[02-Jul-2001] First Investment Bank

Research:

Page 1 of 10

Return to Regular Format

First Investment Bank

Publication Date: 02-Jul -2001
Analyst:
Emmanuel Volland, Paris (33) 1-4420-6719; Magar Kouyoumdjian, London (44) 20-7847-7217

Credit Rating B/Stable/--

Rationale
The rating on First Investment Bank (FIB) reflects the bank's commercial dynamism and flexibility,
quality of staff, and adequate asset quality. These elements are offset by FIB's limited franchise and
capital base, its aggressive expansion, and the high-risk economic environment in the Republic of
Bulgaria (foreign currency rating B+/Positive/B).
FIB is a privately owned bank formed in 1993. It counts among its shareholders the European Bank for
Reconstruction and Development (EBRD; AAA/Stable/A -1+), which holds a 20% stake. While FIB has
quickly grown to rank among the 10 largest banks in Bulgaria--with total assets of Bulgarian lev (BL)
338.3 million (US$161 million, at BL2.1 to US$1) at Dec. 31, 2000--it is small by international standards.
FIB's clients are primarily small and midsize companies, but include several large, state-owned and
private companies, and an increasing number of affluent individuals. Aggressive loan growth since its
inception (except for a brief period during the Russian and Kosovo crises, when lending was more
cautious) has left the bank vulnerable to a deterioration in asset quality in the event of an economic
downturn. FIB has managed to maintain adequate asset quality, reflected in a low level of problem
loans. Nonperforming loans had shrunk to 4.0% of total loans at Dec. 31, 2000, and were well covered
by provisions. While the limited size of the loan book allows for close scrutiny of customers, it leads to
high concentration by borrower: the 20 largest loans represented about 44% of the portfolio at Dec. 31,
2000. This level of concentration is gradually being reduced, however.
High margins and relatively low loan losses have resulted in FIB reporting adequate levels of
profitability. Return on equity reached 21% in 2000.
The bank's funding profile is improving, but remains relatively weak. Its small branch network leaves it
predominantly wholesale funded and therefore vulnerable to investor sentiment. Nevertheless, the
proportion of individuals in the bank's total deposits increased rapidly to 41% at Dec. 31, 2000, from
17% in 1998. This is a result of management's decision in 1999 to develop the bank's retail business.
While FIB's capitalization is currently at an adequate level for the rating--with adjusted common equity
to loans of 31% at Dec. 31, 2000--it will come under downward pressure if the bank grows at speed
without a corresponding injection of capital. Furthermore, FIB's capital is small in absolute terms,
leaving the bank vulnerable to risk concentrations.

Outlook
FIB should be able to maintain its current level of profitability owing to tight management controls and
the continuing stabilization of the Bulgarian economy. If the economic environment in Bulgaria improves
and FIB broadens its customer and equity base, the bank's rating could be raised. Conversely, if FIB
excessively increases loan leverage, or if its asset quality significantly deteriorates, the rating could be
lowered.

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 2 of 10

Profile
FIB was formed in August 1993 and, following a period of fast growth, now ranks among the 10 largest
banks in the country, and was the seventh-largest private bank in terms of total assets at Dec. 31,
2000. While by domestic standards FIB is a midsize bank, in a global context it is very small, with total
capital of BL49.1 million and total assets of BL338.3 million at year-end 2000. FIB's limited size means
that it has a close relationship with each of its clients, enabling it to more easily assess their
creditworthiness and financial needs. Additionally, the bank can provide customers with good-quality
service and quick responses to their requirements. Most other banks in Bulgaria currently cannot
provide these services. As the result of a dynamic commercial strategy and marketing efforts, FIB has
been able to successfully expand its customer franchise.
The bank was formed to service the corporate market in Bulgaria--primarily the midsize segment, but a
small, select number of large corporate customers are also part of the customer base. The ability to
service these customers is limited, however, given the bank's absolute size and capital base. FIB had a
total of about 5,600 corporate clients at March 31, 2001, the vast majority of which are midsize,
privately owned companies that have been either recently privatized or formed after the introduction of
the market-led economy that followed the previous communist-command economy. FIB also has in its
customer base several of the more profitable and more economically viable state-owned enterprises,
which are likely to be privatized in the future. In addition, it is a banker to private individuals and is
increasingly providing banking services to long-term contract employees of its corporate clients. The
bank had about 47,000 individual customers at March 31, 2001. FIB is an active player in the growing
card-payments business in Bulgaria, having issued almost 50,000 cards and accounting for about 15%
of card transactions. It has also started providing mortgage loans to diversify its portfolio.
FIB operates from its head office in Sofia, Bulgaria's capital, and currently employs about 320 staff (of
which about 50% are at the head office). It has 11 local branches in major cities across the country and
plans to open four new branches in 2001 in conjunction with an agreement with the Health Insurance
Agency to service the latter's payments to about 6,000 doctors, amounting to some BL500 million
annually. It also has a branch in Cyprus, which acts as an international banking unit, booking loans and
servicing offshore foreign companies conducting business in Bulgaria. The bank has also had a branch
in Albania since 1999.

Ownership and Legal Status

FIB is a fully privately owned bank and, as such, is free from state-influenced lending and government
cronyism. Its ownership is spread between Bulgarian nationals and corporations and foreign-owned
investment vehicles. At Dec. 31, 2000, FIB's ownership was as follows:
l
l
l
l
l
l
l

EPIC (Austria), 39.00%;

EBRD, 20.00%;
First Financial Brokerage House (Bulgarian), 13.89%;
Mr. I. Mutafchiev, 12.33%;
Mr. T. Minev, 10.73%;
Legnano Enterprises Ltd., 2.45%; and
Mr. E. Dimitrov, 1.60%.

Mr. Mutafchiev and Mr. Minev were the bank's original founders in 1993. Vienna-based EPIC
(European Privatization and Investment Corp.), which purchased its 39% stake in 1996, is an
investment vehicle that has been active in recent years in purchasing stakes in privatized companies in
central and eastern Europe. EPIC is a portfolio investor and its investment in FIB is passive.
The EBRD became acquainted with FIB in 1996, providing the bank with a US$4 million five-year loan
for financing medium- and long-term projects. The EBRD was interested in investing in the Bulgarian
financial system, but the viable opportunities at the time were very limited. Nevertheless, the EBRD was
satisfied with both FIB's management and operations, and in June 1997 increased its investment in the
bank by purchasing a 20% holding through a share issue, while maintaining the term loan. As a
prerequisite to this equity investment, the founding shareholders agreed not to sell their shareholdings
for a period of three years. The EBRD appears to be very "hands-on" in this investment, taking an
active role in approving large loans and agreeing strategy. Management is interested in broadening

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 3 of 10

FIB's shareholder base, primarily to provide the bank with long-term funds to on -lend to its corporate
clients for investment purposes. Considering that the bank still has growth potential on its own merit,
however, the shareholders are not rushing into any decision in this regard.

Strategy
FIB's strategic aim was to remain a midsize bank (by domestic standards), offering banking services to
a select number of privately owned Bulgarian companies and wealthy private individuals. This strategy
was somewhat distorted in 2000, when FIB entered the bidding for the privatization of several larger
banks, together with the EBRD. This strategy has since been abandoned and the bank is now seeking
to grow organically. Management, although ambitious with regard to its growth strategy, recognizes
both its financial limitations and the vulnerabilities of operating in a volatile environment. Nevertheless,
the Bulgarian economy is stabilizing at a better rate than many countries in the Balkans, and has
recently secured further funding from the IMF based on the progress it has made so far. The imposition
of the currency board in 1997, whereby the lev was pegged to the German mark, has helped stability,
and inflation is now relatively low. Financial intermediation remains modest and most Bulgarian banks
are being very cautious in providing credit. The ratio of total loans to GDP stood at about 17% at Dec.
31, 2000. As the country stabilizes and banks become stronger, so the trust in banks will grow and
financial intermediation will increase. In this context, the bank has decided to accelerate its growth.
Management has a very hands-on approach to business, which is positive in the current operating
environment. FIB has a well-educated staff and has been more dynamic compared with many of its
larger competitors. Nevertheless, with several of these banks acquiring foreign strategic investors, they
will quickly catch up and represent tougher competition in the future. Systems are up-to-date and the
bank is on-line, enabling management to keep a close eye on finances. Lending is centralized,
operating to tight criteria. Problems may arise, however, as the bank grows and takes on more
customers, and management becomes stretched.

Asset Quality
Having only been established in 1993, FIB has a short operating history. Lending initially grew at a
modest rate owing to limited resources and the extreme economic volatility following the country's
decision to transform to a market-oriented system from the previous communist-led regime. A financial
crisis in Bulgaria in 1996-1997 led to a huge devaluation of the lev and hyperinflation. As the economy
has stabilized and FIB's customer base has grown--driven by good service quality--demand for FIB to
lend has increased. At the same time, the bank has been securing additional resources, in particular
longer term funds, to help satisfy customer demand.
FIB appears to be a cautious lender. It has developed a prudent lending policy based on the cash flow
and track record of its customers, who must hold an account with the bank for a certain period so that it
can monitor their finances before lending to them. The bank's primary lending criterion is the customer's
cash flow. It will not lend if this is in doubt, even if there is more than sufficient collateral. The legal
procedure in the region for banks wanting to secure their claims against collateral, especially real
estate, remains slow and cumbersome. Most of the loans are secured primarily against easily
enforceable collateral, such as cash or government paper. In most cases, loans are also secured by
promissory notes, which can be enforced within weeks and allow the bank to be proactive in disposing
of assets to satisfy its claims.
Owing to the bank's limited medium- and long-term resources, it mainly lends on a short-term basis. At
the end of 2000, three-quarters of lending was scheduled to mature within one year; the remainder is
contracted to mature within between one and five years. FIB has experienced aggressive growth in
assets since its inception, except for a brief period during the Russian and Kosovo crises, when lending
was cautious. Assets increased by 53.9% in 2000, to BL338.3 million. This reflects the increasing
stability in the country and growing demand. Lending was the largest component of the bank's balance
sheet at Dec. 31, 2000, at 46.8% (on a gross basis). This is a significantly higher loan leverage than
that of the system as a whole (about 30%). One of the main reasons for the EBRD's involvement in FIB
was its belief that FIB was one of the only banks in the country capable of prudent lending and thus
able to increase investment in the fragile but developing Bulgarian economy. The bank's loan portfolio
is almost exclusively made up of private companies, while individuals represent less than 0.3%.
Regarding the composition of the loan portfolio by industry sector, the largest exposures at Dec. 31,

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 4 of 10

2000, were to trade, 39.9%; industry, 31.5%; transport, 6.4%; and services, 6.1%. The bank's loan
portfolio shows a high level of concentration by borrower--a common feature for Bulgarian banks. Many
of these large exposures have been brought about by the privatization of the borrower. The 20 largest
loans represented about 44% (down from 60% in the previous year) of the bank's portfolio at Dec. 31,
2000. This creates potential risks as the size of the largest exposures compared to the bank's equity is
still relatively high; the five largest exposures represented about one-third of the bank's total equity
(down from three-quarters in the previous year).
FIB's loan portfolio is relatively clean, especially in comparison with those of most banks in the region.
Nonperforming loans (over 90 days past due) represented about 4% of gross lending at Dec. 31, 2000,
and are adequately covered by specific and general provisions. In accordance with domestic regulation
No.9, FIB allocates a general provision of 2.5% for its performing loans.
At Dec. 31, 2000, cash and amounts due from banks was the second-largest item on the balance
sheet, amounting to BL89.2 million, or 26.4% of total assets, with securities held for dealing purposes
representing a further BL40 million, or 11.8% of assets. Balances with the Bulgarian National Bank
were BL9.2 million at the same date.

Profitability
Since its inception, FIB has been audited by KPMG Bulgaria. The bank's accounts are based on
International Accounting Standards (IAS), using historical cost convention, and are unqualified. Since
1999, the accounts have been denominated in Bulgarian lev, with accounts for previous years being
restated.
In 1996 and 1997, FIB was operating in a hyperinflationary environment, which led to the bank and its
auditors deeming it more representative to present assets and liabilities in dollar terms. IAS 29 was not
applied to the bank's statements prepared in lev prior to their translation into dollars. According to
KPMG, the devaluation of the lev against the U.S. dollar for this period diverged significantly from the
inflation index. A fairer presentation of the financial statements was therefore given by presenting them
in U.S. dollars without making prior adjustments, in accordance with IAS 29. This is no longer the case
and justifies FIB's choice of publishing its accounts in lev since 1999.
FIB's performance has been satisfactory in the context of a short operating history and a turbulent
environment. The bank has used the turbulence to its own advantage and made significant profits from
its foreign exchange activities before the currency board came into effect. In addition, the bank is small
and flexible and has not suffered from the asset-quality problems that have burdened most other banks
in Bulgaria. Currency fluctuations have subsided since the Bulgarian lev was pegged and, as such, the
bank is experiencing more stable revenues.
The bank is growing its lending and the bulk of its revenues derive from net interest income--53.4% in
2000, up from only 22% in 1996. Net interest income was BL15.0 million in 2000, up from BL11.6
million in 1999, which, due to decreasing margins, does not fully reflect the sharp increase in lending.
The ratio of net interest income to average assets stood at a high 8.9% in 2000, down from 10.6% the
previous year. Most banks in Bulgaria are beginning to change their very cautious lending policies and
therefore competition is intensifying, especially following the sale of state-owned banks to more wealthy
and experienced foreign banks.
FIB's noninterest income is good, at BL13.5 million in 2000, of which the main components were: fees
and commissions (BL8.1 million), net gains on dealing securities (BL1.8 million), and foreign exchange
gains (BL3.6 million).
The bank has a limited branch network, but the costs involved in running its infrastructure are fairly high
in comparison with the size of the bank. The increase in expenses since 1998 was mainly a result of the
opening and equipping of new branches, and advertising costs. As the bank grows, so its fixed costs
will have less of an effect on profitability, and therefore efficiency ratios are likely to improve. FIB's costto-income ratio already improved significantly in 2000--to 52.6%, from 60.4% in the previous year.
Further investment is likely, which is expected to keep efficiency ratios at similar levels in the short
term.
Despite high cost ratios, FIB is still very profitable, achieving net profit of BL9.3 million in 2000. Its

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 5 of 10

return on average assets for 2000 was a high 5.52%, and return on equity was 21% (up from 16.4% the
previous year).

Asset-Liability Management
FIB remains primarily wholesale funded, with a limited branch network and retail franchise. It is
therefore more exposed to market confidence than retail banks. FIB's management is aware of the
bank's funding weakness and is therefore aiming to increase its sources of long-term funds through
borrowings in the international markets. In parallel, the bank is increasing its retail deposits. It has been
very successful in this field, with deposits from individuals to total deposits increasing to 40.9% in 2000,
from 32% the previous year, and only 17% in 1998.
At Dec. 31, 2000, total customer deposits stood at BL135 million, representing a 33% increase over
1999. Following the loss of deposits in 1999, linked to the transfer of budget accounts to the Bulgarian
National Bank, FIB managed to attract a significant amount of primary deposits in 2000. This growth in
deposits, coupled with several new foreign credit lines, enabled aggressive loan growth in 2000 without
undermining liquidity. Customer deposits made up 40% of total liabilities at the same date. Currently,
BL87.7 million--or 64.9% of deposits--is considered to be on demand, with the rest classified as time
deposits. In addition, BL79.4 million was in foreign currency deposits (mainly in U.S. dollars), with
BL55.7 million denominated in lev.
Other sources of funding were derived from the interbank market and other borrowed funds. Interbank
deposits were BL36.4 million at Dec. 31, 2000, up from BL27.5 million at the end of 1999. Other
borrowed funds of BL69.1 million--as opposed to less than BL15 million at Dec. 31, 1997--came entirely
from financial institutions (BL49.8 million from foreign institutions, including 15 million syndicated by
the EBRD). In 2000, FIB received a new five-year loan of 6.6 million from DEG (German Investment
and Development Company). In the first quarter of 2001, it received a two-year 10 million facility
syndicated by Bayerische Landesbank Girozentrale, and a loan facility from the Black Sea Trade and
Development Bank of up to US$5 million on a revolving basis. Management is aiming to increase these
funds, in particular term facilities, to on-lend to customers.
Risk management is relatively simple given the bank's short operating life and limited operations, but
growing investments will increase its sophistication in the future. The bank's systems are all on-line,
enabling dynamic management of the balance sheet, and management has, with the help of
consultants, been developing software packages to perform basic asset and liability management.
Trading limits, even in the context of the bank's size, are low, and management and the EBRD do not
wish to take on excessive market risk.
The EBRD has imposed a minimum limit of 25% of assets in liquid form and has limited currency
exposures. For net open positions, FIB cannot exceed 10% of capital for any one currency and 20% for
all currencies. Furthermore, the maximum securities trading position allowed to be held overnight is
US$2.5 million. The majority of the dealing portfolio is composed of Bulgarian government securities. Of
the rest, the bank holds some emerging market bonds, including Albanian government securities, but
these are not in significant quantities.

Capital
Capital ratios are falling due to the bank's aggressive growth. At the end of 2000, FIB's total capital
base was BL49.1 million, representing a 23% increase over the previous year. The increase in equity
resulted from the full retention of net profits. FIB did not declare any dividends since its inception.
Following a period of limited growth during 1999, a sharp increase in the bank's balance sheet in 2000
caused capitalization to decrease, with the ratio of adjusted common equity to assets slipping to 14.5%
at Dec 31, 2000, from 18.1% at the end of 1999. On a regulatory basis, capitalization is high, although it
has been normalized from previously very high positions. The total Bank for International Settlements
(BIS) ratio had fallen to 22% at Dec. 31, 2000 (from 31% a year earlier)--still well above the minimum
regulatory requirement, but approaching the bank's own minimum target of 20%. This was due to the
rapid growth in lending.
While FIB's capitalization currently is at an adequate level for the rating, it will come under downward
pressure if the bank grows at speed without a corresponding injection of capital. The bank's

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 6 of 10

shareholders require a minimum capital adequacy ratio of 15%, although at the moment there are no
plans to raise additional capital. Standard and Poor's considers that, while the economy in Bulgaria has
stabilized somewhat, banks are still operating in a vulnerable environment. Capitalization should
therefore be maintained at a high level to absorb potential losses.
Table 1 First Investment Bank Balance Sheet Statistics
--Year ended Dec. 31 -(Mil. BL)

Breakdown as a % of assets (adj.)

2000 1999 1998 1997 1996

2000

1999

1998

1997

1996

ASSETS
Cash and money market instruments

115

78

82

58

17

34.07

35.45

35.30

47.23

68.37

40

29

37

17

11.83

13.04

16.04

14.06

1.02

40

29

37

15

11.83

13.04

16.04

12.50

1.02

0.00

0.00

0.00

1.56

0.00

169

97

98

37

49.82

43.92

42.09

30.27

19.90

0.25

0.00

0.00

0.00

0.00

168

49.56

0.00

0.00

0.00

0.00

All other loans

97

98

37

0.00

43.92

42.09

30.27

19.90

Loan loss reserves

10

3.00

3.14

1.69

2.03

2.35

Customer loans (net)

158

90

94

35

46.81

40.78

40.40

28.24

17.55

Earning assets

225

188

193

104

21

66.63

85.22

83.08

84.32

81.39

18

18

15

11

5.36

8.22

6.52

9.08

10.95

1.85

2.40

1.66

1.07

1.80

Securities
Trading securities (marked to market)
Nontrading securities
Customer loans (gross)
Other consumer loans
Commercial/corporate loans

Fixed assets
All other assets

Total reported assets

338

220

233

123

26

100.00 100.00 100.00 100.00 100.00

Adjusted assets

338

220

233

123

26

100.00 100.00 100.00 100.00 100.00

2000 1999 1998 1997 1996

LIABILITIES

2000

1999

1998

1997

1996

Breakdown as a % of liabilities + equity

Total deposits
Noncore deposits
Core/customer deposits
Other borrowings
Other liabilities

171

132

158

76

18

50.69

59.93

67.74

61.47

71.77

36

30

42

17

13

10.75

13.85

18.12

13.52

49.45

135

101

115

59

39.94

46.08

49.63

47.95

22.32

69

41

32

11

20.41

18.40

13.96

8.55

7.54

49

14.37

3.74

3.77

6.14

0.39

289

181

199

94

20

85.47

82.08

85.48

76.15

79.71

Total shareholders' equity

49

40

34

29

14.52

18.08

14.53

23.83

20.29

Common shareholders' equity (reported)

49

40

34

29

14.52

18.08

14.53

23.83

20.29

65

65

65

30

19.13

29.40

27.83

24.49

28.30

(16)

(25)

(31)

(1)

(2)

(4.61) (11.32) (13.30)

(0.66)

(8.01)

Total liabilities and equity

338

220

233

123

26

Tangible common equity

49

40

34

29

Adjusted common equity

49

40

34

29

Tangible total equity

49

40

34

29

Adjusted total equity

49

40

34

29

Total liabilities

Share capital and surplus

Reserves (including inflation revaluations)

100.00 100.00 100.00 100.00 100.00

Table 2 First Investment Bank Profit and Loss Statement Statistics

--Year ended Dec. 31-(Mil. BL)

2000 1999 1998 1997 1996

Adj. avg. assets (%)

2000

1999

1998

1997

1996

PROFITABILITY

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Interest income

Page 7 of 10

22.7

16.9

17.0

9.5

4.6

8.14

7.49

9.56 12.64

28.63

Interest expense

7.7

5.3

5.1

4.8

3.0

2.76

2.33

2.85

6.40

19.00

Net interest income

15.0

11.7

11.9

4.7

1.6

5.38

5.15

6.70

6.24

9.63

Operating noninterest income

13.1

9.6

1.7

5.9

5.6

4.70

4.40

0.94

7.85

34.81

Fees and commissions

8.1

4.9

3.7

2.9

0.5

2.91

2.16

2.07

3.88

3.25

Trading gains

5.4

5.0

(1.0)

3.1

5.1

1.92

2.33 (0.58)

4.08

32.13

Other noninterest income

(0.4) (0.2)

(1.0) (0.1) (0.1)

(0.14) (0.09) (0.56) (0.11)

(0.56)

Operating revenues

28.1

21.3

13.6

10.6

7.1

10.07

9.55

7.64 14.09

44.44

Noninterest expenses

14.8

12.9

9.3

7.4

1.8

5.30

5.69

5.20

9.89

11.19

Personnel expenses

3.8

3.1

2.4

2.2

0.5

1.34

1.39

1.33

2.87

2.88

Other general and administrative expenses

8.5

7.7

5.3

5.3

1.3

3.06

3.37

2.78

7.03

8.31

Depreciation and amortization - other

2.5

2.1

1.6

N.A.

N.A.

0.90

0.93

1.09

0.00

0.00

13.4

8.4

4.3

3.2

5.3

4.77

3.87

2.44

4.20

33.25

Net operating income before loss provisions

Credit loss provisions (net new)
Net operating income after loss provisions
Nonrecurring/special expense
Pretax profit

3.2

2.5

1.7

0.7 (1.9)

1.16

1.50

0.93

0.92 (11.56)

10.1

6.0

2.7

2.5

7.2

3.61

2.36

1.51

3.28

44.81

0.0

0.0

0.0

(6.3)

5.4

0.00

0.00

0.00 (8.45)

33.56

2.36

1.51 11.73

11.25

10.1

6.0

2.7

8.8

1.8

3.61

Tax expense/credit

0.8

0.1

(0.7)

5.0

0.1

0.28 (0.15) (0.40)

6.59

0.44

Net income before minority interests

9.3

6.0

3.4

3.9

1.8

3.33

2.51

1.91

5.15

10.81

Net income before extraordinaries

9.3

6.0

3.4

3.9

1.8

3.34

2.51

1.91

5.17

10.94

Net operating income

9.3

6.0

3.4

1.4

7.1

3.34

2.51

1.91

1.47

43.20

2000 1999 1998 1997 1996

ASSET QUALITY
Nonperforming assets

N.A.

N.A.

N.A.

Nonaccrual loans

N.A.

N.A.

N.A.

Average customer loans

129

92

64

20

Average earning assets

207

190

149

62

13

Average assets

279

226

178

75

16

Average total deposits

152

145

117

47

12

Average interest-bearing liabilities

206

181

138

53

13

Average common equity

44

37

32

17

Average adjusted assets

279

226

178

75

16

316

297

255

224

172

Number of branches

11

10

10

10

N.A.

Off-balance-sheet credit equivalents

61

51

51

18

AVERAGE BALANCE SHEET

OTHER DATA
Number of employees (end of period)

N.A. --Not available.

Table 3 First Investment Bank Ratio Analysis

--Year ended Dec. 31 -2000

1999

1998

1997

1996

ANNUAL GROWTH (%)

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 8 of 10

Customer loans (gross)

74.31

(1.25) 162.00

634.18

520.73

Loss reserves

46.82

75.63

56.97

318.33

122.22

Adjusted assets

53.68

(5.36)

88.40

382.64

322.81

Customer deposits

33.20 (12.12)

94.98

936.78

273.20

Tangible common equity

23.44

17.83

14.84

466.86

339.83

Total equity

23.44

17.83

14.84

466.86

339.83

Operating revenues

30.29

58.75

28.67

48.66

464.29

Noninterest expense

15.18

38.85

24.72

314.53

517.24

Net operating income before provisions

52.50 101.13

37.97

(40.79)

448.45

Loan loss provisions

(4.71) 106.06 139.13 (137.30) (811.54)

Net operating income after provisions

88.92

98.11

9.59

(65.69)

909.86

Pretax profit

88.92

98.11 (69.36)

388.89

414.29

Net income

63.88

66.79 (11.76)

123.12

476.67

2000

1999

1997

1996

1998

PROFITABILITY (%)
Interest Margin Analysis
Net int. income (taxable equiv.)/avg. earning assets

7.27

6.13

8.01

7.55

11.85

Net int. spread

7.27

6.00

7.74

6.30

11.05

11.01

8.91

11.42

15.29

35.23

3.73

2.91

3.67

8.99

24.18

Net int. income/revenues

53.39

53.96

87.72

44.28

21.66

Fee income/revenues

28.87

22.60

27.13

27.53

7.31

Market -sensitive income/revenues

19.09

24.36

(7.57)

28.95

72.29

Noninterest income/revenues

46.61

46.04

12.28

55.72

78.34

Personnel expense/revenues

13.33

14.53

17.47

20.34

6.47

Noninterest expenses/revenues

52.61

59.51

68.04

70.20

25.18

Noninterest exp./revenues less investment gains

52.61

59.51

68.04

70.20

25.18

Expense less amortization of intangibles/revenues

52.61

59.51

68.04

70.20

25.18

Expense less all amortizations/revenues

43.69

49.81

53.80

70.20

25.18

Net operating income before provisions/revenues

47.39

40.49

31.96

29.80

74.82

Net operating income after provisions/revenues

35.87

24.74

19.82

23.27

100.84

New loan loss provisions/revenues

11.52

15.75

12.13

6.53

(26.02)

59.98

(75.53)

35.87

24.74

19.82

83.25

25.32

(6.37) (26.34)

56.14

3.89

26.31

36.52

24.33

Int. income (taxable equiv.)/avg. earning assets

Int. exp./average int.-bearing liabilities
Revenue Analysis

Net nonrecurring/abnormal income/revenues

Pretax profit/revenues
Tax/pretax profit
Net income/revenues

7.73
33.10

25.04

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

Page 9 of 10

2000

1999

1998

1997

1996

Other Returns
Pretax profit/average risk assets (%)

5.76

4.38

3.16

N.A.

N.A.

Net income/average risk assets (%)

5.31

4.66

4.00

N.A.

N.A.

Net income/average assets + securitized assets

3.33

2.51

1.91

5.15

10.81

Net income/employee (BL)

30,326 20,583 14,192

19,495

N.A.

Personnel expense/employee (BL)

12,215 11,366

9,900

10,859

N.A.

Personnel expense/branch (Mil. BL)

0.36

0.31

0.24

N.A.

N.A.

Noninterest expense/branch (Mil. BL)

1.41

1.28

0.93

1.48

N.A.

20.93

15.44

10.78

22.31

54.32

2000

1999

1998

56.17

58.83

60.74

68.49

28.14

124.73

95.32

84.82

63.13

89.14

Total loans/customer deposits + long-term funds

91.47

56.87

57.02

37.68

39.67

Customer loans (net)/assets (adj)

46.81

40.78

40.40

28.24

17.55

2000

1999

1998

Adjusted common equity/adjusted assets

14.52

18.08

14.53

23.83

20.29

Adjusted common equity/adjusted assets + securitization

14.52

18.08

14.53

23.83

20.29

Adjusted common equity/risk assets

21.87

31.66

28.59

56.30

N.A.

Adjusted common equity/customer loans (net)

31.03

44.35

35.96

84.39

115.59

Internal capital generation/prior year's equity

23.44

16.81

11.56

74.76

148.31

Regulatory total capital ratio

22.00

31.00

26.00

58.00

78.00

Adjusted total equity/adjusted assets

14.52

18.08

14.53

23.83

20.29

Adjusted total equity/risk assets

21.87

31.66

28.59

56.30

N.A.

Adjusted total equity/adjusted assets + securitizations

14.52

18.08

14.53

23.83

20.29

Adjusted total equity plus LLR (specific)/customer loans (gross)

35.18

48.33

38.53

85.44

113.75

2000

1999

1998

Net income/avg. tang. common equity (ROE) (%)

1997

1996

FUNDING AND LIQUIDITY (%)

Customer deposits/funding base
Total loans/customer deposits

1997

1996

CAPITALIZATION (%)

1997

1996

ASSET QUALITY (%)

New loan loss provisions/average customer loans

2.51

3.70

2.58

3.45

(61.67)

Loan loss reserves/customer loans (gross)

6.03

7.16

4.02

6.72

11.79

Credit-loss reserves/risk assets

4.52

5.50

3.33

4.80

N.A.

Nonperforming assets (NPA)/customer loans + ORE

4.27

3.92

N.A.

N.A.

N.A.

NPA (excl. delinquencies)/customer loans + ORE

4.27

3.92

N.A.

N.A.

N.A.

(1.87)

(3.49)

(4.19)

(7.20)

(13.36)

Net NPA/customer loans (net) + ORE

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001

[02-Jul-2001] First Investment Bank

NPA (net specifics)/customer loans (net specifics)

Loan loss reserves/NPA (gross)

Page 10 of 10

(1.87)

(3.49)

(4.19)

(7.20)

(13.36)

141.19 182.59

N.M.

N.M.

N.M.

N.A. --Not available. N.M.Not meaningful.

Copyright 1994-2001 Standard & Poor's. All Rights Reserved. Privacy Policy

http://rd-digex.ratings.com/cgi-bin/gx.cgi/AppLogic+GetArticle?Article_id=200043&fullGraphics=true&Print=Yes
... 2/7/2001