1,213.0 |
|
Total Equity |
8,932.9 |
6,654.7 |
6,941.3 |
5,623.2 |
4,415.7 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders’ Equity |
73,532.3 |
62,189.0 |
60,308.0 |
47,856.5 |
45,916.6 |
|
|
|
|
|
|
|
|
Shares Outstanding - Common Stock Primary
Issue |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Total Common Shares Outstanding |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Employees |
17,459 |
17,306 |
16,780 |
16,713 |
14,795 |
|
Accumulated Intangible Amort, Suppl. |
- |
- |
- |
- |
26.1 |
|
Total Risk-Weighted Capital |
- |
39.6 |
39.9 |
30.8 |
29.9 |
|
Total Capital % |
15.19% |
14.88% |
15.43% |
16.52% |
14.24% |
|
Total Capital Leases, Supplemental |
- |
- |
0.0 |
0.1 |
0.2 |
|
Capital Lease Payments Due in Year 1 |
- |
- |
0.0 |
0.1 |
0.2 |
|
Capital Lease Payments Due in Year 2 |
- |
- |
0.0 |
0.0 |
0.0 |
|
Capital Lease Payments Due in Year 3 |
- |
- |
0.0 |
0.0 |
0.0 |
|
Capital Lease Payments Due in Year 4 |
- |
- |
0.0 |
0.0 |
0.0 |
|
Capital Lease Payments Due in 2-3 Years |
- |
- |
0.0 |
0.0 |
0.0 |
|
Capital Lease Payments Due in 4-5 Years |
- |
- |
0.0 |
0.0 |
0.0 |
|
Discount Rate - Domestic |
3.86% |
4.66% |
4.66% |
5.92% |
6.26% |
|
|
|
Annual Cash
Flows |
|
Financials in:
USD (mil) |
|
|
31-Dec-2012 |
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Restated Normal |
Reclassified
Normal |
Reclassified
Normal |
|
Filed Currency |
TRY |
TRY |
TRY |
TRY |
TRY |
|
Exchange Rate
(Period Average) |
1.80096 |
1.679558 |
1.507473 |
1.553646 |
1.304493 |
|
Auditor |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Cash Receipts |
4,588.1 |
4,522.6 |
4,062.7 |
5,198.4 |
5,560.3 |
|
Cash Payments |
-2,775.6 |
-2,315.8 |
-1,830.7 |
-2,392.6 |
-3,670.5 |
|
Cash Taxes Paid |
-426.9 |
-361.3 |
-403.2 |
-341.9 |
-444.2 |
|
Other Assets |
-2,753.2 |
-748.6 |
-564.5 |
394.0 |
-707.6 |
|
Other Liabilities |
4,624.8 |
11,633.0 |
11,675.1 |
-1,855.8 |
9,042.3 |
|
Other Operating Cash Flow |
2,400.2 |
-638.8 |
358.1 |
-47.5 |
-1,995.7 |
|
Investment Securities, Gains/Losses |
-159.6 |
37.1 |
-2.3 |
5.1 |
-70.4 |
|
Loans, Gains/Losses |
-6,370.9 |
-10,353.9 |
-10,964.0 |
-1,001.0 |
-8,418.4 |
|
Changes in Working Capital |
-2,258.6 |
-71.1 |
502.4 |
-2,505.3 |
-2,149.7 |
|
Cash from Operating Activities |
-872.9 |
1,774.5 |
2,331.1 |
-41.4 |
-704.0 |
|
|
|
|
|
|
|
|
Acquisition of Business |
-12.3 |
- |
- |
- |
-271.1 |
|
Sale/Maturity of Investment |
2,555.4 |
2,908.4 |
6,271.5 |
1,618.4 |
2,491.8 |
|
Purchase of Investments |
-2,296.4 |
-3,140.0 |
-8,544.1 |
-2,376.0 |
-2,100.1 |
|
Other Investing Cash Flow |
- |
- |
- |
- |
737.6 |
|
Other Investing Cash Flow Items, Total |
246.7 |
-231.5 |
-2,272.6 |
-757.6 |
858.1 |
|
Cash from Investing Activities |
246.7 |
-231.5 |
-2,272.6 |
-757.6 |
858.1 |
|
|
|
|
|
|
|
|
Other Financing Cash Flow |
0.0 |
0.0 |
-0.1 |
-0.1 |
707.1 |
|
Financing Cash Flow Items |
0.0 |
0.0 |
-0.1 |
-0.1 |
707.1 |
|
Cash Dividends Paid - Common |
-1.7 |
-1.1 |
-0.5 |
-0.9 |
-1.1 |
|
Total Cash Dividends Paid |
-1.7 |
-1.1 |
-0.5 |
-0.9 |
-1.1 |
|
Total Debt Issued |
4,326.5 |
3,762.6 |
2,137.6 |
1,332.0 |
- |
|
Total Debt Reduction |
-3,920.0 |
-2,502.6 |
-1,516.2 |
0.0 |
- |
|
Issuance (Retirement) of Debt, Net |
406.6 |
1,260.0 |
621.4 |
1,332.0 |
- |
|
Cash from Financing Activities |
404.9 |
1,258.9 |
620.9 |
1,330.9 |
706.0 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
-129.6 |
389.1 |
-35.9 |
21.1 |
484.9 |
|
Net Change in Cash |
-351.0 |
3,190.9 |
643.5 |
553.0 |
1,345.0 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
6,365.7 |
3,634.9 |
3,348.5 |
2,696.0 |
1,866.0 |
|
Net Cash - Ending Balance |
6,014.7 |
6,825.8 |
3,992.0 |
3,249.0 |
3,211.0 |
|
Depreciation |
90.1 |
91.4 |
94.8 |
92.8 |
- |
Annual Income
Statement
|
Financials in: USD (mil) |
|
|
Except for share items (millions) and per
share items (actual units) |
|
|
|
|
|
|
|
|
|
|
31-Dec-2012 |
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Reclassified
Normal |
Reclassified
Normal |
|
Filed Currency |
TRY |
TRY |
TRY |
TRY |
TRY |
|
Exchange Rate (Period
Average) |
1.80096 |
1.679558 |
1.507473 |
1.553646 |
1.304493 |
|
Auditor |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Basaran Nas
Bagimsiz Denetim |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Interest on Loans |
4,326.5 |
3,416.8 |
3,084.2 |
3,392.7 |
4,051.3 |
|
Reserve Deposits |
0.1 |
0.3 |
38.8 |
73.8 |
167.7 |
|
Banks |
71.3 |
68.8 |
50.2 |
43.0 |
102.6 |
|
Money Market Trans. |
81.2 |
19.7 |
31.1 |
57.4 |
33.6 |
|
Mktbl. Secs. Portfolio |
919.0 |
937.4 |
830.0 |
935.3 |
1,256.8 |
|
Fianancial Lease/ Income |
132.1 |
132.4 |
132.3 |
163.9 |
227.8 |
|
Other Interest Income |
87.5 |
92.3 |
72.1 |
83.3 |
112.4 |
|
Total Revenue |
5,617.6 |
4,667.6 |
4,238.7 |
4,749.4 |
5,952.1 |
|
|
|
|
|
|
|
|
Interest on Deposits |
2,241.2 |
1,867.9 |
1,546.1 |
1,863.1 |
3,172.0 |
|
Funds Borrowed |
347.2 |
320.1 |
250.5 |
307.2 |
443.0 |
|
Money Market Trans. |
154.4 |
188.8 |
44.1 |
41.3 |
95.5 |
|
Int. on Securities Issued |
122.0 |
46.1 |
16.4 |
28.9 |
63.3 |
|
Other Interest Expense |
5.5 |
14.8 |
5.3 |
0.8 |
0.4 |
|
Loan Loss Provision |
777.5 |
512.4 |
771.0 |
1,061.2 |
480.6 |
|
Total Operating Expense |
3,647.9 |
2,950.2 |
2,633.5 |
3,302.4 |
4,254.7 |
|
|
|
|
|
|
|
|
Fees&Comm. Income |
1,299.5 |
1,410.6 |
1,374.0 |
1,230.8 |
1,315.1 |
|
Fees&Comm. Expense |
-304.9 |
-238.2 |
-221.0 |
-220.9 |
-251.0 |
|
Trading Acc. Secs. |
-247.5 |
-297.2 |
-235.7 |
314.1 |
196.1 |
|
Foreign Exchange |
266.0 |
215.5 |
214.4 |
-75.3 |
-158.1 |
|
Dividend Income |
0.9 |
3.5 |
0.7 |
2.2 |
31.9 |
|
Other Income |
338.3 |
625.2 |
897.9 |
144.9 |
366.1 |
|
Loss on Sale of Assets |
-0.1 |
-0.5 |
- |
- |
- |
|
Other Expense |
-1,820.0 |
-1,732.6 |
-1,786.6 |
-1,615.7 |
-1,962.6 |
|
Inc. from Assoc.&Subs. |
9.9 |
8.6 |
4.3 |
1.2 |
2.8 |
|
Total Non-Interest Revenue |
1,667.1 |
1,966.2 |
2,255.6 |
1,618.0 |
1,753.8 |
|
|
|
|
|
|
|
|
Total Non-Interest Expense |
-2,125.1 |
-1,971.3 |
-2,007.6 |
-1,836.6 |
-2,213.6 |
|
|
|
|
|
|
|
|
Net Income Before Taxes |
1,511.8 |
1,712.5 |
1,853.2 |
1,228.4 |
1,237.6 |
|
|
|
|
|
|
|
|
Provision for Income Taxes |
347.0 |
348.2 |
357.5 |
228.7 |
267.8 |
|
Net Income After Taxes |
1,164.8 |
1,364.3 |
1,495.7 |
999.7 |
969.8 |
|
|
|
|
|
|
|
|
Minority Interest |
-5.6 |
-4.0 |
-4.4 |
-6.6 |
-2.9 |
|
Net Income Before Extra. Items |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
Net Income |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
|
|
|
|
|
|
|
Income Available to Com Excl ExtraOrd |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
|
|
|
|
|
|
|
Income Available to Com Incl ExtraOrd |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
|
|
|
|
|
|
|
Basic Weighted Average Shares |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Basic EPS Excluding ExtraOrdinary Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Basic EPS Including ExtraOrdinary Item |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Diluted Net Income |
1,159.2 |
1,360.3 |
1,491.3 |
993.1 |
967.0 |
|
Diluted Weighted Average Shares |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Diluted EPS Excluding ExtraOrd Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Diluted EPS Including ExtraOrd Items |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
DPS-Common Stock |
- |
0.00 |
0.00 |
0.00 |
- |
|
Gross Dividends - Common Stock |
- |
0.0 |
0.0 |
0.0 |
- |
|
Normalized Income Before Taxes |
1,511.9 |
1,713.0 |
1,851.3 |
1,228.2 |
1,237.2 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
347.0 |
348.3 |
357.2 |
228.6 |
267.7 |
|
Normalized Income After Taxes |
1,164.9 |
1,364.7 |
1,494.1 |
999.5 |
969.5 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
1,159.3 |
1,360.7 |
1,489.7 |
993.0 |
966.6 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Diluted Normalized EPS |
0.27 |
0.31 |
0.34 |
0.23 |
0.22 |
|
Advertising Expense |
48.9 |
44.4 |
54.7 |
40.8 |
69.7 |
|
Amort of Intangibles |
40.5 |
35.7 |
30.6 |
24.6 |
30.9 |
|
Depreciation |
90.1 |
91.4 |
94.8 |
92.8 |
95.3 |
|
Rental Expense |
83.4 |
77.8 |
75.1 |
70.3 |
68.7 |
|
Current Tax |
428.6 |
305.0 |
365.3 |
309.5 |
195.7 |
|
Current Tax - Total |
428.6 |
305.0 |
365.3 |
309.5 |
195.7 |
|
Deferred Tax |
-81.6 |
43.1 |
-7.7 |
-80.9 |
72.1 |
|
Deferred Tax - Total |
-81.6 |
43.1 |
-7.7 |
-80.9 |
72.1 |
|
Income Tax - Total |
347.0 |
348.2 |
357.5 |
228.7 |
267.8 |
|
Discount Rate |
3.86% |
4.66% |
4.66% |
5.92% |
6.26% |
|
|
|
Annual Balance
Sheet |
|
Financials in:
USD (mil) |
|
|
|
|
|
31-Dec-2012 |
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Updated Normal |
Updated Normal |
Reclassified
Normal |
|
Filed Currency |
TRY |
TRY |
TRY |
TRY |
TRY |
|
Exchange Rate |
1.7883 |
1.8886 |
1.539 |
1.49895 |
1.5435 |
|
Auditor |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Basaran Nas
Bagimsiz Denetim |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Cash&Balances with Cent. Bank |
6,423.9 |
5,338.2 |
3,921.0 |
2,821.5 |
3,056.1 |
|
Trading Securities |
560.9 |
294.8 |
695.3 |
656.2 |
537.8 |
|
Banks and Other Fin. Inst. |
2,987.5 |
1,815.4 |
1,665.8 |
1,597.6 |
2,204.1 |
|
Money Market Secs. |
1,550.8 |
1,150.9 |
630.9 |
1,055.0 |
147.7 |
|
Inv. Secs.-Avail.-for-Sale |
8,751.6 |
4,241.9 |
3,818.1 |
1,350.2 |
1,197.9 |
|
Loans |
43,512.1 |
36,707.6 |
35,245.6 |
25,926.7 |
25,209.3 |
|
Loans Under Follow-up |
1,439.4 |
1,132.1 |
1,239.7 |
1,749.7 |
1,131.0 |
|
Special Provisions |
-893.5 |
-737.7 |
-958.5 |
-1,477.6 |
-713.6 |
|
Factoring Rcvbls |
917.1 |
948.2 |
1,185.8 |
954.9 |
677.9 |
|
Inv. Secs.- Held-to.Mat. |
3,258.8 |
6,730.2 |
8,430.8 |
8,885.4 |
8,231.8 |
|
Inv. and Associates |
111.0 |
99.8 |
49.3 |
41.9 |
38.6 |
|
Subsidiaries |
11.6 |
11.6 |
16.0 |
17.9 |
19.7 |
|
Finance Lease Rcvbls. |
1,731.5 |
1,479.7 |
1,292.8 |
1,457.8 |
1,752.1 |
|
Derivatives |
52.7 |
199.8 |
24.8 |
85.8 |
0.0 |
|
Real Estates |
1,121.4 |
1,065.6 |
1,365.7 |
1,427.8 |
1,456.1 |
|
Tangibles/Leased |
255.7 |
230.2 |
250.4 |
226.7 |
200.7 |
|
Vehicles |
1.5 |
1.8 |
3.4 |
3.6 |
4.1 |
|
Other Tangibles |
515.7 |
460.7 |
544.5 |
530.7 |
504.9 |
|
Depreciation |
-1,304.1 |
-1,195.2 |
-1,412.5 |
-1,423.3 |
-1,385.1 |
|
Goodwill |
547.7 |
518.6 |
636.4 |
653.5 |
634.6 |
|
Intangibles, Net |
213.6 |
161.3 |
171.3 |
143.5 |
115.5 |
|
Current Tax Asset |
0.4 |
1.4 |
0.8 |
0.2 |
9.9 |
|
Deferred Tax Asset |
93.7 |
191.6 |
206.8 |
207.6 |
123.3 |
|
Investment/Held-to-Mat. |
78.1 |
54.8 |
53.6 |
59.2 |
58.3 |
|
Other Assets |
1,593.4 |
1,285.7 |
1,230.3 |
904.1 |
703.8 |
|
Total Assets |
73,532.3 |
62,189.0 |
60,308.0 |
47,856.5 |
45,916.6 |
|
|
|
|
|
|
|
|
Deposits |
39,782.7 |
35,045.3 |
35,872.0 |
28,936.8 |
28,686.6 |
|
Financial Borrowings/Trading |
215.0 |
286.1 |
233.4 |
179.1 |
143.0 |
|
Interbank Money Market |
3,620.0 |
3,646.0 |
2,372.3 |
857.6 |
517.4 |
|
Borrowings from Banks |
7,993.3 |
7,774.5 |
6,545.2 |
4,243.1 |
4,684.6 |
|
Marketable Securities |
2,206.8 |
1,720.2 |
906.4 |
1,163.8 |
1,273.9 |
|
Misc. Payables |
3,229.6 |
2,539.2 |
2,732.9 |
2,165.4 |
1,794.2 |
|
Other External Resources |
1,513.8 |
852.5 |
678.7 |
604.8 |
964.3 |
|
Taxes&Duties Payable |
245.4 |
155.3 |
187.8 |
138.3 |
129.9 |
|
Derivatives |
505.9 |
266.3 |
294.8 |
238.6 |
- |
|
Finance Lease Payables |
0.0 |
0.0 |
0.0 |
0.1 |
0.2 |
|
Provisions |
2,345.4 |
1,877.0 |
2,131.1 |
2,183.7 |
1,837.0 |
|
Tier 2 Capital |
2,905.4 |
1,336.3 |
1,371.2 |
1,483.7 |
1,438.7 |
|
Minority Interest |
36.2 |
35.6 |
41.0 |
38.2 |
31.1 |
|
Total Liabilities |
64,599.3 |
55,534.3 |
53,366.7 |
42,233.3 |
41,500.8 |
|
|
|
|
|
|
|
|
Share Capital |
2,430.8 |
2,301.7 |
2,824.6 |
2,900.1 |
2,816.4 |
|
Capital Reserves |
932.4 |
81.3 |
476.9 |
473.7 |
386.4 |
|
Profit Reserves |
3,980.7 |
2,882.5 |
2,080.9 |
1,244.8 |
561.5 |
|
Prior Year Income/Loss |
421.5 |
179.4 |
98.2 |
-24.7 |
-165.8 |
|
Net Profit/Loss |
1,167.4 |
1,209.7 |
1,460.7 |
1,029.4 |
817.2 |
|
Total Equity |
8,932.9 |
6,654.7 |
6,941.3 |
5,623.2 |
4,415.7 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders' Equity |
73,532.3 |
62,189.0 |
60,308.0 |
47,856.5 |
45,916.6 |
|
|
|
|
|
|
|
|
S/O-Common Stock |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Total Common Shares Outstanding |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
4,347.1 |
|
Accumulated Intangible Amortization |
- |
- |
- |
- |
26.1 |
|
Total Risk-Weighted Assets |
- |
39,638.3 |
39,901.6 |
30,770.6 |
29,869.9 |
|
Total Capital Ratio |
15.19% |
14.88% |
15.43% |
16.52% |
14.24% |
|
Full-Time Employees |
17,459 |
17,306 |
16,780 |
16,713 |
14,795 |
|
Capital Lease Within 1 Year |
- |
- |
0.0 |
0.1 |
0.2 |
|
Capital Lease Within 1-4 Years |
- |
- |
0.0 |
0.0 |
0.0 |
|
Total Capital Leases |
- |
- |
0.0 |
0.1 |
0.2 |
|
Discount Rate |
3.86% |
4.66% |
4.66% |
5.92% |
6.26% |
|
|
|
Annual Cash
Flows |
|
Financials in:
USD (mil) |
|
|
|
|
|
31-Dec-2012 |
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Restated Normal |
Reclassified
Normal |
Reclassified
Normal |
|
Filed Currency |
TRY |
TRY |
TRY |
TRY |
TRY |
|
Exchange Rate
(Period Average) |
1.80096 |
1.679558 |
1.507473 |
1.553646 |
1.304493 |
|
Auditor |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Guney Serbest
Muhasebeci |
Basaran Nas
Bagimsiz Denetim |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Interest Received |
4,588.1 |
4,522.6 |
4,062.7 |
5,198.4 |
5,560.3 |
|
Interest Paid |
-2,775.6 |
-2,315.8 |
-1,830.7 |
-2,392.6 |
-3,670.5 |
|
Dividend Income |
0.9 |
3.5 |
0.7 |
2.2 |
31.9 |
|
Amortization of Intangibles |
40.5 |
35.7 |
30.6 |
24.6 |
- |
|
Commissions&Fees |
1,299.8 |
1,414.0 |
1,374.2 |
1,229.9 |
1,306.8 |
|
Other Income |
172.9 |
197.2 |
-340.6 |
397.8 |
302.3 |
|
Reversal of Provisions&Rcvbls. |
882.1 |
801.6 |
1,057.7 |
1,099.4 |
645.2 |
|
Employee Payments |
-1,540.7 |
-1,627.4 |
-1,594.4 |
-1,496.5 |
-1,736.5 |
|
Taxes Paid |
-426.9 |
-361.3 |
-403.2 |
-341.9 |
-444.2 |
|
Other Operating C.F. |
1,585.3 |
-1,427.6 |
-139.5 |
-1,280.4 |
-2,545.3 |
|
Trading Securities |
-159.6 |
37.1 |
-2.3 |
5.1 |
-70.4 |
|
Balances with Banks |
-2,522.3 |
-453.3 |
-249.3 |
639.3 |
-790.4 |
|
Loans, Net |
-6,370.9 |
-10,353.9 |
-10,964.0 |
-1,001.0 |
-8,418.4 |
|
Other Current Assets |
-230.9 |
-295.3 |
-315.2 |
-245.3 |
82.9 |
|
Bank Deposits |
-49.7 |
-139.5 |
294.6 |
703.2 |
-1,191.1 |
|
Other Deposits |
2,804.8 |
6,587.8 |
7,538.2 |
-868.1 |
7,950.4 |
|
Funds Borrowed |
-775.5 |
4,246.7 |
3,165.8 |
-1,845.5 |
2,219.2 |
|
Other Payables |
2,645.1 |
938.0 |
676.6 |
154.6 |
63.8 |
|
Cash from Operating Activities |
-872.9 |
1,774.5 |
2,331.1 |
-41.4 |
-704.0 |
|
|
|
|
|
|
|
|
Acq. of Subs.&Assoc. |
-12.3 |
- |
- |
- |
-271.1 |
|
Purch. of Secs. and R.E. Inv. |
-175.7 |
-147.4 |
-155.8 |
-131.1 |
-216.4 |
|
Sale of Secs. and R.E. Inv. |
25.6 |
112.5 |
30.1 |
28.3 |
93.9 |
|
Purch. of Sec. - Avail. for Sale |
-2,092.7 |
-2,656.9 |
-6,384.8 |
-952.5 |
-1,462.2 |
|
Sale of Secs. - Avail. for Sale |
2,004.3 |
1,306.5 |
3,996.9 |
857.0 |
853.3 |
|
Purch. of Secs.-Held to Mat. |
-27.9 |
-335.6 |
-2,003.5 |
-1,292.5 |
-421.5 |
|
Sale of Secs.-Held to Mat. |
525.5 |
1,489.4 |
2,244.5 |
733.2 |
1,544.6 |
|
Other |
- |
- |
- |
- |
737.6 |
|
Cash from Investing Activities |
246.7 |
-231.5 |
-2,272.6 |
-757.6 |
858.1 |
|
|
|
|
|
|
|
|
Dividend Payments |
-1.7 |
-1.1 |
-0.5 |
-0.9 |
-1.1 |
|
Payments for Fin. Leases |
0.0 |
0.0 |
-0.1 |
-0.1 |
0.1 |
|
Capital Instruments |
- |
- |
- |
- |
707.0 |
|
Cash Outflow/Credits & Marketable Secur. |
-3,920.0 |
-2,502.6 |
-1,516.2 |
0.0 |
- |
|
Gain/Credits and Marketable Secur. |
4,326.5 |
3,762.6 |
2,137.6 |
1,332.0 |
- |
|
Cash from Financing Activities |
404.9 |
1,258.9 |
620.9 |
1,330.9 |
706.0 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
-129.6 |
389.1 |
-35.9 |
21.1 |
484.9 |
|
Net Change in Cash |
-351.0 |
3,190.9 |
643.5 |
553.0 |
1,345.0 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
6,365.7 |
3,634.9 |
3,348.5 |
2,696.0 |
1,866.0 |
|
Net Cash - Ending Balance |
6,014.7 |
6,825.8 |
3,992.0 |
3,249.0 |
3,211.0 |
|
Depreciation |
90.1 |
91.4 |
94.8 |
92.8 |
- |
|
Financials in: USD (mil) |
|
|
Except for share items (millions) and per
share items (actual units) |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Financials in: USD (mil) |
|
|
Except for share items (millions) and per
share items (actual units) |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.54.62 |
|
|
1 |
Rs.83.69 |
|
Euro |
1 |
Rs.71.41 |
INFORMATION DETAILS
|
Report
Prepared by : |
PRL |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively below
average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess SC’s credit risk and
to set the amount of credit to be extended. It is calculated from a composite
of weighted scores obtained from each of the major sections of this report. The
assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.