Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TABLE OF CONTENTS
I.Key Highlights for the Quarter |
2 |
II.CEO Message |
3 |
III.Analysis of 1Q23 Consolidated Results |
3 |
IV.Responsible Banking |
17 |
V.Relevant Events and Activities |
18 |
VI.Awards and Recognitions |
19 |
VII.Credit Ratings |
19 |
VIII.1Q23 Earnings Call Dial-In Information |
21 |
IX.Definition of Ratios |
21 |
X.Consolidated Financial Statements |
24 |
XI.Notes to Consolidated Financial Statements |
32 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 1 |
Banco Santander México Reports First Quarter
2023 Net Income of Ps.7,626 Million
| - | Total loans grew 5.2% YoY, with strong increase in individual loans, mainly due to double-digit growth
in credit cards, payroll and auto loans. |
| - | In terms of total deposits, we had solid growth of 14.6% YoY, driven by the good performance of term deposits,
on the back of a higher interest rate environment. Meanwhile, contribution of individuals in total deposits represented 40.1%, compared
with 24.2% in 2016. |
| - | Net income increased 49.2% YoY, mainly due to the solid increase in NII and fees, despite increases in
provisions and expenses. Thus, demonstrating that our strategy has significant potential in this current environment. |
Mexico City – April 26th, 2023,
Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México (NYSE:
BSMX; BMV: BSMX), (“Banco Santander México” or “the Bank”), today announced financial results for the three-month
period ending March 31st, 2023.
Banco Santander México reported net income of Ps.7,626 million
in 1Q23, representing a YoY increase of 49.2% and a QoQ of 21.5%.
HIGHLIGHTS |
|
|
|
|
|
|
|
|
Results (Million pesos) |
|
1Q23 |
4Q22 |
1Q22 |
|
%QoQ |
%YoY |
|
Net interest income |
|
20,172 |
19,945 |
16,416 |
|
1.1 |
22.9 |
|
Fee and commission, net |
|
5,290 |
5,118 |
4,876 |
|
3.4 |
8.5 |
|
Core revenues |
|
25,462 |
25,063 |
21,292 |
|
1.6 |
19.6 |
|
Provisions for loan losses |
|
4,512 |
4,712 |
3,874 |
|
(4.2) |
16.5 |
|
Administrative and promotional expenses |
|
10,352 |
12,310 |
9,475 |
|
(15.9) |
9.3 |
|
Net income |
|
7,626 |
6,277 |
5,111 |
|
21.5 |
49.2 |
|
Net income per share1 |
|
1.12 |
0.92 |
0.75 |
|
21.7 |
49.3 |
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data (Million pesos) |
|
Mar-23 |
Dec-22 |
Mar-22 |
|
%QoQ |
%YoY |
|
Total assets |
|
1,995,143 |
1,844,169 |
1,734,268 |
|
8.2 |
15.0 |
|
Total loans |
|
810,655 |
810,081 |
770,440 |
|
0.1 |
5.2 |
|
Deposits |
|
901,955 |
837,389 |
787,057 |
|
7.7 |
14.6 |
|
Shareholders´ equity |
|
174,175 |
166,308 |
166,102 |
|
4.7 |
4.9 |
|
|
|
|
|
|
|
|
|
|
Key Ratios (%) |
|
1Q23 |
4Q22 |
1Q22 |
|
bps QoQ |
bps YoY |
|
Net interest margin |
|
5.26 |
5.28 |
4.59 |
|
(2) |
67 |
|
Net loans to deposits ratio |
|
87.59 |
94.39 |
94.99 |
|
(680) |
(740) |
|
ROAE |
|
17.92 |
15.12 |
12.32 |
|
280 |
560 |
|
ROAA |
|
1.59 |
1.44 |
1.21 |
|
15 |
38 |
|
Efficiency ratio |
|
40.84 |
48.01 |
47.28 |
|
(717) |
(644) |
|
Capital ratio |
|
22.06 |
19.38 |
20.21 |
|
268 |
185 |
|
NPLs ratio |
|
1.96 |
1.88 |
2.79 |
|
8 |
(83) |
|
Cost of Risk |
|
1.62 |
1.56 |
2.41 |
|
6 |
(79) |
|
Coverage ratio |
|
146.29 |
145.82 |
114.63 |
|
47 |
— |
|
|
|
|
|
|
|
|
|
|
Operating Data |
|
Mar-23 |
Dec-22 |
Mar-22 |
|
%QoQ |
%YoY |
|
Branches |
|
1,034 |
1,037 |
1,036 |
|
(0.3) |
(0.2) |
|
Branches and offices2 |
|
1,346 |
1,345 |
1,345 |
|
0.1 |
0.1 |
|
ATMs |
|
9,781 |
9,689 |
9,522 |
|
0.9 |
2.7 |
|
Customers |
|
20,282,987 |
20,238,104 |
19,032,490 |
|
0.2 |
6.6 |
|
Employees |
|
26,461 |
25,990 |
25,342 |
|
1.8 |
4.4 |
|
| 1) | Accumulated EPS, net of treasury shares (compensation plan)
and discontinued operations. Calculated by using weighted number of shares. |
| 2) | Includes cash desks (espacios select, box select and corner
select) and SMEs business centers. Excluding brokerage house offices. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 2 |
Felipe García, Banco Santander México
CEO, commented: “I am pleased to share with you that we started the year with very strong results, with a net income of Ps.7.6
billion pesos during 1Q23, slightly more than 49% compared to the same period of the previous year, demonstrating the good results of
our strategy, as well as excellent and consistent risk management. Consequently, our ROE was 17.9%, 560 bp higher than the previous year.
During the first quarter, total loans grew more
than 5% year on year, with strong performance mainly in individual loans supported by double-digit growth in credit cards, payroll, and
auto loans.
In terms of deposits, we had significant growth
of 14.6% compared to 1Q22, mainly due to the good performance of term deposits, which grew close to 52% year-on-year, thanks to our strategy
focused on increasing the deposit balance of our clients and attracting resources from the competition. However, our main opportunity
continues to be increasing our share of individual demand deposits.
On the other hand, the asset quality of the
portfolio remained at excellent levels despite the significant growth of individual loans. NPL ratio stood at 1.96%, improving 83 bps
compared to 1Q22, while the cost of risk decreased 79 bps annually, to settle at 1.62%. These good results are due to the correct management
of the portfolio carried out by the risk team, in coordination with all the bank’s business units.
Looking ahead, we will continue advancing in
our multiple growth initiatives, promoting the bank's transformation, digitization and simplifying our product offering and processes
to offer the best experience to our customers”.
Earnings Release | 1Q.2023 | |
Banco Santander México | 3 |
III. Analysis of 1Q23 Consolidated
Results
(Amounts expressed in millions of pesos, except
where otherwise stated)
Net
income
Banco Santander México reported 1Q23 net
income of Ps.7,626 million, representing an increase of 49.2% YoY, and 21.5% sequentially. The YoY increase was mainly due to the solid
increase in NII and fees, despite increases in provisions and expenses.
Consolidated statement of comprehensive income |
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Net interest income |
20,172 |
19,945 |
16,416 |
|
1.1 |
22.9 |
Provisions for loan losses |
(4,512) |
(4,712) |
(3,874) |
|
(4.2) |
16.5 |
Net interest income after provisions for loan losses |
15,660 |
15,233 |
12,542 |
|
2.8 |
24.9 |
Commission and fee income, net |
5,290 |
5,118 |
4,876 |
|
3.4 |
8.5 |
Net gain (loss) on financial assets and liabilities |
654 |
1,028 |
1,039 |
|
(36.4) |
(37.1) |
Other operating expense |
(767) |
(449) |
(2,291) |
|
70.8 |
(66.5) |
Administrative and promotional expenses |
(10,352) |
(12,310) |
(9,475) |
|
(15.9) |
9.3 |
Operating income |
10,485 |
8,620 |
6,691 |
|
21.6 |
56.7 |
Equity in results of associated companies |
79 |
- |
107 |
|
100.0 |
(26.2) |
Operating income before income taxes |
10,564 |
8,620 |
6,798 |
|
22.6 |
55.4 |
Income taxes (net) |
(2,938) |
(2,343) |
(1,687) |
|
25.4 |
74.2 |
Net income |
7,626 |
6,277 |
5,111 |
|
21.5 |
49.2 |
Effective tax rate (%) |
27.81 |
27.18 |
24.82 |
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
375 |
1,423 |
(3,127) |
|
(73.6) |
112.0 |
Valuation of financial instruments to collect or sell |
651 |
1,677 |
(3,028) |
|
(61.2) |
121.5 |
Valuation of derivatives financial instruments for cash flow hedges |
(269) |
98 |
(85) |
|
— |
— |
Remeasurement of defined benefit obligation |
(7) |
(352) |
(14) |
|
98.0 |
(50.0) |
|
|
|
|
|
|
|
Participation in OCI of other entities |
- |
- |
- |
|
— |
— |
|
|
|
|
|
|
|
Integral result |
8,001 |
7,700 |
1,984 |
|
3.9 |
— |
|
|
|
|
|
|
|
Net result attributable to: |
7,626 |
6,277 |
5,111 |
|
21.5 |
49.2 |
controlling interest |
7,626 |
6,277 |
5,111 |
|
21.5 |
49.2 |
Non-controlling interest |
- |
- |
- |
|
— |
— |
|
|
|
|
|
|
|
Comprehensive income attributable to: |
8,001 |
7,700 |
1,984 |
|
3.9 |
— |
controlling interest |
8,001 |
7,700 |
1,984 |
|
3.9 |
— |
Non-controlling interest |
- |
- |
- |
|
— |
— |
|
|
|
|
|
|
|
Basic earnings per common share |
1.12 |
0.92 |
0.75 |
|
21.7 |
49.3 |
1Q23 vs 1Q22
The 49.2% year-on-year increase in net income was
principally driven by:
| i) | A 22.9%, increase in net interest income, supported by strong loan growth in individuals along with higher
interest rates enviroment. During 1Q23, Banxico increased the reference rate by 75 bps to 11.25%. Moreover, the average reference rate
has increased +497 bps YoY from the 5.81% in 1Q22 to 10.78% in 1Q23; |
Earnings Release | 1Q.2023 | |
Banco Santander México | 4 |
| ii) | A 8.5%, increease commission and fee income, mainly due to increases in fees of debit and credit card,
insurance, foreign trade, collection services and account management, couple with lower other commissions and fees paid; and |
| iii) | A 66.5%, decrease in other operating expense, as a result of income from the sale of acquirer business
contracts, lower legal expenses and portfolio recovery costs, and lower provisions for legal and tax contingencies. |
The increase in net income was partially offset
by:
| i) | A 74.2%, increase in income taxes, which resulted in a 27.81% effective tax rate for the quarter, compared
to 24.82% in 1Q22; |
| ii) | A 37.1%, decrease in net gains on financial assets and liabilities related to exchange losses driven by
the appreciation of the peso; |
| iii) | A 26.2%, decrease in the results of associated companies due to the recognition of GetNet México
investment. |
| iv) | A 16.5%, increase in provisions for loan losses, reflecting retail loan portfolio growth; and |
| v) | A 9.3%, increase in administrative and promotional expenses, by an increase in personnel salaries and
benefits, depreciation and amortization and taxes and duties. |
Gross operating income
Banco Santander México’s gross operating
income for 1Q23 totaled Ps.26,116 million, representing increases of 16.9% YoY, and 0.1% QoQ. The YoY increase was driven by the solid
performance in net interest income, supported by the the greater focus of the Bank on individual loans and higher fees, which more than
offset lower market related income.
Gross operating income is broken down as follows.
Breakdown gross operating Income (%) |
|
|
|
|
|
Variation (bps) |
|
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
|
Net Interest Income |
77.24 |
76.44 |
73.51 |
|
80 |
373 |
|
Net Commissions and Fees |
20.26 |
19.62 |
21.84 |
|
64 |
(158) |
|
Market related revenue |
2.50 |
3.94 |
4.65 |
|
(144) |
(215) |
|
Gross Operating Income* |
100.00 |
100.00 |
100.00 |
|
|
|
|
*Does not include other income
Return on average equity (ROAE)
ROAE for 1Q23 increased 560 basis points to 17.92%,
from 12.32% reported in 1Q22 and increased 280 basis points from 15.12% in 4Q22. ROAE was driven by increases in core revenues along with
excellent risk management.
Customer evolution
The Bank continues to increase the number of its
digital and mobile clients by 9% YoY and 11%, respectively. Besides, the ratio of loyal customers continues to grow, now loyal clients
represent 45% of active clients (vs 42% in the same quarter of 2022). Moreover, digital transactions now account for more than 79% of
total transactions, increasing by 190 bps compared to March 2022. As of March 2023, 66% of product sales were made through digital channels,
compared to 62% a year ago.
Earnings Release | 1Q.2023 | |
Banco Santander México | 5 |
Customers |
(Thousands) |
|
|
|
|
% Variation |
|
Mar-23 |
Dec-22 |
Mar-22 |
|
QoQ |
YoY |
Loyal Customers1 |
4,457 |
4,329 |
4,015 |
|
3.0 |
11.0 |
Digital Customers2 |
6,202 |
6,029 |
5,668 |
|
2.9 |
9.4 |
Mobile Customers3 |
5,948 |
5,772 |
5,383 |
|
3.1 |
10.5 |
| 1 | Loyal customers = Clients with non-zero balance and depending
on the segment should have between two and four products and between three and ten transactions in the last 90 days. |
| 2 | Digital customers = Clients with at least one digital
transaction per month in SuperNet or SuperMóvil. |
| 3 | Mobile customers = Clients using Supermóvil and/or
Superwallet in the last 30 days. |
Loan portfolio
As of March 2023, the evolution of the total loan
portfolio reflected solid YoY growth, showing strong performance in individual loans, mainly due to double-digit growth in credit cards,
payroll and auto loans. Mortgage loans continued expanding at a solid pace organically. While loan volumes in the commercial portfolio
were impacted by corporates prepayments. As a result, total loan portfolio increased 5.2% YoY, to Ps.810,655 million in March 2023. On
a sequential basis, total loan portfolio slightly increased 0.1%.
Portfolio Breakdown |
Million pesos |
|
|
% Variation |
|
Mar-23 |
Dec-22 |
Mar-22 |
|
QoQ |
YoY |
Commercial |
441,960 |
450,168 |
446,392 |
|
(1.8) |
(1.0) |
Middle-market |
232,594 |
216,946 |
220,051 |
|
7.2 |
5.7 |
Corporates |
58,741 |
83,358 |
72,093 |
|
(29.5) |
(18.5) |
SMEs |
51,146 |
51,063 |
55,790 |
|
0.2 |
(8.3) |
Government & Financial Entities |
99,479 |
98,801 |
98,458 |
|
0.7 |
1.0 |
|
|
|
|
|
|
|
Individuals |
368,695 |
359,913 |
324,048 |
|
2.4 |
13.8 |
Consumer |
156,323 |
149,106 |
126,673 |
|
4.8 |
23.4 |
Credit cards |
66,925 |
64,350 |
54,136 |
|
4.0 |
23.6 |
Other consumer |
89,398 |
84,756 |
72,537 |
|
5.5 |
23.2 |
Mortgages |
212,372 |
210,807 |
197,375 |
|
0.7 |
7.6 |
Total |
810,655 |
810,081 |
770,440 |
|
0.1 |
5.2 |
Loan portfolio breakdown by stages |
|
|
|
|
|
|
Million pesos |
|
|
|
|
|
|
|
|
|
Mar-23 |
% |
|
Dec-22 |
% |
|
Mar-22 |
% |
Stage 1 |
|
|
|
|
|
|
|
|
Commercial |
417,360 |
51.5 |
|
423,276 |
52.3 |
|
421,136 |
54.7 |
|
|
|
|
|
|
|
|
|
Individuals |
344,695 |
42.5 |
|
337,449 |
41.7 |
|
301,764 |
39.2 |
Consumer |
344,695 |
42.5 |
|
141,916 |
17.5 |
|
120,173 |
15.6 |
Credit cards |
147,947 |
18.3 |
|
60,731 |
7.5 |
|
50,824 |
6.6 |
Other consumer |
62,378 |
7.7 |
|
81,185 |
10.0 |
|
69,349 |
9.0 |
Mortgages |
85,569 |
10.6 |
|
195,533 |
24.1 |
|
181,591 |
23.6 |
Total stage 1 |
196,748 |
24.3 |
|
760,725 |
93.9 |
|
722,900 |
93.8 |
|
|
|
|
|
|
|
|
|
Stage 2 |
|
|
|
|
|
|
|
|
Commercial |
19,433 |
2.4 |
|
21,742 |
2.7 |
|
15,520 |
2.0 |
|
|
|
|
|
|
|
|
|
Individuals |
13,244 |
1.6 |
|
12,376 |
1.5 |
|
10,533 |
1.4 |
Consumer |
3,872 |
0.5 |
|
3,448 |
0.4 |
|
3,025 |
0.4 |
Credit cards |
2,073 |
0.3 |
|
1,872 |
0.2 |
|
1,504 |
0.2 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 6 |
Other consumer |
1,799 |
0.2 |
|
1,576 |
0.2 |
|
1,521 |
0.2 |
Mortgages |
9,372 |
1.2 |
|
8,928 |
1.1 |
|
7,508 |
1.0 |
Total stage 2 |
32,677 |
4.0 |
|
34,118 |
4.2 |
|
26,053 |
3.4 |
|
|
|
|
|
|
|
|
|
Stage 3 |
|
|
|
|
|
|
|
|
Commercial |
5,167 |
0.6 |
|
5,150 |
0.6 |
|
9,736 |
1.3 |
|
|
|
|
|
|
|
|
|
Individuals |
10,756 |
1.3 |
|
10,088 |
1.2 |
|
11,751 |
1.5 |
Consumer |
4,504 |
0.6 |
|
3,742 |
0.5 |
|
3,475 |
0.5 |
Credit cards |
2,474 |
0.3 |
|
1,747 |
0.2 |
|
1,808 |
0.2 |
Other consumer |
2,030 |
0.3 |
|
1,995 |
0.2 |
|
1,667 |
0.2 |
Mortgages |
6,252 |
0.8 |
|
6,346 |
0.8 |
|
8,276 |
1.1 |
Total stage 3 |
15,923 |
2.0 |
|
15,238 |
1.9 |
|
21,487 |
2.8 |
|
|
|
|
|
|
|
|
|
Total loan portfolio |
|
|
|
|
|
|
|
|
Commercial |
441,960 |
54.5 |
|
450,168 |
55.6 |
|
446,392 |
57.9 |
|
|
|
|
|
|
|
|
|
Individuals |
368,695 |
45.5 |
|
359,913 |
44.4 |
|
324,048 |
42.1 |
Consumer |
156,323 |
19.3 |
|
149,106 |
18.4 |
|
126,673 |
16.4 |
Credit cards |
66,925 |
8.3 |
|
64,350 |
7.9 |
|
54,136 |
7.0 |
Other consumer |
89,398 |
11.0 |
|
84,756 |
10.5 |
|
72,537 |
9.4 |
Mortgages |
212,372 |
26.2 |
|
210,807 |
26.0 |
|
197,375 |
25.6 |
Total loan portfolio |
810,655 |
100.0 |
|
810,081 |
100.0 |
|
770,440 |
100.0 |
As of March 2023, commercial loans decreased 1.0%
YoY, due to decreases of 18.5% in corporate loans, 8.3% in SMEs and 2.0% in government entities. On a sequential basis, the commercial
loan portfolio contracted 1.8%.
It is worth noting that auto loans continued showing
a strong performance, increasing 36.5% YoY, in March 2023 and a 7.5%, sequentially. This was a result of the Bank’s alliances with
leading automakers in Mexico and supported by the “Super Auto Santander” platform. In addition, with the aim of expanding
the business further, the Bank has been very active in the used cars segment of the market. As of today, used car loans represent 10%
of the total auto loan portfolio. According to the last information published by CNBV, market share of the Bank in the auto business expanded
+270 bps to 16.2% in February ’23.
Credit card loans continued growing at a solid
pace, expanding 23.5% YoY, and 3.9% QoQ, reflecting an average usage increase of 30% YoY, and supported by the Bank’s successful
product “Like U”. Currently, more than 18.4% of total billing comes from “Like U” credit cards.
Payroll loans delivered a solid performance, increasing
20.0% YoY, in March 2023 and a 3.4%, sequentially, while personal loans increased 12.7% YoY, due to the Bank’s improving offer,
processes and benefits programs, among others.
Mortgage loans continued showing strong growth,
increasing 7.6% YoY, and 0.7%, sequentially, due to the Bank’s innovative and competitive offering in mortgages. The “Hipoteca
Plus” product remains the main driver behind this strong performance, accounting for 52% of total mortgage origination in the quarter,
which also helps the Bank to increase cross-selling of other products, as well as build customer loyalty. In addition, the digital onboarding
platform for mortgages, “Hipoteca Online”, has allowed the Bank to be more efficient in terms of response times and eliminating
the need for our customers to visit a branch, all resulting in a much better customer experience. During 1Q23, 98% of the mortgages were
processed through this digital platform.
Earnings Release | 1Q.2023 | |
Banco Santander México | 7 |
However, the total mortgage loan portfolio is still
affected by the run-off of acquired portfolios, excluding this effect, the mortgage portfolio would have increased 9.9% YoY.
Total Deposits
Total deposits in March 2023 stood at Ps.901,955
million, an increase of 14.6%. On a sequential basis, total deposits grew 7.7%. Demand deposits reached Ps.581,090 million, a slight increase
of 0.9% YoY, while time deposits increased 52.1% YoY. On a sequential basis, demand deposits increased 5.3% QoQ, while time deposits increased
12.4% QoQ. Deposits from individuals expanded 21.9% YoY while corporates increased 10.2% YoY. The Bank continued working to improve its
funding costs, prioritizing individual deposits and foregoing certain expensive corporate deposits. It is worth noting that although we
have increased the contribution of individuals to 40.1% as of 1Q23 compared to 24.2% in 2016, we had a deterioration in the weight of
demand deposits going from 73.2% in 1Q22 to 64.4% in 1Q23, derived from the strong growth in term deposits.
Net interest income
Net interest income in 1Q23 totaled Ps.20,172 million,
increasing 22.9% YoY, and 1.1% QoQ.
The 22.9% YoY increase in net interest income resulted
from the combination of:
| i) | A 56.1%, increase in interest income, to Ps.44,121 million; and |
| ii) | A 102.2%, increase in interest expense, to Ps.23,949 million. |
The net interest margin ratio (NIM), calculated
using daily average interest-earning assets for 1Q23, stood at 5.26%, compared to 4.59% in 1Q22 and 5.28% in 4Q22. The YoY increase in
NIM was principally driven by the expansion of retail volumes in loans and deposits, as well as higher interest rates.
Net interest income |
|
|
|
|
|
|
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Interest on funds available |
1,343 |
1,154 |
495 |
|
16.4 |
— |
Interest on margin accounts |
417 |
371 |
115 |
|
12.4 |
— |
Interest and yield on securities |
10,257 |
8,732 |
6,251 |
|
17.5 |
64.1 |
Interest and yield on loan portfolio – excluding credit cards |
23,681 |
22,797 |
16,996 |
|
3.9 |
39.3 |
Interest and yield on loan portfolio related to credit cards |
4,325 |
4,241 |
3,069 |
|
2.0 |
40.9 |
Commissions collected on loan originations |
155 |
153 |
132 |
|
1.3 |
17.4 |
Interest and premium on sale and repurchase agreements and securities loans |
3,943 |
3,325 |
1,203 |
|
18.6 |
— |
Interest income |
44,121 |
40,773 |
28,261 |
|
8.2 |
56.1 |
|
|
|
|
|
|
|
Daily average interest- earnings assets |
1,533,203 |
1,509,601 |
1,430,420 |
|
1.6 |
7.2 |
|
|
|
|
|
|
|
Interest from customer deposits – demand deposits |
(4,255) |
(3,434) |
(2,238) |
|
23.9 |
90.1 |
Interest from customer deposits – time deposits |
(8,137) |
(6,077) |
(2,942) |
|
33.9 |
— |
Interest from credit instruments issued |
(1,425) |
(1,500) |
(1,318) |
|
(5.0) |
8.1 |
Interest on bank and other loans |
(1,330) |
(1,112) |
(582) |
|
19.6 |
128.5 |
Interest on subordinated capital notes |
(382) |
(402) |
(420) |
|
(5.0) |
(9.0) |
Otros |
(169) |
(192) |
(175) |
|
(12.0) |
(3.4) |
Interest and premium on sale and repurchase agreements and securities loans |
(8,251) |
(8,111) |
(4,170) |
|
1.7 |
97.9 |
Interest expense |
(23,949) |
(20,828) |
(11,845) |
|
15.0 |
102.2 |
|
|
|
|
|
|
|
Daily average interest-bearing liabilities |
1,360,250 |
1,331,714 |
1,251,495 |
|
2.1 |
8.7 |
Net interest income |
20,172 |
19,945 |
16,416 |
|
1.1 |
22.9 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 8 |
Interest Income
Total average interest earning assets in 1Q23 amounted
to Ps. 1,533,203 million, increasing 7.2% YoY, mainly due to increases in average volume of 101.2% in securities lending and repurchase
agreements, 7.1% in the total loan portfolio and 10.1% in margin accounts, partially offset by decreases in average volume of 6.9% in
investment securities and 15.9% in cash and cash equivalents.
Banco Santander Mexico's interest income consists
mainly of interest on the loan portfolio and commissions for the initial granting of credit, which in 1Q23 generated Ps.28,161 million
and represented 63.8% of total interest income. The remaining balance of interest income of Ps.15,960 million is broken down as follows:
23.2% from investments in securities, 8.9% from securities lending and repurchase agreements, 3.0% from cash and cash equivalents, and
0.9% from margin accounts.
Banco Santander México’s interest
earning assets are broken down as follows:
Average Assets (Interest-Earnings Assets) |
Breakdown (%) |
|
|
|
|
|
|
1Q22 |
2Q22 |
3Q22 |
4Q22 |
1Q23 |
Loan portfolio |
53.0 |
52.8 |
52.8 |
53.8 |
52.9 |
Investment in securities |
34.6 |
33.1 |
31.6 |
29.3 |
30.1 |
Funds available |
4.7 |
4.3 |
4.0 |
3.8 |
3.7 |
Repurchase agreements |
6.4 |
8.4 |
10.2 |
11.7 |
12.0 |
Margin accounts |
1.4 |
1.4 |
1.4 |
1.4 |
1.4 |
Total |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
The average interest yield on interest-earning
assets in 1Q23 stood at 11.51%, increasing 361 basis points from 7.90% in 1Q22. Sequentially, the average interest yield on interest-earning
assets increased 94 basis points from 10.57% in 4Q22.
Interest income |
|
|
|
|
|
|
|
|
|
|
|
Million Pesos |
1Q23 |
|
1Q22 |
|
Var YoY |
|
Average Balance |
Interest |
Yield (%) |
|
Average Balance |
Interest |
Yield (%) |
|
Average Balance |
Interest (%) |
Yield (bps) |
Funds available |
56,037 |
1,343 |
9.59 |
|
66,661 |
495 |
2.97 |
|
(15.9) |
171.3 |
662 |
Margin accounts |
21,393 |
417 |
7.80 |
|
19,422 |
115 |
2.37 |
|
10.1 |
262.6 |
543 |
Investment in securities |
460,943 |
10,257 |
8.90 |
|
495,249 |
6,251 |
5.05 |
|
(6.9) |
64.1 |
385 |
Loan portfolio |
811,638 |
28,006 |
13.80 |
|
758,025 |
20,065 |
10.59 |
|
7.1 |
39.6 |
321 |
Commissions collected on loan originations |
— |
155 |
— |
|
— |
132 |
— |
|
— |
17.4 |
— |
Sale and repurchase agreements and securities loans |
183,192 |
3,943 |
8.61 |
|
91,063 |
1,203 |
5.28 |
|
101.2 |
227.8 |
333 |
Interest income |
1,533,203 |
44,121 |
11.51 |
|
1,430,420 |
28,261 |
7.90 |
|
7.2 |
56.1 |
361 |
Interest expense
Total average interest-bearing liabilities amounted
to Ps.1,360,250 million, increasing 8.7% YoY, and were driven by increases of 34.4% in time deposits, 15.4% in bank and other loans, 8.4%
in repurchase agreements and 0.9% in demand deposits, partially offset by decreases of 17.2% in debt securities issued and 9.0% in subordinated
debentures.
Banco Santander México’s interest-bearing
liabilities are broken down as follows:
Earnings Release | 1Q.2023 | |
Banco Santander México | 9 |
Average liabilities (interest-bearing liabilities) |
Breakdown (%) |
|
|
|
|
|
|
1Q22 |
2Q22 |
3Q22 |
4Q22 |
1Q23 |
Demand deposits |
42.2 |
41.9 |
38.7 |
39.0 |
39.2 |
Sale and repurchase agreements and securities loans |
25.3 |
25.7 |
27.9 |
28.1 |
25.3 |
Time deposits |
20.6 |
20.3 |
21.3 |
22.3 |
25.4 |
Credit instruments issued |
6.8 |
6.9 |
7.1 |
6.0 |
5.2 |
Bank and other loans |
3.0 |
3.2 |
3.0 |
2.7 |
3.1 |
Subordinated capital notes |
2.1 |
2.0 |
2.0 |
1.9 |
1.8 |
Total |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
The average interest rate on interest-bearing liabilities
in 1Q23 stood at 7.04%, increasing 325 basis points from 3.79% in 1Q22. Sequentially, interest rate on interest-bearing liabilities increased
92 basis points from 6.12% in 4Q22.
Interest expense |
Million pesos |
1Q23 |
|
1Q22 |
|
Var YoY |
|
Average Balance |
Interest |
Yield (%) |
|
Average Balance |
Interest |
Yield (%) |
|
Average Balance |
Interest (%) |
Yield (bps) |
Demand deposits |
533,082 |
4,255 |
3.19 |
|
528,104 |
2,238 |
1.70 |
|
0.9 |
90.1 |
149 |
Time deposits |
345,574 |
8,137 |
9.42 |
|
257,217 |
2,942 |
4.58 |
|
34.4 |
176.6 |
484 |
Credit instruments issued |
70,654 |
1,425 |
8.07 |
|
85,357 |
1,318 |
6.18 |
|
(17.2) |
8.1 |
189 |
Bank and other loans |
43,007 |
1,330 |
12.37 |
|
37,253 |
582 |
6.25 |
|
15.4 |
128.5 |
612 |
Subordinated capital notes |
24,257 |
382 |
6.30 |
|
26,653 |
420 |
6.30 |
|
(9.0) |
(9.0) |
0 |
Sale and repurchase agreements and securities loans |
343,676 |
8,251 |
9.60 |
|
316,911 |
4,170 |
5.26 |
|
84 |
97.9 |
434 |
Other interest expenses |
— |
169 |
— |
|
— |
175 |
— |
|
— |
(3.4) |
— |
Interest expense |
1,360,250 |
23,949 |
7.04 |
|
1,251,495 |
11,845 |
3.79 |
|
8.7 |
102.2 |
325 |
Provisions for loan losses and asset quality
During 1Q23, provisions for loan losses amounted
to Ps.4,512 million, which represented increase of 16.5% YoY, and a 4.2% decrease on a sequential basis. The YoY increase reflected strong
individuals loan portfolio growth.
The stage 3 total loan portfolio in March 2023
stood at Ps.15,923 million, reflecting healthy trends across the loan portfolio compared to Ps. 21,487 as of March 2022 and slightly above
the Ps.15,238 million as of December 2022.
The non-performing loans led to an NPL ratio of
1.96% in March 2023, a 2.79% in March 2022 and 1.88% in December 2022.
Finally, the coverage ratio as of March 2023 stood
at 146.29%, 114.63% in March 2022 and 145.82% in December 2022.
Loan Loss Reserves |
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Commercial |
565 |
374 |
1,063 |
|
51.1 |
(46.8) |
Consumer |
3,622 |
3,308 |
2,310 |
|
9.5 |
56.8 |
Mortgages |
325 |
1,030 |
501 |
|
(68.4) |
(35.1) |
Total |
4,512 |
4,712 |
3,874 |
|
(4.2) |
16.5 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 10 |
Cost of risk ( %) |
Million pesos |
|
|
|
|
Variation (bps) |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Commercial |
(0.45) |
(0.34) |
1.29 |
|
(11) |
(174) |
Consumer |
9.06 |
8.55 |
8.80 |
|
51 |
26 |
Mortgages |
0.99 |
1.09 |
0.91 |
|
(10) |
8 |
Total |
1.62 |
1.56 |
2.41 |
|
6 |
(79) |
The breakdown of the stage 3 total loan portfolio
is as follows: mortgage loans 39.3%, commercial loans 32.4% and consumer loans (including credit cards) 28.3%.
Non-Performing loan ratio (%) |
|
|
|
|
|
|
|
|
Variation (bps) |
|
Mar-23 |
Dec-22 |
Mar-22 |
|
QoQ |
YoY |
Commercial |
1.17 |
1.14 |
2.18 |
|
3 |
(101) |
SMEs |
1.52 |
1.70 |
2.10 |
|
(18) |
(58) |
Others |
1.12 |
1.07 |
2.19 |
|
5 |
(107) |
|
|
|
|
|
|
|
Individuals |
|
|
|
|
|
|
Consumer |
2.88 |
2.51 |
2.74 |
|
37 |
14 |
Credit Card |
3.70 |
2.71 |
3.34 |
|
99 |
36 |
Other consumer |
2.27 |
2.35 |
2.30 |
|
(8) |
(3) |
Mortgages |
2.94 |
3.01 |
4.19 |
|
(7) |
(125) |
Total |
1.96 |
1.88 |
2.79 |
|
8 |
(83) |
Commission and fee income, net
In 1Q23, net commission and fee income totaled
Ps.5,290 million, which represented an increase of 8.5% YoY, and 3.4% sequentially
Net commissions and fees went up 8.5% YoY, in 1Q23,
mostly as a result of:
| i) | A 21.2%, increase in debit an credit card, mainly driven by the solid performance of the "LikeU"
credit card and strong usage performance; |
| ii) | A 13.9%, increase in foreign trade; |
| iii) | A 10.1%, increase in insurance, supported by the insurance policies of individuals, mainly auto insurance; |
| iv) | A 9.4%, increase in Collection services and 7.7% in account management; |
| v) | A 47.9% decrease in other commissions and fees paid |
Earnings Release | 1Q.2023 | |
Banco Santander México | 11 |
Commission and fee income, net |
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Commission and fee income |
|
|
|
|
Debit and credit card |
2,917 |
2,952 |
2,367 |
|
(1.2) |
23.2 |
Account management |
780 |
755 |
724 |
|
3.3 |
7.7 |
Collection services |
689 |
555 |
630 |
|
24.1 |
9.4 |
Investment funds |
457 |
495 |
446 |
|
(7.7) |
2.5 |
Insurance |
1,591 |
1,574 |
1,444 |
|
1.1 |
10.2 |
Purchase-sale of securities and money market transactions |
274 |
237 |
274 |
|
15.6 |
0.0 |
Checks trading |
37 |
41 |
38 |
|
(9.8) |
(2.6) |
Foreign trade |
500 |
281 |
439 |
|
77.9 |
13.9 |
Financial advisory services |
391 |
293 |
502 |
|
33.4 |
(22.1) |
Other |
292 |
255 |
238 |
|
14.1 |
22.7 |
Total |
7,928 |
7,438 |
7,102 |
|
6.6 |
11.6 |
|
|
|
|
|
|
|
Commission and fee expense |
|
|
|
|
Debit and credit card |
(1,430) |
(1,533) |
(1,140) |
|
6.7 |
25.4 |
Insurance |
(1) |
0 |
0 |
|
100.0 |
100.0 |
Purchase-sale of securities and money market transactions |
(59) |
(58) |
(99) |
|
1.7 |
40.4 |
Checks trading |
(18) |
(17) |
(16) |
|
5.9 |
12.5 |
Financial advisory services |
(7) |
(36) |
(87) |
|
80.6 |
92.0 |
Bank Correspondents |
(170) |
(151) |
(199) |
|
12.6 |
14.6 |
Other |
(953) |
(525) |
(685) |
|
81.5 |
39.1 |
Total |
(2,638) |
(2,320) |
(2,226) |
|
13.7 |
18.5 |
|
|
|
|
|
|
|
Commission and fee income, net |
|
|
|
Debit and credit card |
1,487 |
1,419 |
1,227 |
|
4.8 |
21.2 |
Account management |
780 |
755 |
724 |
|
3.3 |
7.7 |
Collection services |
689 |
555 |
630 |
|
24.1 |
9.4 |
Investment funds |
457 |
495 |
446 |
|
(7.7) |
2.5 |
Insurance |
1,590 |
1,574 |
1,444 |
|
1.0 |
10.1 |
Purchase-sale of securities and money market transactions |
215 |
179 |
175 |
|
20.1 |
22.9 |
Checks trading |
19 |
24 |
22 |
|
(20.8) |
(13.6) |
Foreign trade |
500 |
281 |
439 |
|
77.9 |
13.9 |
Financial advisory services |
384 |
257 |
415 |
|
49.4 |
(7.5) |
Bank Correspondents |
(170) |
(151) |
(199) |
|
12.6 |
(14.6) |
Other |
(661) |
(270) |
(447) |
|
144.8 |
47.9 |
|
|
|
|
|
|
|
Total |
5,290 |
5,118 |
4,876 |
|
3.4 |
8.5 |
The main contributors to net commissions and fees
were insurance fees, which accounted for 30.1% of the total, followed by credit and debit card fees, account management and collection
services fees, which accounted for 28.1%, 14.7% and 13.0% of total commissions and fees, respectively.
Net commisions and fees |
|
|
|
Breakdown (%) |
|
|
|
|
1Q23 |
4Q22 |
1Q22 |
Insurance |
30.1 |
30.8 |
29.6 |
Debit and credit card |
28.1 |
27.7 |
25.2 |
Account management |
14.7 |
14.8 |
14.8 |
Collection services |
13.0 |
10.8 |
12.9 |
Foreign trade |
9.5 |
5.5 |
9.0 |
Investment funds |
8.6 |
9.7 |
9.1 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 12 |
Financial advisory services |
7.3 |
5.0 |
8.5 |
Purchase-sale of securities and money market transactions |
4.1 |
3.5 |
3.6 |
Checks trading |
0.3 |
0.5 |
0.5 |
Bank correspondents |
(3.2) |
(3.0) |
(4.0) |
Other |
(12.5) |
(5.3) |
(9.2) |
Total |
100.0 |
100.0 |
100.0 |
Net gain (loss) on financial assets and liabilities
In 1Q23, Banco Santander México reported
a Ps.654 million net gain from financial assets and liabilities, which compares with a gain of Ps.1,039 million in 1Q22 and a gain of
Ps.1,028 million in 4Q22. The YoY decrease in net gains on financial assets and liabilities was related to exchange losses driven by the
appreciation of the peso.
Net gain (loss) on financial assets and liabilities |
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Valuation |
|
|
|
|
|
|
Foreign exchange |
2,159 |
(8,248) |
674 |
|
126.2 |
— |
Derivatives |
3,012 |
(2,830) |
2,465 |
|
— |
22.2 |
Equity securities |
(9) |
166 |
(72) |
|
(105.4) |
(87.5) |
Debt instruments |
(5) |
2,273 |
(2,903) |
|
(100.2) |
(99.8) |
Valuation result |
5,157 |
(8,639) |
164 |
|
— |
— |
|
|
|
|
|
|
|
Purchase / sale of securities |
|
|
|
|
|
|
Foreign exchange |
(1,705) |
8,389 |
(87) |
|
(120.3) |
— |
Derivatives |
(2,995) |
956 |
804 |
|
— |
— |
Equity securities |
31 |
0 |
21 |
|
100.0 |
47.6 |
Debt instruments |
166 |
322 |
137 |
|
(48.4) |
21.2 |
Purchase -sale result |
(4,503) |
9,667 |
875 |
|
(146.6) |
— |
|
|
|
|
|
|
|
Total |
654 |
1,028 |
1,039 |
|
(36.4) |
(37.1) |
Other
operating expense
Other operating expense in 1Q23 totaled Ps.767
million, which compares with an expense of Ps.2,291 million in 1Q22 and with an expense of Ps.449 million reported in 4Q22.
The Ps.1,524 million YoY decrease in other operating
expense in 1Q23, was mainly due to Ps.784 million in income from the sale of acquiring business contracts, a decrease of 60.2% in legal
expenses and portfolio recovery costs, and a decrease of 74.9% in provisions for legal and tax contingencies.
Other operating expense |
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
|
|
|
|
|
|
|
Cancellation of liabilities and reserves |
32 |
50 |
40 |
|
(36.0) |
(20.0) |
Interest on personnel loans |
82 |
81 |
64 |
|
1.2 |
28.1 |
Fair value registration foreclosed assets |
94 |
196 |
0 |
|
(52.0) |
100.0 |
Allowance for losses on foreclosed assets |
(44) |
(36) |
(7) |
|
22.2 |
528.6 |
Profit from sale of foreclosed assets |
14 |
7 |
16 |
|
100.0 |
(12.5) |
Technical advisory and technology services |
36 |
51 |
46 |
|
(29.4) |
(21.7) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 13 |
Portfolio recovery legal expenses and costs |
(229) |
719 |
(576) |
|
(131.8) |
(60.2) |
Premiums paid on guarantees for SMEs loans portfolio |
(207) |
(211) |
(328) |
|
(1.9) |
(36.9) |
Write-offs and bankruptcies |
(165) |
(145) |
(145) |
|
13.8 |
13.8 |
Provision for legal and tax contingencies |
(115) |
(74) |
(459) |
|
55.4 |
(74.9) |
Income from sale of acquiring business contracts |
784 |
0 |
0 |
|
100.0 |
100.0 |
Contributions to IPAB |
(1,064) |
(1,005) |
(984) |
|
5.9 |
8.1 |
Others |
15 |
(82) |
42 |
|
118.3 |
(64.3) |
|
|
|
|
|
|
|
Total |
(767) |
(449) |
(2,291) |
|
70.8 |
(66.5) |
Administrative and promotional expenses
Administrative and promotional expenses in 1Q23
totaled Ps.10,352 million, compared to Ps.9,475 million in 1Q22 and Ps.12,310 million in 4Q22, increasing 9.3% YoY. Sequentially, the
decrease was 15.9%.
The 9.3% YoY increase was mainly due to increases
of 14.3% in personnel salaries and benefits, 11.5% in depreciation and amortization and 14.5% in taxes and duties.
The efficiency ratio for the quarter improved 644
basis points YoY and 717 basis points QoQ to 40.84%. The YoY decrease reflected robust revenue growth and strict cost controls, despite
inflantionary pressure.
The recurrence ratio for 1Q23 was 51.10%, down
from 51.46% in 1Q22 and up from 41.58% reported in 4Q22.
Administrative and promotional expenses |
Million pesos |
|
|
|
|
% Variation |
|
1Q23 |
4Q22 |
1Q22 |
|
QoQ |
YoY |
Salaries and employee benefits |
5,182 |
6,181 |
4,535 |
|
(16.2) |
14.3 |
Credit card operation |
13 |
47 |
22 |
|
(72.3) |
(40.9) |
Professional fees |
281 |
335 |
263 |
|
(16.1) |
6.8 |
Leasehold |
566 |
670 |
535 |
|
(15.5) |
5.8 |
Promotional and advertising expenses |
115 |
220 |
149 |
|
(47.7) |
(22.8) |
Taxes and duties |
783 |
410 |
684 |
|
91.0 |
14.5 |
Technology services (IT) |
1,340 |
2,022 |
1,261 |
|
(33.7) |
6.3 |
Depreciation and amortization |
1,366 |
1,051 |
1,225 |
|
30.0 |
11.5 |
Cash protection |
145 |
404 |
276 |
|
(64.1) |
(47.5) |
Others |
561 |
970 |
525 |
|
(42.2) |
6.9 |
|
|
|
|
|
|
|
Total |
10,352 |
12,310 |
9,475 |
|
(15.9) |
9.3 |
Banco Santander México’s administrative
and promotional expenses are broken down as follows
Administrative and promotional expenses |
|
|
|
Breakdown (%) |
|
|
|
|
1Q23 |
4Q22 |
1Q22 |
Personnel |
50.1 |
50.2 |
47.9 |
Depreciation and amortization |
13.2 |
8.5 |
12.9 |
Technology services (IT) |
12.9 |
16.4 |
13.3 |
Taxes and duties |
7.6 |
3.3 |
7.2 |
Leasehold |
5.5 |
5.5 |
5.6 |
Others |
5.4 |
7.9 |
5.6 |
Professional fees |
2.7 |
2.7 |
2.8 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 14 |
Cash protection |
1.4 |
3.3 |
2.9 |
Promotional and advertising expenses |
1.1 |
1.8 |
1.6 |
Credit card operation |
0.1 |
0.4 |
0.2 |
Total |
100.0 |
100.0 |
100.0 |
Profit before taxes
Profit before taxes in 1Q23 was Ps.10,564 million,
reflecting increase of 55.4% YoY and 22.6% QoQ, reflecting the strong performance of the Bank core business.
Income taxes
In 1Q23, Banco Santander México reported a tax expense of Ps.2,938
million compared to Ps.1,687 million in 1Q22 and Ps.2,343 million in 4Q22. The effective tax rate for the quarter was 27.81%, compared
to 24.82% reported in 1Q22 and 27.18% in 4Q22.
Capitalization and liquidity
Capitalization |
|
|
|
|
|
|
Million pesos |
|
Mar-23 |
|
Dec-22 |
|
Mar-22 |
CET1 |
|
149,383 |
|
103,348 |
|
115,297 |
Tier 1 |
|
161,997 |
|
117,004 |
|
129,221 |
Tier 2 |
|
24,519 |
|
26,827 |
|
27,188 |
Total capital |
|
186,516 |
|
143,832 |
|
156,409 |
|
|
|
|
|
|
|
Risk-weighted assets |
|
|
|
|
|
|
Credit risk |
|
546,384 |
|
476,538 |
|
507,336 |
Credit, market and operational risk |
|
845,566 |
|
742,079 |
|
774,090 |
|
|
|
|
|
|
|
Credit risk ratios: |
|
|
|
|
|
|
CET1 (%) |
|
27.34 |
|
21.69 |
|
22.73 |
Tier 1 (%) |
|
29.65 |
|
24.55 |
|
25.47 |
Tier 2 (%) |
|
4.49 |
|
5.63 |
|
5.36 |
Capitalization ratio (%) |
|
34.14 |
|
30.18 |
|
30.83 |
|
|
|
|
|
|
|
Total capital ratios: |
|
|
|
|
|
|
CET1 (%) |
|
17.67 |
|
13.93 |
|
14.89 |
Tier 1 (%) |
|
19.16 |
|
15.77 |
|
16.69 |
Tier 2 (%) |
|
2.90 |
|
3.61 |
|
3.52 |
Capitalization ratio (%) |
|
22.06 |
|
19.38 |
|
20.21 |
Banco Santander México’s capital ratio
at March 2023 was 22.06%, compared to 20.21% and 19.38% at March 2022 and December 2022, respectively. The 22.06% capital ratio was comprised
of 17.67% of fundamental capital (CET1), 1.49% of additional capital (AT1), and 2.90% of complementary capital (Tier 2).
As of February 2023, Banco Santander México
was classified in Category 1, in accordance with Article 134 Bis of the Mexican Banking Law, and the Bank remains in this category per
the preliminary results dated December 31st, 2022, which is the most recent available analysis.
Earnings Release | 1Q.2023 | |
Banco Santander México | 15 |
Liquidity coverage
ratio (LCR)
Pursuant to the regulatory requirements of Banxico
and the Mexican National Banking and Securities Commission (Comisión Nacional Bancaria y de Valores, or “CNBV”),
the average Liquidity Coverage Ratio (LCR or CCL by its Spanish acronym) for 1Q23 was 212.24%, which compares to 187.34% in 1Q22 and 181.17%
in 4Q22. (Please refer to note 24 of this report).
Leverage ratio
In accordance with CNBV regulatory requirements,
effective June 14, 2016, the leverage ratio was 9.01% for March 2023, 7.13% for December 2022, 6.85% for September 2022, 7.13% for June
2022, and 7.97% for March.
This
ratio is defined by regulators and is calculated by dividing core capital (according to Article 2 Bis 6 (CUB)) by adjusted assets (according
to Article 1, II (CUB)).
BSMX Issuances
Information regarding the Bank’s certificados
bursátiles bancarios, senior international debt and subordinated notes issued by Banco Santander México.
BSMX Issuances |
Ticker |
Amount |
ISIN |
Type of instrument |
Issuance Date |
Maturity Date |
Term |
BSMX 16-3 |
Ps.3,000 million |
MX94BS0300A9 |
Certificados Bursátiles Bancarios |
September 13, 2016 |
September 1, 2026 |
3,640 days, equivalent to 10 years |
BSMX 19-2 |
Ps.7,150 million |
MX94BS060035 |
Certificados Bursátiles Bancarios |
April 8, 2019 and a first reopening on June 17, 2019. |
March 30, 2026 |
2,548 days, equivalent to 7 years |
BSMX 21 |
Ps. 3,500 million |
MX94BS060043 |
Certificados Bursátiles Bancarios |
November 30, 2021 |
November 25, 2025 |
1,456 days, equivalent to 4 years |
BSMX 21-2 |
Ps. 6,500 million |
MX94BS060050 |
Certificados Bursátiles Bancarios |
November 30, 2021 |
November 21, 2028 |
2,548 days, equivalent to 7 years |
BSMX 22 |
Ps. 7,100 million |
MX94BS060068 |
Certificados Bursátiles Bancarios |
April 4, 2022 |
March 29, 2027 |
1,820 days, equivalent to 5 years |
BSMX 22-2 |
Ps. 2,790 million |
MX94BS060076 |
Certificados Bursátiles Bancarios |
April 4, 2022 |
March 26, 2029 |
2,548 days, equivalent to 7 years |
BSMX 22-3 |
Ps. 5,000 million |
MX0000000333 |
Certificados Bursátiles Bancarios |
July 14, 2022 |
July 9, 2026 |
1,456 days, equivalent to 4 years |
BSMX 23 |
Ps. 3,170 million |
MX94BS060092 |
Certificados Bursátiles Bancarios |
March 31, 2023 |
March 26, 2027 |
1,456 days, equivalent to 4 years |
BSMX 23-2 |
Ps. 3,230 million |
MX94BS0600A2 |
Certificados Bursátiles Bancarios |
March 31, 2023 |
March 18, 2033 |
3,640 days, equivalent to 10 years |
Senior notes |
Usd.1,750 million |
US05969BAD55 (144A) and USP1507SAH06 (RegS) |
Senior Unsecured Notes |
April 17, 2020 |
April 17, 2025 |
1,826 days, equivalent to 5 years |
Subordinated Debt (Tier 2) |
Usd.1,300 million |
US05969BAC72 (144A) and USP1507SAG23 (RegS) |
Tier-2 Subordinated Preferred Capital Notes |
October 1, 2018 |
October 1, 2028 |
3,653 days, equivalent to 10 years |
Subordinated Debt (AT1) |
Usd.700 million |
USP1507SAJ61 |
Subordinated, Non-Preferred, Contingent Convertible AT1 Capital Notes |
September 15, 2021 |
Perpetual |
n/a |
Earnings Release | 1Q.2023 | |
Banco Santander México | 16 |
IV. Responsible Banking
For Santander, being sustainable means considering
the communities where we are present –the people and companies that make them up–, in order to generate continuous and profitable
social progress at an economic, environmental, and ethical level. Santander Mexico's commitments to Responsible Banking are an example
of its continuous efforts to guarantee a sustainable future for all. Operations are carried out in an ethical and transparent manner to
ensure proper compliance with commitments. The Bank focuses on promoting financial inclusion, equity, the social development of communities,
education, and care for the environment.
The Bank seeks to become a leading participant
in contributing to the progress of people and companies in Mexico and all the countries where it operates. In this regard, it works on
two main challenges: New Business Environment and Inclusive and Sustainable Growth.
The objective of the New Business Environment is
for Santander employees to feel in a responsible, simple, diverse, and inclusive work environment, where leadership and commitment follow
the Simple, Personal, and Fair culture while designing products focused on the client.
The goal to achieve Inclusive and Sustainable Growth
aims to invest in the Bank’s community, financially empowering people, supporting higher education through scholarships and leaving
a minimal environmental footprint while incentivizing ESG products across all business units.
For more details, please visit the Responsible
Banking section on the investor relations website.
As a result of these efforts, Banco Santander Mexico
has achieved the following recognitions throughout the year:
| · | On January 2023, Banco Santander Mexico obtained
the Customer Protection Certification at the Silver level assigned by the MicroFinanza Rating (MFR) for its TUIIO initiative, making it
the only financial inclusion and microfinance initiative with this certification of customer protection policies. |
| · | On January 2023, Banco Santander Mexico obtained
the Customer Protection Certification at the Silver level assigned by the MicroFinanza Rating (MFR) for its TUIIO initiative, making it
the only financial inclusion and microfinance initiative with this certification of customer protection policies. |
| · | Banco Santander Mexico received the “HRC
Equidad MX 2023” Certification, which accredits it as one of the best places to work for LGBTQ+ equality, due to its inclusion and
equity policies. Santander was awarded for having met all the categories criteria that were required for this year, reaching the 100 points
established by the Global Labor Equity Program in Mexico. |
| · | Santander has been named Bank of the Year in Financial
Inclusion by The Banker magazine, which recognizes the entity's initiatives in responsible and sustainable banking to grow by serving
"people and companies without access to financial services throughout the world with its initiative “Finanzas for All”,
a comprehensive set of services that combines digitization with financial education,” according to the magazine. |
| · | Banco Santander collaborated with the Secretary
of Security of the State of Mexico to bring financial tools to people deprived of their liberty. The objective of the workshop "Tools
for the family economy" is to provide basic education for the inmates of the Penitentiary Modelo in Nezahualcóyotl City and
provide them with sufficient economic-financial knowledge allowing personal and family decisions about their daily finances to be made
in a responsible and informed manner. |
| · | On September, 2021, the Bank launched LikeU, an
innovative payment method in the market that, in addition to offering customers the simplicity, security and digital experience of our
products, incorporated a different component linked to our Responsible Banking agenda. One year after its launch, from September 2021
to the same month in 2022, the amount donated to allied organizations that serve the causes amounts to more than Ps.18 billion pesos.
In one year, Banco Santander has benefited more than 125,000 people through different projects. |
| · | Banco Santander is committed to providing access
to financial services to 10 million people between 2019 and 2025 through microfinance products, financial education programs and other
tools that provide access to financial services based on three main pillars: access, financing and resilience. One of these tools is “Superdigital”,
a 100% digital platform developed with Santander's own technology for financial inclusion in |
Earnings Release | 1Q.2023 | |
Banco Santander México | 17 |
Brazil, Mexico, Chile, Argentina, Uruguay,
Peru and Colombia. This mobile platform allows people to access financial products and services for the first time, make deposits and
withdrawals of cash, payments and receive credit.
These are some indexes and recognitions that evaluate
the Bank’s performance across economic, environmental, and social issues:
These are only some examples of the Bank’s
effort to become a more responsible bank. For further information about Banco Santander México as a Responsible Bank go to:
https://servicios.santander.com.mx/comprometidos/eng/index.php
V. Relevant Events and Activities
Relevant Events
Annual General Ordinary and Special Shareholders’
Meetings
On April 24, 2023, Banco Santander México
held its Annual General Ordinary and Special Shareholders’ Meetings, and approved among other items:
| § | The integration of the Board of Directors as indicated
below |
Series “F” Independent Directors |
Laura Renné Diez Barroso Azcárraga |
Chairwoman |
Cesar Augusto Montemayor Zambrano |
Director |
Juan Ignacio Gallardo Thurlow |
Alternate Director |
Ángel Alverde Losada |
Alternate Director |
José Antonio Pérez Antón |
Alternate Director |
Series “F” Non-Independent Directors |
Felipe Francisco García Ascencio |
Director |
Daniel Barriuso Rojo |
Director |
Magdalena Sofía Salarich Fernández de Valderrama |
Director |
Ángel Rivera Congosto |
Director |
Didier Mena Campos |
Alternate Director |
Pablo Fernando Quesada Gómez |
Alternate Director |
Emilio de Eusebio Saiz |
Alternate Director |
Series “B” Independent Directors |
|
Antonio Purón Mier y Terán |
Director |
Guillermo Jorge Quiroz Abed |
Director |
María de Lourdes Melgar Palacios |
Director |
Melanie Elizabeth Devlyn Gómez |
Director |
Alberto Torrado Martínez |
Alternate Director |
Rogelio Zambrano Lozano |
Alternate Director |
Joaquín Vargas Guajardo |
Alternate Director |
Guillermo Francisco Vogel Hinojosa |
Alternate Director |
Earnings Release | 1Q.2023 | |
Banco Santander México | 18 |
Banco Santander Mexico, informed about the material facts announced
in connection with the Tender Offer
| § | On April
10 and 13, 2023, Banco Santander México announced that Banco Santander, S.A., its Parent Company, published the preliminary and
final results, respectively, following the closing of the cash Tender Offer. As a result of the foregoing, Banco Santander’s shareholding
in Santander Mexico increased from 96.2% to 99.8% of Santander Mexico’s share with the minority shareholders holding the remaining
0.2%. As previously announced, it is intended to cancel the listing of the shares. |
| § | On March
1, 2023 Banco Santander México announced that Banco Santander, S.A., its Parent Company, issued a material fact to announce its
decision to extend the expiration date of the Tender Offer until April 10, 2023. |
| § | On February
17, 2023, Banco Santander Mexico informed that its Board of Directors, after considering the different opinions, agreed that the Tender
Offer complied with the requirements established by Mexican law, including the provisions of the Securities Market Law (Ley del Mercado
de Valores). The Board of Directors agreed to be neutral with respect to the Offer. As of that date, the members of the Board of Directors
and senior management did not own any shares of the Bank. |
| § | On February
7, 2023, Banco Santander México announced that Banco Santander, S.A., its Parent Company, issued a material fact to announce the
offer price to shareholders tendering their shares which was Ps.24.52 pesos for each share and the U.S. dollar equivalent of Ps.122.6
per American Depositary Shares. This announcement followed the one published on October 21, 2022. |
Banco Santander México was designated
a Level III Domestic Systemically Important Financial Institution by the Mexican National Banking and Securities Commission for the eighth
consecutive year
On April 4, 2023, Banco Santander México
was designated a Level III Domestic Systemically Important Financial Institution by the Mexican National Banking and Securities Commission
(CNBV), for the eighth consecutive year. The Bank already complies with this regulatory requirement.
Organizational changes
On January 17, 2023, Banco Santander Mexico announced
the following appointments:
| § | Juan
Villafuerte, as Deputy General Director of Commercial Network, reporting to the Vice-presidency of Consumer, Commercial and Institution
Business Banking, led by Fernando Quesada. |
| § | Oscar
Hernando Moliner, as Deputy General Director of Operations and Processes, Oziel Sandoval Macías, as Deputy General Director of
Corporate Resources and Recoveries, and Daniel Concepción Pérez, promoted to Deputy General Director of Technology, all
of whom will continue to report to the Vice President of Administration and Finance, headed by Didier Mena. |
VI. Awards and Recognitions
Santander Private Banking Mexico, named "Best Private Bank"
according to Euromoney magazine
On March 30, 2023, Santander Private Banking Mexico
was recognized for the sixth consecutive year by the prestigious Euromoney magazine as "Best Private Bank".
The Euromoney awards, established in 1992 and the
first of their kind in the industry, recognize the performance of the private banking sector based on a survey of more than 2,000 participants
in the financial sector, including banks, fund managers and family offices.
VII. Credit Ratings
On January 20 and 31, 2023, Fitch Ratings withdrew
Santander Consumo's counterparty and Primary Servicer ratings, respectively. At the date of the withdrawal, the outlook on the ratings
was Stable. The ratings were withdrawn because Santander Consumo effectively extinguished due to the merger with the Bank.
Earnings Release | 1Q.2023 | |
Banco Santander México | 19 |
Banco Santander México |
Fitch Ratings |
|
Moody’s |
Global scale |
|
|
|
Foreign currency |
|
|
|
Long term |
BBB+ |
|
Baa1 |
|
|
|
|
Short term |
F2 |
|
P-2 |
|
|
|
|
Local currency |
|
|
|
Long term |
BBB+ |
|
Baa1 |
|
|
|
|
Short Term |
F2 |
|
P-2 |
|
|
|
|
National scale |
|
|
|
Long term |
AAA(mex) |
|
Aaa.mx |
|
|
|
|
Short Term |
F1+(mex) |
|
Mx-1 |
|
|
|
|
Rating viability (VR) |
bbb- |
|
N/A |
|
|
|
|
Shareholder Support Rating |
bbb+ |
|
N/A |
|
|
|
|
Counterparty risk Assessments (CR) |
|
|
|
Long Term |
N/A |
|
A3 (cr) |
|
|
|
|
Short Term |
N/A |
|
P-2 (cr) |
|
|
|
|
Standalone BCA |
N/A |
|
baa2 |
|
|
|
|
Standalone Adjusted BCA |
N/A |
|
baa1 |
|
|
|
|
Outlook |
Stable |
|
Stable |
|
|
|
|
International Issuances |
|
|
|
|
|
|
|
Tier 2 Subordinated Capital Notes due 2028 |
BBB- |
|
Baa3 (hyb) |
|
|
|
|
Long Term Senior Unsecured Global Notes due 2025 |
BBB+ |
|
Baa1 |
|
|
|
|
Long Term Senior Unsecured Global Notes due 2022 |
BBB+ |
|
Baa1 |
|
|
|
|
Perpetual Subordinated Non-Preferred Contingent Convertible Additional Tier 1 Capital Notes (AT1) |
|
|
|
Global Scale |
|
|
|
Foreign currency |
|
|
|
Long term |
BB |
|
Ba1 (hyb) |
Santander Inclusión Financiera |
Fitch Ratings |
|
|
National Scale |
|
|
|
Long term |
AAA (mex) |
|
|
|
|
|
|
Short Term |
F1+ (mex) |
|
|
|
|
|
|
Outlook |
Stable |
|
|
|
|
|
|
Notes:
§
BCA = Baseline Credit Assessment
§
SSR = Shareholder Support Rating
§
VR = Viability Rating
§
SCP = Standalone Credit Profile
§
CR= Counterparty Risk Assessments
N/A = Not applicable
Earnings Release | 1Q.2023 | |
Banco Santander México | 20 |
VIII. 1Q23 Earnings Call Dial-In
Information
Date: |
Thursday, April 27th, 2023 |
Time: |
10:00 a.m. (MCT); 12:00 p.m. (US ET) |
Dial-in Numbers: |
1-844-826-3035 US & Canada 1-412-317-5195 International & Mexico |
Access Code: |
Please ask for Santander México Earnings Call |
Webcast: |
https://viavid.webcasts.com/starthere.jsp?ei=1610715&tp_key=3d1cf0b35d |
Replay: |
Starting: Thursday, April 27th, 2023 at 3:00 p.m. (US ET) |
|
Ending: Thursday, May 11th, 2023 at 11:59 p.m. (US ET) |
ET Dial-in number: |
1-844-512-2921 US & Canada; 1-412-317-6671 International & Mexico Access Code: 10178174 |
IX.Definition of Ratios
ROAE: Annualized net income divided by average
equity
Efficiency: Annualized administrative and
promotional expenses divided by annualized gross operating income (before administrative and promotional expenses and allowances).
Recurrency: Annualized net fees divided
by annualized administrative and promotional expenses (net of amortizations and depreciations).
NIM: Financial margin divided by daily average
interest earnings assets.
Cost of risk: Annualized provisions for
loan losses divided by average loan portfolio
Annualized figures consider
| · | Quarterly ratio = 1Q23*4 |
| · | Average figures are calculated using 1Q22 and 1Q23 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 21 |
ABOUT BANCO SANTANDER MÉXICO
(NYSE: BSMX; BMV: BSMX)
Banco Santander México, S.A., Institución
de Banca Múltiple, Grupo Financiero Santander México (Banco Santander México), one of Mexico’s leading banking
institutions, provides a wide range of financial and related services, including retail and commercial banking, financial advisory and
other related investment activities. Banco Santander México offers a multichannel financial services platform focused on mid- to
high-income individuals and small- to medium-sized enterprises, while also providing integrated financial services to larger multinational
companies in Mexico. As of March 31st, 2023, Banco Santander México had total assets of Ps.1,995 billion under Mexican
Banking GAAP and more than 20.2 million customers. Headquartered in Mexico City, the Company operates 1,346 branches and offices nationwide
and has a total of 26,461 employees.
We, the undersigned under oath to tell the truth
declare that, in the area of our corresponding functions, we prepared the information of Banco Santander México contained in this
quarterly report, which to the best of our knowledge reasonably reflects its situation.
FELIPE GARCIA ASCENSIO |
|
DIDIER MENA CAMPOS |
Chief Executive Officer |
|
Vice-president of Administration and Finance |
EMILIO DE EUSEBIO SAIZ |
JUAN CARLOS GARCÍA CONTRERAS |
PABLO AGOTE ALIQUE |
Deputy General Director Financial Accounting and Control |
Executive Director of Intervention |
Chief Audit Executive |
|
|
|
The
financial information presented in this report has been obtained from the non-audited financial statements prepared in accordance with
accounting principles and regulations prescribed by the CNBV applicable to Credit Institution which are subject to the supervision of
the CNBV on accounting procedures, published in the Federal Official Gazette on January 31st, 2011. The exchange rate used to convert
foreign currency transactions US$ to Mexican pesos is Ps.18.0415
INVESTOR RELATIONS CONTACT
Héctor Chávez Lopez – Managing Director - IRO
+ 52 (55) 5269-1925
hchavez@santander.com.mx
Investor Relations Team
investor@santander.com.mx
www.santander.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 22 |
LEGAL DISCLAIMER
Banco Santander México cautions that this
presentation may contain forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. These
forward-looking statements could be found in various places throughout this presentation and include, without limitation, statements regarding
our intent, belief, targets or current expectations in connection with: asset growth and sources of funding; growth of our fee-based business;
expansion of our distribution network; financing plans; competition; impact of regulation and the interpretation thereof; action to modify
or revoke our banking license; exposure to market risks including interest rate risk, foreign exchange risk and equity price risk; exposure
to credit risks including credit default risk and settlement risk; projected capital expenditures; capitalization requirements and level
of reserves; investment in our information technology platform; liquidity; trends affecting the economy generally; and trends affecting
our financial condition and our results of operations. While these forward-looking statements represent our judgment and future expectations
concerning the development of our business, many important factors could cause actual results to differ substantially from those anticipated
in forward-looking statements. These factors include, among other things: changes in capital markets in general that may affect policies
or attitudes towards lending to Mexico or Mexican companies; changes in economic conditions, in Mexico in particular, in the United States
or globally; the monetary, foreign exchange and interest rate policies of the Mexican Central Bank (Banco de México); inflation;
deflation; unemployment; unanticipated turbulence in interest rates; movements in foreign exchange rates; movements in equity prices or
other rates or prices; changes in Mexican and foreign policies, legislation and regulations; changes in requirements to make contributions
to, for the receipt of support from programs organized by or requiring deposits to be made or assessments observed or imposed by, the
Mexican government; changes in taxes and tax laws; competition, changes in competition and pricing environments; our inability to hedge
certain risks economically; economic conditions that affect consumer spending and the ability of customers to comply with obligations;
the adequacy of allowance for impairment losses and other losses; increased default by borrowers; our inability to successfully and effectively
integrate acquisitions or to evaluate risks arising from asset acquisitions; technological changes; changes in consumer spending and saving
habits; increased costs; unanticipated increases in financing and other costs or the inability to obtain additional debt or equity financing
on attractive terms; changes in, or failure to comply with, banking regulations or their interpretation; and certain other risk factors
included in our annual report on Form 20-F. The risk factors and other key factors that we have indicated in our past and future filings
and reports, including those with the U.S. Securities and Exchange Commission, could adversely affect our business and financial performance.
The words “believe,” “may,” “will,” “aim,” “estimate,” “continue,”
“anticipate,” “intend,” “expect,” “forecast” and similar words are intended to identify
forward-looking statements. You should not place undue reliance on such statements, which speak only as of the date they were made. We
undertake no obligation to update publicly or to revise any forward-looking statements after we distribute this presentation because of
new information, future events or other factors. In light of the risks and uncertainties described above, the future events and circumstances
discussed herein might not occur and are not guarantees of future performance.
Note: The information contained in this presentation
is not audited. Nevertheless, the consolidated accounts are prepared on the basis of the accounting principles and regulations prescribed
by the Mexican National Banking and Securities Commission (Comisión Nacional Bancaria y de Valores) for credit institutions, as
amended (Mexican Banking GAAP). All figures presented are in millions of Mexican pesos, unless otherwise indicated. Historical figures
are not adjusted by inflation.
Earnings Release | 1Q.2023 | |
Banco Santander México | 23 |
X. Consolidated Financial Statements
Banco Santander México
§
Consolidated statement of financial position
§
Consolidated statement of comprehensive income
§
Consolidated statement of changes in stockholders’ equity
§
Consolidated statement of cash flows
§
Summary of changes due to the initial recognition of 2022 accounting
principles
The information contained in this report and the
financial statements of the Bank subsidiaries may be consulted on the Internet website: www.santander.com.mx
or through the following direct access:
http://www.santander.com.mx/ir/english/financial/quarterly.html
There is also information on Santander México
on the CNBV website: https://www.gob.mx/cnbv
Earnings Release | 1Q.2023 | |
Banco Santander México | 24 |
Consolidated statement of financial position |
|
|
|
|
|
|
Million pesos |
|
|
|
|
|
|
|
2023 |
|
2022 |
|
Mar |
|
Dic |
Sep |
Jun |
Mar |
Assets |
|
|
|
|
|
|
Cash and cash equivalents |
83,843 |
|
93,353 |
77,121 |
79,146 |
98,783 |
|
|
|
|
|
|
|
Margin accounts (derivatives financial instruments) |
2,677 |
|
6,530 |
5,039 |
4,413 |
4,353 |
|
|
|
|
|
|
|
Investments in financial instruments |
468,908 |
|
470,914 |
432,737 |
481,124 |
496,918 |
Trading financial instruments |
113,814 |
|
134,212 |
94,476 |
111,098 |
120,451 |
Financial instruments to collect or sell |
287,069 |
|
314,550 |
328,408 |
358,432 |
364,951 |
Financial instruments to collect principal and interest (securities)(net) |
68,025 |
|
22,152 |
9,853 |
11,594 |
11,516 |
|
|
|
|
|
|
|
Debtors under sale and repurchase agreements |
241,552 |
|
121,859 |
224,118 |
80,451 |
23,614 |
|
|
|
|
|
|
|
Derivatives financial instruments |
235,489 |
|
238,644 |
268,556 |
226,069 |
197,770 |
Trading purposes |
223,934 |
|
228,516 |
252,394 |
213,370 |
187,150 |
Hedging purposes |
11,555 |
|
10,128 |
16,162 |
12,699 |
10,620 |
|
|
|
|
|
|
|
Valuation adjustment for hedged financial assets |
(22) |
|
(27) |
(44) |
(29) |
9 |
|
|
|
|
|
|
|
Loan portfolio with credit risk stage 1 |
|
|
|
|
|
|
Commercial loans |
417,360 |
|
423,276 |
431,052 |
421,633 |
421,136 |
Commercial or business activity loans |
317,981 |
|
324,932 |
336,077 |
325,353 |
323,485 |
Loans to financial entities |
11,315 |
|
13,761 |
14,847 |
9,908 |
7,821 |
Loans to government entities |
88,064 |
|
84,583 |
80,128 |
86,372 |
89,830 |
Consumer loans |
147,947 |
|
141,916 |
134,104 |
127,040 |
120,173 |
Mortgage loans |
196,748 |
|
195,533 |
191,067 |
187,165 |
181,591 |
Medium and residencial |
187,637 |
|
186,366 |
181,631 |
177,762 |
171,725 |
Social interest |
787 |
|
586 |
268 |
31 |
4 |
Loans acquired from Infonavit or Fovissste |
8,324 |
|
8,581 |
9,168 |
9,372 |
9,862 |
Total loan portfolio with credit risk stage 1 |
762,055 |
|
760,725 |
756,223 |
735,838 |
722,900 |
|
|
|
|
|
|
|
Loan portfolio with credit risk stage 2 |
|
|
|
|
|
|
Commercial loans |
19,433 |
|
21,742 |
17,618 |
16,754 |
15,520 |
Commercial or business activity loans |
19,333 |
|
21,636 |
14,594 |
15,752 |
15,520 |
Loans to financial entities |
100 |
|
106 |
0 |
1,002 |
0 |
Loans to government entities |
0 |
|
0 |
3,024 |
0 |
0 |
Consumer loans |
3,872 |
|
3,448 |
3,270 |
3,143 |
3,025 |
Mortgage loans |
9,372 |
|
8,928 |
9,114 |
7,710 |
7,508 |
Medium and residencial |
9,038 |
|
8,643 |
8,859 |
7,347 |
7,136 |
Social interest |
34 |
|
5 |
0 |
0 |
0 |
Loans acquired from Infonavit or Fovissste |
300 |
|
280 |
255 |
363 |
372 |
Total loan portfolio with credit risk stage 2 |
32,677 |
|
34,118 |
30,002 |
27,607 |
26,053 |
|
|
|
|
|
|
|
Loan portfolio with credit risk stage 3 |
|
|
|
|
|
|
Commercial loans |
5,167 |
|
5,150 |
4,587 |
8,536 |
9,736 |
Commercial or business activity loans |
5,167 |
|
4,799 |
4,236 |
7,810 |
8,929 |
Loans to financial entities |
0 |
|
351 |
351 |
726 |
765 |
Loans to government entities |
0 |
|
0 |
0 |
0 |
42 |
Consumer loans |
4,504 |
|
3,742 |
3,984 |
3,801 |
3,475 |
Mortgage loans |
6,252 |
|
6,346 |
7,523 |
7,684 |
8,276 |
Medium and residencial |
5,641 |
|
5,745 |
6,872 |
7,016 |
7,556 |
Social interest |
6 |
|
5 |
5 |
6 |
6 |
Loans acquired from Infonavit or Fovissste |
605 |
|
596 |
646 |
662 |
714 |
Total loan portfolio with credit risk stage 3 |
15,923 |
|
15,238 |
16,094 |
20,021 |
21,487 |
|
|
|
|
|
|
|
Loan portfolio |
810,655 |
|
810,081 |
802,319 |
783,466 |
770,440 |
|
|
|
|
|
|
|
(+/-) Deferred items |
2,623 |
|
2,532 |
2,180 |
2,060 |
1,811 |
|
|
|
|
|
|
|
Allowance for loan losses |
(23,293) |
|
(22,220) |
(21,498) |
(24,264) |
(24,630) |
|
|
|
|
|
|
|
Loan portfolio (net) |
789,985 |
|
790,393 |
783,001 |
761,262 |
747,621 |
|
|
|
|
|
|
|
Acquired collection rights (net) |
0 |
|
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
Total loan portfolio (net) |
789,984 |
|
790,393 |
783,001 |
761,262 |
747,621 |
|
|
|
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 25 |
Other receivables (net) |
115,131 |
|
62,840 |
87,282 |
87,415 |
114,320 |
|
|
|
|
|
|
|
Foreclosed assets (net) |
998 |
|
962 |
436 |
438 |
202 |
|
|
|
|
|
|
|
Long-life assets held for sale or for distribution to owners |
0 |
|
1,586 |
1,586 |
0 |
0 |
|
|
|
|
|
|
|
Advance payments and other assets (net) |
3,420 |
|
3,199 |
4,442 |
4,553 |
4,065 |
|
|
|
|
|
|
|
Property, furniture and fixtures (net) |
13,237 |
|
13,622 |
12,174 |
12,462 |
12,326 |
|
|
|
|
|
|
|
Rights of use assets for property, furniture and equipment (net) |
6,297 |
|
6,264 |
5,509 |
5,811 |
5,999 |
|
|
|
|
|
|
|
Long-term investment in shares |
123 |
|
90 |
90 |
1,652 |
1,577 |
|
|
|
|
|
|
|
Deferred income tax assets (net) |
23,149 |
|
23,258 |
21,008 |
19,499 |
17,667 |
|
|
|
|
|
|
|
Intangible assets (net) |
8,621 |
|
8,947 |
7,500 |
7,274 |
7,309 |
|
|
|
|
|
|
|
Goodwill |
1,735 |
|
1,735 |
1,735 |
1,735 |
1,735 |
|
|
|
|
|
|
|
Total assets |
1,995,143 |
|
1,844,169 |
1,932,290 |
1,773,275 |
1,734,268 |
Consolidated statement of financial position |
|
|
|
|
|
|
Million pesos |
|
|
|
|
|
|
|
2023 |
|
2022 |
|
Mar |
|
Dic |
Sep |
Jun |
Mar |
Liabilities |
|
|
|
|
|
|
DepositS |
979,786 |
|
909,890 |
860,514 |
880,816 |
873,136 |
Demand deposits |
578,755 |
|
549,515 |
520,079 |
556,153 |
573,918 |
Time deposits – general public |
248,805 |
|
223,048 |
189,954 |
188,793 |
181,395 |
Time deposits – money market |
72,060 |
|
62,428 |
53,145 |
44,376 |
29,592 |
Credit instruments issued |
77,831 |
|
72,501 |
94,959 |
89,206 |
86,079 |
Global Account uptake without movements |
2,335 |
|
2,398 |
2,377 |
2,288 |
2,152 |
|
|
|
|
|
|
|
Interbank loans and other organizations |
46,403 |
|
30,806 |
26,446 |
35,478 |
52,164 |
Demand loans |
16,164 |
|
324 |
1,568 |
11,280 |
24,679 |
Short-term loans |
16,727 |
|
16,629 |
15,574 |
14,295 |
17,207 |
Long-term loans |
13,512 |
|
13,853 |
9,304 |
9,903 |
10,278 |
|
|
|
|
|
|
|
Creditors under sale and repurchase agreements |
189,397 |
|
211,878 |
225,744 |
190,364 |
183,196 |
|
|
|
|
|
|
|
Securities lending |
1 |
|
1 |
0 |
0 |
0 |
|
|
|
|
|
|
|
Collateral sold or pledged as guarantee |
130,921 |
|
116,104 |
199,271 |
79,047 |
26,484 |
Repurchase agreements |
107,468 |
|
87,442 |
174,130 |
49,983 |
1,675 |
Securities loans |
23,453 |
|
28,662 |
25,141 |
29,064 |
24,809 |
|
|
|
|
|
|
|
Derivative financial instruments |
227,452 |
|
235,456 |
259,723 |
219,701 |
190,922 |
Trading purposes |
223,588 |
|
230,995 |
256,109 |
215,266 |
184,026 |
Hedging purposes |
3,864 |
|
4,461 |
3,614 |
4,435 |
6,896 |
|
|
|
|
|
|
|
Valuation adjustment of financial liabilities hedging |
0 |
|
(14) |
(33) |
(36) |
(17) |
|
|
|
|
|
|
|
Lease liabilities |
7,023 |
|
6,965 |
6,212 |
6,477 |
6,648 |
|
|
|
|
|
|
|
Other payables |
194,324 |
|
115,913 |
144,514 |
151,047 |
188,375 |
Creditors from settlement of transactions |
121,771 |
|
43,731 |
62,088 |
73,023 |
117,853 |
Payable for margin accounts |
121 |
|
189 |
46 |
221 |
156 |
Payable for cash collateral received |
28,825 |
|
26,861 |
40,227 |
36,811 |
31,790 |
Contributions payable |
1,315 |
|
1,621 |
1,491 |
1,113 |
1,042 |
Sundry creditors and other payables |
42,292 |
|
43,511 |
40,662 |
39,879 |
37,534 |
|
|
|
|
|
|
|
Financial instruments that qualify as liabilities |
36,032 |
|
39,384 |
40,240 |
40,643 |
39,763 |
Subordinated credit notes |
36,032 |
|
39,384 |
40,240 |
40,643 |
39,763 |
|
|
|
|
|
|
|
Employee benefits |
9,354 |
|
11,324 |
10,110 |
9,202 |
7,063 |
|
|
|
|
|
|
|
Deferred revenues and other advances |
275 |
|
154 |
265 |
361 |
432 |
|
|
|
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 26 |
Total liabilities |
1,820,968 |
|
1,677,861 |
1,773,006 |
1,613,100 |
1,568,166 |
|
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid-in capital |
34,702 |
|
34,702 |
34,702 |
34,702 |
34,702 |
Capital stock |
29,799 |
|
29,799 |
29,799 |
29,799 |
29,799 |
Share premium |
4,903 |
|
4,903 |
4,903 |
4,903 |
4,903 |
|
|
|
|
|
|
|
Other capital |
139,432 |
|
131,542 |
124,542 |
125,432 |
131,370 |
Capital reserves |
28,200 |
|
28,200 |
28,200 |
28,200 |
26,940 |
|
|
|
|
|
|
|
Accumulated results |
119,924 |
|
112,409 |
106,999 |
107,562 |
111,094 |
Retained earnings |
109,233 |
|
82,868 |
83,735 |
92,486 |
102,918 |
Updating Results from previous years |
3,065 |
|
3,065 |
3,065 |
3,065 |
3,065 |
Net income |
7,626 |
|
26,476 |
20,199 |
12,011 |
5,111 |
|
|
|
|
|
|
|
Other comprehensive income |
(8,692) |
|
(9,067) |
(10,657) |
(10,330) |
(6,664) |
Valuation of financial instruments to collect or sell |
(5,661) |
|
(6,312) |
(8,156) |
(8,268) |
(5,119) |
Valuation of derivatives financial instruments for cash flow hedges |
(683) |
|
(414) |
(512) |
(87) |
314 |
Remeasurement of defined benefit obligation |
(2,357) |
|
(2,350) |
(1,998) |
(1,984) |
(1,868) |
Cumulative translation effect |
9 |
|
9 |
9 |
9 |
9 |
Total controlling interest |
174,134 |
|
166,244 |
159,244 |
160,134 |
166,072 |
|
|
|
|
|
|
|
Total non-controlling interest |
41 |
|
64 |
40 |
41 |
30 |
|
|
|
|
|
|
|
Total stockholders´equity |
174,175 |
|
166,308 |
159,284 |
160,175 |
166,102 |
|
|
|
|
|
|
|
Total liabilities and stockholders´ equity |
1,995,143 |
|
1,844,169 |
1,932,290 |
1,773,275 |
1,734,268 |
Consolidated statement of financial position |
Million pesos |
|
|
|
|
|
|
|
2023 |
|
2022 |
|
Mar |
|
Dec |
Sep |
Jun |
Mar |
Memorandum accounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent assets and liabilities |
140 |
|
134 |
119 |
143 |
122 |
Credit commitments |
314,305 |
|
309,298 |
304,917 |
281,539 |
267,930 |
Assets in trust or under mandate |
195,117 |
|
193,187 |
188,056 |
192,596 |
195,137 |
Trusts |
192,592 |
|
190,185 |
185,837 |
190,903 |
194,055 |
Mandates |
2,525 |
|
3,002 |
2,219 |
1,693 |
1,082 |
Assets in custody or under administration |
1,755,162 |
|
1,751,075 |
1,750,349 |
1,724,515 |
1,788,495 |
Collateral received |
269,617 |
|
154,833 |
257,346 |
117,717 |
134,178 |
Collateral received and sold or pledged as guarantee |
105,437 |
|
93,143 |
170,930 |
46,870 |
78,775 |
Investment banking transactions for third parties (net) |
208,344 |
|
367,299 |
381,284 |
307,764 |
133,083 |
Uncollected accrued interest derived from loan portfolio with credit risk stage 3 |
726 |
|
704 |
912 |
930 |
975 |
Other record accounts |
1,969,461 |
|
2,018,740 |
1,969,467 |
1,904,803 |
1,860,010 |
|
4,818,309 |
|
4,888,413 |
5,023,380 |
4,576,877 |
4,458,705 |
These consolidated financial statements were approved by the Board of
Directors and signed on its behalf by
FELIPE GARCIA ASCENSIO |
|
DIDIER MENA CAMPOS |
Chief Executive Officer |
|
Vice-president of Administration and Finance |
EMILIO DE EUSEBIO SAIZ |
JUAN CARLOS GARCÍA CONTRERAS |
PABLO AGOTE ALIQUE |
Deputy General Director Financial Accounting and Control |
Executive Director of Intervention |
Chief Audit Executive |
Earnings Release | 1Q.2023 | |
Banco Santander México | 27 |
The accompanying
notes are part of these consolidated financial statements
www.santander.com.mx
Consolidated statement of comprehensive income |
Million pesos |
|
|
|
|
|
|
|
|
2023 |
|
2022 |
|
1T |
|
12M |
4T |
3T |
2T |
1T |
Interest income |
44,121 |
|
135,856 |
40,773 |
35,605 |
31,217 |
28,261 |
Interest expense |
(23,949) |
|
(63,848) |
(20,828) |
(17,235) |
(13,940) |
(11,845) |
Net interest income |
20,172 |
|
72,008 |
19,945 |
18,370 |
17,277 |
16,416 |
|
|
|
|
|
|
|
|
Provisions for loan losses |
(4,512) |
|
(12,227) |
(4,712) |
(785) |
(2,856) |
(3,874) |
Net interest income after provisions for loan losses |
15,660 |
|
59,781 |
15,233 |
17,585 |
14,421 |
12,542 |
|
|
|
|
|
|
|
|
Commission and fee income |
7,928 |
|
29,358 |
7,438 |
7,450 |
7,368 |
7,102 |
Commission and fee expense |
(2,638) |
|
(8,814) |
(2,320) |
(2,179) |
(2,089) |
(2,226) |
Net gain (loss) on financial assets and liabilities |
654 |
|
4,186 |
1,028 |
1,056 |
1,063 |
1,039 |
Other operating expense |
(767) |
|
(6,874) |
(449) |
(2,225) |
(1,909) |
(2,291) |
Administrative and promotional expenses |
(10,352) |
|
(42,313) |
(12,310) |
(10,400) |
(10,128) |
(9,475) |
Operating income |
10,485 |
|
35,324 |
8,620 |
11,287 |
8,726 |
6,691 |
|
|
|
|
|
|
|
|
Equity in results of associated companies |
79 |
|
324 |
0 |
0 |
217 |
107 |
|
|
|
|
|
|
|
|
Operating income before income taxes |
10,564 |
|
35,648 |
8,620 |
11,287 |
8,943 |
6,798 |
|
|
|
|
|
|
|
|
Current income taxes |
(2,940) |
|
(12,162) |
(4,952) |
(4,065) |
(2,299) |
(846) |
Deferred income taxes (net) |
2 |
|
2,990 |
2,609 |
966 |
256 |
(841) |
|
|
|
|
|
|
|
|
Income from continuing operations |
7,626 |
|
26,476 |
6,277 |
8,188 |
6,900 |
5,111 |
|
|
|
|
|
|
|
|
Discontinued operations |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
Consolidated net income |
7,626 |
|
26,476 |
6,277 |
8,188 |
6,900 |
5,111 |
|
|
|
|
|
|
|
|
Other comprehensive income |
375 |
|
(5,697) |
1,423 |
(327) |
(3,666) |
(3,127) |
Valuation of financial instruments to collect or sell |
651 |
|
(4,388) |
1,677 |
112 |
(3,149) |
(3,028) |
Valuation of derivatives financial instruments for cash flow hedges |
(269) |
|
(813) |
98 |
(425) |
(401) |
(85) |
Remeasurement of defined benefit obligation |
(7) |
|
(496) |
(352) |
(14) |
(116) |
(14) |
|
|
|
|
|
|
|
|
Participation in OCI of other entities |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
Integral result |
8,001 |
|
20,779 |
7,700 |
7,861 |
3,234 |
1,984 |
|
|
|
|
|
|
|
|
Net result attributable to: |
7,626 |
|
26,476 |
6,277 |
8,188 |
6,900 |
5,111 |
controlling interest |
7,626 |
|
26,476 |
6,277 |
8,188 |
6,900 |
5,111 |
Non-controlling interest |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
Comprehensive income attributable to: |
8,001 |
|
20,779 |
7,700 |
7,861 |
3,234 |
1,984 |
controlling interest |
8,001 |
|
20,779 |
7,700 |
7,861 |
3,234 |
1,984 |
Non-controlling interest |
0 |
|
0 |
0 |
0 |
0 |
0 |
Basic earnings per common share |
1.12 |
|
3.90 |
0.92 |
1.21 |
1.02 |
0.75 |
|
|
|
|
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 28 |
These consolidated financial statements were approved by the Board of
Directors and signed on its behalf by
FELIPE GARCIA ASCENSIO |
|
DIDIER MENA CAMPOS |
Chief Executive Officer |
|
Vice-president of Administration and Finance |
EMILIO DE EUSEBIO SAIZ |
JUAN CARLOS GARCÍA CONTRERAS |
PABLO AGOTE ALIQUE |
Deputy General Director Financial Accounting and Control |
Executive Director of Intervention |
Chief Audit Executive |
The accompanying notes are part of these consolidated financial statements
www.santander.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 29 |
Consolidated statements of changes in stockholders’ equityh |
From
January 1st to March 31st, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
Million
pesos |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid-in
capital |
|
|
Other
capital |
|
|
|
|
CONCEPT |
|
Capital
stock |
Additional
paid-in capital |
|
Capital
reserves |
Accumulated
results |
Valuation
of Financial Instruments to collect or sell |
Valuation
of derivative financial instruments for cash flow hedges |
Employee
defined benefit measures |
Cumulative
effect from conversion |
Total
controlling interest |
|
Non-controlling
interest |
|
Total
stockholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF DECEMBER 31st, 2022 |
29,799 |
4,903 |
|
28,200 |
112,409 |
(6,312) |
(414) |
(2,350) |
9 |
166,244 |
|
64 |
|
166,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OWNER MOVEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
0
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
RESERVE
MOVEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
0
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
INTEGRAL
RESULT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
7,626 |
|
|
|
|
7,626 |
|
|
|
7,626 |
Other
comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation
of Financial Instruments to collect or sell |
|
|
|
|
|
651 |
|
|
|
651 |
|
|
|
651 |
Valuation
of derivative financial instruments for cash flow hedges |
|
|
|
|
|
|
(269) |
|
|
(269) |
|
|
|
(269) |
Interest
on Subordinated debentures Perpetual Non-Preferred Contingent Convertible |
|
|
|
|
(111) |
|
|
|
|
(111) |
|
|
|
(111) |
Employee
defined benefit measures |
|
|
|
|
|
|
|
(7) |
|
(7) |
|
|
|
(7) |
Non-controlling
interest |
|
|
|
|
|
|
|
|
|
0 |
|
(23) |
|
(23) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
0 |
0 |
|
0 |
7,515 |
651 |
(269) |
(7) |
0 |
7,890 |
|
(23) |
|
7,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF MARCH 31ST, 2023 |
|
29,799 |
4,903 |
|
28,200 |
119,924 |
(5,661) |
(683) |
(2,357) |
9 |
174,134 |
|
41 |
|
174,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These consolidated financial statements were approved by the Board of
Directors and signed on its behalf by
FELIPE GARCIA ASCENSIO |
|
DIDIER MENA CAMPOS |
Chief Executive Officer |
|
Vice-president of Administration and Finance |
EMILIO DE EUSEBIO SAIZ |
JUAN CARLOS GARCÍA CONTRERAS |
PABLO AGOTE ALIQUE |
Deputy General Director Financial Accounting and Control |
Executive Director of Intervention |
Chief Audit Executive |
The accompanying
notes are part of these consolidated financial statements
www.santander.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 30 |
Consolidated statement of cash flows |
|
|
From January 1st to March 31st, 2023 |
|
|
Million pesos |
|
|
|
|
|
Net Income before Tax |
|
10,564 |
Adjustments for items associated with investing activities |
|
|
Exchange differences in cash and cash equivalents |
(883) |
|
Depreciation of property, furniture and fixtures |
592 |
|
Amortizations of intangible assets |
774 |
|
Provisions |
221 |
704 |
|
|
|
Adjustments for items associated with financing activities |
|
|
Expense interest from |
1,224 |
|
Interest associated with financial instruments that qualify as a liability |
381 |
|
Interest associated with financial instruments that qualify as capital |
111 |
1,716 |
|
|
|
Changes in operating items |
|
|
Changes in Bank and other loans |
14,373 |
|
Changes in Margin accounts (financial derivatives instruments) |
3,853 |
|
Changes in Investments in financial instruments |
(6,933) |
|
Changes in Debtors under sale and repurchase agreements |
(119,693) |
|
Changes in Derivatives (asset) |
4,582 |
|
Changes in Loan portfolio (net) |
351 |
|
Changes in Other receivables (net) |
(54,067) |
|
Changes in Foreclosed assets |
(35) |
|
Changes in Other operating assets (net) |
(266) |
|
Changes in Deposits |
69,896 |
|
Changes in Creditors under sale and repurchase agreements |
(22,481) |
|
Changes in Collateral sold or pledged as guarantee |
14,817 |
|
Changes in Derivatives (liability) |
(7,408) |
|
Changes in Other operating liabilities |
(1,777) |
|
Change in hedging derivative financial instruments (of hedged items related to operating activities) |
5,356 |
|
Changes in Employee benefits |
(1,970) |
|
Changes in Other payables |
79,961 |
|
Payments of income taxes |
(578) |
(22,019) |
|
|
|
Net cash from (used in) operating activities |
|
(9,035) |
|
|
|
Investing Activies |
|
|
Proceeds from disposal of property, furniture and fixtures |
2 |
|
Payments for adquisition of property, plant and equipment |
(206) |
|
Payments for adquisition of intangible assets |
(448) |
|
Payments for the adquisition of associates, joint ventures and other permanent investments |
(33) |
|
Cash dividend receipts |
391 |
|
Proceeds from disposal of long-lived assets available for sale or for distribution to owners |
1,948 |
|
|
|
|
Net cash provided by (used in) investing activities |
|
1,654 |
|
|
|
Financing Activities: |
|
|
|
|
|
Net cash used in financing activities |
|
0 |
|
|
|
Net changes in cash and a cash equivalents |
|
(7,381) |
|
|
|
Exchange differences in cash and cash equivalents |
|
(2,129) |
|
|
|
Cash and a cash equivalents, beginning of the year |
|
93,353 |
Cash and a cash equivalents |
|
83,843 |
|
|
|
These consolidated financial statements were approved
by the Board of Directors and signed on its behalf by:
Earnings Release | 1Q.2023 | |
Banco Santander México | 31 |
FELIPE GARCIA ASCENCIO |
|
DIDIER MENA CAMPOS |
Chief Executive Officer |
|
Vice-president of Administration and Finance |
EMILIO DE EUSEBIO SAIZ |
JUAN CARLOS GARCÍA CONTRERAS |
PABLO AGOTE ALIQUE |
Deputy General Director Financial Accounting and Control |
Executive Director of Intervention |
Chief Audit Executive |
The accompanying
notes are part of these consolidated financial statements
www.santander.com.mx
XI.Notes to Consolidated Financial
Statements
§
Significant accounting policies
§
Earnings per share
§
Consolidated statement of financial position by Segments
§
Consolidated statements of comprehensive income by Segments
Earnings Release | 1Q.2023 | |
Banco Santander México | 32 |
§
Annex 1. Loan portfolio rating
§
Annex 2. Financial ratios according to CNBV
§
Notes to consolidated financial statements
The information contained in this report and the
financial statements of the Bank subsidiaries may be consulted on the Internet website: www.santander.com.mx
or through the following direct access:
http://www.santander.com.mx/ir/english/financial/quarterly.html
There is also information on Santander México
on the CNBV website: https://www.gob.mx/cnbv
Earnings Release | 1Q.2023 | |
Banco Santander México | 33 |
Significant accounting policies
New accounting pronouncement
MFRS issued by the CINIF
The new accounting pronouncements issued by the
Mexican Council of Financial Information Standards (CINIF for its acronym in Spanish) that will enter into force on January 1, 2023 are
described below. It is considered that these new accounting pronouncements will not have a significant impact on the financial information
that presents the Bank.
MFRS A-1 Conceptual Framework of Financial Reporting
Standards
In 2018 the IASB published an update to the IFRS
Conceptual Framework. Consequently, the CINIF considered it convenient to update the Conceptual Framework of the MFRS to preserve the
highest possible convergence with international regulations. Additionally, since the issuance of the MFRS Conceptual Framework in 2005,
a large number of particular NIFs have been issued, which also generated the need to update it to ensure that it continues to be functional.
The MFRS Conceptual Framework published in 2005
was made up of a package of eight individual standards; during the process of its update, the CINIF considered it more practical and functional
to include it in a single MFRS divided into 9 chapters
MFRS B-14 Earnings per-share
Since the issuance of Bulletin B-14 Earnings
per-share in 1997 and the modifications made to said Bulletin, other MFRs have been issued or modified whose concepts must be updated
in this NIF. The issuance of this NIF also seeks convergence with International Accounting Standard 33 Earnings per-Share (IAS 33) published
by the IASB.
This MFRS does not generate accounting changes
in its initial application, since only clarifications were made that facilitate the determination of earnings per-share (UPA). Additionally,
the structure of the standard is modified to clarify the determination of the EPS, distinguishing the standards applicable to the attributable
profits and the actions to be considered within the calculation of the weighted average of basic and diluted EPS.
Earnings Release | 1Q.2023 | |
Banco Santander México | 34 |
Improvements to MFRS 2023
MFRS B-11 Disposal of long-lived assets and
discontinued operations
MFRS C-11 Shareholders' equity
Long-lived assets held to distribute to the owners,
that is, they will be used to pay dividends or capital reimbursements, are valued at the lower of their net book value and their fair
value less disposal costs under the terms of the MFRS B-11. Additionally, in the case of dividends and refunds, MFRS C-11 Stockholders'
Equity establishes the bases for the recognition of a liability at the time they are decreed, requiring affecting retained earnings; However,
it was necessary to specify in MFRS B-11, what the accounting recognition should be in case there is a difference between the liability
and the value of said long-lived assets. Therefore, with this improvement, adjustments are made to MFRS B-11 to establish that said difference
should also affect retained earnings, to require the disclosure of certain information about these transactions and to include the bases
for conclusions the analysis carried out on the aforementioned modifications.
MFRS B-15, Foreign Currency Conversion
MFRS B-15 Foreign Currency Conversion includes
a practical solution in the form of an exception whereby financial statements can be issued in a reporting currency that is the same as
the recording currency, even when both are different from the functional currency, without carry out the translation to the functional
currency. It is explained in the bases for conclusions of MFRS B-15 that the previous exception is allowed for practical reasons so that
the financial statements that are used for legal and fiscal purposes can be prepared in a reporting currency that is the same as the recording
currency.
The CINIF considered it convenient to make some
clarifications to ensure a clear understanding and application of the practical solution.
MFRS B-10 Effects of inflation
Derived from the comments received by the CINIF
regarding the fact that the reference in MFRS B-10 Effects of inflation, to the annual average inflation of 8%, has generated confusion
to consider that the economic environment is inflationary, when in reality what What must be taken into account is if the accumulated
inflation of the three previous annual exercises is equal to or greater than 26%, said reference is eliminated and the paragraphs in which
it is mentioned are modified.
The CINIF clarifies that when MFRS B-10 was issued,
the mention of 8% was included because it was the annual average to determine the 26% accumulated in three years.
MFRS C-2 Investment
in financial instruments
An introductory paragraph is added in order to
point out the difference that exists between MFRS C-2 Investment in financial instruments and IFRS 9 Financial Instruments, with
respect to the initial valuation of an investment in financial instruments when the fair value is significantly different from the price.
of the consideration and said fair value is not based on observable data
MFRS C-3 Accounts Receivable
It is specified in the scope of the standard that
it is also applicable to other accounts receivable and references to the concept of commercial accounts receivable are eliminated, a term
that is no longer used in this MFRS.
Earnings Release | 1Q.2023 | |
Banco Santander México | 35 |
Earnings per share
Earnings per ordinary share and earnings per diluted share |
(Millions of pesos, except shares and earnings per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 2023 |
|
March 2022 |
|
March 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares |
Earnings |
|
|
shares |
Earnings |
|
|
shares |
Earnings |
|
Earnings |
-weighted- |
per share |
|
Earnings |
-weighted- |
per share |
|
Earnings |
-weighted- |
per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
7,626 |
6,781,322,904 |
1.12 |
|
5,111 |
6,781,322,904 |
0.75 |
|
3,279 |
6,775,594,960 |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock |
|
5,671,453 |
|
|
|
5,671,453 |
|
|
|
11,399,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
7,626 |
6,786,994,357 |
1.12 |
|
5,111 |
6,786,994,357 |
0.75 |
|
3,279 |
6,786,994,357 |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
Plus loss / less (profit): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
Continued fully diluted earnings per share |
7,626 |
6,786,994,357 |
1.12 |
|
5,111 |
6,786,994,357 |
0.75 |
|
3,279 |
6,786,994,357 |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance outstanding shares as of March 31st, 2023 |
6,781,322,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 36 |
Consolidated statement of financial position by Segments |
|
|
Million pesos |
|
|
|
|
As of March 31, 2023 |
|
As of March 31, 2022 |
|
Retail Banking |
Corporate & Investment .Banking |
Corporate Activities |
|
Retail Banking |
Corporate & Investment Banking |
Corporate Activities |
Assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
44,398 |
23,390 |
16,055 |
|
44,903 |
44,115 |
9,765 |
Margin accounts (derivatives financial instruments) |
0 |
2,677 |
0 |
|
0 |
4,353 |
0 |
Investments in financial instruments |
0 |
110,960 |
357,948 |
|
0 |
118,482 |
378,436 |
Debtors under sale and repurchase agreements |
0 |
241,552 |
0 |
|
0 |
23,614 |
0 |
Derivatives financial instruments |
0 |
223,935 |
11,555 |
|
0 |
187,150 |
10,620 |
Valuation adjustment for hedged financial assets |
0 |
0 |
(22) |
|
0 |
0 |
9 |
Total loan portfolio |
701,624 |
109,030 |
0 |
|
655,359 |
115,081 |
0 |
(+/-) Deferred items |
2,561 |
62 |
0 |
|
1,769 |
42 |
0 |
Allowance for loan losses |
(22,705) |
(588) |
0 |
|
(20,785) |
(3,845) |
0 |
Loan portfolio (net) |
681,480 |
108,504 |
0 |
|
636,343 |
111,278 |
0 |
Other receivables (net) |
0 |
97,912 |
17,218 |
|
450 |
96,126 |
17,744 |
Foreclosed assets (net) |
998 |
0 |
0 |
|
202 |
0 |
0 |
Long-life assets held for sale or for distribution to owners |
0 |
0 |
0 |
|
0 |
0 |
0 |
Advance payments and other assets (net) |
668 |
515 |
2,237 |
|
794 |
612 |
2,659 |
Property, furniture and fixtures (net) |
11,658 |
1,268 |
311 |
|
10,808 |
1,231 |
287 |
Rights of use assets for property, furniture and equipment (net) |
5,608 |
613 |
76 |
|
5,271 |
590 |
138 |
Long-term investment in shares |
0 |
0 |
123 |
|
0 |
0 |
1,577 |
Deferred income tax assets (net) |
0 |
0 |
23,150 |
|
0 |
0 |
17,667 |
Intangible assets (net) |
1,684 |
1,299 |
5,638 |
|
1,428 |
1,101 |
4,780 |
Goodwill |
1,735 |
0 |
0 |
|
1,735 |
0 |
0 |
Total assets |
748,229 |
812,625 |
434,289 |
|
701,934 |
588,652 |
443,682 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Deposits |
745,922 |
99,037 |
56,996 |
|
677,390 |
90,763 |
18,904 |
Credit instruments issued |
0 |
3,489 |
74,342 |
|
0 |
2,242 |
83,837 |
Bank and other loans |
16,727 |
1,386 |
28,290 |
|
17,207 |
0 |
34,957 |
Creditors under sale and repurchase agreements |
10,252 |
179,145 |
0 |
|
8,436 |
174,760 |
0 |
Securities lending |
0 |
1 |
0 |
|
0 |
0 |
0 |
Collateral sold or pledged as guarantee |
0 |
130,921 |
0 |
|
0 |
26,484 |
0 |
Derivatives financial instruments |
0 |
223,588 |
3,864 |
|
0 |
184,026 |
6,896 |
Valuation adjustment of financial liabilities hedging |
0 |
0 |
0 |
|
0 |
0 |
(17) |
Lease liabilities |
6,200 |
660 |
163 |
|
5,852 |
645 |
151 |
Other payables |
33,016 |
159,563 |
1,752 |
|
28,093 |
159,028 |
1,254 |
Subordinated credit notes |
0 |
0 |
36,032 |
|
0 |
0 |
39,763 |
Employee benefits |
9,191 |
0 |
163 |
|
6,877 |
0 |
186 |
Deferred revenues and other advances |
275 |
0 |
0 |
|
432 |
0 |
0 |
Total liabilities |
821,583 |
797,790 |
201,602 |
|
744,287 |
637,948 |
185,931 |
Total stockholders' equity |
54,739 |
17,598 |
101,831 |
|
62,088 |
22,363 |
81,651 |
Total liabilities and stockholders' equity |
876,322 |
815,388 |
303,433 |
|
806,375 |
660,311 |
267,582 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 37 |
Consolidated statement of comprehensive income by Segments |
|
|
|
|
|
|
Million pesos |
|
|
|
|
|
|
|
|
3M23 |
|
3M22 |
|
Retail Banking |
Corporate & Investment Banking |
Corporate Activities |
|
Retail Banking |
Corporate & Investment Banking |
Corporate Activities |
Net interest income |
17,978 |
1,763 |
431 |
|
14,702 |
1,188 |
526 |
Provisions for loan losses |
(4,577) |
65 |
0 |
|
(3,575) |
(299) |
0 |
Net interest income after provisions for loan losses |
13,401 |
1,828 |
431 |
|
11,127 |
889 |
526 |
Commission and fee income (net) |
4,755 |
535 |
0 |
|
4,394 |
485 |
(3) |
Net gain (loss) on financial assets and liabilities |
329 |
815 |
(490) |
|
290 |
979 |
(230) |
Other operating expense |
(1,107) |
(139) |
479 |
|
(1,528) |
(119) |
(644) |
Administrative and promotional expenses |
(9,178) |
(1,029) |
(145) |
|
(8,249) |
(1,021) |
(205) |
Operating income |
8,200 |
2,010 |
275 |
|
6,034 |
1,213 |
(556) |
Segment information has been prepared according
to the classifications used in Santander México at secondary level, based in the type of developed business:
Retail banking
The Retail Banking segment encompasses the entire
commercial banking and asset management business. Our Retail Banking segment’s activities include products and services for individuals,
private banking clients, SMEs, middle-market corporations and government institutions.
Corporate & Investment Banking
The Corporate & Investment Banking segment
reflects the returns on the corporate banking business, including managed treasury departments and the equities business. Our Corporate
& Investment Banking segment provides comprehensive products and services relating to finance, guarantees, mergers and acquisitions,
equity and fixed income, structured finance, international trade finance, cash management services, collection services and e-banking,
including structured loans, syndicated loans, acquisition financing and financing of investment plans, among others.
Corporate activities
The Corporate
Activities segment is comprised of all operational and administrative activities that are not assigned to a specific segment or product
mentioned above. The Corporate Activities segment includes the financial management division, which manages structural financial risks
arising from our commercial activities, mainly liquidity risk and interest rate risk, provides short- and long-term funding for our lending
activities and calculates and controls transfer prices for loans and deposits in local and foreign currencies. The financial management
division also oversees the use of our resources in compliance with internal and regulatory limits regarding liquidity and regulatory capital
requirements.
Earnings Release | 1Q.2023 | |
Banco Santander México | 38 |
Annex 1. Loan portfolio rating |
|
|
|
|
|
|
|
As of March 31st, 2023 |
|
|
|
|
|
|
Million pesos |
|
|
|
|
|
|
|
Loan Portfolio |
|
Allowance for loan losses |
Category |
Commercial |
Non-revolving consumer loans |
Credit card and other revolving loans |
Mortgages |
Total |
|
|
|
|
|
|
|
Risk “A” |
804,575 |
1,542 |
423 |
2,862 |
497 |
5,324 |
Risk “A-1 |
732,277 |
1,210 |
272 |
1,539 |
399 |
3,420 |
Risk "A-2" |
72,298 |
332 |
151 |
1,323 |
98 |
1,904 |
Risk "B." |
88,565 |
589 |
1,590 |
943 |
175 |
3,297 |
Risk "B-1" |
49,023 |
129 |
860 |
540 |
71 |
1,600 |
Risk "B-2" |
20,347 |
67 |
502 |
209 |
71 |
849 |
Risk "B-3" |
19,195 |
393 |
228 |
194 |
33 |
848 |
Risk "C" |
27,975 |
424 |
500 |
1,176 |
1,052 |
3,152 |
Risk "C-1" |
14,983 |
323 |
205 |
434 |
203 |
1,165 |
Risk "C-2" |
12,992 |
101 |
295 |
742 |
849 |
1,987 |
Risk "D" |
13,021 |
921 |
307 |
2,010 |
1,361 |
4,599 |
Risk "E" |
10,210 |
2,645 |
2,041 |
1,232 |
746 |
6,664 |
Total rated portfolio |
944,346 |
6,121 |
4,861 |
8,223 |
3,831 |
23,036 |
|
|
|
|
|
|
|
Provisions created |
|
|
|
|
|
23,036 |
Complementary provisions |
|
|
|
|
|
257 |
|
|
|
|
|
|
|
Total |
|
|
|
|
|
23,293 |
|
|
|
|
|
|
|
|
Notes: |
1. |
The figures used for rating and creation of allowance for loan losses, correspond to the ones as of the last day of the month of the balance sheet as of March 31st, 2023. |
|
|
2. |
Loan portfolio is rated according to
the methodology issued by the CNBV in chapter V of Title II of the General Rules Applicable to Credit Institutions, can be rated by internal
methodology approved by the CNBV.
We use the methodology established by
the CNBV, which have been incorporated or modified according to the following schedule:
As of September 2011, te Bank apply
the rules for rating the states and municipalities loan portfolio.
As of June 2013, the Bank apply the
new rules for rating the commercial loan portfolio.
As of October 2016, the Bank updated
the rules for rating the revolving consumer loan portfolio.
As of September 2017, the Bank updated
the rules for rating the non-revolving consumer and mortgage loan portfolios.
As of November 2018, the Bank began
to report the allowance for loans losses with their IRB methodology for middle-market and mortgages broker’s loans.
As of February 2020, the Bank concluded
the parallel exercise and began to report the allowance for loan losses with their internal ratings based (IRB) model for Corporate and
Investment Banking and Financial Institutions segments.
As of February 2020, the Bank informs
to the CNBV, the constitution of Ps.900 million additional provisions for the organic mortgage portfolio due to the coming-up implementation
of their internal rating base (IRB) model for that portfolio.
CNBV was informed about additional provisions
given the environment generated by COVID-19.
Credit Institutions use risk ratings:
A-1; A-2; B-1; B-2; B-3; C-1; C-2; D and E, to classify allowance for impairment losses according to the portfolio segment and percentage
of the provisions representing the outstanding balance of the loan, established in Section Fifth of “De la constitución
de reservas y su clasificación por grado de riesgo”, contained in chapter 5 of Title II of such regulation.
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 39 |
Annex 2. Financial ratios according to CNBV |
|
|
|
|
|
|
|
|
Percentages |
|
1Q23 |
4Q22 |
1Q22 |
|
3M23 |
3M22 |
|
|
|
|
|
|
|
|
Past due loans ratio |
|
1.96 |
1.88 |
2.79 |
|
1.96 |
2.79 |
|
|
|
|
|
|
|
|
Past due loans coverage |
|
146.29 |
145.82 |
114.63 |
|
146.29 |
114.63 |
|
|
|
|
|
|
|
|
Operative efficiency |
|
2.16 |
2.61 |
2.25 |
|
2.16 |
2.25 |
|
|
|
|
|
|
|
|
ROE |
|
17.92 |
15.42 |
12.32 |
|
17.92 |
12.32 |
|
|
|
|
|
|
|
|
ROA |
|
1.59 |
1.33 |
1.21 |
|
1.59 |
1.21 |
|
|
|
|
|
|
|
|
Capitalization ratio: |
|
|
|
|
|
|
|
Credit Risk |
|
34.14 |
30.18 |
30.83 |
|
34.14 |
30.83 |
Credit, Market and operational risk |
|
22.06 |
19.38 |
20.21 |
|
22.06 |
20.21 |
|
|
|
|
|
|
|
|
Liquidity |
|
79.25 |
95.70 |
94.87 |
|
79.25 |
94.87 |
|
|
|
|
|
|
|
|
NIM (Net Interest Margin) |
|
3.94 |
3.85 |
3.27 |
|
3.94 |
3.27 |
Note: ratios are prepared according to the general rules applicable
to financial information of credit institutions, issued by the CNBV, according to Annex 34.
NPL ratio = Balance of past due loans
portfolio as of the end of the quarter / Balance of loans portfolio as of the end of the quarter.
Coverage ratio= Balance of provision
for loan losses as of the end of the quarter / Balance of past due loans portfolio as of the end of the quarter.
Efficiency ratio = Administration and
promotion expenses of the quarter, annualized / Total Average Assets.
ROAE = Annualized quarterly net earnings/
Average stockholders’ equity.
ROAA = Annualized quarterly net earnings
/Total average assets.
Breakdown of capitalization ratio: (1)=Net
Capital/ Assets subject to credit risk. (2)=Net Capital / Assets subject to credit, market and operation risk.
Liquidity = Current Assets/ Current
Liabilities.
Where: Current Assets = Availabilities
+ securities for trade + securities available for sale.
Current liabilities= Demand deposits
+ bank loans and loans from other entities, payable on demand, + short term bank loans and loans from other entities.
NIM = Quarterly Net Interest Margin,
adjusted by annualized credit risks / Average interest-earning assets.
Where: Average interest-earning assets
= availabilities, investments in securities, transactions with securities and derivatives and loan portfolio.
Notes:
Average = ((Balance of the corresponding
quarter + balance of the previous quarter) / 2).
Annualized figures
= (Flow of the corresponding quarter * 4).
Notes to consolidated financial statements
Notes to financial statements as of March 31st 2023 |
|
Million pesos, except for number of shares |
|
1. Investment in securities
Earnings Release | 1Q.2023 | |
Banco Santander México | 40 |
1. Investments in Financial Instruments |
|
Investments in Financial Instruments are constituted as follows: |
|
|
|
|
Book Value |
Negotiable financial instruments: |
|
Bank securities |
5,418 |
Government securities |
99,497 |
Private securities |
5,411 |
Shares |
3,488 |
|
113,814 |
. |
|
Financial instruments to collect or sell: |
|
Government securities |
286,194 |
Private securities |
235 |
Shares |
640 |
|
287,069 |
|
|
|
|
Financial instruments to collect principal and interest (securities)(net): |
|
Government securities |
65,844 |
Government securities (special cetes) |
2,181 |
|
68,025 |
Total |
468,908 |
|
|
2. Sale and repurchase agreements |
The sale and repurchase agreements transactions are constituted as follows: |
|
Net balance |
Debit balances |
|
Bank securities |
3,000 |
Government securities |
238,552 |
Total |
241,552 |
|
|
Credit balances |
|
Bank securities |
3,953 |
Government securities |
185,190 |
Private securities |
254 |
Total |
189,397 |
|
52,155 |
|
|
3. Investment in securities
3. Investment in securities different to government
securities
3. Investment in securities different to government securities |
At March 31st, 2023 the investments in debt securities with the same issuer (other than government), are less than 5% of of the Institution’s net capital. |
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 41 |
4. Derivatives |
|
|
|
The nominal value of the different derivative financial instruments agreements for trading and hedging purposes, as of March 31st, 2023, are as follows: |
Trading: |
|
|
|
Swaps |
|
|
|
|
|
|
|
|
|
Interest rate |
7,685,450 |
|
|
Cross currency |
1,087,801 |
|
|
Equity |
450 |
|
|
|
|
|
|
Futures |
Buy |
|
Sell |
|
Interest rate |
32 |
|
64 |
Foreign currency |
4,601 |
|
17,467 |
Index |
757 |
|
- |
|
|
|
|
Forward contracts |
|
|
|
Foreign currency |
466,054 |
|
14,605 |
Equity |
3,900 |
|
4,403 |
|
|
|
|
Options |
Long |
|
Short |
Interest rate |
67,759 |
|
95,927 |
Foreign currency |
95,599 |
|
97,030 |
Indexes |
585 |
|
2,141 |
Equity |
2,775 |
|
3,955 |
|
|
|
|
Total trading derivatives |
9,415,763 |
|
235,592 |
|
|
|
|
Hedging: |
|
|
|
Cash flow |
|
|
|
Cross currency swaps |
35,929 |
|
|
Foreign Exchange Forwards |
37,249 |
|
|
|
|
|
|
Fair value |
|
|
|
Interest rate swaps |
125,734 |
|
|
Cross currency swaps |
21,098 |
|
|
|
|
|
|
Total hedging derivatives |
220,010 |
|
|
|
|
|
|
Total derivative financial instruments |
9,635,773 |
|
235,592 |
|
|
|
|
5. Credit Portfolio by Sector |
V. Identification of the portfolio by stages of credit risk, as well as by type of credit and by type of currency. |
2022 |
|
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
By loan type: |
|
|
|
|
|
Commercial, financial and industrial loans |
|
329,296 |
19,434 |
5,167 |
353,897 |
Public sector loans |
|
88,064 |
- |
- |
88,064 |
Mortgage loans |
|
196,748 |
9,371 |
6,252 |
212,371 |
Installment loans to individuals |
|
147,947 |
3,872 |
4,504 |
156,323 |
Revolving consumer credit card loans |
|
62,376 |
2,073 |
2,475 |
66,924 |
Non-revolving consumer loans |
|
85,571 |
1,799 |
2,029 |
89,399 |
|
|
762,055 |
32,677 |
15,923 |
810,655 |
|
|
|
|
|
|
5a. Loan Portfolio Stage 1 and Stage 2 |
The loan portfolio, by type of loan and currency, as of March 31st, 2023, is constituted as follows: |
|
|
|
|
|
|
|
|
|
|
Amount |
Stage 1 |
|
Pesos |
USA Dlls |
UDIS |
Euros |
Total |
|
|
|
|
|
|
|
Commercial or business activity |
|
259,152 |
55,865 |
2,508 |
456 |
317,981 |
Financial entities |
|
10,764 |
551 |
- |
- |
11,315 |
Government entities |
|
70,647 |
17,417 |
- |
- |
88,064 |
Commercial loans |
|
340,563 |
73,833 |
2,508 |
456 |
417,360 |
Consumer loans |
|
147,947 |
- |
- |
- |
147,947 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 42 |
Media and residential |
|
186,003 |
222 |
1,412 |
- |
187,637 |
Of social interest |
|
787 |
- |
- |
- |
787 |
Credits acquired from INFONAVIT or FOVISSSTE |
|
8,324 |
- |
- |
- |
8,324 |
Mortgage loans |
|
195,114 |
222 |
1,412 |
- |
196,748 |
Total loan portfolio Stage 1 |
|
683,624 |
74,055 |
3,920 |
456 |
762,055 |
|
|
|
|
|
|
|
Stage 2 |
|
Pesos |
USA Dlls |
UDIS |
Euros |
Total |
|
|
|
|
|
|
|
Commercial or business activity |
|
17,004 |
2,329 |
- |
- |
19,333 |
Financial entities |
|
100 |
- |
- |
- |
100 |
Commercial loans |
|
17,104 |
2,329 |
- |
- |
19,433 |
Consumer loans |
|
3,872 |
- |
- |
- |
3,872 |
Media and residential |
|
8,728 |
37 |
273 |
- |
9,038 |
Of social interest |
|
34 |
- |
- |
- |
34 |
Credits acquired from INFONAVIT or FOVISSSTE |
|
300 |
- |
- |
- |
300 |
Mortgage loans |
|
9,062 |
37 |
273 |
- |
9,372 |
Total loan portfolio Stage 2 |
|
30,038 |
2,366 |
273 |
- |
32,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. Loan Portfolio Stage 3 |
|
|
|
Amount |
|
Pesos |
USA Dlls |
UDIS |
Total |
|
|
|
|
|
Commercial or business activity |
4,416 |
751 |
- |
5,167 |
Financial entities |
4,416 |
751 |
- |
5,167 |
Commercial loans |
4,504 |
- |
- |
4,504 |
Consumer loans |
5,498 |
25 |
118 |
5,641 |
Media and residential |
6 |
- |
- |
6 |
Of social interest |
605 |
- |
- |
605 |
Credits acquired from Infonavit or Fovissste |
6,109 |
25 |
118 |
6,252 |
Mortgage loans |
15,029 |
776 |
118 |
15,923 |
Total loan portfolio Stage 3 |
4,416 |
751 |
- |
5,167 |
|
The analysis of movements in non-performing loans from December 31st, 2022 to March 31st, 2023, is as follows: |
|
|
|
|
|
|
Balance as of December 31st, 2022 |
|
|
|
15,238 |
|
|
|
|
|
Plus: Transfer from performing loan portfolio to non-performing loan portfolio |
8,016 |
|
|
|
|
|
|
Collections |
|
|
|
|
|
Cash |
|
(155) |
|
|
|
Transfer to performing loan portfolio |
(2,776) |
|
|
|
Proceeds from foreclosure proceedings |
(193) |
|
|
|
|
|
|
|
|
|
Write-offs |
|
|
|
|
(4,264) |
Adjustment for exchange rate |
|
|
|
|
0 |
|
|
|
|
|
|
Balance as of March 31st, 2023 |
|
|
|
|
15,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. Allowance for loan losses |
|
|
|
|
|
|
|
The movement in the allowance for loan losses, from January 1st to March 31st, 2023, is as follows: |
|
|
|
|
|
|
|
|
Balance as of January 1st, 2023 |
22,220 |
|
|
|
|
|
|
Allowance for loan losses |
4,512 |
|
|
|
|
|
|
Write-offs |
(4,252) |
|
|
|
|
|
|
Foreign exchange result |
813 |
|
|
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 43 |
Balance as of March 31st 2023 |
23,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below presents a summary of write-offs by type of product as of March 31st, 2023: |
|
|
|
|
|
|
|
|
Product |
Charge-offs |
|
Debit Relieves |
|
Total |
|
% |
|
|
|
|
|
|
|
|
First quarter |
|
|
|
|
|
|
|
Commercial loans |
823 |
|
177 |
|
1,000 |
|
23.5 |
Mortgage loans |
430 |
|
20 |
|
450 |
|
10.6 |
Credit card loans |
1,214 |
|
101 |
|
1,315 |
|
30.9 |
Consumer loans |
1,448 |
|
39 |
|
1,487 |
|
35.0 |
Total |
3,915 |
|
337 |
|
4,252 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated 2022 |
|
|
|
|
|
|
|
Commercial loans |
823 |
|
177 |
|
1,000 |
|
23.5 |
Mortgage loans |
430 |
|
20 |
|
450 |
|
10.6 |
Credit card loans |
1,214 |
|
101 |
|
1,315 |
|
30.9 |
Consumer loans |
1,448 |
|
39 |
|
1,487 |
|
35.0 |
Total |
3,915 |
|
337 |
|
4,252 |
|
100.0 |
|
|
|
|
|
|
|
|
8. Problematic loans |
Loans portfolio was graded according to the general provisions issued by the National Banking and Securities Commission. The management considers that problematic loans are the ones graded as “D” and “E”, due to their low possibility for the collection of the full amount of principal. |
|
9. Programs of benefits to bank debtors with the support of the Federal Government |
Breakdown of special CETES , of which Ps.2,181 millon correspond to the early extinction of debtor support programs: |
|
|
|
Amount |
Government Securities |
|
|
|
Special CETES for housing loan debtor support programs |
|
2,270 |
|
|
|
|
Total securities held to maturity (no reserve) |
|
2,270 |
Minus- |
|
|
|
Reserve for Special CETES |
|
|
(89) |
Total securities held to maturity , net |
|
|
2,181 |
|
|
|
|
The remaining balance and expiration date Special Cetes that were not repurchased by the Federal Government and therefore the Financial Group holds in its balance sheet at December 31st, 2022, is as follows: |
|
Issue |
Trust |
Securitie Number |
Due date |
Price (MXN) |
Amount |
|
|
B4-270701 |
423-2 |
15,292,752 |
01-jul-27 |
148 |
2,270 |
|
|
|
|
|
|
|
2,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. Average interest rates paid on deposits |
The average interest rates paid on deposits during March 2023, is as follow: |
|
Pesos |
|
USD |
Average balance |
468,650 |
|
64,432 |
Interest |
4,251 |
|
4 |
Rate |
3.63% |
|
0.02% |
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 44 |
11. Bank and other loans |
As of March 31st, 2023, banks and other loans are constituted as follows: |
|
|
|
|
|
|
Liabilities |
Amount |
|
Average
Rate (%)
|
|
Maturity |
|
|
|
|
|
|
Loans in pesos |
|
|
|
|
|
|
|
|
|
|
|
Call money |
13,050 |
|
11.19 |
|
From 1 to 3 days |
Local bank loans |
5,047 |
|
8.07 |
|
To 5 years |
Public fiduciary funds |
17,678 |
|
11.18 |
|
To 7 years |
Development banking institutions |
4,713 |
|
11.08 |
|
To 13 years |
Total |
40,488 |
|
|
|
|
|
|
|
|
|
|
Loans in foreign currency |
|
|
|
|
|
|
|
|
|
|
|
Call money |
2,703 |
|
4.25 |
|
From 1 to 3 days |
Public fiduciary funds |
2,788 |
|
4.80 |
|
From 1 day to 8 years |
Development banking institutions |
94 |
|
6.28 |
|
From 1 to 9 months |
Total |
5,585 |
|
|
|
|
|
|
|
|
|
|
Total loans |
46,073 |
|
|
|
|
Accrued interests |
330 |
|
|
|
|
Total bank and other loans |
46,403 |
|
|
|
|
|
|
|
|
|
|
12. Current and deferred taxes |
|
|
|
|
|
Current taxes are composed as follows at March 31st, 2023 |
|
|
|
|
|
Income taxes |
2,902 |
|
Deferred taxes |
101 |
(1) |
Total Bank |
3,003 |
|
Current and-deferred taxes from other subsidiaries |
(65) |
|
Total consolidated Bank |
2,938 |
|
|
|
|
(1) Deferred taxes are composed as follows: |
|
|
|
|
|
Global provision |
(1,095) |
|
Fixed assets and deferred charges |
(92) |
|
Net effect from financial instruments |
374 |
|
Accrued liabilities |
666 |
|
Others |
248 |
|
Total Bank |
101 |
(1) |
Allowance for loan losses of subsidiaries, net |
0 |
|
Others, subsidiaries |
(103) |
|
Total deferred tax, consolidated Bank |
(2) |
|
|
|
|
|
|
|
As of March 31st, 2023, deferred assets and deferred liabilities are registered at 100% |
|
|
|
|
|
Remainder of global provisions and allowances for loan losses |
12,896 |
|
Other |
10,253 |
|
Total deferred income tax (net) |
23,149 |
|
Deferred taxes registered in balance sheet accounts |
23,149 |
|
Deferred taxes registered in memorandum accounts |
0 |
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 45 |
13. Employee profit sharing |
|
As of March 31st, 2023, the deferred Employee profit sharing “EPS” is compromised as follows: |
|
|
Asset per deferred EPS: |
|
|
|
Allowance for loan losses deducting outstanding |
1,319 |
Fixed assets and deferred charges |
334 |
Accrued liabilities |
160 |
Capital losses carryforward |
218 |
Commissions and interests early collected |
75 |
Foreclosed assets |
32 |
Labor obligations |
95 |
Derivative financial transactions of exchange rate |
136 |
Net effect from financial instruments |
212 |
Deferred EPS asset: |
2,581 |
|
|
Deferred EPS liability: |
|
|
|
Advance payments |
(129) |
Deferred EPS liability |
(129) |
|
|
Less - Reserve |
- |
Deferred EPS asset (net) |
2,452 |
|
|
14. Capitalization Ratio
Table I.1
Form of disclosure of the capital integration
without considering the phase in in the application of regulatory adjustments
Reference |
Capital Description |
Capital |
|
Level 1 (CET 1) Ordinary capital: Instruments and reserves |
|
1 |
Ordinary shares that qualify for level 1 Common Capital plus corresponding premium |
34,702 |
2 |
Earnings from previous fiscal years |
112,037 |
3 |
Other elements of other comprehensive income (and other reserves) |
27,384 |
4 |
Capital subject to gradual elimination of level 1 ordinary capital (only applicable for companies that are not lined to shares) |
|
5 |
Ordinary shares issued by subsidiaries held by third parties (amount allowed in level 1 ordinary capital) |
|
6 |
Level 1 ordinary capital before adjustments to regulation |
174,123 |
|
Level 1 Ordinary capital: adjustments to regulation |
|
7 |
Adjustments due to prudential valuation |
|
8 |
Goodwill (net of its corresponding deferred profit taxes debited) |
1,735 |
9 |
Other intangibles other than rights to mortgage rights (net of its corresponding deferred profit taxes debited) |
8,606 |
10 |
Deferred taxes to profit credited relying on future income excluding those that derive from temporary differences (net of deferred profit taxes debited) |
0 |
11 |
Results of valuation of cash flow hedging instruments |
0 |
12 |
Reserves to be constituted |
0 |
13 |
Benefits surplus of securitization transactions |
0 |
14 |
Losses and gains caused for the changes in credit rating of liabilities assessed at a reasonable value |
N/A |
15 |
Pension plan for defined benefits |
0 |
16 |
Investments in proprietary shares |
0 |
17 |
Reciprocal investments in ordinary capital |
0 |
18 |
Investments in capital of banks, financial institutions and insurance companies out of the reach of the regulation consolidation, net of short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount that exceeds the 10% threshold) |
11 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 46 |
19 |
Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital (amount that exceeds the 10% threshold) |
0 |
20 |
Rights for mortgage services (amount exceeding the 10% threshold) |
0 |
21 |
Deferred taxes assets resulting from temporary differences (amount exceeding the 10% threshold, net of deferred taxes debited) |
4,583 |
22 |
Amount exceeding the 15% threshold. |
|
23 |
of which: significant investments wherein the institution holds more than 10% of ordinary shares of financial institutions |
|
24 |
of which: rights for mortgage services |
|
25 |
of which: Taxes to profit Deferred credited deriving from temporary differences |
|
26 |
National regulation adjustments |
4,311 |
A |
of which: Other elements of other comprehensive income (and other reserves) |
0 |
B |
of which: investments in subordinated debt |
0 |
C |
of which: profit or increase in the value of assets from the purchase of securitization positions (Originating Institutions) |
0 |
D |
of which: investments in multilateral entities |
0 |
E |
of which: investments in related corporations |
517 |
F |
of which: investments in risk capital |
0 |
G |
of which: Stakes on investments funds |
0 |
H |
of which: Funding for the purchase of proprietary shares |
0 |
I |
of which: Transactions in breach of provisions |
0 |
J |
of which: Deferred charges and installments |
3,351 |
K |
of which: Positions in First Losses Schemes |
0 |
L |
of which: Worker's Deferred Profit Sharing |
0 |
M |
of which: Relevant Related Persons |
0 |
N |
of which: Pension plan for defined benefits |
0 |
O |
of witch: Adjustment for capital acknowledgment |
0 |
P |
of which: investments in Clearing Houses |
443 |
27 |
Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions |
0 |
28 |
Total regulation adjustments to level 1 Common Capital |
24,740 |
29 |
Level 1 Common Capital (CET1) |
149,383 |
|
Level 1 additional capital: instruments |
|
30 |
Instruments directly issued that qualify as level 1 additional capital, plus premium |
12,614 |
31 |
of which: Qualify as capital under the applicable accounting criteria |
12,614 |
32 |
of which: Qualify as liability under the applicable accounting criteria |
|
33 |
Capital instruments directly issued subject to gradual elimination of level 1 additional capital |
N/A |
34 |
Instruments issued of level 1 additional capital and level 1 Common Capital instruments that are not included in line 5 issued by subsidiaries held by third parties (amount allowed at additional level 1) |
N/A |
35 |
of which: instruments issued by subsidiaries subject to gradual elimination |
|
36 |
Level 1 additional capital before regulation adjustments |
12,614 |
|
Level 1 additional capital: regulation adjustments |
|
37 |
Investments in held instruments of level 1 additional capital |
|
38 |
Investments in reciprocal shares in level 1 additional capital instruments. |
|
39 |
Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of short eligible positions, wherein the institution holds more than 10% of the issued capital |
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 47 |
40 |
Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital |
|
41 |
National regulation adjustments |
0 |
42 |
Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions |
|
43 |
Total regulation adjustments to level 1 additional Common Capital |
0 |
44 |
Level 1 additional capital (AT1) |
12,614 |
45 |
Level 1 capital (T1 = CET1 + AT1) |
161,997 |
|
Level 2 capital: instruments and reserves |
|
46 |
Instruments directly issued that qualify as level 2 capital, plus premium |
23,418 |
47 |
Capital instruments directly issued subject to gradual elimination of level 2 capital. |
|
48 |
Level 2 capital instruments and level 1 Common Capital instruments and level 1 additional capital that has not been included in lines 5 or 34, which have been issued by subsidiaries held by third parties (amount allowed in level 2 completer capital) |
N/A |
49 |
of which: instruments issued by subsidiaries subject to gradual elimination |
N/A |
50 |
Reserves |
1,101 |
51 |
Level 2 capital before regulation adjustments |
24,519 |
|
Level 2 capital : regulation adjustments |
|
52 |
Investments in own instruments of level 2 capital |
|
53 |
Reciprocal investments in level 2 capital instruments |
|
54 |
Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount exceeding the 10% threshold) |
|
55 |
Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital |
|
56 |
National regulation adjustments |
0 |
57 |
Total regulation adjustments to level 2 capital |
0 |
58 |
Level 2 capital (T2) |
24,519 |
59 |
Total stock (TC = T1 + T2) |
186,516 |
60 |
Total Risk Weighted Assets |
845,566 |
|
Capital reasons and buffers |
|
61 |
Level 1 Common Capital (as percentage of assets weighted by total risks) |
0 |
62 |
Level 1 Stock (as percentage of assets weighted by total risks) |
0 |
63 |
Total capital (as percentage of assets weighted by total risks) |
0 |
64 |
Institutional specific buffer (must at least consist of: the level 1 Common Capital requirement plus the capital maintenance buffer, plus the countercyclical buffer, plus D-SIB buffer; expressed as percentage of the total risk weighted assets) |
0 |
65 |
of which: Buffer of capital preservation |
0 |
66 |
of which: Buffer of specific bank countercyclical |
|
67 |
of which: Buffer of systematically important local banks (D-SIB) |
0 |
68 |
Level 1 Common Capital available for hedging the buffers (as percentage of total risk weighted assets) |
0 |
|
National minimums (if other than those of Basel 3) |
|
69 |
National minimum reason of CET1 (if different than the minimum established by Basilea 3) |
|
70 |
National minimum reason of T1 (if different than the minimum established by Basel 3) |
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 48 |
71 |
National minimum reason of TC (if different than the minimum established by Basel 3) |
|
|
Amounts under the deduction thresholds (before weighting by risk) |
|
72 |
Non-significant investment in the capital of other financial institutions |
|
73 |
Significant investment in the capital of other financial institutions |
|
74 |
Rights for mortgage services (net of Deferred profit taxes debited) |
|
75 |
Deferred profit taxes credited derived from temporary differences (net of Deferred profit taxes debited) |
20,981 |
|
Applicable limits to the inclusion of reserves in level 2 capital |
|
76 |
Eligible reserves to be included in level 2 capital with respect to expositions subject to standardized methodology (prior application of limit) |
|
77 |
Limit in the inclusion of level 2 capital provisions under standardized methodology |
|
78 |
Eligible reserves for its inclusion on level 2 capital regarding exposure subject to credit risks (before the limit application). |
|
79 |
Limit in the inclusion of reserves in level 2 capital under internal rating methodology |
|
|
Capital instruments subject to gradual elimination (applicable only between January 1, 2018 and January 1, 2022) |
|
80 |
Current limit of CET1 instruments subject to gradual elimination |
|
81 |
Amount excluded from CET1 due to limit (excess over the limit after amortization and maturity periods) |
|
82 |
Current limit of AT1 instruments subject to gradual elimination |
|
83 |
Amount excluded from AT1 due to limit (excess over the limit after amortization and maturity periods) |
|
84 |
Current limit of T2 instruments subject to gradual elimination |
|
85 |
Amount excluded from T2 due to limit (excess over the limit after amortization and maturity periods) |
|
I.2
Notes to Table I.1 “Form of disclosure
of the capital integration without considering the phase in in the application of regulatory adjustments”
Reference |
Description |
1 |
Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof |
2 |
Results from previous fiscal years and their corresponding updates. |
3 |
Capital reserves, net result, result per assessment of titles available for sale, accrued effect per conversion, result per assessment of cash flow, result from non-monetary assets holding, and the measuring balance from defined benefits to the employees considering on each concept its updates. |
4 |
Does not apply. The capital stock of credit institutions in Mexico is represented by representative certificates or shares. This concept only applies for entities where such capital is represented by representative certificates or shares. |
5 |
Does not apply for the capitalization scope in Mexico which is on a non-consolidated basis. This concept will only apply for entities with a consolidated scope. |
6 |
Sum of concepts 1 through 5. |
7 |
Does not apply. In Mexico the use of internal models for calculating capital requirements per market risk is not allowed. |
8 |
Goodwill, net of owed differed profit taxes pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof. |
9 |
Intangibles, other than commercial credit, and if applicable to mortgage service rights, net of owed deferred profit taxes, pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 49 |
10* |
Credited deferred profit taxes from losses and fiscal credits pursuant to the provisions of fraction I item p) of Article 2 Bis 6 hereof. |
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel III: Global legal framework for the reinforcement of banks and banking systems" published on June 2011, given that it does not allow to set off with owed differed profit taxes. |
11 |
Result from assessment of cash flow hedging instruments corresponding to hedged entries that are not assessed at reasonable value. |
12* |
Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6 hereof. |
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel III: Global legal framework for the reinforcement of banks and banking systems" published on June 2011, given that deducts from level 1 common stock the preventive reserves pending constitution, according to the provisions of Chapter V of the Second Title hereof, as well as those constituted charged to accounting accounts that are part of the result entries or shareholders' equity and not only the positive difference between the Aggregate Expected Losses minus the Aggregate Admissible Reserves, in the event the Institutions use methods based in internal qualifications in the determination of their capital requirements. |
13 |
Benefits surplus of securitization transactions pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof. |
14 |
Does not apply |
15 |
Investments made by the benefit pension fund defined corresponding to resources to which the Institution does not have unrestrictive or unlimited access. These investments are considered as net of the plan's liabilities and owed differed taxes to profit that correspond that have not been applied in any other regulatory adjustment. |
16* |
The amount of investment in any own action the institution acquires : in accordance with the provisions of the Act in accordance with the provisions of section I subsection d) of Article 2 Bis 6 of these provisions ; through rates predicted values of section I subsection e ) of Section 2 Bis 6 of these provisions and through investment in funds established in section I point i) of article 2 bis 6. |
This treatment is more conservative than the one established by the Committee on Banking Basel Supervision in its document " Basel III : A global regulatory framework for more resilient banks and banking systems " published in June 2011 because the deduction for this concept is made of common equity tier 1 capital , regardless of the level of capital which has been invested |
17* |
Investments, in capital of corporations, other than financial entities referred to by item f) of Article 2 Bis 6 hereof, that are in turn, directly or indirectly, shareholders of the institution itself, of the fund |
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is made in the level 1 common stock, irrespective of the capital level where it has been invested, and in addition because any type of entity is considered, not only financial entities. |
18* |
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the Law and 31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof, including those investments made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude those made in the capital of development and promotion multilateral organizations of an international nature that have a credit Qualification assigned by any of the issuer's Qualifying Institutions, equal or greater than long term Risk Degree 2. |
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is made in level 1 common stock, irrespective of the capital level in which it is invested, and additionally because it is deducted from the aggregate amount registered of the investments. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 50 |
19* |
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the Law and 31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I fraction f) of Article 2 Bis 6 hereof, including those investments made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude those made in development and promotion multilateral organizations of an international nature that have a credit Qualification assigned by any of the issuer's Qualifying institutions, equal or greater than long term Risk Degree 2. |
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is made from level 1 common stock, irrespective of the level of capital where it has been investment, and additionally because the aggregate amount registered of investments is deducted. |
20* |
Mortgage service s rights shall be deducted from the aggregate amount registered in the event these rights exist. |
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the aggregate amount registered of rights is deducted. |
21 |
Deferred taxes assets resulting from temporary differences minus the corresponding owed differed profit taxes not considered to set-off other adjustments, exceeding 10% of the difference between the reference 6 and the sum of references 7 through 20. |
22 |
Does not apply. Concepts were deducted from the aggregate capital. See notes of references 19, 20 and 21. |
23 |
Does not apply. Concepts were deducted from the aggregate capital. See note of references 19. |
24 |
Does not apply. Concepts were deducted from the aggregate capital. See note of reference 20. |
25 |
Does not apply. Concepts were deducted from the aggregate capital. See note of reference 21. |
26 |
National adjustments considered as the sum of the following concepts. |
A. |
The sum of the accrued effect for conversion and result for ownership of non-monetary assets considering the amount of each of these concepts with a sign different than the one considered to include them in reference 3, namely, if positive in this concept shall be entered as negatives and vice versa. |
B. |
Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of Article 2 Bis 6 hereof. |
C. |
The amount resulting if on account of the purchase of securitization positions, the originating Institutions register a profit or increase in the value of their assets with respect to the assets previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof. |
D. |
Investments in capital of development or promotion multilateral organizations of an international nature pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof, that have a credit Qualification assigned by any of the issuer's Qualifying Institutions, equal or better to long term Risk Degree 2. |
E. |
Investments in shares or corporations related to the Institution under the terms of Articles 73, 73 Bis and 73 Bis 1 of the Law, including the amount corresponding to investments in investment funds and investments indices pursuant to the provisions of fraction I item g) of Article 2 Bis 6 hereof. |
F. |
Investments made by development banking institutions in risk capital, pursuant to the provisions of fraction I item h) of Article 2 Bis 6 hereof. |
G. |
Investments in shares, other than fix capital, in listed investment funds wherein the Institutions holds more than 15 per cent of shareholder's equity of the aforementioned investment funds, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the preceding references. |
H. |
Any type of contribution which resources are destined to the purchase of shares in the financial group's holding company, of the other financial entities that comprise the group to which the Institution belongs or of the financial affiliates of the latter pursuant to the provisions of fraction I item l) of Article 2 Bis 6 hereof. |
I. |
Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article 2 Bis 6 hereof. |
J. |
Differed charges and early payments, net of owed differed profit taxes, pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof. |
K. |
Positions pertaining to the First Losses Scheme where the risk is preserved or credit protection is provided up to a certain limit of a position pursuant to fraction I item o) of Article 2 Bis 6. |
L. |
Worker's participation in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof. |
M. |
The added amount of Transactions Subject to Credit Risk owed by Relevant Related Persons pursuant to fraction I item r) of Article 2 Bis 6 hereof. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 51 |
N. |
The difference between the investments made by the benefit pension funds defined pursuant to Article 2 Bis 8 minus reference 15. |
O. |
Adjustment for the acknowledgment of Net Capital . The amount shown corresponds to the amount registered in box C1 of the form included in section II hereof. |
P. |
The investments or contributions, directly or indirectly, in the corporation's capital or in the trust estate or other type of similar figures that have the purpose to set off and liquidate Transactions executed in the stock market, except for such corporation's or trust's share in the former pursuant to item f) fraction I of Article 2 Bis 6. |
27 |
Does not apply. There are no regulatory adjustments for additional level 1 capital nor for ancillary capital. All regulatory adjustments are made from the level 1 common stock. |
28 |
Sum of lines 7 through 22, plus lines 26 and 27. |
29 |
Line 6 minus line 28. |
30 |
The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in Fundamental Capital and Capital Instruments, that meet the conditions established in fraction II of Article 2 Bis 6 hereof. |
31 |
Amount of line 30 qualified as capital under the applicable accounting standards. |
32 |
Does not apply. Instruments directly issued that qualify as additional level 1 capital, plus its premium are registered for accounting purposes as capital. |
33 |
Subordinated obligations computed as Non-Fundamental Capital, pursuant to the provisions of Article Third Transitory of Resolution 50th that amends the general provisions applicable to Credit Institutions, (Resolution 50th) |
34 |
Does not apply. See note to reference 5. |
35 |
Does not apply. See note to reference 5. |
36 |
Sum of lines 30, 33 and 34. |
37* |
Does not apply. Deduction is made in aggregate level 1 common capital. |
38* |
Does not apply. Deduction is made in aggregate level 1 common capital. |
39* |
Does not apply. Deduction is made in aggregate level 1 common capital. |
40* |
Does not apply. Deduction is made in aggregate level 1 common capital. |
41 |
National adjustments considered: |
|
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C2 of the form included in section II hereof. |
42 |
Does not apply. There are no regulatory adjustments for ancillary capital. All regulatory adjustments are made from the level 1 common stock. |
43 |
Sum of lines 37 through 42. |
44 |
Line 36, minus line 43. |
45 |
Line 29, plus line 44. |
46 |
The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in Capital Fundamental nor in Non-Fundamental Capital and Capital Instruments, that comply with Exhibit 1-S hereof pursuant to the provisions of Article 2 Bis 7 hereof. |
47 |
Subordinated obligations computed as ancillary capital, pursuant to the provisions of Article Third Transitory, of Resolution 50th |
48 |
Does not apply. See note to reference 5. |
49 |
Does not apply. See note to reference 5. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 52 |
50 |
Preventive estimations for credit risk up to a sum of 1.25% of the assets weighed by credit risk corresponding to the Transactions that use the Standard Method to calculate the capital requirement per credit risk; and the positive difference of the Aggregate Admissible Reserves minus the Aggregate Expected Losses, up to an amount that does not exceed of 0.6 per cent of the assets weighed by credit risk, corresponding to the Transactions wherein the method based in internal qualifications to calculate the capital requirements by credit risk is used, pursuant to fraction III of Article 2 Bis 7. |
51 |
Sun of lines 46 through 48, plus line 50. |
52* |
Does not apply. The deduction is made in aggregate of level 1 common stock. |
53* |
Does not apply. The deduction is made in aggregate of level 1 common stock. |
54* |
Does not apply. The deduction is made in aggregate of level 1 common stock. |
55* |
Does not apply. The deduction is made in aggregate of level 1 common stock. |
56 |
National adjustments considered: |
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C4 of the form included in section II hereof. |
57 |
Sum of lines 52 through 56. |
58 |
Line 51, minus line 57. |
59 |
Line 45, plus line 58. |
60 |
Total Risk Weighted Assets. |
61 |
Line 29 divided by line 60 (expressed as percentages) |
62 |
Line 45, divided by line 60 (expressed as percentages) |
63 |
Line 59 divided by line 60 (expressed as percentages) |
64 |
To report the percentages amount expressed on lines 61, 65, 66 and 67. |
65 |
Report 2.5% |
66 |
Percentage corresponding to the Countercyclical Capital buffer referred to on section c), subsection III, article 2 Bis 5 |
67 |
The SCCS amount on line 64 (expressed as a percentage of the total risk weighted assets) which is related to the banking institutions’ capital buffer for systemic character, in accordance with section b), subsection III, article 2 Bis 5. |
68 |
Line 61 minus 7% |
69 |
Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published in June 2011. |
70 |
Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published in June 2011. |
71 |
Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global regulatory framework for the reinforcement of banks and banking systems" published in June 2011. |
72 |
Does not apply. The concept was deducted from the aggregate capital. See note of reference 18. |
73 |
Does not apply. The concept was deducted from the aggregate capital. See note of reference 19. |
74 |
Does not apply. The concept was deducted from the aggregate capital. See note of reference 20. |
75 |
The amount, that does not exceed 10% of the difference between reference 6 and the sum of references 7 through 20, of the credited differed taxes assets resulting from temporary differences minus those corresponding to owed profit taxes not considered to set off other adjustments. |
76 |
Preventive estimations for credit risk corresponding to the Transactions that use the Standard Method to calculate the capital requirement per credit risk. |
77 |
1.25% of weighed assets per credit risk, corresponding to Transactions wherein the Standard Method to calculate the capital requirement by credit risk. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 53 |
78 |
Positive difference of the Aggregate Admissible Reserves minus the Aggregate Expected Losses corresponding to Transactions wherein the method based in internal qualifications to calculate the capital requirement by credit risk is used. |
79 |
0.6 per cent of the weighted assets by credit risk, corresponding to Transactions wherein the method based in internal qualifications to calculate the capital requirement by credit risk is used. |
80 |
Does not apply. There are no instruments subject to transience that compute in level 1 common stock |
81 |
Does not apply. There are no instruments subject to transience that compute in level 1 common stock |
82 |
Balance of instruments computed as capital in the basic portion by December 31, 2012 for the corresponding balance limit therein. |
83 |
Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 33. |
84 |
Balance of instruments computed as capital in the complementary portion by December 31, 2012 for the corresponding balance limit therein. |
85 |
Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 47. |
Note: * The aforementioned approach is more conservative than the one
established by the Basel Committee on Banking Supervision in its document "Basel III: Global regulatory framework for the reinforcement
of banks and banking systems" published in June 2011.
Table II.1
Balance sheet figures
Reference of the balance sheet items |
Balance sheet items |
Amount shown in the balance sheet |
|
Assets |
1,995,738 |
BG1 |
Funds Available |
83,843 |
BG2 |
Margin accounts |
577 |
BG3 |
Investment in securities |
468,815 |
BG4 |
Debtors under sale and repurchase agreements |
241,552 |
BG5 |
Securities loans) |
0 |
BG6 |
Derivatives |
235,489 |
BG7 |
Valuation adjustment for hedged financial assets |
(22) |
BG8 |
Total loan portfolio |
789,975 |
BG9 |
Benefits to be received in securitization transactions |
0 |
BG10 |
Other receivables (net) |
114,946 |
BG11 |
Foreclosed assets (net |
998 |
BG12 |
Property, furniture and fixtures (net) |
18,466 |
BG13 |
Long-term investment in shares |
4,255 |
BG14 |
Non current assets held for sale |
0 |
BG15 |
Deferred income taxes (net) |
23,112 |
BG16 |
Other assets (net) |
13,733 |
|
Liabilities |
1,821,606 |
BG17 |
Deposits |
981,708 |
BG18 |
Bank and other loans |
46,403 |
BG19 |
Creditors under sale and repurchase agreements |
189,397 |
BG20 |
Securities loans |
1 |
BG21 |
Collateral sold or pledged as guarantee |
130,920 |
BG22 |
Derivatives |
227,452 |
BG23 |
Valuation adjustment for hedged financial liabilities |
0 |
BG24 |
Creditors from settlement of transactions |
0 |
BG25 |
Other payables, deferred revenues and other advances |
200,080 |
BG26 |
Subordinated debentures outstanding |
36,032 |
BG27 |
Deferred income taxes (net) |
9,338 |
BG28 |
Deferred revenues and other advances |
275 |
|
Shareholders' Equity |
174,132 |
BG29 |
Paid-in capital |
34,702 |
BG30 |
Other capital |
139,430 |
|
Memorandum accounts |
4,609,865 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 54 |
BG31 |
Guarantees granted |
0 |
BG32 |
Contingent assets and liabilities |
140 |
BG33 |
Credit commitments |
314,305 |
BG34 |
Assets in trust or mandate |
195,210 |
BG35 |
Federal Government financial agent |
|
BG36 |
Assets in custody or under administration |
1,755,162 |
BG37 |
Collateral received by the entity |
269,617 |
BG38 |
Collateral received and sold or pledged as guarantee |
105,437 |
BG39 |
Investment bank operations on behalf of third parties |
0 |
BG40 |
Uncollected interest earned on past due loan portfolio |
725 |
BG41 |
Other accounts |
1,969,269 |
Table II.2
Regulatory concepts considered in the calculation
of Net Capital components
Identifier |
Regulatory concepts considered for the calculation of Net Capital components |
Reference of the format for the disclosure of capital integration of section I hereof |
Amount pursuant to the notes of the table Regulatory concepts considered for the calculation of Net Capital components |
Reference(s) of balance sheet item and amount related with the regulatory concept considered for the calculation of Net Capital derived from the aforementioned reference |
|
Asset |
|
|
|
1 |
Goodwill |
8 |
1,735 |
BG16= 13,733 Minus: deferred charges and advance payments 3,351; intangibles 8,606; advance payments that are computed as risk assets 1,506; plus other assets are computed as risk assets 1,475 |
2 |
Intangible assets |
9 |
8,606 |
BG16= 13,733 Minus: deferred charges and advance payments 3,351; intangibles 1,735; advance payments that are computed as risk assets 1,516; plus other assets that are computed as risk assets 1,475 |
3 |
Deferred income tax from tax losses carryforward and tax credits |
10 |
0 |
|
4 |
Benefits to be received in securitization transactions |
13 |
0 |
BG9= |
5 |
Defined benefit pension plan assets with no restriction and unlimited access |
15 |
0 |
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 55 |
6 |
Investment in own-equity securities |
16 |
0 |
BG3= 468,815 Minus: Reciprocal investments in common capital of financial entities 11; Investments in securities computed as risk assets 468,804 |
7 |
Reciprocal investments in common capital |
17 |
0 |
|
8 |
Direct investments in the capital of financial entities wherein the institution does not hold more than 10% of the issued capital stock |
18 |
0 |
|
9 |
Indirect investment in capital of financial entities wherein the institution does not hold more than 10% of the issued capital stock |
18 |
11 |
BG3= 468,815 Minus: Investment in own-equity securities 0; Investments in securities computed as risk assets 468,804 |
10 |
Direct investments in the capital of financial entities wherein the institution holds more than 10% of the issued capital stock |
19 |
0 |
|
11 |
Indirect investment in capital of financial entities wherein the institution holds more than 10% of the issued capital stock |
19 |
0 |
|
12 |
Deferred income tax from temporary differences |
21 |
4,583 |
BG15= 25,564 Minus: Amount computed as risk asset 20,981 |
13 |
Reserves recognized as complementary capital |
50 |
1,101 |
BG8= Total loan portfolio 789,975 |
14 |
Investments in subordinated debt |
26 - B |
0 |
|
15 |
Investments in multilateral entities |
26 - D |
0 |
BG13= 4,255 Minus: Investments in subsidiaries 517; Investments in clearing houses 443; Investments in associated companies 110; Other investments that are computed as risk assets 3,184 |
16 |
Investments in associated companies |
26 - E |
517 |
BG13= 4,255 Minus: Investments in clearing houses 443; Investments in associated companies 110; Other investments that are computed as risk assets 3,184 |
17 |
Investments in risk capital |
26 - F |
0 |
|
18 |
Investments in investment corporations |
26 - G |
0 |
|
19 |
Financing for repurchase of own shares |
26 - H |
0 |
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 56 |
20 |
Deferred charges and advance payments |
26 - J |
3,351 |
BG16= 13,733 Minus: intangible assets 10,342; others assets that are computed as risk assets 1,516; plus other assets are computed as risk assets 1,475 |
21 |
Deferred employee profit sharing (net) |
26 - L |
0 |
|
22 |
Defined benefit pension plan assets |
26 - N |
0 |
|
23 |
Investments in clearing houses |
26 - P |
443 |
BG13= 4,255 Minus: Investments in subsidiaries 517; Investments in associated companies 110; other investments that are computed as risk assets 3,184 |
|
Liabilities |
|
|
|
24 |
Deferred income tax related to goodwill |
8 |
0 |
|
25 |
Deferred income tax related to other intangible assets |
9 |
0 |
|
26 |
Provision for defined benefit pension plan with no restrictiion and unlimited access |
15 |
0 |
|
27 |
Deferred income tax related to defined benefit pension plan |
15 |
0 |
|
28 |
Deferred income tax related to other items |
21 |
0 |
|
29 |
Subordinated liabilities that meets with Exhibit 1-R |
31 |
0 |
|
30 |
Subordinated liabilities subject to transitoriness that compute as basic capital 2 |
33 |
0 |
|
31 |
Subordinated liabilities that meets with Exhibit 1-S |
46 |
0 |
|
32 |
Subordinated obligations subject to transitoriness that compute as complementary capital |
47 |
0 |
|
33 |
Deferred income tax related to deferred charges and advance payments |
26 - J |
0 |
|
|
Shareholders' Equity |
|
|
|
34 |
Paid-in capital that meets with Exhibit 1-Q |
1 |
34,702 |
BG29 |
35 |
Retained earnings |
2 |
112,037 |
BG30= 139,430 Minus: other items of earned capital 27,384, cumulative effect of conversion 9 |
36 |
Result from valuation of cash flow hedge instruments |
3 |
0 |
|
37 |
Other items of earned capital |
3 |
27,384 |
BG30= 139,430 Minus: Retained earnings 112,037 cumulative effect of conversion 9 |
38 |
Paid-in capital that meets with Exhibit 1-R |
31 |
12,614 |
BG26= 36,032 More: Subordinated debt instruments non-convertible 23,418 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 57 |
39 |
Paid-in capital that meets with Exhibit 1-S |
46 |
23,418 |
BG26= 36,032 More: Subordinated debt instruments convertible 12,614 |
40 |
Result from valuation of cash flow hedge instruments |
03, 11 |
0 |
|
41 |
Cumulative effect from conversion |
3, 26 - A |
0 |
|
42 |
Result from ownership of non-monetary assets |
3, 26 - A |
0 |
|
|
Accounts in order |
|
|
|
43 |
Positions in First Losses Schemes |
26 - K |
0 |
|
|
Regulatory concepts not considered in the balance sheet |
|
|
|
44 |
Reserves pending constitution |
12 |
0 |
|
45 |
Profit or increase of the value of assets from the purchase of securitization positions (Originating Institutions) |
26 - C |
0 |
|
46 |
Transactions that breach the provisions |
26 - I |
0 |
|
47 |
Transactions with Relevant Related Persons |
26 - M |
0 |
|
48 |
Repealed |
|
0 |
|
Table II.3
Notes to table III.2 "Regulatory concepts
considered for the calculation of Net Capital components"
Identifier |
Description |
1 |
Commercial credit. |
2 |
Intangibles, without including commercial credit. |
3 |
Credited differed profit taxes originating from fiscal losses and credits. |
4 |
Benefits regarding the remnant of securitization transactions. |
5 |
Investments of pension plan for defined benefits without unrestrictive and unlimited access. |
6 |
Any share that the Institution acquires pursuant to the provisions of the Law, that have not been subtracted; considering those amounts acquired through investments in securities indexes and the amount corresponding to investments in investment funds other than those provided by reference 18. |
7 |
Investments in shares in corporations other than financial entities referred to by item f) of fraction I of Article 2 Bis 6 hereof, that are in turn, directly or indirectly shareholders of the Institution itself, of the financial group's holding company, of the remaining financial entities that comprise the group to which the Institution belongs or financial affiliates of the latter, considering those investments corresponding to investment funds other than those provided by reference 18. |
8 |
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital thereof. |
9 |
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital thereof. |
10 |
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital thereof. |
11 |
Indirect investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital thereof. |
12 |
Credited differed profit taxes originating from temporary differences. |
13 |
Preventive estimates for credit risk up to a sum of 1.25% of the weighted assets by credit risk, corresponding to Transactions wherein the Standard Method is used to calculate the capital requirement by credit risk; and the positive difference of the Aggregate Admissible Reserves minus the Aggregate the Expected Losses, up to an amount that does not exceed of 0.6 per cent of the weighted assets by credit risk, corresponding to Transactions where the method based in internal qualifications is used to calculate the capital requirement by credit risk. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 58 |
14 |
Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of Article 2 Bis 6 hereof. |
15 |
Investments in development or promotion multilateral organizations of an international nature pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof that have a credit Qualification assigned by any of the issuer's Qualifying Institutions, equal or greater than long term Risk Degree 2. |
16 |
Investments in shares of corporations related with the Institution under the terms of Articles 73, 73 Bis and 73 Bis 1 of the Law, including the amount corresponding to investments in investment corporations and investments in indices pursuant to the provisions of fraction I item g) of Article 2 Bis 6 hereof. |
17 |
Investments made in development banking institutions in risk capital, pursuant to the provisions of fraction I item h) of Article 2 Bis 6 hereof. |
18 |
Investments in shares, other than fix capital, of listed investment corporations, wherein the Institution holds more than 15 per cent of shareholders' equity of the aforementioned investment corporation, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the previous references. |
19 |
Any type of contributions which resources are destined to the purchase of shares of the financial group's holding company, of the other financial entities that comprise the group to which the Institution belongs or the latter's financial affiliates, pursuant to the provisions of fraction I item l) of Article 2 Bis 6 hereof. |
20 |
Differed charges and early payments. |
21 |
Workers' share in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof. |
22 |
Investments of the pension plan for benefits defined that have to be deducted according with Article 2 Bis 8 hereof. |
23 |
Investments or contributions, directly or indirectly, in the corporation's capital or in trust estate or other type of similar figures that have the purpose of setting off and liquidating Transactions executed in the stock market, unless the share in such corporations or trusts in the former pursuant to item f) fraction I of Article 2 Bis 6. |
24 |
Owed differed taxes to profit originating from temporary differences related to commercial credit. |
25 |
Owed differed taxes to profit originated from temporary differences related to other intangibles (other than commercial credit). |
26 |
Liabilities of the pension plan for benefits defined related to investments of the pension plan for defined benefits. |
27 |
Owed differed taxes originated from temporary differences related to the pension plan for defined benefits. |
28 |
Owed differed profit taxes originated from temporary differences other than those of references 24, 25, 27 and 33 |
29 |
Amount of subordinated obligations that meet with Exhibit 1-R hereof. |
30 |
Amount of subordinated obligations subject to transience that are computed as Non-Fundamental Capital. |
31 |
Amount of subordinated obligations that meet with Exhibit 1-S hereof. |
32 |
Amount of subordinated obligations subject to transience that compute as ancillary capital. |
33 |
Owed differed profit taxes originated from temporary differences related to differed charges and early payments. |
34 |
Amount of capital contributed that meets the provisions of Exhibit 1-Q hereof. |
35 |
Result of the previous fiscal years. |
36 |
Result for the assessment of cash flow hedging instruments from covered entries assessed at reasonable value. |
37 |
Net result and result for the assessment of titles available for sale. |
38 |
Amount of capital contributed that meets the provisions of Exhibit 1-R hereof. |
39 |
Amount of capital contributed that meets the provisions of Exhibit 1-S hereof. |
40 |
Result for the assessment of cash flow hedging instruments from covered entries assessed at capitalized cost. |
41 |
Accrued effect by conversion. |
42 |
Result for ownership of non-monetary assets. |
43 |
Positions related with the First Losses Scheme wherein risk is preserved or credit protection provided until certain limit of a position pursuant to fraction I item o) of Article 2 Bis 6. |
44 |
Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6 hereof. |
45 |
The amount resulting if on account of the purchase of securitization positions, the originating Institutions register a profit or an increase in the value of their assets with respect to assets previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof. |
46 |
Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article 2 Bis 6 hereof. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 59 |
47 |
The aggregate amount of Transactions Subject to Credit Risk owed by Relevant Related Persons pursuant to fraction I item r) of Article 2 Bis 6 hereof. |
Table III.1
Positions exposed to market risks per risk factor
Concept |
Amount of equivalent positions |
Capital Requirement |
Transactions in national currency with nominal rate |
130,627 |
10,450 |
Transactions with debt instruments in national currency with surtax and reviewable rate |
3,441 |
275 |
Transactions in national currency with real rate or denominated in UDIs |
15,391 |
1,231 |
Transactions in national currency with yield rate referred to the increase of the General Minimum Wage |
2,088 |
167 |
Positions in UDIs or with yield referred to INPC |
262 |
21 |
Positions in national currency with yield rate referred to the increase of the General Minimum Wage |
77 |
6 |
Transactions in foreign currency with nominal rate |
35,106 |
2,808 |
Positions in foreign currency or with yield indexed to the exchange rate |
4,698 |
376 |
Positions in shares or with yield indexed to the price of one share or set of shares |
6,029 |
482 |
Positions in commodities |
1 |
0 |
Impact Capital requirement for Gamma and Vega |
1 |
0 |
Table III.2
Assets weighted subject to credit risk by risk
group
Concept |
Capital Requirement |
Group I-A (weighted at 0%) |
0 |
0 |
Group I-A (weighted at 10%) |
0 |
0 |
Group I-A (weighted at 20%) |
0 |
0 |
Group I-B (weighted at 2%) |
211 |
17 |
Group I-B (weighted at 4.0%) |
0 |
0 |
Group II (weighted at 0%) |
0 |
0 |
Group II (weighted at 20%) |
0 |
0 |
Group II (weighted at 50%) |
0 |
0 |
Group II (weighted at 100%) |
31,609 |
2,529 |
Group II (weighted at 120%) |
0 |
0 |
Group II (weighted at 150%) |
0 |
0 |
Group III (weighted at 2.5%) |
0 |
0 |
Group III (weighted at 10%) |
0 |
0 |
Group III (weighted at 11.5%) |
0 |
0 |
Group III (weighted at 20%) |
13,698 |
1,096 |
Group III (weighted at 23%) |
349 |
28 |
Group III (weighted at 25%) |
0 |
0 |
Group III (weighted at 28.75%) |
0 |
0 |
Group III (weighted at 50%) |
1 |
0 |
Group III (weighted at 57.5%) |
0 |
0 |
Group III (weighted at 60%) |
0 |
0 |
Group III (weighted at 75%) |
0 |
0 |
Group III (weighted at 100%) |
15,395 |
1,232 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 60 |
Group III (weighted at 115%) |
0 |
0 |
Group III (weighted at 120%) |
0 |
0 |
Group III (weighted at 138%) |
0 |
0 |
Group III (weighted at 150%) |
0 |
0 |
Group III (weighted at 172.5%) |
0 |
0 |
Group IV (weighted at 0%) |
0 |
0 |
Group IV (weighted at 20%) |
6,564 |
525 |
Group V (weighted at 10%) |
0 |
0 |
Group V (weighted at 20%) |
9,610 |
769 |
Group V (weighted at 50%) |
0 |
0 |
Group V (weighted at 115%) |
0 |
0 |
Group V (weighted at 150%) |
1 |
0 |
Group VI (weighted at 20%) |
2,839 |
227 |
Group VI (weighted at 25%) |
2,205 |
176 |
Group VI (weighted at 30%) |
8,970 |
718 |
Group VI (weighted at 40%) |
4,310 |
345 |
Group VI (weighted at 50%) |
50,374 |
4,030 |
Group VI (weighted at 75%) |
77,424 |
6,194 |
Group VI (weighted at 100%) |
82,871 |
6,630 |
Group VI (weighted at 120%) |
0 |
0 |
Group VI (weighted at 150%) |
0 |
0 |
Group VI (weighted at 172.5%) |
0 |
0 |
Group VII-A (weighted at 10%) |
0 |
0 |
Group VII-A (weighted at 11.5%) |
0 |
0 |
Group VII-A (weighted at 20%) |
3,253 |
260 |
Group VII-A (weighted at 23%) |
0 |
0 |
Group VII-A (weighted at 50%) |
253 |
20 |
Group VII-A (weighted at 57.5%) |
0 |
0 |
Group VII-A (weighted at 75%) |
13,001 |
1,040 |
Group VII-A (weighted at 85%) |
819 |
66 |
Group VII-A (weighted at 100%) |
103,884 |
8,311 |
Group VII-A (weighted at 115%) |
0 |
0 |
Group VII-A (weighted at 120%) |
0 |
0 |
Group VII-A (weighted at 138%) |
0 |
0 |
Group VII-A (weighted at 150%) |
0 |
0 |
Group VII-A (weighted at 172.5%) |
0 |
0 |
Group VII-B (weighted at 0%) |
0 |
0 |
Group VII-B (weighted at 20%) |
697 |
56 |
Group VII-B (weighted at 23%) |
0 |
0 |
Group VII-B weighted at 50%) |
0 |
0 |
Group VII-B weighted at 57.5%) |
9,357 |
749 |
Group VII-B (weighted at 100%) |
37,047 |
2,964 |
Group VII-B (weighted at 115%) |
3 |
0 |
Group VII-B (weighted at 120%) |
0 |
0 |
Group VII-B (weighted at 138%) |
0 |
0 |
Group VII-B (weighted at 150%) |
0 |
0 |
Group VII-B (weighted at 172.5%) |
0 |
0 |
Group VIII (weighted at 115%) |
3,952 |
316 |
Group VIII (weighted at 150%) |
953 |
76 |
Group IX (weighted at 100%) |
7,636 |
611 |
Group IX (weighted at 115%) |
0 |
0 |
Group IX (weighted at 150%) |
0 |
0 |
Group X (weighted at 1250%) |
661 |
53 |
Other Assets (weighted at 0%) |
0 |
0 |
Other Assets (weighted at 100%) |
34,009 |
2,721 |
Credit Valuation Adjustment on Derivative Operations |
20,011 |
1,601 |
Re-securitization with Risk Degree 1 (weighted at 20%) |
4,420 |
354 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 61 |
Re-securitization with Risk Degree 2 (weighted at 50%) |
0 |
0 |
Re-securitization with Risk Degree 3 (weighted at 100%) |
0 |
0 |
Re-securitization with Risk Degree 4 (weighted at 350%) |
0 |
0 |
Re-securitization with Risk Degree 4, o 5 or Not qualified (weighted at 1250%) |
0 |
0 |
ReRe-securitization with Risk Degree 1 (weighted at 40%) |
0 |
0 |
ReRe-securitization with Risk Degree 1 (weighted at 100%) |
0 |
0 |
ReRe-securitization with Risk Degree 1 (weighted at 225%) |
0 |
0 |
ReRe-securitization with Risk Degree 1 (weighted at 650%) |
0 |
0 |
ReRe-securitization with Risk Degree 4, 5 or Not qualified (weighted at 1250%) |
0 |
0 |
Table III.3
Operational Risk weighted Assets
Method |
Risk weighted Assets |
Capital Requirement |
STANDARD ALTERNATIVE METHOD |
101,461 |
8,117 |
Table IV.1
Main characteristics of titles that are part
of the Net Capital
Reference |
Characteristic |
Options |
1 |
Issuer |
Banco Santander (Mexico), S. A. |
2 |
ISIN, CUSIP or Bloomberg Identifier |
MX41BS060013 |
3 |
Legal frame |
Securities Market Law |
|
Regulation treatment |
|
4 |
Level of capital with transitory |
N.A |
5 |
Level of capital without transitory |
Fundamental Capital |
6 |
Instrument level |
Credit Institution without consolidating |
7 |
Instrument type |
Series F Shares |
8 |
Amount acknowledge of regulatory capital |
Ps.15,210,402,155.77 |
9 |
Instrument's par value |
Ps.3.78 |
9A |
Instrument's currency |
Mexican Pesos |
10 |
Accounting qualification |
Capital |
11 |
Date of issuance |
N.A |
12 |
Instrument´s term |
Perpetual |
13 |
Date of expiration |
Without expiration |
14 |
Early payment clause |
No |
15 |
First date of early payment |
N.A |
15A |
Regulatory or fiscal events |
No |
15B |
Liquidation price of the early payment clause |
N.A |
16 |
Subsequent early payment dates |
N.A |
|
Yields / Dividends |
|
17 |
Type of yield/dividend |
Variable |
18 |
Interest rate/dividend |
Variable |
19 |
Cancellation of dividends clause |
No |
20 |
Payment discretion |
Mandatory |
21 |
Interest increase clause |
No |
22 |
Yields/Dividends |
Not Accruable |
23 |
Convertibility of the instrument |
N.A |
24 |
Convertibility conditions |
N.A |
25 |
Degree of convertibility |
N.A |
26 |
Conversion rate |
N.A |
27 |
Instrument convertibility rate |
N.A |
28 |
Type of convertibility financial instrument |
N.A |
29 |
Instrument issuer |
N.A |
30 |
Write-down clause |
No |
31 |
Conditions for write-down |
N.A |
32 |
Degree of write-down |
N.A |
Earnings Release | 1Q.2023 | |
Banco Santander México | 62 |
33 |
Temporality of write-down |
N.A |
34 |
Mechanism for temporary write down |
N.A |
35 |
Subordination position in the event of liquidation |
Creditors in general |
36 |
Breach characteristics |
No |
37 |
Description of breach characteristics |
N.A |
Table IV.1.2
Main
characteristics of titles that are part of the Net Capital
Reference |
Characteristic |
Options |
1 |
Issuer |
Banco Santander (Mexico), S. A. |
2 |
ISIN, CUSIP or Bloomberg Identifier |
MX41BS060005 |
3 |
Legal frame |
Securities Market Law |
|
Regulation treatment |
|
4 |
Level of capital with transitory |
N.A |
5 |
Level of capital without transitory |
Fundamental Capital |
6 |
Instrument level |
Credit Institution without consolidating |
7 |
Instrument type |
Series B Shares |
8 |
Amount acknowledge of regulatory capital |
$14,588,587,852.93 |
9 |
Instrument's par value |
$3.78 |
9A |
Instrument's currency |
Mexican Pesos |
10 |
Accounting qualification |
Capital |
11 |
Date of issuance |
N.A |
12 |
Instrument´s term |
Perpetual |
13 |
Date of expiration |
Without expiration |
14 |
Early payment clause |
No |
15 |
First date of early payment |
N.A |
15A |
Regulatory or fiscal events |
No |
15B |
Liquidation price of the early payment clause |
N.A |
16 |
Subsequent early payment dates |
N.A |
|
Yields / Dividends |
|
17 |
Type of yield/dividend |
Variable |
18 |
Interest rate/dividend |
Variable |
19 |
Cancellation of dividends clause |
No |
20 |
Payment discretion |
Mandatory |
21 |
Interest increase clause |
No |
22 |
Yields/Dividends |
Not Accruable |
23 |
Convertibility of the instrument |
N.A |
24 |
Convertibility conditions |
N.A |
25 |
Degree of convertibility |
N.A |
26 |
Conversion rate |
N.A |
27 |
Instrument convertibility rate |
N.A |
28 |
Type of convertibility financial instrument |
N.A |
29 |
Instrument issuer |
N.A |
30 |
Write-down clause |
No |
31 |
Conditions for write-down |
N.A |
32 |
Degree of write-down |
N.A |
33 |
Temporality of write-down |
N.A |
34 |
Mechanism for temporary write down |
N.A |
Earnings Release | 1Q.2023 | |
Banco Santander México | 63 |
35 |
Subordination position in the event of liquidation |
Creditors in general |
36 |
Breach characteristics |
No |
37 |
Description of breach characteristics |
N.A |
Table IV.1.3
Main characteristics of titles that are part
of the Net Capital
Reference |
Item |
Characteristics |
1 |
Issuer |
Banco Santander México, S. A., Institución de Banca Múltiple, Grupo Financiero Santander México. |
2 |
ISIN, CUSIP or Bloomberg Identifier |
|
ISIN |
CUSIP |
144A |
US05969BAC72 |
05969BAC7 |
Reg S |
USP1507SAG23 |
P1507SAG2 |
3 |
Governing Law |
The Indenture and the Notes will be governed by, and construed in accordance with, the law of the State of New York. All additional dispositions related to the determination of Suspension Periods, a Trigger Event (leading to a Writedown), Interest Payment cancellation, Optional Redemption or, the ranking and subordination of the Notes, will be governed by, and construed in accordance with, Mexican Law, as established in the Indenture and the Notes. |
|
Regulatory Treatment |
|
4 |
Capital category the Note qualifies as, based on Article 3, Transitory, Resolution 50th |
N.A. |
5 |
Capital category the Note qualifies as, based on Annexes 1-Q, 1-R and 1-S |
“Tier 2” or Supplementary Capital (Capital Complementario). |
6 |
Instrument seniority within the Group |
Subordinated Debt issued by our Credit Institution. |
7 |
Type of Instrument |
Tier 2 Subordinated Preferred Capital Notes. |
8 |
Amount acknowledged as regulatory capital |
$23,426,130,000 |
9 |
Instrument's Face Value |
$23,426,130,000 (USD $1,300,000,000.00) |
9A |
Currency |
USD. |
10 |
Accounting Classification |
Subordinated Debt. |
11 |
Issuance Date |
October 1, 2018. |
12 |
Type of Expiration |
Expiration Date. |
13 |
Expiration Date |
October 1, 2028. |
14 |
Optional Redemption |
Subject to certain conditions, the Issuer may redeem the Notes at par plus accrued and unpaid interest due on, or with respect to, the Capital Notes, plus Additional Amounts, if any, (i) in whole or in part, only on the Optional Redemption Date or (ii) in whole, but not in part, at any date by means of the existence a Withholding Tax Redemption event or a Special Redemption event. |
15 |
Optional Redemption Date |
October 1, 2023. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 64 |
15A |
Does the early redemption clause contemplates Regulatory or Fiscal Events? |
Yes.
Withholding Tax Redemption: The Issuer may redeem the Capital
Notes at par plus accrued and unpaid interest due on, or with respect to the Capital Notes, plus Additional Amounts, if any, in whole
but not in part, prior to the Maturity Date as a result of certain changes in tax law affecting the Notes and resulting in a higher withholding
tax applicable to interest payments under the Notes, subject to the satisfaction of certain conditions.
Special Event Redemption: The Issuer may redeem the Notes at
par plus accrued and unpaid interest due on, or with respect to, the Capital Notes, plus Additional Amounts, if any, in whole but not
in part, upon the occurrence of a Special Event (which event happens upon the occurrence of certain changes in capital treatment or tax
deductibility of payments under the Notes and the satisfaction of certain conditions).
|
15B |
Liquidation price for an early redemption |
Upon an early redemption, the Notes would be repaid at par plus accrued and unpaid interest due on, or with respect to, the Notes, plus Additional Amounts, if any. |
16 |
Subsequent early redemption dates |
None, except for early redemptions caused by a Withholding Tax Redemption event or a Special Redemption event, which can be made at any date before Maturity Date. |
|
Yields / Dividends |
|
17 |
Type of Interest Rate |
Fixed Rate with only one reset date at the Optional Redemption Date. |
18 |
Interest Rate |
5.95%. |
19 |
Dividend Stopper Clause: |
Subject to certain exceptions, the Issuer will not be allowed to make certain distributions during a Suspension Period, including (i) dividends or distributions on capital stock, (ii) make any payment of the Issuer’s debt securities that rank pari passu with or junior in right of payment and in liquidation to the Notes; or (iii) make any guaranty payments with respect to any guaranty of the debt securities of its subsidiaries if such guaranty ranks pari passu with or junior in right of payment and in liquidation to the Notes. |
20 |
Are Interest Payments discretionary? |
Interest Payments are Mandatory. |
21 |
Interest increase / Step-Up clause |
No. |
22 |
Are coupon payments cumulative? |
Cumulative.
The Issuer will have the right to and will defer, but not cancel (except
pursuant to a Write-Down), payment of interest and principal due on the Notes, if the CNBV institutes certain corrective measures against
the Issuer if the Issuer is classified as Class III (or equivalent classification under any successor provisions) or below under the Mexican
Capitalization Requirements. Payments of interest due on the Notes will be cumulative. Subject to the occurrence of one or more Write-Downs,
a Suspension Period shall terminate and the payment of interest due on the Notes and payment of principal thereof will resume when the
related Mexican Regulatory Event has terminated.
|
23 |
Convertibility of the instrument |
N.A. |
24 |
Convertibility conditions |
N.A. |
25 |
Degree of convertibility |
N.A. |
26 |
Conversion rate |
N.A. |
27 |
Type of Conversion |
N.A. |
28 |
Type of shares into which the title is converted |
N.A. |
29 |
Issuer of such capital instrument |
N.A. |
30 |
Write-Down Mechanism |
Yes. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 65 |
31 |
Write-Down Trigger Events |
A “Trigger Event” will be deemed to have occurred if (i)
the CNBV publishes a determination, in its official publication of capitalization levels for Mexican banks, that Banco Santander Mexico’s
Fundamental Capital Ratio, as calculated pursuant to the applicable Mexican Capitalization Requirements, is equal to or below 4.5%, or
(ii) both (A) the CNBV notifies the Issuer that it has made a determination, pursuant to Article 29 Bis of the Mexican Banking Law, that
a cause for revocation of Banco Santander Mexico’s license has occurred resulting from (x) the Issuer’s non-compliance with
corrective measures imposed by the CNBV pursuant to the Mexican Banking Law, or (y) the Issuer’s non-compliance with the capitalization
requirements set forth in the Mexican Capitalization Requirements and (B) the Issuer has not cured such cause for revocation, by (a) complying
with such corrective measures, or (b)(1) submitting a capital restoration plan to, and receiving approval of such plan by, the CNBV, (2)
transferring at least seventy five percent (75%) of its shares to an irrevocable
trust and (3) not being classified in Class III, IV, or V, or (c) remedying
any capital deficiency, , in each case, on or before the third (in the case of (A)(z)) or seventh (in the case of (A)(x) or (y)) business
day in Mexico, as applicable, following the date on which the CNBV notifies the Issuer of such determination..
|
32 |
Write-Down Amount |
“Write-Down Amount” means an (i) amount that would be sufficient, together with any concurrent pro rata write down of any other loss-absorbing instruments issued by us and then outstanding, to return Banco Santander Mexico’s Fundamental Capital to the levels required under Section IX, b), 2 of Annex 1-S of the General Rules Applicable to Mexican Banks, or (ii) if any Write-Down of the Current Principal Amount, together with any concurrent pro rata write down of any other loss-absorbing instruments issued by us and then outstanding, would be insufficient to return Banco Santander Mexico’s Fundamental Capital to the levels required under Section IX, b), 2 of Annex 1-S of the General Rules Applicable to Mexican Banks, the amount necessary to reduce the Current Principal Amount of each outstanding Capital Note to zero. |
33 |
Write-Up Mechanism |
N.A., Write-Down, if applied, will be permanent. |
34 |
Mechanism for temporary Write-Down |
N.A. |
35 |
Ranking of the Capital Notes in a liquidation event |
The Notes constitute subordinated preferred indebtedness, and will rank (i) subordinate and junior in right of payment and in liquidation to all of the Issuer’s present and future senior indebtedness, (ii) pari passu without preference among themselves and with all of the Issuer’s present and future unsecured subordinated preferred indebtedness and (iii) senior only to all of the Issuer’s present and future subordinated non-preferred indebtedness and all classes of the Issuer’s equity or capital stock.. |
36 |
Does any characteristic of the Notes breach conditions set forth in Annex 1-R, 1-S or 1-Q of the Mexican Banking Law |
No. |
37 |
Specify which characteristics of the Notes breach conditions set forth in Annex 1-R, 1-S or 1-Q of the Mexican Banking Law |
N.A. |
Table IV.1.4
Main characteristics of titles that are part
of the Net Capital
Reference |
Characteristic |
Options |
1 |
Issuer |
Banco Santander México, S. A., Institución de Banca Múltiple, Grupo Financiero Santander México. |
2 |
ISIN, CUSIP or Bloomberg Identifier |
ISIN: USP1507SAJ61
CUSIP: P1507S AJ6
|
3 |
Governing Law |
The Capital Notes and the Indenture are governed by, and construed in accordance with the laws of New York, except that the ranking and subordination provisions, provisions related to mandatory cancellation of interest, provisions relating to conversion, provisions relating to a withholding tax redemption or a special redemption and the waiver of the right to set-off by the holders of the Capital Notes and by the Trustee acting on behalf of the holders with respect to the Capital Notes will be governed by and construed in accordance with the laws of Mexico. |
|
Regulatory Treatment |
|
4 |
Level of capital with transitory |
N.A. |
5 |
Level of capital without transitory |
Tier 1 Capital (Capital Básico No Fundamental). |
6 |
Instrument level within the Group |
Subordinated Debt issued from our Credit Institution. |
7 |
Type of Instrument |
Perpetual Subordinated Non-Preferred Contingent Convertible Additional Tier 1 Capital Notes. |
8 |
Amount acknowledged as regulatory capital |
$12,614,070,000 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 66 |
9 |
Instrument's Face Value |
$12,614,070,000 (USD $700,000,000.00) |
9A |
Currency |
USD. |
10 |
Accounting Classification |
Principal is accounted as liabilitie, coupons are paid from prior years' retained earnings (capital) account. |
11 |
Issuance Date |
September 15, 2021. |
12 |
Type of Expiration |
Perpetuity. |
13 |
Expiration Date |
N.A. |
14 |
Optional Redemption |
Subject to certain conditions, the Issuer may redeem the Capital Notes
at par plus accrued and unpaid interest due on, or with respect to, the Capital Notes, plus Additional Amounts, if any, (i) in whole or
in part, only on the Optional Redemption Dates or (ii) in whole at any date by means of the existence a Withholding Tax Event or a Special
Event.
|
15 |
First Optional Redemption Date |
September 15, 2026. |
15A |
Does the early redemption clause contemplates Regulatory or Fiscal Events? |
Yes.
Withholding Tax Redemption: The Issuer may redeem the Capital
Notes at par plus accrued and unpaid interest due on, or with respect to the Capital Notes, plus Additional Amounts, if any, in whole
but not in part, prior to the Maturity Date as a result of certain changes in tax law affecting the, and resulting in a higher, withholding
tax applicable to interest payments under the Capital Notes, subject to the satisfaction of certain conditions.
Special Event Redemption: The Issuer may redeem the Capital Notes
at par plus accrued and unpaid interest due on, or with respect to, the Capital Notes, plus Additional Amounts, if any, in whole but not
in part, upon the occurrence of a Special Event (which event happens upon the occurrence of certain changes in capital treatment or tax
deductibility of payments under the Capital Notes and the satisfaction of certain conditions).
|
15B |
Liquidation price for an early redemption |
Upon an early redemption, Capital Notes would be repaid at par plus accrued and unpaid interest due on, or with respect to, the Capital Notes, plus Additional Amounts, if any, |
16 |
Subsequent early redemption dates |
Every Interest Payment Date after the First Optional Redemption Date.
Early redemptions caused by a Withholding Event or a Special Event,
which can be made at any date.
|
|
Yields / Dividends |
|
17 |
Type of Interest Rate |
Fixed with reset dates on the First Redemption Date and every fifth anniversary thereafter. |
18 |
Interest Rate |
4.625% |
19 |
Dividend Stopper Clause |
Yes |
20 |
Are Interest Payments discretionary |
Completely Discretionary.
(a) Interest is payable solely at the Issuer’s discretion, and
no amount of interest shall become due and payable in respect of the relevant interest period to the extent that it has been canceled
by the Issuer (in whole or in part) at its sole discretion and/or has been canceled as a result of the occurrence and continuation of
an Interest Cancellation Event; and (b) a cancellation of interest (in whole or in part) shall not constitute a default.
|
21 |
Interest increase / Step-Up clause |
No. |
22 |
Are Coupon Payments Cumulative? |
No. |
23 |
Convertibility of the instrument |
Yes. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 67 |
24 |
Conversion Trigger Events |
A Conversion Trigger Event shall occur:
(i) the Business Day in Mexico following the publication of a determination
by the CNBV, in its official publication of capitalization levels for Mexican banks, that Banco Santander México’s Fundamental
Capital Ratio, as calculated pursuant to the applicable Mexican Capitalization Requirements, is equal to or below 5.125%;
(ii) if both (A) the CNBV notifies Banco Santander México that
it has made a determination, pursuant to Article 29 Bis of the Mexican Banking Law, that a cause for revocation of Banco Santander México’s
license has occurred resulting from (x) Banco Santander México’s assets being insufficient to satisfy its liabilities, (y)
Banco Santander México’s non-compliance with corrective measures imposed by the CNBV pursuant to the Mexican Banking Law,
or (z) Banco Santander México’s non-compliance with the capitalization requirements set forth in the Mexican Capitalization
Requirements and (B) Banco Santander México has not cured such
cause for revocation, by (x) complying with such corrective measures,
or (y)(1) submitting a capital restoration plan to, and receiving approval of such plan by, the CNBV, (2) not being classified in Class
III, IV or V, and (3) transferring at least 75% of its shares to an irrevocable trust, or (z) remedying any capital deficiency, in each
case, on or before the third or seventh calendar day in Mexico, as applicable, following the date on which the CNBV notifies Banco Santander
México of such determination;
(iii) if the Banking Stability Committee, which is a committee formed
by the CNBV, the Ministry of Finance and Public Credit (Secretaría de Hacienda y Crédito Público), Banco de
México and the IPAB, determines pursuant to Article 29 Bis 6 of the Mexican Banking Law that, under Article 148, Section II, paragraphs
(a)
and (b) of the Mexican Banking Law, financial assistance is required
by Banco Santander México to avoid revocation of its license because Banco Santander México’s assets are insufficient
to satisfy Banco Santander México’s liabilities, or Banco Santander México’s failure to comply with corrective
measures, to comply with capitalization requirements, or to satisfy certain liabilities when due, as a means to maintain the solvency
of the Mexican financial system or to avoid risks affecting the Mexican payments system and such determination is either made public or
notified to Banco Santander México (for the avoidance of doubt, pursuant to Annex 1-R of the general rules applicable to Mexican
banks, a Conversion Trigger Event shall occur if financial assistance or other loans shall be granted to the Bank pursuant to Article
148, Section II, paragraphs (a) and (b) of the Mexican Banking Law)
|
25 |
Conversion Amount |
“Conversion Amount” means: (i) a conversion of the then Current Principal Amount of Capital Notes in an amount that would be sufficient, and together with any concurrent pro rata write-down or conversion of any other Subordinated Non-Preferred Indebtedness issued by Banco Santander México and then outstanding, to return Banco Santander México’s Fundamental Capital Ratio to the then-applicable Fundamental Capital Ratio required by the CNBV in accordance with Section IV, c), 1 of Annex 1-R of the general rules applicable to Mexican banks or any successor regulation; or, if no such amount, together with any such concurrent pro rata write-down or conversion, would be sufficient to so restore Banco Santander México’s Fundamental Capital Ratio to the aforementioned amount, then (ii) conversion of the then Current Principal Amount of Notes in the amount necessary to reduce the principal amount of each outstanding Note to zero. |
26 |
Conversion Price |
The conversion price shall be, if the Ordinary Shares are:
(i) then admitted to trading on the Mexican Stock Exchange, the higher
of: (x) the volume weighted average of the Ordinary Shares closing price on the Mexican Stock Exchange for the thirty (30) consecutive
Business Days immediately preceding the Conversion Date, with each closing price for the thirty (30) consecutive Business Days being converted
from Mexican pesos into U.S. dollars at the then-prevailing exchange rate; or (y) floor price of Ps.13.33 converted into U.S. dollars
at the then-prevailing exchange rate;
(ii) not then admitted to trading on the Mexican Stock Exchange, the
floor price of Ps.13.33 converted into U.S. dollars at the then-prevailing exchange rate.
The conversion price shall be subject to certain anti-dilution adjustments.
|
27 |
Type of Conversion |
Mandatory. |
28 |
Type of shares into which the title is converted |
Banco Santander México’s Series F shares (common shares). |
Earnings Release | 1Q.2023 | |
Banco Santander México | 68 |
29 |
Issuer of such capital instrument |
Banco Santander México, S. A., Institución de Banca Múltiple, Grupo Financiero Santander México. |
30 |
Write-Down Mechanism |
N.A. |
31 |
Write-Down Trigger Events |
N.A. |
32 |
Write-Down Amount |
N.A. |
33 |
Write-Up Mechanism |
N.A. |
34 |
Mechanism for temporary Write-Down |
N.A. |
35 |
Ranking of the Capital Notes in a liquidation event |
The Capital Notes will represent the Issuer’s general, unsecured and subordinated obligations. The Capital Notes constitute Subordinated Non-Preferred Indebtedness and will rank (i) subordinate and junior in right of payment and in liquidation to all of the Issuer’s present and future Senior Indebtedness and Subordinated Preferred Indebtedness, (ii) pari passu without preference among themselves and with all of the Issuer’s present and future other unsecured Subordinated Non-Preferred Indebtedness and (iii) senior only to all classes of the Issuer’s capital stock. |
36 |
Does any characteristic of the Capital Notes breach conditions set forth in Annex 1-R, 1-S or 1-Q of the Mexican Banking Law |
No. |
37 |
Specify which characteristics of the Capital Notes breach conditions set forth in Annex 1-R, 1-S or 1-Q of the Mexican Banking Law |
N.A. |
The information relating to Annex 1-O Capitalization
Ratio Santander Consumo, Santander Hipotecario and Santander Inclusión Financiera is available on the website
www.santander.com.mx/ir
Leverage ratio
Table I.1 |
Integration of the main sources of leverage |
|
Item |
Mar-23 |
1 |
On-balance sheet items (excluding derivatives and SFTs, but including collateral) |
1,518,697 |
2 |
(Asset amounts deducted in determining Basel III Tier 1 capital) |
(24,740) |
3 |
Total on-balance sheet exposures (excluding derivatives and SFTs) (sum of lines 1 and 2) |
1,493,957 |
Derivative exposures |
4 |
Replacement cost associated with all derivatives transactions (i.e. net of eligible cash variation margin) |
5,502 |
5 |
Add-on amounts for PFE associated with all derivatives transactions |
43,231 |
6 |
Gross-up for derivatives collateral provided where deducted from the balance sheet assets pursuant to the operative accounting framework |
0 |
7 |
(Deductions of receivables assets for cash variation margin provided in derivatives transactions) |
(577) |
8 |
(Exempted CCP leg of client-cleared trade exposures) |
0 |
9 |
Adjusted effective notional amount of written credit derivatives |
0 |
10 |
(Adjusted effective notional offsets and add-on deductions for written credit derivatives) |
0 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 69 |
11 |
Total derivative exposures (sum of lines 4 to 10) |
48,157 |
Securities financing transaction exposures |
12 |
Gross SFT assets (with no recognition of netting), after adjusting for sale accounting transactions |
241,552 |
13 |
(Netted amounts of cash payables and cash receivables of gross SFT assets) |
(107,468) |
14 |
CCR exposure for SFT assets |
30,749 |
15 |
Agent transaction exposures |
0 |
16 |
Total securities financing transaction exposures (sum of lines 12 to 15) |
164,834 |
Other off-balance sheet exposures |
17 |
Off-balance sheet exposure at gross notional amount |
314,305 |
18 |
(Adjustments for conversion to credit equivalent amounts) |
(222,527) |
19 |
Off-balance sheet items (sum of lines 17 and 18) |
91,779 |
Capital and total exposures |
20 |
Tier 1 capital |
161,997 |
21 |
Total exposures (sum of lines 3, 11, 16 and 19) |
1,798,726 |
Leverage ratio |
22 |
Basel III leverage ratio |
9.01% |
Table II.1 |
Comparison total assets and assets adjusted |
Reference |
Item |
Mar-23 |
1 |
Total consolidated assets as per published financial statements |
1,995,738 |
2 |
Adjustment for investments in banking, financial, insurance or commercial entities that are consolidated for accounting purposes but outside the scope of regulatory consolidation |
0 |
3 |
Adjustment for fiduciary assets recognised on the balance sheet pursuant to the operative accounting framework but excluded from the leverage ratio exposure measure |
(24,740) |
4 |
Adjustments for derivative financial instruments |
(187,333) |
5 |
Adjustment for securities financing transactions |
(76,719) |
6 |
Adjustment for off-balance sheet items |
91,779 |
7 |
Other adjustments |
0 |
|
Leverage ratio exposure |
1,798,726 |
|
Table III.1 |
Conciliation of total assets and exposure in the balance |
Reference |
Item |
Mar-23 |
1 |
Total consolidated assets as per published financial statements |
1,995,738 |
2 |
operative derivative financial instruments |
(235,489) |
3 |
operative securities financing transactions |
(241,552) |
4 |
Trust assets recognized in the balance sheet under the accounting framework, but excluded from the exposure measure of the leverage ratio |
0 |
|
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 70 |
|
On-balance exposure |
1,518,697 |
Table IV.1 |
Variation of the elements |
|
Dec-22 |
Mar-23 |
|
Concept/Quarter |
T-1 |
T |
Variation (%) |
Basic Capital |
117,004 |
161,997 |
38 |
Adjusted assets |
1,640,404 |
1,798,726 |
10 |
Leverage ratio |
7.13% |
9.01% |
|
The information relating to Annex 1-O Leverage
Ratio is available on the website
www.santander.com.mx/ir
15. Risk Diversification |
Pursuant to the general rules for risk diversification
in the performance of borrowing and lending transactions applicable to credit institutions, published in the Federal official Gazette
on April 30th, 2003, the following information with respect to credit risk transactions as of March 31st, 2023,
is provided:
- The Bank did not grant financing to debtors or
groups of individuals representing single common risk greater than amount of core capital Bank.
- Loans granted to the three major debtors or groups
of persons representing a common risk for a total amount of Ps.50,014 representing the 42.75% of the basic capital of the Bank.
- There is one financing greater than 10% of the
basic capital of the Bank, with an amount of Ps.31,764, representing 27.15% of the basic capital
|
|
16. Internal and external Sources of Liquidity |
Financial sources of liquidity in domestic and
foreign currency come from the different savings products that Banco Santander México offers to its clients; mainly demand and
time deposits.
An additional internal source of liquidity is the
collection of fees, interests and principal amounts of the loans that the Bank grants to its clients.
With respect to external sources of liquidity,
the Bank has access to the domestic and foreign capital markets through the issuance of debt or equity instruments. Santander México
also obtains funding from other institutions including the Mexican Central Bank, development banks, commercial banks, and other institutions.
Banco Santander México may also obtain liquidity
through sale and repurchase agreements (short-term repos) over securities it holds in its investment portfolio. Additionally, the Bank
could obtain liquidity through the sale of assets.
|
|
17. Dividends Policy |
Banco Santander México performs the payment of dividends pursuant to the applicable legal, administrative, fiscal and accounting rules, based in the results obtained by Banco Santander México. The payment of dividends is discussed in the Ordinary General Stockholders’ Meeting, which is the body that orders and approves the payment of dividends to the stockholders. |
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 71 |
18. Treasury Policies |
The activities of Banco Santander México’s treasury are
performed pursuant to the following:
a)
In compliance with the provisions issued by the different authorities of the financial system for bank institutions, such as guidelines
for lending and borrowing transactions, accounting rules, liquidity and capital ratios, regulatory matching, capacity of the payment systems,
among others.
b)
Internal limits for market, liquidity and credit risks that are reviewed and approved by appropriate committees, i.e., there are limits
established and independent for treasury activities for the management of the assets and liabilities of the bank with respect to the market
and liquidity risk derived from such management, as well as the limits regarding counterparty risk derived from the daily transactions.
The treasury is responsible for their activities within the limits allowed to manage their risk.
c)
Compliance with the guidelines stipulated by national and international standard agreements regarding transactions performed in markets.
d)
Sound market practices.
e)
Strategies proposed in the banks internal committees.
f)
Compliance with the operation policies and procedures of the institution.
|
|
19. Shareholding
19. Shareholding |
|
|
Subsidiaries |
|
% of interest |
|
|
|
Santander Inclusion Financiera, S.A. de C.V., SOFOM, E.R. |
|
99.99 |
Centro de Capacitación Santander, A.C. |
|
99.99 |
Banco Santander, S.A. F-100740 |
|
99.99 |
Fideicomiso GFSSLPT Banco Santander, S.A. |
|
89.14 |
Santander Servicios Corporativos, S.A. de C.V. |
|
99.99 |
Santander Tecnología México, S.A. de C.V. |
|
99.99 |
20. Internal
Control
The activities of Banco Santander Mexico are governed
by the current legislations of the local regulator and for a series of guidelines established by his holding company, Banco Santander,
whose headquarters are located in Madrid.
For the compliance of the regulations in force,
Santander México has developed and implemented an Internal Control Model (ICM) which includes the participation of the Board of
Directors, the statutory advisor, the Audit Committee, the Internal Audit Department, the General Direction, the Executive Direction of
Non-Financial Risks (Internal Control), Financial Control Department and the Regulatory Control Department.
The ICM is based in the identification and documentation
of the main risks and the annual assessment of the controls that are created to mitigate such risks. ICM guarantees, among other aspects,
design and execution of controls, establishment and updating of measures and controls that promote the compliance with the internal and
external regulations, such as the Committee of Sponsoring Organizations of the Tradeway Commission (COSO) guidelines and the proper operation
of the financial data processing systems.
Likewise, business continuity is ensured through
a Business Continuity Management System aligned with the best practices in the industry and covering the established corporate and local
regulatory requirements.
The internal control system includes:
The implementation of an organizational structure
has allowed the development and growth of the bank. Such structure is constituted as follows
CEO and General Direction
The following functions report to the President
and CEO:
| • | Deputy General Legal Director |
| • | Deputy General Director of Risks |
| • | Deputy General Director Corporate & Investment Banking |
Earnings Release | 1Q.2023 | |
Banco Santander México | 72 |
| • | Deputy General Director of Strategy, Public Affairs and Chief of Staff of the Executive Presidency |
| • | Deputy General Management Business Strategy |
| • | Executive Management Chief Audit Executive |
| • | Executive Director Chief Information Security Officer |
| • | Director of Chief of Staff North America |
| • | Coordination and Monitoring Department |
| § | Vice President of Commercial Network and
EIB: |
| • | Deputy General Director Digital and Innovation |
| • | Deputy General Management Commercial Network |
| • | SME Executive Directorate |
| • | High Income Executive Directorate |
| • | Executive Management Large Companies and Institutions |
| • | EI Commercial Strategy Executive Director |
| • | Executive Director of Financial Solutions |
| • | Business Executive Management |
| • | Head Wealth Management and Insurance |
| § | Vice President of Administration and Finance: |
| • | Deputy General Director Intervention and Management Control |
| • | Deputy General Director Corporate Resources and Recoveries |
| • | Deputy General Directorate of Technology |
| • | Deputy General Management Operations and Processes |
| • | Deputy General Management Chief Financial Officer |
| • | Human Resources Executive Director |
| • | Executive Management Strategy |
| • | ONE-T Transformation Executive Director |
| • | Executive Director of Corporate Development |
| • | Executive Directorate of Prevention and Security |
| • | Executive Director of Financial Inclusion |
*Organizational structure effective as of September 30th,
2022. For the recent organizational changes announced, please refer the V. Relevant Events section of this report.
The roles and responsibilities of each direction
have been stipulated in order to optimize the performance of the activities of Santander México.
The Organization area, via manuals, circulars and
bulletins, governs the activities of the bank; likewise, the Regulatory Control Department has established a general Code of Conduct that
every employee of Santander México has to follow.
The structure of Santander México includes
the constitution of a Board of Directors, which establishes the objectives, the policies and general procedures of Santander México,
the appointment of directors and the constitution of committees that are to supervise the development of the activities of Santander México.
The committees that supervise the development of
the entities that constitute Banco Santander México, created and reported to the Board of Directors, are:
Earnings Release | 1Q.2023 | |
Banco Santander México | 73 |
| § | Corporate Practices, Nominating
and Compensation Committee |
| § | Risk Management Committee |
The registration, control and storage of the daily
activities of Santander México are carried out by systems mainly designed and focused on the banking and brokerage activity. The
common platform for such purposes is known as ALTAIR and it is applied by all the entities in Latin America that are part of Banco Santander
(España).
Loans portfolio and transactions of commercial
banking of the bank are controlled and registered at ALTAIR. Treasury activities are controlled and registered in computer platforms and
the operations are centralized for its accounting registration in ALTAIR. Such platforms comply with the parameters stipulated by the
CNBV with respect to reliability and accuracy.
Santander México is regulated by the CNBV,
and therefore, the financial statements are prepared according to the accounting practices stipulated by such Commission via the issue
of accounting circulars, general official letters and particular official letters regarding the accounting registration of transactions.
For such purposes, the accounting system of Santander México has been structured with an accounts catalog stipulated by the Commission,
and all the reports come from such system and comply with the applicable provisions.
Within Santander México, there is an independent
area of Internal Audit, whose mission is to oversee the compliance, efficacy and efficiency of the internal control systems of the Bank,
as well as the reliability and quality of the accounting information.
To achieve so, Internal Audit verifies that the
risks inherent to the activity of Santander México are properly covered and the policies stipulated by the Direction, the applicable
internal and external regulations and the procedures are observed.
The results of the activities of Internal Audit
are reported on regular basis to the General Direction, the Audit Committee and the Board of Directors. Among other issues, the results
of the audits performed to the different business units of the companies that constitute Santander México and the follow up of
the recommendations provided to the different areas and/ or entities are informed.
Internal Audit has a quality system oriented to
the client satisfaction focus on continuous process improvement, which has been subject to a successful Quality Assurance Review (QAR)
during 2019.
In summary, Internal Control of Santander México
includes the continuous development, implementation and updating of an internal control model where all the areas of the bank have an
active role.
During the quarter, there have been no changes
to the internal controls and internal audit guidelines.
21. Transactions with related parties
21. Transactions with related parties |
|
|
|
Receivable |
|
Cash and cash equivalents |
5,251 |
Debtors under sale and repurchase agreements |
1,171 |
Derivatives (asset) |
103,660 |
Loan portfolio with credit risk stage 1 |
4,866 |
Other receivables, (net) |
5,391 |
Intangible assets |
968 |
|
|
Payable |
|
Time deposits |
5,460 |
Demand deposits |
3,008 |
Credit instruments issued |
247 |
Creditors under sale and repurchase agreements |
3,514 |
Derivatives (liability) |
91,991 |
Other payables |
13,833 |
Creditors from settlement of transactions |
2,068 |
Subordinated debentures |
30,184 |
|
|
Revenues |
|
Interest |
4 |
Premium on sale and repurchase agreements |
13 |
Others |
153 |
|
|
Net Commissions |
1,722 |
Net gain (loss) on financial assets and liabilities |
(1,121) |
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 74 |
Expenses |
|
Interest |
611 |
Administrative expenses |
357 |
Technical assistance |
913 |
|
|
22. Interests on loan portfolio |
As of March 31st, 2023, the consolidated income statement includes, in the item "Interest income", Ps.28,006 million that correspond to interests from the loan portfolio of Banco Santander México, S.A. |
23. Integral Risk Management |
Risk management is considered by Banco Santander
as a competitive element of strategic nature with the purpose of maximizing the value for the stockholder. This management is defined,
from a conceptual and organizational sense, as a comprehensive management of the different risks (market risk, liquidity risk, credit
risk, counterparty risk, operative risk, legal risk and technological risk) assumed by Banco Santander for the development of its activities.
The management of the risk inherent to transactions is essential for understanding and determining the behavior of the financial condition
of Banco Santander and the creation of long-term value.
In order to comply with the provisions regarding
the Comprehensive Risk management applicable to credit institutions, issued by the National Banking and Exchange Commission, the Board
of Directors agreed to create the Comprehensive Risk Management Committee of Banco Santander, to work pursuant to the rules set by such
regulations. This Committee gathers every month and verifies that the transactions are according to the objectives, policies and procedures
approved by the Board of Directors for the Comprehensive Risk Management.
The Comprehensive Risk management Committee delegates
in the Comprehensive Risk Management Unit the responsibility for the implementation of procedures for the measure, administration and
control of risks according to the applicable policies; such Unit has the faculty to authorize amounts greater than the stipulated limits
and in such cases, the Board of Directors shall be informed on such deviations.
Market Risk
The Market Risk Management department of the Comprehensive
Risk management Unit is responsible for recommending the policies on market risk management of Banco Santander, and to establish the parameters
for risk measuring, and to provide reports, analysis and assessments to the senior management, to the Comprehensive Risk management Committee
and to the Board of Directors.
The market risk management is to identify measure,
monitor and control risks arising from fluctuations in interest rates, exchange rates, prices and other market risk factors in currency,
money, capital and derivative markets that are exposed the positions that belong to Banco Santander.
The market risk measurement quantifies the potential
variation in the value of the positions as a consequence of changes in the market risk factors.
Depending on the nature of the activities of each
business unit, debt and capital instruments are registered as securities for trade, securities available for sale and or securities held
to maturity. The main characteristic that identifies securities available for sale is their permanent nature and they are managed as an
structural part of the balance sheet. Banco Santander has established provisions that all securities available for sale must fulfill,
as well as adequate controls for the compliance of such provisions.
Whenever significant risks are identified, they
are measured and limits are allocated in order to assure an adequate control. Global measurement of risk is carried out via a combination
of the methodology applied to Portfolios for Trade and to the management of Assets and Liabilities.
Trading Books
In order to measure the risk in a global approach,
the methodology of Value at Risk (“VaR”) is used. VaR is defined as the statistical estimate of the potential loss of value
of a given position, during certain period and at certain confidence level. VaR provides a universal measure of the level of exposure
of the different risk portfolios; it allows the comparison of the risk level assumed in different securities and markets and expresses
the level of each portfolio through a unique figure in economic units.
VaR is calculated via historical simulation, with
a 521 working-days window (520 percentage changes) and a one-day horizon. The calculation is performed from a series of simulated gains
and losses with 1% percentile at constant pesos and
Earnings Release | 1Q.2023 | |
Banco Santander México | 75 |
with pesos decreasing on an exponential basis,
with a decrease factor that is reviewed on annual basis, the most conservative measure is the one to be reported. A confidence level of
99% is assumed.
Note that the historical simulation model is limiting
to assume that the recent past represent the near future.
The Value at Risk as of the end of first quarter
of 2023 amounted to:
Bank |
|
VaR
(Thousand of Mexican pesos) |
% |
Trading Desks |
32,623.92 |
0.02% |
Market Making |
58,321.85 |
0.03% |
Propietary Trading |
18,286.68 |
0.01% |
|
|
|
Risk factor |
|
|
Interest rate |
35,915.87 |
0.02% |
Foreign exchange |
16,472.02 |
0.01% |
Equity |
1,743.14 |
0.00% |
* % of VaR with respect to Net Capital |
|
The Value at
Risk for the average the first quarter of 2023 (based on month-end amounts) amounted to:
Bank |
|
VaR
(Thousands of Mexican pesos) |
% |
Trading Desks |
34,621.92 |
0.02% |
Market Making |
41,086.82 |
0.02% |
Propietary Trading |
16,329.37 |
0.01% |
|
|
|
Risk factor |
|
|
Interest rate |
36,427.83 |
0.02% |
Foreign exchange |
13,177.49 |
0.01% |
Equity |
2,484.01 |
0.00% |
* % of VaR with respect to Net Capital |
|
Likewise, monthly simulations of gains or losses
of portfolios are carried out by revaluating such portfolios under different scenarios (Stress Test). Such estimates are generated using
two different methods:
| § | Applying to risk factors the
percentage changes observed in certain periods including relevant market turbulences. |
| § | Applying to risk factors changes
that depend on the volatility of each risk factor. |
On a monthly basis “back testing” is
carried out to compare daily gains and losses that would have been observed is the same positions had been maintained, taking into account
only the change in value at risk in order to be able to fine tune the models. Even though these reports are prepared on a monthly basis,
they include daily tests.
Assets and Liabilities Management
Commercial banking activities of Banco Santander
generate important balance sheet amounts. The Assets and Liabilities Committee (“ALCO”) is responsible for determining the
guidelines for the management of financial margin risk, net worth value and liquidity that must be followed by the different commercial
portfolios. Pursuant to this approach, the General Direction of Finances has the responsibility to execute the strategies defined by the
Assets and Liabilities Committee in order to modify the risk profile of the commercial portfolio by following the corresponding policies.
Compliance with information requirements for interest rate, Exchange rate and liquidity risks is fundamental.
As part of the financial management of Banco Santander,
sensitivity to Net Interest Income (“NIM”) and Market Value of Equity (“MVE”) of the different balance sheet items
is analyzed in comparison to variations in interest rates. This sensitivity is derived from the difference between maturity dates of assets
and liabilities and the dates interest rates are modified. The
Earnings Release | 1Q.2023 | |
Banco Santander México | 76 |
analysis is performed from the classification of
each item sensitive to interest rate throughout time, according to their repayment, maturity or contractual modification of the applicable
interest rate.
|
Sensitivity NIM |
|
Sensitivity MVE |
Bank |
Jan-23 |
Feb-23 |
Mar-23 |
Average |
|
Jan-23 |
Feb-23 |
Mar-23 |
Average |
Balance MXN GAP |
13% |
11% |
23% |
15% |
|
64% |
74% |
56% |
64% |
Scenario |
(100bp) |
(100bp) |
(100bp) |
N/A |
|
+100bp |
+100bp |
+100bp |
N/A |
Balance USD GAP |
26% |
22% |
24% |
24% |
|
47% |
41% |
44% |
45% |
Scenario |
(100bp) |
(100bp) |
(100bp) |
N/A |
|
(100bp) |
(100bp) |
(100bp) |
N/A |
*The worst between the +100 bps and -100 bps is
considered.
Using simulation techniques, the predictable change
of the net interest income and the market value of equity are measured in different interest rate scenarios, and their sensitivity under
extreme movement of such scenarios, as of the end of the first quarter of 2023:
|
Sensitivity NIM |
|
Sensitivity MVE |
Bank |
Scenario |
Total |
Derivatives |
Non Derivatives |
|
Scenario |
Total |
Derivatives |
Non Derivatives |
Balance MXN GAP |
(100bp) |
(569) |
(1,231) |
662 |
|
+100bp |
(2,414) |
2,675 |
(5,089) |
Balance USD GAP |
(100bp) |
(866) |
29 |
(895) |
|
(100bp) |
(2,989) |
(1,343) |
(1,646) |
*The worst between the +100 bps and -100 bps is
considered.
The Assets and Liabilities Committee adopts investment
and hedging strategies in order to maintain such sensitivities within the target range.
Limits
Limits are used to control global risk of the financial
group derived from each portfolio and books. The structure of limits is used to control exposures and to establish the total risk authorized
to business units. These limits are established for VaR, Loss alert, maximum loss, equivalent volume of interest rate, delta equivalent
in equity, open foreign currency positions, sensitivity of net interest income and sensitivity of market value of equity.
Liquidity Risk
Liquidity risk is related to the ability of Banco Santander to finance
acquired commitments at reasonable market prices, as well as to fulfill business plans with stable financing sources. Risk factors may
be external (liquidity crisis) and internal due to excessive concentration of maturities.
Banco Santander carries out a coordinated management
of maturities of assets and liabilities, and oversees the maximum timing difference profiles. This monitoring is based in the analysis
of maturities of assets and liabilities, both contractual and managerial. Banco Santander realizes a control for the maintenance of a
sufficient quantity of liquid assets to guarantee a horizon of survival during a minimum of days facing a scene of stress of liquidity
without resorting to additional financing sources. The risk of Liquidity is limited in terms of a minimal period of days established for
local, foreign and consolidated currencies. It is necessary to indicate that in the current quarter incidents have not been had in the
metrics.
Millions of Pesos |
|
Total |
|
1D |
1W |
1M |
3M |
6M |
9M |
1Y |
5Y |
>5Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
Structural GAP |
|
445,782 |
|
(88,423) |
(4,579) |
(93,017) |
33,070 |
32,815 |
38,724 |
64,393 |
575,447 |
(112,649) |
Non Derivative |
|
433,536 |
|
(88,423) |
(5,393) |
(93,007) |
31,417 |
32,507 |
36,610 |
63,797 |
572,949 |
(116,920) |
Derivatives |
|
12,246 |
|
0 |
815 |
(10) |
1,654 |
308 |
2,114 |
597 |
2,498 |
4,271 |
Credit Risk
Management of credit risk of Grupo Financiero Santander
is developed differently for the different segments of clients along the three phases of the credit process: acceptance, follow-up and
recovery.
From a global perspective, management of credit
risk in Grupo Financiero Santander is responsible for the identification, measurement, integration and assessment of the aggregated risk
and the profitability according to such risk; with the purpose of oversee the levels of risk concentration and to adapt them to the limits
and objectives previously established.
Risks receiving an individual treatment (risks
with companies, Grupo Financiero Santander and financial entities) are identified and taken apart from those other risk that are managed
in standardized manner (consumer and mortgages credits to individuals, loans to businesses and small enterprises). .
Risks managed on individual basis are subject to
a solvency or rating system with a related probability of failure that allows the measuring of the risk for each client and for each transaction
from the beginning. The assessment of the client, after analyzing other relevant risk factors in different areas, is adjusted according
to the special characteristics of the transaction (guarantee, term, etc,).
Earnings Release | 1Q.2023 | |
Banco Santander México | 77 |
Standardized risks require, due to their special
characteristics (great number of transactions for relatively low amounts), a different management that allows an efficient process and
effective use of resources, so automated decision tools are used (expert and credit scoring systems).
Management of loans to companies is complemented,
during the follow-up phase, with the so called “system of special monitoring” that determines the policy to be followed in
the management of the risks with companies or groups rated within such category. Different situations of levels of monitoring are identified
and generate different actions. A special monitoring grade is iven in the case of alert signals, systematic reviews, or specific initiatives
promoted by the Risks Department or Internal Audit.
Recovery Units constitute a critical element in
the management of irregular risk, in order to minimize the final loss for Grupo Financiero Santander. These units are responsible for
a specialized management of the risk from the moment they are classified as irregular risk loans (defaulting payment).
Grupo Financiero Santander has carried out a policy
for the selective growth of risk and a strict treatment of late payments and the creation of the corresponding provisions, based in the
prudent criteria defined by the Group.
Probability of Default and Expected Losses
Pursuant to the provisions on Comprehensive Risk
Management included in the general regulations applicable to credit institutions, as part of the credit risk management, credit institutions
must determine the probability of default.
The system allows the calculation of the probability
for the different loans portfolios.
| a. | The probability of failure is for “No Retail” portfolios. It is determined via the fine tune
of the ratings of clients in a given moment, based in the Monthly Default Rates observed during a period of five years. Such Default Rates
are adjusted to an economic cycle of ten years. For “Retail” portfolios, the standard default probabilities set by the Basilea
Convention are used. |
| b. | Once the probability of default is determined, the parameters of “severity of Loss” (“LGD”)
and “Exposure at Default” (“EAD”) stipulated in Basilea, are taken into consideration. |
Once the abovementioned factors are obtained, the
Expected Loss (“PE”) is calculated as follows:
Expected Loss = Probability of Default x Severity
of Loss x Exposure at Default
i.e.: PE = PD * LGD * EAD
Counterparty Risk
Whitin the credit risk, there is a concept that,
due to its specific characteristics, it requires a special management: the Counterparty Credit Risk.
Counterparty Credit Risk (CCR) is defined as the
risk that may arise from total or partial breach of the financial obligations contracted with the entity. It is a bilateral credit risk,
as it may affect both parties of the transaction, and it is uncertain, since it is conditioned by the behaviour of markets, which are
volatile.
The financial securities that generates this exposure
are the financial derivatives, repurchase agreements (REPOs) and security lending. The management and control of this type of credit risk
is carried out by a specific team with an organizational structure independent from the business teams.
For the control
of the counterparty credit lines, the Equivalent Credit Risk (REC) is used. The REC is the metric that represents the peak exposure or
the highest potential future exposure value at a specific time interval and it can be obtained in the following ways:
| · | Gross REC: it measures the
exposure without considering netting and collateral agreements. It´s obtained at a transaction level and at other levels of aggregation. |
| · | Net REC: it measures the
exposure considering netting and collateral agreements and personal or financial guarantees. It´s calculated at a netting agreement
level and at other levels of aggregation. |
In addition to
the Counterparty Risk, there is the issuing risk, which is generated by the acquisition and / or direct disposal of public and private
instruments of authorized securities and the Settlement Risk, also known for Herstatt risk for FX trading, is the risk that is generated
in the exchange of securities when one of the parties fails to deliver the securities/currency/cash, committed by contract, having received
the amount from the other party.
The control of
Counterparty Risk is performed in a daily basis using the Credit Risk Exposure Advanced Management (CREAM), which allows to know the credit
line availability for all the counterparties, for any of the instruments already mentioned and term.
Earnings Release | 1Q.2023 | |
Banco Santander México | 78 |
For the process
of control for this risk, Financial Risk Division oversees on a daily basis the compliance with the limits on counterparty credit risks
by product, term and other conditions stipulated in the authorization for financial markets. Likewise, it is the responsible for communicating
on a daily bases, the limits, consumptions and any incurred deviation or excess.
On a monthly
basis, a report is presented to the Risk Management Committee, with respect to the limits to Counterparty Credit Risks, Issuer Risks and
current consumptions. In addition, on a monthly basis, a report is presented to the Global Banking Credit Committee and Retail Credit
Committee with respect to incurred excesses and transactions with non-authorized customers. Also, in a monthly basis, is presented to
the Risk Management Committee the present value of the expected loss for the actual portfolio of derivatives and repos in a base scenario
and two other stressed scenarios (LGD and PD).
Currently, Banco
Santander has lines of counterparty credit risk with the following segments: Mexican Sovereign Risk and Domestic Development Banking,
Foreign Financial Institutions, Mexican Financial Institutions, Corporations, Companies Banking-SGC, Institutional Banking, Large Enterprises
Unit and Project Finance.
Equivalent Net Credit Risk of the lines of
Counterparty Credit Risk and Issuer Risk of Banco Santander for the 1Q of 2023:
Equivalent Net Credit Risk |
Millions of U.S. Dollars |
Segment |
Jan-23 |
Feb-23 |
Mar-23 |
Average |
Sovereign Risk, Development Banking and Financial Institutions |
1,360 |
1,200 |
1,424 |
1,328 |
Corporates |
588 |
554 |
584 |
576 |
Project Finance |
149 |
129 |
166 |
148 |
Companies |
226 |
183 |
223 |
211 |
Mart to Market |
Millions of U.S. Dollars |
Segment |
Jan-23 |
Feb-23 |
Mar-23 |
Average |
Sovereign Risk, Development Banking and Financial Institutions |
537 |
814 |
969 |
773 |
Corporates |
(89) |
(46) |
(23) |
(53) |
Project Finance |
(65) |
(104) |
(68) |
(79) |
Companies |
(147) |
(213) |
(153) |
(171 |
Weighted Rating |
Segment |
Jan-23 |
Feb-23 |
Mar-23 |
Average |
Sovereign Risk, Development Banking and Financial Institutions |
6.9 |
7.0 |
7.0 |
6.9 |
Corporates |
6.7 |
6.8 |
6.8 |
6.8 |
Project Finance |
5.6 |
5.6 |
5.6 |
5.6 |
Companies |
4.8 |
5.6 |
5.6 |
5.3 |
The average
rating was calculated by weighting internal rating by exposure
Equivalent Net
Credit Risk of the lines of Issuer Risk of Banco Santander for the 1Q of 2023:
Equivalent Net Credit Risk |
Millions of U.S. Dollars |
Segment |
Jan-23 |
Feb-23 |
Mar-23 |
Average |
Sovereign Risk, Development Banking and Financial Institutions |
23,978 |
24,278 |
23,055 |
23,771 |
Corporates |
12 |
13 |
13 |
13 |
Project Finance |
0 |
0 |
0 |
0 |
Companies |
0 |
0 |
0 |
0 |
The equivalent
credit risk lines maximum gross counterparty risk of Banco Santander as of the end of the 1Q of 2023, which corresponds to derivative
transactions, is distributed depending on the type of derivative:
Earnings Release | 1Q.2023 | |
Banco Santander México | 79 |
Type of Derivative |
End of 1Q of 2023 |
Interest Rate Derivatives |
48.79% |
Exchange Rate Derivatives |
50.91% |
Bonds Derivatives |
0.00% |
Equity Derivatives |
0.30% |
Total |
100.00% |
The Expected Loss of Banco Santander at the end
of the quarter of 2023, and the quarterly average of the expected loss of the lines of Counterparty risk of Banco Santander are:
Expected Loss |
Millions of U.S.Dollars |
Segment |
Jan-23 |
Feb-23 |
Mar-23 |
Average |
Sovereign Risk, Development Banking and Financial Institutions |
4.10 |
3.24 |
1.62 |
2.99 |
Corporates |
3.95 |
5.24 |
6.31 |
5.17 |
Project Finance |
1.56 |
1.55 |
1.32 |
1.48 |
Companies |
2.78 |
2.56 |
6.45 |
3.93 |
The segments of Mexican Financial Institutions
and Foreign Financial Institutions are very active counterparties with whom Banco Santander has current positions of financial instruments
with Counterparty Credit Risk. It is important to mention that Equivalent Credit Risk is mitigated by netting agreements (ISDA-CMOF) and,
in some cases, by collateral agreements (CSA-CGAR) or revaluation agreements with counterparties.
Respect to total collateral received for derivatives transactions as
of the end of the 1Q of 2023:
Collateral received for derivatives |
|
Percentage |
Cash |
79.08% |
Debt issued by the Mexican Government |
4.14% |
Debt issued by Sovereigns other than the Mexico |
16.78% |
Note: In the event that the credit rating of Banco
Santander is lowered, there would be no impact on the amount of real guarantees that the Institution would have to provide, because the
guarantee contracts with a threshold greater than 0 are unilateral in favor of the Institution.
In respect to collateral management in derivatives
transactions, counterparty’s positions are valuated according to the frequency established at each collateral agreement. In addition,
all credit risk parameters, established at each collateral agreement are considered to obtain the amount of collateral to be delivered
or to be received from the counterparty. These amounts, margin calls, will be requested from the counterparty which has the right to receive
the collateral, according to the frequency established at the collateral agreement. The counterparty which receives the margin call, has
the right to analyze the valuation and it could result on discrepancies to solve. There are two types of margins for derivatives:
| · | Variation Margin: it refers to collateral delivered
by a counterparty to another counterparty in order to meet its obligations under one or more transactions between the parties, as a result
of a change in the value of such obligations since the last time those collaterals were delivered. |
| · | Initial Margin: it refers to the collateral received
by a counterparty to cover its current and future exposure in the interval between the last receipt of margin and the settlement of positions
or the coverage of market risk after a default by the other counterparty. |
The control of wrong-way risk is also performed
by the counterparty credit risk team. This risk occurs when the "exposure to a counterparty is adversely correlated with the credit
quality of that counterparty", in short it arises when default risk and credit exposure increase together. In Banco Santander (Mexico)
the deals with wrong-way risk receive a special treatment, they are not included in the netting set and must have an independent CSA,
so the exposure is limited.
Legal Risk
Legal Risk is defined as the potential loss due
to the failure to comply with the applicable legal and administrative regulations, the issue of administrative and judicial resolutions
against Banco Santander and the application of fines, with respect to the transactions carried out by Banco Santander.
Pursuant to the provisions regarding the Comprehensive
Risk Management, the following activities are performed: a) Establishment of policies and procedures for analyzing the legal validity
and the proper execution of the legal acts. b) estimates of the amount of potential losses derived from judicial or administrative orders
against Banco Santander and the possible application of fines c) Analysis of the legal acts governed by a legal system different to the
Mexican laws, d)
Earnings Release | 1Q.2023 | |
Banco Santander México | 80 |
communication to directors and employees on the
legal and administrative regulations applicable to transactions and e) the performance, at least on annual basis, of internal legal audits.
Operational Risk
Operational risk is defined as the risk of loss
resulting from inadequate or failed internal processes, people and systems or from external events.
The main objective is to avoid or reduce the impact
of Operational Risk, through the identification, monitoring and control of the factors that trigger the events of potential loss. Therefore,
it also requires to establish policies and procedures to operate under the risk exposure that the Bank is willing to accept.
The sound management of risk involves mainly the
heads of each Business Unit on the management tools and results; as well as a continuous training to the staff. The pillars on which the
operational risks are managed are:
a) Strategic planning and budget: Required activities
to define the operational risk profile for Banco Santander México; this includes:
| - | Risk appetite, defined as the level of risk that the Bank is willing to accept |
| - | Loss annual budget, ensuring the overview of real losses according to the budget and the deviations, challenging
the controls and extenuation measures. |
b) Identify, measure and evaluation of the Operational
risk; identify risks and the factors that trigger them in the Bank, and estimate the qualitative or/and quantitative impact.
c) Monitoring; The Overview and monitoring of operational
risk goal for periodic analysis of available information of risk (type and level) during the normal development of the activities.
d) Extenuation (Mitigation); once the Operational
Risk has been assessed, it is required to establish actions to avoid the risk or to mitigate the impact for risk that materialize, develop
a cost-benefit study and indicators should be implemented to help us evaluate the effectiveness of these actions.
e) Reporting; the Operational Risk profile and
performance of the Operational Risk environment is presented on a regular basis in Bank Committees.
During the first quarter of 2023, the monthly average
Operational Risk loss reported by Banco Santander México is 39.3 million pesos. This amount represents a increase of 32% compared
to the same period in 2022.
Since December 2016, Banco Santander México
applies the Alternate Standard Approach (ASA) for operational risk capital requirements.
Technological Risk
Technological risk is defined as the potential
loss due to damages, discontinuation, alterations or failures derived from the use or dependence on hardware, software, systems, applications,
networks and any other data channel distribution for the provision of banking services to the clients of Banco Santander.
Banco Santander México has adopted a corporate
model for the management of technological risk (which includes cyber risks), integrated into the service and support processes of the
technological areas, to identify, evaluate, monitor, control, mitigate and report the technological risks to which the operation is exposed.
This model allows the establishment of control measures to reduce the probability of risks materializing or, minimize the impact of those
risks.
Processes and levels of authorization
Pursuant to internal
regulations, all the products and services traded by Banco Santander are approved by the “Comité de Comercialización”
and by the “Comité Corporaivo de Comercialización”. Those products or services that are modified or extended
with respect to their original approval must be approved by the “Comité de Comercialización” and, depending
of their relevance, the “Comité Corporaivo de Comercialización” must approve them too.
All areas taking
part in the operation of the product or service, depending on the nature of such product or service, as well as the areas responsible
for their accounting registration, legal formalization, fiscal treatment, risk assessment, etc. are present in the Committee. All approvals
shall be unanimous as there are no authorizations approved by majority of votes. In addition to the Committee’s approval, there
are products that require authorizations from local authorities, and therefore, the Committee’s approvals are subject to the authorizations
issued by the competent authorities in each case.
Finally, all
the approvals shall be authorized by the Comprehensive Risk Management Committee.
Independent Reviews
Earnings Release | 1Q.2023 | |
Banco Santander México | 81 |
Banco Santander is subject to the monitoring and
supervision of the National Bank and Exchange Commission, the Central Bank of Mexico and the Bank of Spain, and such monitoring and supervision
is exercised via follow-up processes, inspection visits, information requests, delivery of documents and reports.
Likewise, periodic reviews are performed by Internal
and External Auditors.
General description of the valuation techniques
Derivative financial securities are valued at reasonable
value, according to the accounting rules established in the Circular Letter for Credit Institutions issued by the National Banking and
Exchange Commission, in Principle B-5 “Derivative Financial Instruments and hedging Transactions” and the provisions in Principle
A-2 “Application of specific rules”, and the provisions in the specific rule included in Bulletin C-10 of the Financial Information
Rules.
| A. | Methodology of Valuation |
Valuation is made at the corresponding
closing market price. Prices are provided by the supplier of prices.
| b) | Over-the-Counter Markets |
| i) | Derivative financial instruments with optionality. |
In the majority of the cases, a general
form of the Black & Scholes model is used. Such model assumes that the underlying product follows a lognormal distribution. For exotic
products or when payment depends on the trajectory of any market variable, MonteCarlo simulations are used. In this case, it is assumed
that logarithms of the different variables follow a multi-varied normal distribution.
| ii) | Derivative financial instruments with no optionality. |
The valuation technique is to obtain
the present value of the estimated future flows.
In all cases, Banco Santander carries out the valuation
of its positions and registers the corresponding value. In some cases, a different calculation agent is designated, and such calculation
agent may be the counterparty or a quarter party.
In the performance of its commercial banking activities,
Banco Santander has tried to cover the evolution of the financial margin of structured portfolios that are exposed to adverse movements
in interest rates. The ALCO, the body responsible for the management of long-term assets and liabilities, has constituted the portfolio
via which the Banco Santander achieves such hedge.
An accounting hedge is defined as a transaction
that complies with the following conditions:
| a. | A hedge relationship is designated and documented from the beginning
in an individual file, where its objective and strategy is established. |
| b. | The hedge is effective for the compensation of variations in
the reasonable value or in the cash flows attributed to such risk, according to the risk management documented at the beginning. |
The Management of Banco Santander performs derivative
transactions for hedging purposes with swaps.
Derivatives for hedging purposes are valued at
market value, and the effect is recognized depending on the type of accounting hedge, pursuant to the following:
| a. | In the case of fair value hedges, they are valued at market
value for the risk covered, the primary position and the hedging derivative instrument, and the net effect is registered in the statement
of income of the corresponding period. |
| b. | In the case of cash flow hedges, the hedging derivative instrument
is valued at market value. The effective portion of the hedge is registered in the comprehensive income account, within the stockholders’
equity, and the ineffective portion is registered in the statement of income. |
Banco Santander ceases the recording of hedges
at the maturity date of the derivative, or when such derivative is sold, cancelled or exercised; when the derivative does not reach a
high efficiency in compensating the changes in the reasonable value or the cash flows of the covered item, or when Banco Santander decides
to cancel the hedge.
It shall be fully evidenced that the hedge fulfills
the objective for which derivatives were contracted for. This effectiveness requirement assumes that the hedge must comply with a maximum
range of deviation with respect to the initial objective of 80% to 125%.
In order to demonstrate the efficacy of hedges,
two tests are to be carried out:
Earnings Release | 1Q.2023 | |
Banco Santander México | 82 |
| a) | Forward-looking Test: it is demonstrated that, in the future,
the hedge will be within the aforementioned range of deviation. |
| b) | Retrospective Test: This test reviews if, in the past, from
its initial date to now, the hedge has been maintained within the allowed range of deviation. |
In the cases of Fair Value Hedges and the Cash
Flow Hedges, they are retrospective and forward-looking efficient and within the allowed maximum range of deviation.
The most relevant reference variables are:
Exchange Rates
Interest Rates
Equity
Baskets of equities and stock
indexes.
Derivative financial instruments for trading and
hedging purposes are valued on a daily basis.
Management of internal and external sources of liquidity that may
be used for the compliance of requirements related to derivative financial instruments.
Resources are obtained via the National and International Treasury departments.
Changes in exposure to identified risks, contingencies and events,
known or expected, in derivative financial instruments.
At the end of the quarter quarter of 2016, Banco
Santander has no situation or contingency such as changes in the value of the underlying asset or the reference variables, that may cause
the use of the derivative financial instruments to be different to their original intended use, a significant change in their scheme or
the total or partial loss of the hedge, requiring the Issuer to assume new obligations, commitments or variations in its cash flow or
affecting its liquidity (day trade calls), nor contingencies or events known or expected by the Management that may affect future reports.
During the first quarter of 2023, the number or
expired derivative financial instruments and closed positions was as follows:
Summary of Derivative Financial Instruments |
|
Million Pesos as of March 31st, 2023 |
|
|
|
|
|
|
|
|
Derivatives |
Underlying Asset |
Purposes trading or hedging |
Notional |
Fair Value
|
|
Current Quarter |
Previous Quarter |
|
|
|
|
|
|
|
|
|
Forwards |
Foreign Currency |
Trading |
480,659 |
3,645 |
1,792 |
|
Forwards |
Equity |
Trading |
8,303 |
6 |
0 |
|
|
|
|
|
|
|
|
Futures |
Foreign Currency |
Trading |
22,068 |
0 |
0 |
|
Futures |
Market Index |
Trading |
757 |
0 |
0 |
|
|
|
|
|
|
|
|
Options |
Equity |
Trading |
9,097 |
(1,775) |
(1,579) |
|
Options |
Foreign Currency |
Trading |
192,630 |
(265) |
32 |
|
Options |
Market Index |
Trading |
360 |
22 |
7 |
|
Options |
Interest Rate |
Trading |
163,687 |
(599) |
(644) |
|
|
|
|
|
|
|
|
Swaps |
Cross Currency |
Trading |
1,087,801 |
4,312 |
4,110 |
|
Swaps |
Interest Rate |
Trading |
7,685,450 |
(4,527) |
(5,718) |
|
Swaps |
Equity |
Trading |
450 |
(472) |
(479) |
|
|
|
|
|
|
|
|
Forwards |
Foreingn Currency |
Hedging |
37,249 |
3,010 |
4,130 |
|
|
|
|
|
|
|
|
Swaps |
Cross Currency |
Hedging |
57,028 |
1,139 |
(1,035) |
|
Swaps |
Interest Rate |
Hedging |
125,734 |
3,542 |
2,572 |
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 83 |
Santander México, at the execution of transactions
of OTC derivative financial instruments, has Collateral formalized agreements with many of its counterparties, which function as market
value guarantee of the derivative transactions, and it is determined based on the exposure of the net position on risk with each opposing
party. The managed Collateral consists mainly in cash deposits, whereat there is not a deterioration situation.
During the first quarter of 2023, there have been
no derivatives which underlying assets are investments in proprietary shares or stock certificates that represent them.
During the first quarter of 2023, the number or
expired derivative financial instruments and closed positions was as follows:
Description |
Maturities |
|
Closed Positions |
CAPS AND FLOORS |
1,183 |
|
12 |
EQUITY FORWARD |
0 |
|
0 |
OTC EQ |
47 |
|
13 |
OTC FX |
2,136 |
|
510 |
SWAPTIONS |
0 |
|
0 |
FX FORWARD |
30,864 |
|
91 |
IRS |
0 |
|
130 |
CCS |
0 |
|
103 |
EQUITY SWAP |
0 |
|
0 |
The amount of day trade calls performed during
the quarter was the necessary for covering contributions to organized markets and the requirements in collateral agreements.
During the first quarter of 2023, there were no defaults by counterparties.
Sensitivity Analysis
Identification of Risks
Sensitivity measures of market risk associated
with securities and derivative financial instruments are those that measure the change (sensitivity) of the market value of the financial
instrument concerned, when changes in each of the risk factors associated with same occur.
The sensitivity of the value of a financial instrument
when changes in market factors occur and is determined by the full instrument revaluation.
The sensitivities are detailed
below according to each risk factor and associated historical consumption of the trading book.
The management strategy of the
organization is integrated with security positions and derivatives. The latter are used largely to mitigate the market risk of the second.
In view of the above, the sensitivities or exposures as described below are both types of instruments considered as a whole.
1. Sensitivity to risk factor “Equity (“Delta EQ”)”
The EQ Delta shows the change in
the portfolio's value in relation to changes in the prices of equities.
The EQ Delta calculated for the
case of derivative financial instruments considered the relative change of 1% in the prices of the underlying assets in equities, in the
case of equities, this considers the relative variation of 1% of market price title.
2. Sensitivity to risk factor “Foreign
Exchange”, (“Delta FX”)
The FX Delta shows the change in
the portfolio's value in relation to changes in asset prices exchange rate.
The FX Delta calculated for the
case of derivative financial instruments considered the relative change of 1% in the prices of the underlying assets of the exchange rate,
In the case of currency positions, this considers the relative variation of 1%of the corresponding exchange rate.
3. Sensitivity to risk factor “Volatility”
(“Vega”)
Vega sensitivity is the measure
resulting from changes in the volatility of the underlying asset (the reference asset). Vega risk is the risk that a change in the volatility
of the underlying asset value, that results in a change in the market value of the derivative.
The calculation of Vega sensitivity,
considers the absolute change of 1% in the volatility of the underlying asset value.
4. Sensitivity to risk factors “Interest
Rate” (“Rho”)
This sensitivity quantifies the
change in value of financial instruments for the trading portfolio in the face of a parallel increase in the interest rate curves of a
basis point.
Earnings Release | 1Q.2023 | |
Banco Santander México | 84 |
The table below presents the sensitivities
described above corresponding to the position of the trading portfolio, as of the end of the first quarter of 2023:
Sensitivity Analysis |
Million pesos |
Total Rate Sensitivity |
|
|
|
|
|
|
Pesos |
|
Other Currencies |
|
|
|
Sens. a 1 Bp |
1.04 |
|
0.64 |
|
|
|
|
|
|
|
|
|
|
Vega Risk factor |
|
|
|
|
|
|
EQ |
|
FX |
|
IR |
|
Total |
0.54 |
|
8.19 |
|
(0.18) |
|
|
|
|
|
|
|
|
Delta Risk Factor (EQ and FX) |
|
|
|
|
|
|
EQ |
|
FX |
|
|
|
Total |
- |
|
(6.34) |
|
|
|
It is considered that the above sensitivity table
reflects prudent management of the trading portfolio of Banco Santander with respect to risk factors.
Stress Test for Derivative Financial Instruments
The following are various stress test scenarios
considering various scenarios calculated for the trading portfolio of Banco Santander.
This scenario was defined based in the
movements derived from a standard deviation, with respect to risk factors that have an influence over the valuation of financial instruments.
Specifically:
| o | Risk factors of Interest Rate (“IR”), volatility (“Vol”) and rate of Exchange
(“FX”) were incremented in a standard deviation. |
| o | Risk factors with respect to stock market (“EQ”) were decreased in a standard deviation. |
Under this scenario, as requested in
the official letter, risk factors were modified in 25%. Specifically:
| o | Risk factors: IR, Vol and FX were multiplied by 1.25 that means, they were incremented in 25%. |
| o | Risk factor EQ was multiplied by 0.75 that means, it was decreased in 25%. |
Under this scenario, as requested in
the official letter, risk factors were modified in 50%. Specifically:
| o | Risk factors IR, Vol and FX are multiplied by 1.50, that is, they were incremented in 50%. |
| o | Risk factor EQ was multiplied by 0.5, that is, it was decreased a 50%. |
Effect in the Income Statement
The following table shows the possible income (loss) for the trading
portfolio of Banco Santander, in millions of Mexican pesos for each stress scenario, as of the end of the first quarter of 2023:
Summary of Stress Test |
Million pesos |
|
|
Risk Profile |
Stress all factors |
Probable scenario |
(17) |
Remote scenario |
1,260 |
Possible scenario |
90 |
|
|
|
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 85 |
24. Disclosure of the Liquidity
Coverage Ratio
On August 23, 2021, the Commission and the Central
Bank of Mexico published in the Federal Official Gazette, the General Provisions on Liquidity Requirements for multiple banking institutions,
which establish liquidity requirements that credit institutions must comply at all times in accordance with the guidelines established
by the Committee on Regulation of Bank Liquidity at its meeting held on October 17th, 2014 and June 14 th, 2018.
These regulations came into effect on March 1st,
2022.
During the first quarter of 2023, the weighted
average CCL for the Bank is 212.24%, complying with the Bank´s desired Risk Profile and well above the regulatory minimum established
in the regulations.
|
Single Calculation |
|
Consolidated Calculation |
Million pesos |
Amount unweighted (average) |
|
Weighted amount (average) |
|
Amount unweighted (average) |
|
Weighted amount (average) |
Liquidity Assets |
1 |
Total high-quality liquid assets |
Not applicable |
|
305,324 |
|
Not applicable |
|
305,324 |
Cash Outflows |
2 |
Unsecured retail financing |
320,819 |
|
18,332 |
|
320,819 |
|
18,332 |
3 |
Stable funding |
275,005 |
|
13,750 |
|
275,005 |
|
13,750 |
4 |
Less stable funding |
45,815 |
|
4,581 |
|
45,815 |
|
4,581 |
5 |
Unsecured wholesale funding |
457,106 |
|
174,493 |
|
457,106 |
|
174,493 |
6 |
Operational deposits |
245,910 |
|
57,386 |
|
245,910 |
|
57,386 |
7 |
Non-operational deposits |
166,478 |
|
72,389 |
|
166,478 |
|
72,389 |
8 |
Unsecured debt |
44,718 |
|
44,718 |
|
44,718 |
|
44,718 |
9 |
Secured wholesale funding |
Not applicable |
|
364 |
|
Not applicable |
|
364 |
10 |
Additional requirements: |
246,314 |
|
28,750 |
|
247,432 |
|
28,785 |
11 |
Outflows related to derivatives exposures and other collateral requirements |
39,254 |
|
17,255 |
|
39,254 |
|
17,255 |
12 |
Outflows related to loss of funding on debt products |
0 |
|
0 |
|
0 |
|
0 |
13 |
Credit and liquidity facilities |
207,059 |
|
11,496 |
|
208,178 |
|
11,530 |
14 |
Other contractual funding obligations |
100,221 |
|
526 |
|
100,221 |
|
526 |
15 |
Other contingent funding obligations |
11,746 |
|
11,746 |
|
11,746 |
|
11,746 |
16 |
Total Cash Out |
Not applicable |
|
234,211 |
|
Not applicable |
|
234,245 |
Cash Inflows |
17 |
Cash inflows secured transactions |
153,292 |
|
1,890 |
|
153,292 |
|
1,890 |
18 |
Cash inflows from operations unsecured |
116,239 |
|
83,128 |
|
115,753 |
|
82,513 |
19 |
Other cash inflows |
5,618 |
|
5,618 |
|
5,618 |
|
5,618 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 86 |
20 |
Total Cash Inflows |
275,149 |
|
90,636 |
|
274,663 |
|
90,021 |
Total adjusted value |
21 |
Total of Eligible Liquid Assets |
Not applicable |
|
305,324 |
|
Not applicable |
|
305,324 |
22 |
Total Net Cash Out |
Not applicable |
|
143,575 |
|
Not applicable |
|
144,224 |
23 |
Liquidity Coverage Ratio |
Not applicable |
|
214.31% |
|
Not applicable |
|
212.24% |
The presented numbers are subject to review and
therefore they might suffer changes.
Notes related to the Liquidity Coverage Ratio
a) Natural days
contemplated in the quarterly report.
·
90 days.
b) Main causes of the
results of the Liquidity Coverage Ratio and the evolution of its main components.
·
During the first quarter, there is a considerable increase in the ratio due to an improvement in deposits, highlighting the retail part.
c) Changes of major components
within the quarter report.
·
During the first quarter, there is a considerable increase in the ratio due to an improvement in deposits, highlighting the retail part.
d) Evolution of the
composition of the Eligible and Computable Liquid Assets.
·
The Bank has a significant proportion of liquid assets comprised by government debt, deposits in Bank of Mexico and cash.
e) Concentration of funding
sources.
·
The main sources of funding are diversified by its own nature as: (i) demand deposits; (ii) term deposits, which include retail deposits
and the money market (promissory notes with interest payable at maturity), and (iii) repurchase agreements.
·
In addition, the Bank has registered programs for local market´s debt issuances and has experience issuing in international markets.
f) Exposures in financial
derivative instruments and possible margin calls.
·
Performed analyses don’t show any significant vulnerabilities coming from financial derivative instruments.
g) Currency mismatch.
·
Performed analyses don’t show any significant vulnerability in Currency mismatch.
h) Description of the level
of centralization of liquidity management and interaction between the units of the group.
·
Banco Santander Mexico is autonomous in terms of liquidity and capital; it develops its financial plans, liquidity forecast, and analyzes
funding requirements for all its subsidiaries. The Bank is responsible for its own "ratings", its issuance program, "road
shows", and any other activities to keep its ability to access capital markets. The issuance activity is performed without having
the guarantee of the parent company.
·
The liquidity management of all Bank subsidiaries is centralized.
i) Cash flows and Inflows,
if any, that are not captured in this framework, but the institution considers relevant to the liquidity profile.
·
The Liquidity Coverage Ratio considers only the inflows and outflows up to 30 days, however the flows that are not contained in the metric
are well managed and controlled by the Group.
j) The Coefficient impact
of the incorporation of the Entities Subject to Consolidation, as well as the outflows derived from financial support for entities and
societies that are part of the same financial group, consortium or business group that, in accordance with the Policies and Criteria,
the institution's board of directors has authorized to grant.
·
The CCL does not suffer an impact meanwhile the entities that could generate some liquidity requirement were already included in the calculation
and no additional entities were identified that could generate an additional impact on liquidity.
Earnings Release | 1Q.2023 | |
Banco Santander México | 87 |
Additional notes for the previous quarter
I.Quantitative information:
a) The concentration limits
for different groups of guarantees received and major sources of financing.
| · | The Bank has no concentration
limits under guarantees received by market operations, as they are mainly composed of government securities and cash. |
b) Exposure to liquidity
risk and funding needs of the institution, taking into account the legal, regulatory and operational constraints on liquidity
transfers.
| · | Liquidity risk is associated
with our capacity to finance the commitments we undertake at reasonable prices, as well as maintaining our ability to carry out our business
plans using stable financing sources. Factors that influence liquidity risk may be external, such as a liquidity crisis, or internal,
such as an excessive concentration of maturities. |
| · | The measures used to control
liquidity risk in balance sheet management are the liquidity gap, liquidity ratios, stress scenarios and liquidity horizons. |
| · | The liquidity horizons
metric has been defined to ensure that the Group has sufficient liquid assets to comply with its requirements during a certain period
of time, given different stress scenarios. The Group set a 90-day survival horizon for local currency and consolidated balance and a 30-day
survival horizon for foreign currency. During the 4Q22, the balance remained above the established limits, and therefore we maintained
a sufficient liquidity buffer. |
30/12/2022 |
Term |
|
Amount |
Million pesos |
|
|
Ps. |
Consolidated |
90 days |
|
244,057 |
Local Currency |
90 days |
|
67,152 |
Foreign Currency |
30 days |
|
153,188 |
c) Balance sheet
maturity liquidity gap including off balance sheet accounts.
| · | The table below shows the liquidity gap of our
assets and liabilities using maturity dates as of December 30, 2022. The reported amounts include cash flows from interest on fixed and
variable rate instruments. The interest on variable rate instruments is determined using the forward interest rates for each period presented. |
Million pesos |
Total |
0-1 |
1-3 months |
3-6 months |
6-12 months |
1-3 |
3-5 years |
>5 |
Not |
month |
years |
years |
Sensitive |
|
|
Money Market |
123,537 |
40,451 |
0 |
0 |
0 |
0 |
0 |
0 |
83,087 |
Loans |
1,166,348 |
77,594 |
119,133 |
99,380 |
140,797 |
311,853 |
146,043 |
233,996 |
37,551 |
Trade Finance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Intragroup |
4,287 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4,287 |
Securities |
606,595 |
10,347 |
69,040 |
1,550 |
16,256 |
137,928 |
149,530 |
42,434 |
179,511 |
Permanent |
12,802 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
12,802 |
Other Balance Sheet Assets |
2,830,731 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2,830,731 |
Total Balance Sheet Assets |
4,744,300 |
128,391 |
188,173 |
100,929 |
157,053 |
449,782 |
295,573 |
276,429 |
3,147,969 |
Money Market |
(224,747) |
(126,156) |
(10) |
0 |
0 |
0 |
0 |
0 |
(98,581) |
Deposits |
(852,726) |
(255,400) |
(38,223) |
(41,931) |
(24,700) |
(69,164) |
(53,900) |
(369,408) |
0 |
Trade Finance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Intragroup |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Long-Term Funding |
(234,698) |
(7,557) |
(16,327) |
(27,461) |
(44,947) |
(59,249) |
(38,701) |
(11,091) |
(29,365) |
Equity |
(168,195) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(168,195) |
Other Balance Sheet Liabilities |
(2,795,844) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(2,795,844) |
Total Balance Sheet Liabilities |
(4,276,211) |
(389,114) |
(54,560) |
(69,392) |
(69,646) |
(128,413) |
(92,601) |
(380,499) |
(3,091,985) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 88 |
Total Balance Sheet Gap |
468,089 |
(260,723) |
133,612 |
31,538 |
87,407 |
321,368 |
202,973 |
(104,069) |
55,983 |
Total Off-Balance Sheet Gap |
(36,413) |
(20,129) |
(987) |
2,642 |
2,943 |
4,516 |
224 |
3,639 |
(29,262) |
Total Structural Gap |
|
(269,968) |
131,969 |
32,981 |
89,028 |
325,418 |
203,197 |
(100,430) |
19,483 |
Accumulated Gap |
|
(490,043) |
(137,999) |
(105,018) |
(62,348) |
309,427 |
512,624 |
412,194 |
431,677 |
II.Qualitative information:
| a) | The way in which liquidity risk is managed within the institution, considering the risk tolerance, the
structure and responsibilities for managing liquidity risk, internal liquidity reports, the liquidity risk strategy, policies and practices
across business lines and with the board of directors. |
| · | Our general policy regarding
liquidity management seeks to ensure that even under adverse conditions, we have enough liquidity to fulfill client needs, maturing liabilities
and working capital requirements. The Bank ´s liquidity management is based on analyses of asset and liability maturities, using
contractual and management models. |
| · | The Financial Management
Area is responsible for executing the strategies and policies established by ALCO in order to modify the risk profile of the Bank, within
the limits established by the CAIR who reports to the Board. |
| b) | Financing strategy, including diversification policies, and whether the funding strategy is centralized
or decentralized. |
| · | Annually the Financial
Plan for the Bank is prepared considering: the projected business growth, the debt maturity profile, risk appetite, expected market conditions,
the implementation of diversification policies and regulatory metrics and the analysis of the liquidity buffer. The Financial Plan is
the guide used to issue debt or contract term liabilities and aims to maintain adequate liquidity profile. |
| · | The funding strategy of
all subsidiaries is centralized. |
| c) | Mitigation techniques of liquidity risk used by the institution. |
| · | The risk mitigation techniques
in the Group have a proactive nature. The Financial Plan in addition to the projection exercises and stress test scenarios allows us to
anticipate risks and implement measures to ensure that the liquidity profile is adequate. |
| d) | Explanation of how the stress tests are used. |
| · | The Liquidity Stress Test
is a Risk Management tool designed to warn the governing committees and areas responsible for making decisions in this area about the
potential adverse effects of the liquidity risk the Institution is exposed to. |
| · | The results of these stress
tests aim to identify the impacts prospectively in order to improve planning processes, and help align and calibrate Risk Appetite, Exposure
Limits and Levels of Liquidity Risk tolerance. |
| e) | Description of contingent financing plans. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 89 |
24a. Disclosure of the Net Stable
Funding Ratio
On August 23, 2021, the Commission and the Central
Bank of Mexico published in the Federal Official Gazette, the General Provisions on Liquidity Requirements for multiple banking institutions,
which establish liquidity requirements that credit institutions must comply at all times in accordance with the guidelines established
by the Committee on Regulation of Bank Liquidity at its meeting held on October 17th, 2014 and June 14 th, 2018.
These regulations came into effect on March 1st,
2022.
During the first quarter of 2023, the CFEN for
the Bank is 117.30%, complying with the Bank´s desired Risk Profile and well above the regulatory minimum established in the regulations.
|
|
Single
Calculation |
|
Consolidated
Calculation |
Million
pesos |
|
Unweighted
Amount by residual term |
Weighted
Amount |
|
Unweighted
Amount by residual term |
Weighted
Amount |
|
Without
maturity |
<
6 months |
From
6 months to < 1 year |
>1
year |
|
Without
maturity |
<
6 months |
From
6 months to < 1 year |
>1
year |
ELEMENTS
AMOUNT OF STABLE FINANCING AVAILABLE |
1 |
Capital |
|
183,650
|
- |
- |
- |
183,650
|
|
183,650
|
- |
- |
- |
183,650 |
2 |
Fundamental
Capital and non-fundamental basic Capital. |
|
183,650
|
- |
- |
- |
183,650
|
|
183,650
|
- |
- |
- |
183,650
|
3 |
Other
Capital instruments. |
|
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
4 |
Retail
Deposits |
|
- |
393,849
|
5,898
|
127
|
376,482
|
|
- |
393,849
|
5,898
|
127
|
376,482
|
5 |
Stable
Deposits. |
|
- |
327,448
|
4,209
|
81
|
315,155
|
|
- |
327,448
|
4,209
|
81
|
315,155
|
6 |
Less
Stable Deposits. |
|
- |
66,401
|
1,690
|
46
|
61,328
|
|
- |
66,401
|
1,690
|
46
|
61,328
|
7 |
Wholesale
Financing |
|
- |
818,382
|
19,089
|
82,589
|
338,587
|
|
- |
818,382
|
19,089
|
82,589
|
338,587
|
8 |
Operational
Deposits. |
|
- |
8,693
|
- |
- |
4,346
|
|
- |
8,693
|
- |
- |
4,346
|
9 |
Other
Wholesale Financing. |
|
- |
809,689
|
19,089
|
82,589
|
334,241
|
|
- |
809,689
|
19,089
|
82,589
|
334,241
|
10 |
Interdependent
Liabilities |
|
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
11 |
Other
Liabilities |
|
- |
113,949
|
24,263
|
|
- |
113,949
|
24,263
|
12 |
Derivative
Liabilities for purposes of the Net Stable Funding Ratio |
|
Not
applicable |
- |
Not
applicable |
|
Not
applicable |
- |
Not
applicable |
13 |
All
Liabilities and own resources not included in the previous categories. |
|
- |
89,686
|
- |
24,263
|
24,263
|
|
- |
89,686
|
- |
24,263
|
24,263
|
14 |
Total
Amount of Stable Financing Available |
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
922,982
|
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
922,982
|
ELEMENTS
AMOUNT OF STABLE FINANCING REQUIRED |
15 |
Total
eligible Liquid Assets for purposes of the Net Stable Funding Ratio. |
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
27,270
|
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
27,270
|
16 |
Deposits
in other Financial Institutions for Operational purposes. |
|
- |
248
|
- |
- |
124
|
|
- |
248
|
- |
- |
124
|
17 |
Current
Loans and Securities |
|
4,587
|
427,696
|
115,608
|
492,823
|
592,953
|
|
4,587
|
427,709
|
115,609
|
492,823
|
593,125
|
Earnings Release | 1Q.2023 | |
Banco Santander México | 90 |
18 |
Guaranteed
financing granted to Financial Entities with Liquid Assets eligible for Level I. |
|
- |
198,059
|
13,083
|
- |
26,347
|
|
- |
198,059
|
13,083
|
- |
26,347
|
19 |
Guaranteed
financing granted to Financial Entities with eligible liquid assets other than level I. |
|
- |
7,766
|
1,751
|
3,596
|
5,637
|
|
- |
7,296
|
1,751
|
3,596
|
5,566
|
20 |
Guaranteed
financing granted to Counterparties other than Financial Entities, which |
|
- |
214,267
|
86,795
|
277,983
|
376,264
|
|
- |
214,750
|
86,796
|
277,983
|
376,506
|
21 |
They
have a Credit Risk weight of less than or equal to 35% according to the Basel II Standard Method for Credit Risk. |
|
- |
39,723
|
9,969
|
52,762
|
59,142
|
|
- |
39,723
|
9,969
|
52,762
|
59,142
|
22 |
Mortgage
Loans (current), of which |
|
- |
7,605
|
5,892
|
189,907
|
158,627
|
|
- |
7,605
|
5,892
|
189,907
|
158,627
|
23 |
They
have a Credit Risk weight of less than or equal to 35% according to the Standard Method established in the Provisions. |
|
- |
1,475
|
1,124
|
47,711
|
32,312
|
|
- |
1,475
|
1,124
|
47,711
|
32,312
|
24 |
Debt
securities and shares other than Eligible Liquid Assets (that are not in default). |
|
4,587
|
- |
8,088
|
21,337
|
26,079
|
|
4,587
|
- |
8,088
|
21,337
|
26,079
|
25 |
Interdependent
Assets. |
|
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
26 |
Other
Assets |
|
115,751
|
200,868
|
151,155
|
|
115,751
|
200,874
|
151,161
|
27 |
Physically
traded basic raw materials (Commodities), including Gold. |
|
- |
Not
applicable |
Not
applicable |
Not
applicable |
- |
|
- |
Not
applicable |
Not
applicable |
Not
applicable |
- |
28 |
Initial
margin granted in transactions with derivative financial instruments and contributions to the loss absorption fund of central counterparties |
|
Not
applicable |
4,314
|
3,667
|
|
Not
applicable |
4,314
|
3,667
|
29 |
Derivative
Assets for purposes of the Net Stable Funding Ratio. |
|
Not
applicable |
- |
- |
|
Not
applicable |
- |
- |
30 |
Derivative
Liabilities for Net Stable Funding Ratio purposes before deduction for initial margin variation |
|
Not
applicable |
- |
1,852
|
|
Not
applicable |
- |
1,852
|
31 |
All
assets and operations not included in the previous categories. |
|
115,751
|
147,607
|
2,141
|
46,806
|
145,637
|
|
115,751
|
147,613
|
2,141
|
46,806
|
145,643
|
32 |
Off-balance
sheet transactions. |
|
Not
applicable |
309,418
|
15,471
|
|
Not
applicable |
308,989
|
15,449
|
33 |
Total
Amount of Stable Financing Required. |
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
786,973
|
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
787,129
|
34 |
Net
Stable Funding Ratio (%). |
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
117.32% |
|
Not
applicable |
Not
applicable |
Not
applicable |
Not
applicable |
117.30% |
Earnings Release | 1Q.2023 | |
Banco Santander México | 91 |
The presented numbers are subject to review
and therefore they might suffer changes.
It should be noted that the previous quarter
a reprocessing of information was carried out, placing the disclosure ratios at the following levels: Individual 122.74% and Consolidated
110.29%.
Notes related to the Net Stable Funding Ratio
a)
Main causes of the results of the Net Stable Funding Ratio and the evolution of its main components;
| · | During the first quarter, there is an increase
in the ratio due to an improvement in deposits, highlighting the retail part. |
b)
Changes of major components within the quarter report.
| · | During the first quarter, there is an increase
in the ratio due to an improvement in deposits, highlighting the retail part. |
c)
Evolution of the composition of Amount of Stable Financing Available and Amount of Stable Financing Required.
| · | Available Stable Financing increases hand in hand
with retail deposits which compute to 90%. |
d)
The Net Stable Funding Ratio impact of the incorporation of the Entities Subject to Consolidation.
| · | The Net Stable Funding Ratio does not suffer an
impact meanwhile the entities that could generate some liquidity requirement were already included in the calculation and no additional
entities were identified that could generate an additional impact on liquidity. |
Earnings Release | 1Q.2023 | |
Banco Santander México | 92 |
General data and stock market information
Each of the Series of this issue may be related,
individually or jointly, pursuant to the provisions of the fourth paragraph of article 66 of the Mexican Exchange Law, to any of the following
securities for which, during the last three years and up to date, no material suspensions have occurred in their trading.
The Issuer shall publish on to monthly basis at
the Internet site https://www.santander.com.mx/personas/regulacion/titulos.html ,the information
regarding the behavior of the Underlying Assets of the Series in effect.
Indexes
Index |
Ticker Symbol |
Eurostoxx 50 |
SX5E |
Description
Eurostoxx 50 is a stock index of the European zone
designed by Stoxx Ltd, an index supplier of Deutsche Böese and SIX Group. Its goal is to provide a “blue chip” representation
of the leaders of the European zone.
Methodology
The index universe is defined as all the components
of the 19 Euro Stoxx indexes of the supersector. The components stocks are ranked regarding the shares outstanding. The more floating
shares are added to the selection list until the coverage is closed, but without not exceeding 60% of the free floatation from the Total
Euro Stoxx Market Index (TMI). If the following ordered stocks have a coverage of nearly 60% in absolute terms, then they will be added
to the selected list.
Any remaining stock that is an actual component
of the index is added to the selection list.
The listed stocks are ordered from the highest
to the lowest. The actions in the list are ordered from highest to lowest shares. In exceptional cases, the Oversight Committee may add
or remove stocks to the list.
Selection of the shares:
• The 40 stocks with more outstanding shares in the selection list
are chosen as components.
• Any remaining component of the Euro Stoxx 50 index place between 41 and 60 is added as index component
• If the number of components is still less than 50 , then the actions with the highest number of shares outstanding are added to
make 50 shares.
Frequency of Review
The index composition is reviewed annually in September. The components are monitored monthly.
Weighting
The index is weighted by market capitalization of free float. The weight of each component is capped to 10% of the free float market.
Free float weights are reviewed quarterly.
Here the list
of values in the sample:
Ticker |
Name |
Ticker |
Name |
OR FP Equity |
L'Oreal SA |
ISP IM Equity |
Intesa Sanpaolo SpA |
DG FP Equity |
Vinci SA |
ENI IM Equity |
Eni SpA |
BBVA SQ Equity |
Banco Bilbao Vizcaya Argentaria SA |
ABI BB Equity |
Anheuser-Busch InBev SA/NV |
ASML NA Equity |
ASML Holding NV |
ADYEN NA Equity |
Adyen NV |
SAN SQ Equity |
Banco Santander SA |
SAN FP Equity |
Sanofi |
Earnings Release | 1Q.2023 | |
Banco Santander México | 93 |
PHIA NA Equity |
Koninklijke Philips NV |
ENEL IM Equity |
Enel SpA |
TTE FP Equity |
TotalEnergies SE |
SU FP Equity |
Schneider Electric SE |
AI FP Equity |
Air Liquide SA |
ALV GY Equity |
Allianz SE |
CS FP Equity |
AXA SA |
AIR FP Equity |
Airbus SE |
BNP FP Equity |
BNP Paribas SA |
BAYN GY Equity |
Bayer AG |
BN FP Equity |
Danone SA |
BMW GY Equity |
Bayerische Motoren Werke AG |
EL FP Equity |
EssilorLuxottica SA |
CRH ID Equity |
CRH PLC |
MC FP Equity |
LVMH Moet Hennessy Louis Vuitton SE |
BAS GY Equity |
BASF SE |
KER FP Equity |
Kering SA |
SIE GY Equity |
Siemens AG |
SAF FP Equity |
Safran SA |
VOW3 GY Equity |
Volkswagen AG |
AD NA Equity |
Koninklijke Ahold Delhaize NV |
MUV2 GY Equity |
Munich Re |
IBE SQ Equity |
Iberdrola SA |
SAP GY Equity |
SAP SE |
RMS FP Equity |
Hermes International |
RI FP Equity |
Pernod Ricard SA |
INGA NA Equity |
ING Groep NV |
ADS GY Equity |
adidas AG |
STLA IM Equity |
Stellantis NV |
DTE GY Equity |
Deutsche Telekom AG |
LIN GY Equity |
Linde PLC |
DPW GY Equity |
Deutsche Post AG |
PRX NA Equity |
Prosus NV |
MBG GY Equity |
Mercedes-Benz Group AG |
ITX SQ Equity |
Industria de Diseno Textil SA |
IFX GY Equity |
Infineon Technologies AG |
KNEBV FH Equity |
Kone Oyj |
DB1 GY Equity |
Deutsche Boerse AG |
FLTR ID Equity |
Flutter Entertainment PLC |
VNA GY Equity |
Vonovia SE |
For more information on this index regarding its
background, main characteristics and the criteria for the selection of issuers, please visit www.stoxx.com
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
2,937.36 |
3,592.18 |
491,226,395.81 |
2019 |
2,954.66 |
3,782.27 |
450,435,611.05 |
2020 |
2,385.82 |
3,865.18 |
518,941,433.31 |
2021 |
3,481.44 |
4,401.49 |
326,130,347.13 |
1st Sem. 2020 |
2,385.82 |
3,865.18 |
629,402,342.08 |
2nd Sem. 2020 |
2,958.21 |
3,581.37 |
409,681,186.58 |
1st Sem. 2021 |
3,481.44 |
4,158.14 |
338,311,281.07 |
2nd Sem. 2021 |
3,928.53 |
4,401.49 |
314,148,015.38 |
1st Sem. 2022 |
3,427.91 |
4,392.15 |
423,421,325.35 |
October 2022 |
3,318.20 |
3,617.54 |
348,872,258.13 |
noviembre 2022 |
3,593.18 |
3,964.72 |
361,790,370.03 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 94 |
December 2022 |
3,793.62 |
3,986.83 |
300,849,943.87 |
January 2023 |
3,793.62 |
4,178.01 |
311,437,052.35 |
February 2023 |
4,171.44 |
4,297.24 |
392,672,174.25 |
March 2023 |
4,034.92 |
4,313.78 |
518,119,480.73 |
Historical Volatility:
Source of Information on Historic Evolution and
Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
SXE406R DC069
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 0.00 |
189.76 |
5.00 |
Ps. 5.00 |
379.51 |
10.00 |
Ps. 10.00 |
569.27 |
15.00 |
Ps. 15.00 |
759.03 |
20.00 |
Ps. 20.00 |
948.78 |
25.00 |
Ps. 25.00 |
1,138.54 |
30.00 |
Ps. 30.00 |
1,328.30 |
35.00 |
Ps. 35.00 |
1,518.05 |
40.00 |
Ps. 40.00 |
1,707.81 |
45.00 |
Ps. 45.00 |
1,897.57 |
50.00 |
Ps. 50.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 95 |
2,087.32 |
55.00 |
Ps. 55.00 |
2,277.08 |
60.00 |
Ps. 60.00 |
2,466.83 |
65.00 |
Ps. 65.00 |
2,656.59 |
70.00 |
Ps. 70.00 |
2,846.35 |
75.00 |
Ps. 75.00 |
3,036.10 |
80.00 |
Ps. 80.00 |
3,225.86 |
85.00 |
Ps. 85.00 |
3,415.62 |
90.00 |
Ps. 90.00 |
3,529.47 |
93.00 |
Ps. 93.00 |
3,605.37 |
95.00 |
Ps. 95.00 |
3,795.13 |
100.00 |
Ps. 141.50 |
3,833.08 |
101.00 |
Ps. 141.50 |
3,908.98 |
103.00 |
Ps. 141.50 |
4,098.74 |
108.00 |
Ps. 141.50 |
4,174.64 |
110.00 |
Ps. 141.50 |
4,364.40 |
115.00 |
Ps. 141.50 |
4,554.16 |
120.00 |
Ps. 141.50 |
4,933.67 |
130.00 |
Ps. 141.50 |
5,085.47 |
134.00 |
Ps. 141.50 |
5,275.23 |
139.00 |
Ps. 141.50 |
5,464.99 |
144.00 |
Ps. 141.50 |
5,654.74 |
149.00 |
Ps. 141.50 |
5,844.50 |
154.00 |
Ps. 141.50 |
6,034.26 |
159.00 |
Ps. 141.50 |
Shares
For more information regarding stocks, investors may consult the following
Internet sites
www.bmv.com.mx
www.bloomberg.com
Bloomberg page does not constitute a part of the prospectus and consequently,
the Commission did not review it.
Some Issuers have a Market Maker. The effect of
the performance of the market maker is reflected as an increase in the levels of operation and an improvement in the bid-offer spread
of the prices of the stocks of the corresponding Issuer.
Stock |
Ticker |
ADOBE INC. |
ADBE* |
ADVANCED MICRO DEVICES INC. |
AMD* |
AMAZON. COM INC |
AMZN* |
ALIBABA GROUP HOLDING LIMITED |
BABA N |
CITIGROUP INC. |
C* |
FORTINET, INC. |
FTNT* |
Earnings Release | 1Q.2023 | |
Banco Santander México | 96 |
ISHARES CHINA LARGE-CAP ETF |
FXI* |
ALPHABET INC. |
GOOGL* |
ISHARES BIOTECHNOLOGY ETF |
IBB* |
JOHNSON & JOHNSON |
JNJ* |
META PLATFORMS, INC. |
META* |
NVIDIA CORPORATION |
NVDA* |
PAYPAL HOLDINGS, INC. |
PYPL* |
QUALCOMM INC. |
QCOM* |
INVESCO QQQ TRUST |
QQQ* |
SHOPIFY INC. |
SHOP* |
ISHARES SEMICONDUCTOR ETF |
SOXX* |
SPDR S&P 500 ETF TRUST |
SPY* |
TESLA, INC. |
TSLA* |
ENERGY SELECT SECTOR SPDR |
XLE* |
FINALCIAL SELECT SECTOR SPDR |
XLF* |
TECHNOLOGY SELECT SECTOR SPDR |
XLK* |
Stock Market where it is quoted
NASDAQ
Description:
Adobe Inc. develops, commercialize, and supports software products and
technologies. Its products allow users express and use information in all print and electronic media. Offers a line of software application
products, font products, and content to create, distribute, and manage information.
Historical Evolution:
Comparison base:
March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
205.16 |
275.49 |
3,446,997.00 |
2019 |
215.70 |
331.20 |
2,691,140.37 |
2020 |
285.00 |
533.80 |
3,108,084.07 |
2021 |
421.20 |
688.37 |
2,396,435.33 |
1st Sem. 2020 |
285.00 |
440.55 |
3,480,350.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 97 |
2nd Sem. 2020 |
426.29 |
533.80 |
2,739,864.50 |
1st Sem. 2021 |
421.20 |
590.75 |
2,517,236.67 |
2nd Sem. 2021 |
549.77 |
688.37 |
2,277,603.59 |
1st Sem. 2022 |
360.79 |
567.06 |
3,687,528.85 |
October 2022 |
275.20 |
325.68 |
3,839,597.84 |
noviembre 2022 |
285.75 |
345.96 |
3,398,928.53 |
December 2022 |
326.68 |
344.11 |
3,388,343.90 |
January 2023 |
328.44 |
370.71 |
2,453,605.10 |
February 2023 |
320.54 |
392.23 |
3,299,941.29 |
March 2023 |
323.38 |
381.90 |
3,832,037.73 |
Historical volatility
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
ADB310L DC015
Market price |
Observed price |
Observation dates 1 to 5 |
Excercise dates 1 to 5 |
Exercise date 6 |
- |
0.00 |
$ - |
$ - |
Ps. 50.00 |
23.00 |
5.00 |
$ - |
$ - |
Ps. 50.00 |
46.01 |
10.00 |
$ - |
$ - |
Ps. 50.00 |
69.01 |
15.00 |
$ - |
$ - |
Ps. 50.00 |
92.01 |
20.00 |
$ - |
$ - |
Ps. 50.00 |
115.02 |
25.00 |
$ - |
$ - |
Ps. 50.00 |
138.02 |
30.00 |
$ - |
$ - |
Ps. 50.00 |
161.02 |
35.00 |
$ - |
$ - |
Ps. 50.00 |
184.02 |
40.00 |
$ - |
$ - |
Ps. 50.00 |
207.03 |
45.00 |
$ - |
$ - |
Ps. 50.00 |
230.03 |
50.00 |
$ - |
$ - |
Ps. 50.00 |
253.03 |
55.00 |
$ - |
$ - |
Ps. 55.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 98 |
276.04 |
60.00 |
$ - |
$ - |
Ps. 60.00 |
299.04 |
65.00 |
$ - |
$ - |
Ps. 65.00 |
322.04 |
70.00 |
$ - |
$ - |
Ps. 100.00 |
345.05 |
75.00 |
$ - |
$ - |
Ps. 100.00 |
368.05 |
80.00 |
Ps. 3.30 |
$ - |
Ps. 103.30 |
391.05 |
85.00 |
Ps. 3.30 |
$ - |
Ps. 103.30 |
414.05 |
90.00 |
Ps. 3.30 |
$ - |
Ps. 103.30 |
437.06 |
95.00 |
Ps. 3.30 |
$ - |
Ps. 103.30 |
460.06 |
100.00 |
Ps. 3.30 |
$ - |
Ps. 103.30 |
483.06 |
105.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
506.07 |
110.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
529.07 |
115.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
552.07 |
120.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
575.08 |
125.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
598.08 |
130.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
621.08 |
135.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
644.08 |
140.00 |
$ - |
Ps. 103.30 |
Ps. 103.30 |
ADB401R DC016
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 97.50 |
19.14 |
5.00 |
Ps. 97.50 |
38.28 |
10.00 |
Ps. 97.50 |
57.42 |
15.00 |
Ps. 97.50 |
76.57 |
20.00 |
Ps. 97.50 |
95.71 |
25.00 |
Ps. 97.50 |
114.85 |
30.00 |
Ps. 97.50 |
133.99 |
35.00 |
Ps. 97.50 |
153.13 |
40.00 |
Ps. 97.50 |
172.27 |
45.00 |
Ps. 97.50 |
191.42 |
50.00 |
Ps. 97.50 |
210.56 |
55.00 |
Ps. 97.50 |
229.70 |
60.00 |
Ps. 97.50 |
248.84 |
65.00 |
Ps. 97.50 |
267.98 |
70.00 |
Ps. 97.50 |
287.12 |
75.00 |
Ps. 97.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 99 |
306.26 |
80.00 |
Ps. 97.50 |
325.41 |
85.00 |
Ps. 97.50 |
344.55 |
90.00 |
Ps. 97.50 |
356.03 |
93.00 |
Ps. 97.50 |
363.69 |
95.00 |
Ps. 97.50 |
382.83 |
100.00 |
Ps. 100.00 |
401.97 |
105.00 |
Ps. 105.00 |
421.11 |
110.00 |
Ps. 110.00 |
440.25 |
115.00 |
Ps. 115.00 |
459.40 |
120.00 |
Ps. 120.00 |
478.54 |
125.00 |
Ps. 125.00 |
497.68 |
130.00 |
Ps. 130.00 |
516.82 |
135.00 |
Ps. 135.00 |
535.96 |
140.00 |
Ps. 140.00 |
555.10 |
145.00 |
Ps. 145.00 |
574.25 |
150.00 |
Ps. 150.00 |
593.39 |
155.00 |
Ps. 155.00 |
612.53 |
160.00 |
Ps. 160.00 |
631.67 |
165.00 |
Ps. 120.00 |
ii)
Advanced Micro Devices, Inc. (AMD*)
Stock Market where it is quoted
NASDAQ
Description:
Advanced Micro Devices, Inc. (AMD) produces semiconductor products and
devices. It offers products such as microprocessors, embedded microprocessors, chips, graphics, audiovisual and multimedia products, and
provides foundries to third parties in addition to providing assembly, testing and packaging services. It serves clients all over the
world.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
9.53 |
32.72 |
89,236,607.24 |
2019 |
17.05 |
46.63 |
65,037,009.64 |
2020 |
38.71 |
97.12 |
61,389,886.98 |
2021 |
73.09 |
161.91 |
49,980,560.42 |
1st Sem. 2020 |
38.71 |
58.90 |
69,477,595.75 |
2nd Sem. 2020 |
52.34 |
97.12 |
53,390,088.08 |
1st Sem. 2021 |
73.09 |
97.25 |
43,046,209.58 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 100 |
2nd Sem. 2021 |
85.89 |
161.91 |
56,801,851.18 |
1st Sem. 2022 |
76.47 |
150.24 |
103,919,269.14 |
October 2022 |
55.94 |
67.94 |
96,567,876.48 |
November 2022 |
58.63 |
77.63 |
78,490,229.63 |
December 2022 |
62.57 |
77.48 |
54,721,577.35 |
January 2023 |
62.33 |
76.53 |
53,066,718.26 |
February 2023 |
76.61 |
88.31 |
57,661,923.46 |
March 2023 |
78.29 |
100.28 |
72,258,020.17 |
Historical Volatility:
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
AMD402L DC023
Market price |
Observed price |
Exercise dates 1 to 3 |
Exercise date 4 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
7.25 |
10.00 |
Ps. 0.00 |
Ps. 10.00 |
10.87 |
15.00 |
Ps. 0.00 |
Ps. 15.00 |
14.49 |
20.00 |
Ps. 0.00 |
Ps. 20.00 |
18.11 |
25.00 |
Ps. 0.00 |
Ps. 25.00 |
21.74 |
30.00 |
Ps. 0.00 |
Ps. 30.00 |
25.36 |
35.00 |
Ps. 0.00 |
Ps. 35.00 |
28.98 |
40.00 |
Ps. 0.00 |
Ps. 40.00 |
32.60 |
45.00 |
Ps. 0.00 |
Ps. 45.00 |
36.23 |
50.00 |
Ps. 0.00 |
Ps. 50.00 |
39.85 |
55.00 |
Ps. 0.00 |
Ps. 55.00 |
43.47 |
60.00 |
Ps. 0.00 |
Ps. 60.00 |
47.09 |
65.00 |
Ps. 0.00 |
Ps. 65.00 |
47.09 |
65.00 |
Ps. 0.00 |
Ps. 65.00 |
50.72 |
70.00 |
Ps. 0.00 |
Ps. 70.00 |
57.96 |
80.00 |
Ps. 0.00 |
Ps. 80.00 |
65.21 |
90.00 |
Ps. 0.00 |
Ps. 90.00 |
65.93 |
91.00 |
Ps. 0.00 |
Ps. 91.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 101 |
66.65 |
92.00 |
Ps. 0.00 |
Ps. 92.00 |
67.38 |
93.00 |
Ps. 0.00 |
Ps. 93.00 |
68.10 |
94.00 |
Ps. 0.00 |
Ps. 100.00 |
68.83 |
95.00 |
Ps. 0.00 |
Ps. 100.00 |
69.55 |
96.00 |
Ps. 0.00 |
Ps. 100.00 |
71.00 |
98.00 |
Ps. 0.00 |
Ps. 100.00 |
72.45 |
100.00 |
Ps. 106.35 |
Ps. 106.35 |
76.07 |
105.00 |
Ps. 106.35 |
Ps. 106.35 |
79.70 |
110.00 |
Ps. 106.35 |
Ps. 106.35 |
83.32 |
115.00 |
Ps. 106.35 |
Ps. 106.35 |
108.68 |
150.00 |
Ps. 106.35 |
Ps. 106.35 |
| iii) | Amazon.com Inc. (AMZN*) |
Stock Market where it is quoted
NASDAQ
Description:
Amazon.com, Inc. is an online retailer that offers a wide range of products.
The Company products include books, music, computers, electronics and numerous other products. Amazon offers personalized shopping services,
Web-based credit card payment, and direct shipping to customers. Amazon also operates a cloud platform offering services globally.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
67.20 |
101.98 |
112,503,133.50 |
2019 |
75.01 |
101.05 |
80,486,364.27 |
2020 |
83.83 |
176.57 |
100,104,669.56 |
2021 |
147.60 |
186.57 |
69,137,059.45 |
1st Sem. 2020 |
83.83 |
138.22 |
103,788,974.62 |
2nd Sem. 2020 |
143.94 |
176.57 |
96,460,411.30 |
1st Sem. 2021 |
147.60 |
175.27 |
71,909,928.51 |
2nd Sem. 2021 |
159.39 |
186.57 |
66,409,400.22 |
1st Sem. 2022 |
102.31 |
170.41 |
85,399,997.45 |
October 2022 |
102.44 |
121.09 |
76,802,876.68 |
November 2022 |
86.14 |
100.79 |
93,036,148.47 |
December 2022 |
81.82 |
95.50 |
75,999,135.19 |
January 2023 |
83.12 |
103.13 |
76,850,648.26 |
February 2023 |
93.50 |
112.91 |
73,308,002.46 |
March 2023 |
90.73 |
102.00 |
61,026,032.10 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 102 |
Historical Volatility:
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
AMZ404R DC259
Market
price
|
Observed
price
|
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 90.00 |
5.74 |
5.00 |
Ps. 90.00 |
11.48 |
10.00 |
Ps. 90.00 |
17.22 |
15.00 |
Ps. 90.00 |
22.96 |
20.00 |
Ps. 90.00 |
28.70 |
25.00 |
Ps. 90.00 |
34.44 |
30.00 |
Ps. 90.00 |
40.18 |
35.00 |
Ps. 90.00 |
45.92 |
40.00 |
Ps. 90.00 |
51.66 |
45.00 |
Ps. 90.00 |
57.40 |
50.00 |
Ps. 90.00 |
63.14 |
55.00 |
Ps. 90.00 |
68.88 |
60.00 |
Ps. 90.00 |
74.62 |
65.00 |
Ps. 90.00 |
80.36 |
70.00 |
Ps. 90.00 |
86.10 |
75.00 |
Ps. 90.00 |
91.84 |
80.00 |
Ps. 90.00 |
97.58 |
85.00 |
Ps. 90.00 |
103.32 |
90.00 |
Ps. 90.00 |
109.06 |
95.00 |
Ps. 95.00 |
114.80 |
100.00 |
Ps. 100.00 |
117.10 |
102.00 |
Ps. 102.56 |
115.95 |
101.00 |
Ps. 101.28 |
118.24 |
103.00 |
Ps. 103.84 |
123.98 |
108.00 |
Ps. 110.24 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 103 |
126.28 |
110.00 |
Ps. 112.80 |
132.02 |
115.00 |
Ps. 119.20 |
137.76 |
120.00 |
Ps. 125.60 |
143.50 |
125.00 |
Ps. 132.00 |
149.24 |
130.00 |
Ps. 138.40 |
154.98 |
135.00 |
Ps. 144.80 |
160.72 |
140.00 |
Ps. 144.80 |
166.46 |
145.00 |
Ps. 144.80 |
172.20 |
150.00 |
Ps. 144.80 |
183.68 |
160.00 |
Ps. 144.80 |
AMZ403R DC269
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 96.85 |
4.54 |
5.00 |
Ps. 96.85 |
9.07 |
10.00 |
Ps. 96.85 |
13.61 |
15.00 |
Ps. 96.85 |
18.15 |
20.00 |
Ps. 96.85 |
22.68 |
25.00 |
Ps. 96.85 |
27.22 |
30.00 |
Ps. 96.85 |
31.76 |
35.00 |
Ps. 96.85 |
36.29 |
40.00 |
Ps. 96.85 |
40.83 |
45.00 |
Ps. 96.85 |
45.37 |
50.00 |
Ps. 96.85 |
49.90 |
55.00 |
Ps. 96.85 |
54.44 |
60.00 |
Ps. 96.85 |
58.97 |
65.00 |
Ps. 96.85 |
63.51 |
70.00 |
Ps. 96.85 |
68.05 |
75.00 |
Ps. 96.85 |
72.58 |
80.00 |
Ps. 96.85 |
77.12 |
85.00 |
Ps. 96.85 |
81.66 |
90.00 |
Ps. 96.85 |
87.87 |
96.85 |
Ps. 96.85 |
88.01 |
97.00 |
Ps. 97.00 |
89.82 |
99.00 |
Ps. 99.00 |
90.73 |
100.00 |
Ps. 100.00 |
95.27 |
105.00 |
Ps. 105.00 |
100.71 |
111.00 |
Ps. 111.00 |
106.15 |
117.00 |
Ps. 117.00 |
110.69 |
122.00 |
Ps. 121.50 |
115.23 |
127.00 |
Ps. 127.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 104 |
119.76 |
132.00 |
Ps. 130.00 |
124.30 |
137.00 |
Ps. 130.00 |
128.84 |
142.00 |
Ps. 130.00 |
133.37 |
147.00 |
Ps. 130.00 |
137.91 |
152.00 |
Ps. 130.00 |
142.45 |
157.00 |
Ps. 130.00 |
146.98 |
162.00 |
Ps. 130.00 |
| iv) | Alibaba Group Holding Limited (BABA N) |
Stock Market where it is quoted
New York Stock Exchange
Description:
Alibaba Group Holding Limited operates as a holding company. It offers
internet infrastructure, e-commerce, online financial services, and internet content through its subsidiaries. It offers its products
and services all over the world.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
131.89 |
210.86 |
20,221,703.75 |
2019 |
130.60 |
216.38 |
15,983,655.91 |
2020 |
176.34 |
317.14 |
19,206,193.89 |
2021 |
111.96 |
270.83 |
20,607,744.64 |
1st Sem. 2020 |
176.34 |
230.48 |
18,380,656.76 |
2nd Sem. 2020 |
215.95 |
317.14 |
20,022,757.78 |
1st Sem. 2021 |
206.08 |
270.83 |
17,241,161.16 |
2nd Sem. 2021 |
111.96 |
221.87 |
23,919,438.17 |
1st Sem. 2022 |
76.76 |
137.41 |
30,565,100.78 |
October 2022 |
63.15 |
84.39 |
23,091,619.32 |
November 2022 |
64.70 |
87.56 |
30,958,774.73 |
December 2022 |
85.65 |
94.17 |
21,075,993.84 |
January 2023 |
88.09 |
120.57 |
21,144,774.10 |
February 2023 |
87.79 |
112.82 |
21,496,606.04 |
March 2023 |
81.00 |
103.38 |
27,013,099.77 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 105 |
Historical volatility
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
BAB204L DC053
Market Price |
Observed Price |
Payment Rights |
0.00 |
0 |
Ps. 90.00 |
7.40 |
5 |
Ps. 90.00 |
14.81 |
10 |
Ps. 90.00 |
22.21 |
15 |
Ps. 90.00 |
29.61 |
20 |
Ps. 90.00 |
37.01 |
25 |
Ps. 90.00 |
44.42 |
30 |
Ps. 90.00 |
51.82 |
35 |
Ps. 90.00 |
59.22 |
40 |
Ps. 90.00 |
66.62 |
45 |
Ps. 90.00 |
74.03 |
50 |
Ps. 90.00 |
81.43 |
55 |
Ps. 90.00 |
88.83 |
60 |
Ps. 90.00 |
96.23 |
65 |
Ps. 90.00 |
103.64 |
70 |
Ps. 90.00 |
111.04 |
75 |
Ps. 90.00 |
118.44 |
80 |
Ps. 90.00 |
125.84 |
85 |
Ps. 90.00 |
133.25 |
90 |
Ps. 90.00 |
140.65 |
95 |
Ps. 95.00 |
148.05 |
100 |
Ps. 100.00 |
155.45 |
105 |
Ps. 108.00 |
162.86 |
110 |
Ps. 116.00 |
170.26 |
115 |
Ps. 124.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 106 |
177.66 |
120 |
Ps. 132.00 |
185.06 |
125 |
Ps. 140.00 |
192.61 |
130.1 |
Ps. 112.00 |
199.87 |
135 |
Ps. 112.00 |
207.27 |
140 |
Ps. 112.00 |
214.67 |
145 |
Ps. 112.00 |
222.08 |
150 |
Ps. 112.00 |
229.48 |
155 |
Ps. 112.00 |
v)
Citigroup Inc. (C*)
Stock Market where it is quoted
New York Stock Exchange
Description:
Citigroup Inc. is a diversified financial service
holding company that provides a broad range of financial services to consumer and corporate customers. The Company services include investment
banking, retail brokerage, corporate banking, and cash management products and services. Citigroup serves customers globally.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
49.26 |
74.79 |
17,812,716.03 |
2019 |
52.06 |
79.89 |
14,216,038.53 |
2020 |
35.39 |
81.91 |
24,743,131.57 |
2021 |
57.99 |
79.86 |
20,081,077.40 |
1st Sem. 2020 |
35.39 |
81.91 |
26,826,194.27 |
2nd Sem. 2020 |
41.13 |
61.66 |
22,682,710.86 |
1st Sem. 2021 |
57.99 |
79.86 |
20,418,131.46 |
2nd Sem. 2021 |
58.28 |
74.30 |
19,749,518.78 |
1st Sem. 2022 |
45.69 |
67.84 |
26,739,184.00 |
October 2022 |
40.45 |
46.13 |
19,221,537.71 |
November 2022 |
44.58 |
50.19 |
16,591,066.33 |
December 2022 |
43.81 |
47.78 |
17,621,330.06 |
January 2023 |
45.23 |
52.22 |
19,342,593.90 |
February 2023 |
49.84 |
52.22 |
15,395,446.36 |
March 2023 |
43.11 |
52.35 |
26,356,156.37 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 107 |
Historical Volatility:
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
CTI308L DC012
Market price |
Observed price |
Observation dates 1 to 5 |
Exercise dates 1 to 5 |
Exercise date 6 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
3.33 |
5.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
6.66 |
10.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
9.98 |
15.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
13.31 |
20.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
16.64 |
25.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
19.97 |
30.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
23.30 |
35.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
26.62 |
40.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
29.95 |
45.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
33.28 |
50.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
36.61 |
55.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 55.00 |
39.94 |
60.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 60.00 |
43.26 |
65.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 65.00 |
46.59 |
70.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 70.00 |
49.92 |
75.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 75.00 |
53.25 |
80.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 80.00 |
56.58 |
85.00 |
Ps. 3.00 |
Ps. 0.00 |
Ps. 103.00 |
59.90 |
90.00 |
Ps. 3.00 |
Ps. 0.00 |
Ps. 103.00 |
63.23 |
95.00 |
Ps. 3.00 |
Ps. 0.00 |
Ps. 103.00 |
66.56 |
100.00 |
Ps. 3.00 |
Ps. 0.00 |
Ps. 103.00 |
69.89 |
105.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
73.22 |
110.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
76.54 |
115.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
79.87 |
120.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
83.20 |
125.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 108 |
86.53 |
130.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
89.86 |
135.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
93.18 |
140.00 |
Ps. 0.00 |
Ps. 103.00 |
Ps. 103.00 |
| vi) | Fortinet, Inc. (FTNT*) |
Stock Market where it is quoted
NASDAQ
Description:
Fortinet Inc. provides network security solutions. Offers network security
appliances, software, and subscription services. Its systems integrate the broadest set of security technologies in the industry, including
firewall, VPN, antivirus, intrusion prevention (IPS), web filtering, spam protection, and traffic scheduling.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
10.49 |
18.46 |
9,825,951.32 |
2019 |
13.38 |
21.91 |
8,232,049.67 |
2020 |
15.14 |
30.43 |
8,075,650.49 |
2021 |
27.62 |
73.53 |
5,605,759.07 |
1st Sem. 2020 |
15.14 |
29.12 |
9,575,250.52 |
2nd Sem. 2020 |
22.07 |
30.43 |
6,592,350.46 |
1st Sem. 2021 |
27.62 |
49.41 |
5,687,853.23 |
2nd Sem. 2021 |
48.47 |
73.53 |
5,525,003.40 |
1st Sem. 2022 |
49.04 |
71.88 |
7,111,056.62 |
October 2022 |
48.13 |
57.16 |
5,013,238.74 |
November 2022 |
45.93 |
56.42 |
6,190,746.20 |
December 2022 |
47.86 |
55.38 |
4,877,463.23 |
January 2023 |
47.45 |
53.21 |
5,198,918.94 |
February 2023 |
51.99 |
62.81 |
5,670,826.82 |
March 2023 |
58.44 |
65.81 |
4,429,928.73 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 109 |
Historical volatility
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible
gains or losses
FTN403R DC002
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
3.06 |
5.00 |
Ps. 100.00 |
6.12 |
10.00 |
Ps. 100.00 |
9.18 |
15.00 |
Ps. 100.00 |
12.24 |
20.00 |
Ps. 100.00 |
15.30 |
25.00 |
Ps. 100.00 |
18.36 |
30.00 |
Ps. 100.00 |
21.42 |
35.00 |
Ps. 100.00 |
24.48 |
40.00 |
Ps. 100.00 |
27.54 |
45.00 |
Ps. 100.00 |
30.61 |
50.00 |
Ps. 100.00 |
33.67 |
55.00 |
Ps. 100.00 |
36.73 |
60.00 |
Ps. 100.00 |
39.79 |
65.00 |
Ps. 100.00 |
42.85 |
70.00 |
Ps. 100.00 |
45.91 |
75.00 |
Ps. 100.00 |
48.97 |
80.00 |
Ps. 100.00 |
52.03 |
85.00 |
Ps. 100.00 |
55.09 |
90.00 |
Ps. 100.00 |
58.15 |
95.00 |
Ps. 100.00 |
61.21 |
100.00 |
Ps. 100.00 |
64.27 |
105.00 |
Ps. 105.00 |
67.33 |
110.00 |
Ps. 110.00 |
70.39 |
115.00 |
Ps. 115.00 |
73.45 |
120.00 |
Ps. 120.00 |
76.51 |
125.00 |
Ps. 125.00 |
79.57 |
130.00 |
Ps. 130.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 110 |
82.02 |
135.00 |
Ps. 135.00 |
85.69 |
140.00 |
Ps. 140.00 |
88.75 |
144.00 |
Ps. 144.00 |
91.82 |
145.00 |
Ps. 115.50 |
94.88 |
150.00 |
Ps. 115.50 |
97.94 |
155.00 |
Ps. 115.50 |
101.00 |
160.00 |
Ps. 115.50 |
104.06 |
165.00 |
Ps. 115.50 |
| vii) | iShares China Large-CAP ETF ETF (FXI *) |
Stock Market where it is quoted
New York Stock Exchange
Description:
Shares China Large-Cap ETF is an exchange-traded fund incorporated in
the US. It tracks the FTSE China 50 Index and invests in large-cap stocks. Its investments are focused on the financial, oil and gas,
technology, and communication sectors. The ETF uses representative index sampling, invest at least 90% of your assets in the underlying
index.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
38.26 |
48.77 |
29,417,879.03 |
2019 |
37.67 |
45.85 |
26,581,149.38 |
2020 |
33.91 |
48.62 |
24,765,175.44 |
2021 |
35.57 |
54.47 |
21,513,640.75 |
1st Sem. 2020 |
33.91 |
45.28 |
31,917,397.20 |
2nd Sem. 2020 |
40.16 |
48.62 |
17,690,695.22 |
1st Sem. 2021 |
43.55 |
54.47 |
17,479,491.48 |
2nd Sem. 2021 |
35.57 |
46.09 |
25,482,015.84 |
1st Sem. 2022 |
27.07 |
39.03 |
42,240,612.13 |
October 2022 |
20.95 |
27.22 |
37,479,795.97 |
November 2022 |
21.84 |
28.16 |
48,811,568.57 |
December 2022 |
27.36 |
29.12 |
39,676,770.26 |
January 2023 |
28.30 |
33.29 |
42,500,335.29 |
February 2023 |
27.91 |
32.51 |
36,511,221.68 |
March 2023 |
27.33 |
29.91 |
31,304,325.63 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 111 |
Historical volatility
Source of Information on Historic Evolution
and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible
gains or losses
FXI305R DC037
Market price |
Observed price |
Payment rights (MXN) |
0.000 |
0.00 |
Ps.95.00 |
1.485 |
5 |
Ps.95.00 |
2.970 |
10 |
Ps.95.00 |
4.455 |
15 |
Ps.95.00 |
5.940 |
20 |
Ps.95.00 |
7.425 |
25 |
Ps.95.00 |
8.910 |
30 |
Ps.95.00 |
10.395 |
35 |
Ps.95.00 |
11.880 |
40 |
Ps.95.00 |
13.365 |
45 |
Ps.95.00 |
14.850 |
50 |
Ps.95.00 |
16.335 |
55 |
Ps.95.00 |
17.820 |
60 |
Ps.95.00 |
19.305 |
65 |
Ps.95.00 |
20.790 |
70 |
Ps.95.00 |
22.275 |
75 |
Ps.95.00 |
23.760 |
80 |
Ps.95.00 |
25.245 |
85 |
Ps.95.00 |
26.730 |
90 |
Ps.95.00 |
27.621 |
93 |
Ps.98.00 |
28.215 |
95 |
Ps.100.00 |
29.700 |
100 |
Ps.100.00 |
29.997 |
101 |
Ps.101.00 |
30.591 |
103 |
Ps.103.00 |
32.076 |
108 |
Ps.108.00 |
32.670 |
110 |
Ps.110.00 |
34.155 |
115 |
Ps.115.00 |
35.640 |
120 |
Ps.120.00 |
38.610 |
130 |
Ps.130.00 |
40.689 |
137 |
Ps.137.00 |
42.174 |
142 |
Ps.112.00 |
43.659 |
147 |
Ps.112.00 |
45.144 |
152 |
Ps.112.00 |
46.629 |
157 |
Ps.112.00 |
48.114 |
162 |
Ps.112.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 112 |
FXI403R DC071
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
1.40 |
5.00 |
Ps. 100.00 |
2.80 |
10.00 |
Ps. 100.00 |
4.19 |
15.00 |
Ps. 100.00 |
5.59 |
20.00 |
Ps. 100.00 |
6.99 |
25.00 |
Ps. 100.00 |
8.39 |
30.00 |
Ps. 100.00 |
9.79 |
35.00 |
Ps. 100.00 |
11.18 |
40.00 |
Ps. 100.00 |
12.58 |
45.00 |
Ps. 100.00 |
13.98 |
50.00 |
Ps. 100.00 |
15.38 |
55.00 |
Ps. 100.00 |
16.78 |
60.00 |
Ps. 100.00 |
18.17 |
65.00 |
Ps. 100.00 |
19.57 |
70.00 |
Ps. 100.00 |
20.97 |
75.00 |
Ps. 100.00 |
22.37 |
80.00 |
Ps. 100.00 |
23.77 |
85.00 |
Ps. 100.00 |
25.16 |
90.00 |
Ps. 100.00 |
26.56 |
95.00 |
Ps. 100.00 |
27.96 |
100.00 |
Ps. 100.00 |
29.36 |
105.00 |
Ps. 105.00 |
30.76 |
110.00 |
Ps. 110.00 |
32.15 |
115.00 |
Ps. 115.00 |
33.27 |
119.00 |
Ps. 119.00 |
33.55 |
120.00 |
Ps. 120.00 |
33.83 |
121.00 |
Ps. 121.00 |
35.23 |
126.00 |
Ps. 121.00 |
36.63 |
131.00 |
Ps. 121.00 |
38.03 |
136.00 |
Ps. 121.00 |
39.42 |
141.00 |
Ps. 121.00 |
40.82 |
146.00 |
Ps. 121.00 |
42.22 |
151.00 |
Ps. 121.00 |
43.62 |
156.00 |
Ps. 121.00 |
45.02 |
161.00 |
Ps. 121.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 113 |
| viii) | Alphabet Inc. (GOOGL*) |
Stock Market where it is quoted
NASDAQ
Description:
Alphabet Inc. operates as a holding company. Through subsidiaries, it
provides web-based search, advertising, maps, software applications, mobile operating systems, consumer content, business solutions, commerce,
and hardware products.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
49.23 |
64.28 |
40,101,553.29 |
2019 |
51.27 |
68.12 |
30,689,905.75 |
2020 |
52.71 |
91.25 |
40,803,197.70 |
2021 |
86.14 |
149.84 |
30,915,622.58 |
1st Sem. 2020 |
52.71 |
76.24 |
46,282,111.43 |
2nd Sem. 2020 |
70.47 |
91.25 |
35,383,837.39 |
1st Sem. 2021 |
86.14 |
122.54 |
32,870,512.82 |
2nd Sem. 2021 |
122.44 |
149.84 |
28,992,605.54 |
1st Sem. 2022 |
105.81 |
148.00 |
38,496,959.67 |
October 2022 |
92.22 |
104.48 |
32,441,128.68 |
November 2022 |
83.43 |
100.99 |
32,664,132.97 |
December 2022 |
86.02 |
100.99 |
29,391,885.77 |
January 2023 |
86.20 |
99.79 |
34,734,271.74 |
February 2023 |
89.13 |
107.74 |
48,738,959.32 |
March 2023 |
90.36 |
105.60 |
38,275,571.57 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 114 |
Quantitative examples that ilustrate possible gains or losses
GOL404R DC077
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 97.50 |
5.06 |
5.00 |
Ps. 97.50 |
10.11 |
10.00 |
Ps. 97.50 |
15.17 |
15.00 |
Ps. 97.50 |
20.23 |
20.00 |
Ps. 97.50 |
25.28 |
25.00 |
Ps. 97.50 |
30.34 |
30.00 |
Ps. 97.50 |
35.40 |
35.00 |
Ps. 97.50 |
40.45 |
40.00 |
Ps. 97.50 |
45.51 |
45.00 |
Ps. 97.50 |
50.57 |
50.00 |
Ps. 97.50 |
55.62 |
55.00 |
Ps. 97.50 |
60.68 |
60.00 |
Ps. 97.50 |
65.73 |
65.00 |
Ps. 97.50 |
70.79 |
70.00 |
Ps. 97.50 |
75.85 |
75.00 |
Ps. 97.50 |
80.90 |
80.00 |
Ps. 97.50 |
85.96 |
85.00 |
Ps. 97.50 |
91.02 |
90.00 |
Ps. 97.50 |
96.07 |
95.00 |
Ps. 97.50 |
98.60 |
97.50 |
Ps. 97.50 |
99.11 |
98.00 |
Ps. 98.00 |
100.12 |
99.00 |
Ps. 99.00 |
101.13 |
100.00 |
Ps. 100.00 |
106.19 |
105.00 |
Ps. 105.00 |
111.24 |
110.00 |
Ps. 110.00 |
116.30 |
115.00 |
Ps. 115.00 |
121.36 |
120.00 |
Ps. 120.00 |
126.41 |
125.00 |
Ps. 125.00 |
131.47 |
130.00 |
Ps. 130.00 |
136.53 |
135.00 |
Ps. 135.00 |
141.58 |
140.00 |
Ps. 140.00 |
146.64 |
145.00 |
Ps. 145.00 |
151.70 |
150.00 |
Ps. 150.00 |
156.75 |
155.00 |
Ps. 155.00 |
161.81 |
160.00 |
Ps. 160.00 |
166.86 |
165.00 |
Ps. 122.50 |
171.92 |
170.00 |
Ps. 122.50 |
176.98 |
175.00 |
Ps. 122.50 |
182.03 |
180.00 |
Ps. 122.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 115 |
GOL405R DC079
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 97.50 |
4.73 |
5.00 |
Ps. 97.50 |
9.45 |
10.00 |
Ps. 97.50 |
14.18 |
15.00 |
Ps. 97.50 |
18.90 |
20.00 |
Ps. 97.50 |
23.63 |
25.00 |
Ps. 97.50 |
28.35 |
30.00 |
Ps. 97.50 |
33.08 |
35.00 |
Ps. 97.50 |
37.80 |
40.00 |
Ps. 97.50 |
42.53 |
45.00 |
Ps. 97.50 |
47.26 |
50.00 |
Ps. 97.50 |
51.98 |
55.00 |
Ps. 97.50 |
56.71 |
60.00 |
Ps. 97.50 |
61.43 |
65.00 |
Ps. 97.50 |
66.16 |
70.00 |
Ps. 97.50 |
70.88 |
75.00 |
Ps. 97.50 |
75.61 |
80.00 |
Ps. 97.50 |
80.33 |
85.00 |
Ps. 97.50 |
85.06 |
90.00 |
Ps. 97.50 |
89.78 |
95.00 |
Ps. 97.50 |
92.15 |
97.50 |
Ps. 97.50 |
92.62 |
98.00 |
Ps. 98.00 |
93.56 |
99.00 |
Ps. 99.00 |
94.51 |
100.00 |
Ps. 100.00 |
99.24 |
105.00 |
Ps. 105.00 |
103.96 |
110.00 |
Ps. 110.00 |
108.69 |
115.00 |
Ps. 115.00 |
113.41 |
120.00 |
Ps. 120.00 |
118.14 |
125.00 |
Ps. 125.00 |
122.86 |
130.00 |
Ps. 130.00 |
127.59 |
135.00 |
Ps. 135.00 |
132.31 |
140.00 |
Ps. 140.00 |
137.04 |
145.00 |
Ps. 145.00 |
141.77 |
150.00 |
Ps. 150.00 |
146.49 |
155.00 |
Ps. 155.00 |
151.22 |
160.00 |
Ps. 120.00 |
155.94 |
165.00 |
Ps. 120.00 |
160.67 |
170.00 |
Ps. 120.00 |
165.39 |
175.00 |
Ps. 120.00 |
170.12 |
180.00 |
Ps. 120.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 116 |
GOL403L DC082
Market price |
Observed price |
Exercise dates 1 to 3 |
Exercise date 4 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
8.99 |
10.00 |
Ps. 0.00 |
Ps. 10.00 |
13.48 |
15.00 |
Ps. 0.00 |
Ps. 15.00 |
17.97 |
20.00 |
Ps. 0.00 |
Ps. 20.00 |
22.47 |
25.00 |
Ps. 0.00 |
Ps. 25.00 |
26.96 |
30.00 |
Ps. 0.00 |
Ps. 30.00 |
31.45 |
35.00 |
Ps. 0.00 |
Ps. 35.00 |
35.95 |
40.00 |
Ps. 0.00 |
Ps. 40.00 |
40.44 |
45.00 |
Ps. 0.00 |
Ps. 45.00 |
44.94 |
50.00 |
Ps. 0.00 |
Ps. 50.00 |
49.43 |
55.00 |
Ps. 0.00 |
Ps. 55.00 |
53.92 |
60.00 |
Ps. 0.00 |
Ps. 60.00 |
58.42 |
65.00 |
Ps. 0.00 |
Ps. 65.00 |
58.42 |
65.00 |
Ps. 0.00 |
Ps. 65.00 |
62.91 |
70.00 |
Ps. 0.00 |
Ps. 70.00 |
71.90 |
80.00 |
Ps. 0.00 |
Ps. 80.00 |
80.88 |
90.00 |
Ps. 0.00 |
Ps. 90.00 |
81.78 |
91.00 |
Ps. 0.00 |
Ps. 91.00 |
82.68 |
92.00 |
Ps. 0.00 |
Ps. 92.00 |
83.58 |
93.00 |
Ps. 0.00 |
Ps. 93.00 |
84.48 |
94.00 |
Ps. 0.00 |
Ps. 100.00 |
85.38 |
95.00 |
Ps. 0.00 |
Ps. 100.00 |
86.28 |
96.00 |
Ps. 0.00 |
Ps. 100.00 |
88.07 |
98.00 |
Ps. 0.00 |
Ps. 100.00 |
89.87 |
100.00 |
Ps. 103.90 |
Ps. 103.90 |
94.36 |
105.00 |
Ps. 103.90 |
Ps. 103.90 |
98.86 |
110.00 |
Ps. 103.90 |
Ps. 103.90 |
103.35 |
115.00 |
Ps. 103.90 |
Ps. 103.90 |
134.81 |
150.00 |
Ps. 103.90 |
Ps. 103.90 |
139.30 |
155.00 |
Ps. 103.90 |
Ps. 103.90 |
143.79 |
160.00 |
Ps. 103.90 |
Ps. 103.90 |
148.29 |
165.00 |
Ps. 103.90 |
Ps. 103.90 |
152.78 |
170.00 |
Ps. 103.90 |
Ps. 103.90 |
| ix) | iShares Biotechnology ETF (IBB *) |
Stock Market where it is quoted
NASDAQ
Earnings Release | 1Q.2023 | |
Banco Santander México | 117 |
Description:
iShares Biotechnology ETF is a US-incorporated exchange-traded fund.
The Fund's objective seeks investment results that correspond to the performance of the ICE Biotechnology Index, which is comprised of
US-listed stocks in the sector of biotechnology.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
89.61 |
122.19 |
2,318,477.73 |
2019 |
96.43 |
123.50 |
2,462,344.77 |
2020 |
94.39 |
157.31 |
3,327,921.43 |
2021 |
145.27 |
176.21 |
2,825,919.94 |
1st Sem. 2020 |
94.39 |
138.65 |
3,706,116.16 |
2nd Sem. 2020 |
126.88 |
157.31 |
2,953,837.51 |
1st Sem. 2021 |
146.13 |
172.60 |
3,307,070.98 |
2nd Sem. 2021 |
145.27 |
176.21 |
2,352,613.75 |
1st Sem. 2022 |
105.82 |
152.62 |
2,782,203.31 |
October 2022 |
116.96 |
129.68 |
1,837,266.52 |
November 2022 |
127.58 |
136.53 |
1,970,484.63 |
December 2022 |
128.39 |
138.43 |
1,820,480.00 |
January 2023 |
130.04 |
137.23 |
1,436,522.90 |
February 2023 |
126.41 |
137.17 |
1,525,674.18 |
March 2023 |
121.97 |
130.52 |
1,815,329.00 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible
gains or losses
IBB306R DC003
Earnings Release | 1Q.2023 | |
Banco Santander México | 118 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
5.83 |
5.00 |
Ps. 100.00 |
11.67 |
10.00 |
Ps. 100.00 |
17.50 |
15.00 |
Ps. 100.00 |
23.33 |
20.00 |
Ps. 100.00 |
29.17 |
25.00 |
Ps. 100.00 |
35.00 |
30.00 |
Ps. 100.00 |
40.83 |
35.00 |
Ps. 100.00 |
46.67 |
40.00 |
Ps. 100.00 |
52.50 |
45.00 |
Ps. 100.00 |
58.34 |
50.00 |
Ps. 100.00 |
64.17 |
55.00 |
Ps. 100.00 |
70.00 |
60.00 |
Ps. 100.00 |
75.84 |
65.00 |
Ps. 100.00 |
81.67 |
70.00 |
Ps. 100.00 |
87.50 |
75.00 |
Ps. 100.00 |
93.34 |
80.00 |
Ps. 100.00 |
99.17 |
85.00 |
Ps. 100.00 |
105.00 |
90.00 |
Ps. 100.00 |
110.84 |
95.00 |
Ps. 100.00 |
116.67 |
100.00 |
Ps. 100.00 |
122.50 |
105.00 |
Ps. 105.00 |
128.34 |
110.00 |
Ps. 110.00 |
134.17 |
115.00 |
Ps. 115.00 |
140.00 |
120.00 |
Ps. 120.00 |
145.84 |
125.00 |
Ps. 125.00 |
151.67 |
130.00 |
Ps. 108.00 |
157.50 |
135.00 |
Ps. 108.00 |
163.34 |
140.00 |
Ps. 108.00 |
169.17 |
145.00 |
Ps. 108.00 |
175.01 |
150.00 |
Ps. 108.00 |
180.84 |
155.00 |
Ps. 108.00 |
186.67 |
160.00 |
Ps. 108.00 |
192.51 |
165.00 |
Ps. 108.00 |
198.34 |
170.00 |
Ps. 108.00 |
| x) | Johnson & Johnson (JNJ*) |
Stock Market where it is quoted
New York Stock Exchange
Description:
Earnings Release | 1Q.2023 | |
Banco Santander México | 119 |
Johnson & Johnson manufactures healthcare products and provides
related services for the consumer, pharmaceutical, medical device and diagnostic markets. It sells skin and hair products, acetaminophens,
pharmaceuticals, diagnostic and surgical equipment around the world.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
119.40 |
147.84 |
7,789,096.32 |
2019 |
125.72 |
146.44 |
7,296,323.97 |
2020 |
111.14 |
157.38 |
8,030,084.06 |
2021 |
153.07 |
179.47 |
7,365,976.77 |
1st Sem. 2020 |
111.14 |
155.51 |
9,664,229.77 |
2nd Sem. 2020 |
137.11 |
157.38 |
6,413,700.80 |
1st Sem. 2021 |
153.07 |
171.07 |
7,914,446.33 |
2nd Sem. 2021 |
155.93 |
179.47 |
6,826,449.65 |
1st Sem. 2022 |
158.14 |
186.01 |
7,821,970.43 |
October 2022 |
160.20 |
174.87 |
6,793,549.23 |
November 2022 |
169.25 |
178.00 |
6,523,821.73 |
December 2022 |
175.48 |
179.76 |
6,565,326.65 |
January 2023 |
162.00 |
180.25 |
7,354,547.94 |
February 2023 |
153.26 |
165.54 |
8,827,375.04 |
March 2023 |
151.05 |
155.56 |
8,560,523.53 |
Historical Volatility:
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
JNJ401R DC007
Earnings Release | 1Q.2023 | |
Banco Santander México | 120 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
20.62 |
5.00 |
Ps. 100.00 |
41.24 |
10.00 |
Ps. 100.00 |
61.85 |
15.00 |
Ps. 100.00 |
82.47 |
20.00 |
Ps. 100.00 |
103.09 |
25.00 |
Ps. 100.00 |
123.71 |
30.00 |
Ps. 100.00 |
144.32 |
35.00 |
Ps. 100.00 |
164.94 |
40.00 |
Ps. 100.00 |
185.56 |
45.00 |
Ps. 100.00 |
206.18 |
50.00 |
Ps. 100.00 |
226.79 |
55.00 |
Ps. 100.00 |
247.41 |
60.00 |
Ps. 100.00 |
268.03 |
65.00 |
Ps. 100.00 |
288.65 |
70.00 |
Ps. 100.00 |
309.26 |
75.00 |
Ps. 100.00 |
329.88 |
80.00 |
Ps. 100.00 |
350.50 |
85.00 |
Ps. 100.00 |
371.12 |
90.00 |
Ps. 100.00 |
391.73 |
95.00 |
Ps. 100.00 |
412.35 |
100.00 |
Ps. 100.00 |
432.97 |
105.00 |
Ps. 110.75 |
453.59 |
110.00 |
Ps. 121.50 |
474.20 |
115.00 |
Ps. 132.25 |
494.82 |
120.00 |
Ps. 112.00 |
515.44 |
125.00 |
Ps. 112.00 |
536.06 |
130.00 |
Ps. 112.00 |
556.67 |
135.00 |
Ps. 112.00 |
577.29 |
140.00 |
Ps. 112.00 |
597.91 |
145.00 |
Ps. 112.00 |
618.53 |
150.00 |
Ps. 112.00 |
639.14 |
155.00 |
Ps. 112.00 |
659.76 |
160.00 |
Ps. 112.00 |
680.38 |
165.00 |
Ps. 112.00 |
701.00 |
170.00 |
Ps. 112.00 |
xi)
Meta Platforms, Inc (META*)
Stock Market where it is quoted
NASDAQ
Description:
Earnings Release | 1Q.2023 | |
Banco Santander México | 121 |
Meta Platforms, Inc. operates as a social technology company. The Company
builds applications and technologies that help people connect, find communities, and grow businesses. Meta Platform is also involved in
advertisements, augmented, and virtual reality.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
124.06 |
217.50 |
25,688,167.39 |
2019 |
131.09 |
208.10 |
16,094,515.08 |
2020 |
146.01 |
303.91 |
22,624,224.43 |
2021 |
245.64 |
382.18 |
18,855,465.91 |
1st Sem. 2020 |
146.01 |
242.24 |
23,485,350.38 |
2nd Sem. 2020 |
230.12 |
303.91 |
21,772,458.53 |
1st Sem. 2021 |
245.64 |
355.64 |
19,164,354.15 |
2nd Sem. 2021 |
306.84 |
382.18 |
18,551,613.89 |
1st Sem. 2022 |
155.85 |
338.54 |
34,184,707.86 |
October 2022 |
93.16 |
140.28 |
50,922,601.06 |
November 2022 |
88.91 |
118.10 |
46,902,921.90 |
December 2022 |
113.93 |
123.49 |
32,002,870.87 |
January 2023 |
120.34 |
151.74 |
27,074,192.42 |
February 2023 |
153.12 |
191.62 |
39,456,529.96 |
March 2023 |
173.42 |
207.84 |
32,128,138.17 |
Historical Volatility:
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
FBK304R DC116
Earnings Release | 1Q.2023 | |
Banco Santander México | 122 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
11.12 |
5.00 |
Ps. 100.00 |
22.24 |
10.00 |
Ps. 100.00 |
33.35 |
15.00 |
Ps. 100.00 |
44.47 |
20.00 |
Ps. 100.00 |
55.59 |
25.00 |
Ps. 100.00 |
66.71 |
30.00 |
Ps. 100.00 |
77.83 |
35.00 |
Ps. 100.00 |
88.94 |
40.00 |
Ps. 100.00 |
100.06 |
45.00 |
Ps. 100.00 |
111.18 |
50.00 |
Ps. 100.00 |
122.30 |
55.00 |
Ps. 100.00 |
133.42 |
60.00 |
Ps. 100.00 |
144.53 |
65.00 |
Ps. 100.00 |
155.65 |
70.00 |
Ps. 100.00 |
166.77 |
75.00 |
Ps. 100.00 |
177.89 |
80.00 |
Ps. 100.00 |
189.01 |
85.00 |
Ps. 100.00 |
200.12 |
90.00 |
Ps. 100.00 |
211.24 |
95.00 |
Ps. 100.00 |
222.36 |
100.00 |
Ps. 100.00 |
233.48 |
105.00 |
Ps. 105.00 |
244.60 |
110.00 |
Ps. 110.00 |
255.71 |
115.00 |
Ps. 115.00 |
266.83 |
120.00 |
Ps. 120.00 |
277.95 |
125.00 |
Ps. 109.00 |
289.07 |
130.00 |
Ps. 109.00 |
300.19 |
135.00 |
Ps. 109.00 |
311.30 |
140.00 |
Ps. 109.00 |
322.42 |
145.00 |
Ps. 109.00 |
333.54 |
150.00 |
Ps. 109.00 |
344.66 |
155.00 |
Ps. 109.00 |
355.78 |
160.00 |
Ps. 109.00 |
366.89 |
165.00 |
Ps. 109.00 |
378.01 |
170.00 |
Ps. 109.00 |
FBK309L DC115
Earnings Release | 1Q.2023 | |
Banco Santander México | 123 |
Market price |
Observed price |
Observation dates 1 to 8 |
Observation dates 1 to 8 |
Observation date 9 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 10.00 |
11.09 |
5.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 15.00 |
22.18 |
10.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 20.00 |
33.27 |
15.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 25.00 |
44.36 |
20.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 30.00 |
55.46 |
25.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 35.00 |
66.55 |
30.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 40.00 |
77.64 |
35.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 45.00 |
88.73 |
40.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
99.82 |
45.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 55.00 |
110.91 |
50.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 60.00 |
122.00 |
55.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 65.00 |
133.09 |
60.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 70.00 |
144.18 |
65.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 75.00 |
155.27 |
70.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 80.00 |
166.37 |
75.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 85.00 |
177.46 |
80.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 90.00 |
188.55 |
85.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 95.00 |
199.64 |
90.00 |
Ps. 2.55 |
Ps. 0.00 |
Ps. 102.55 |
210.73 |
95.00 |
Ps. 2.55 |
Ps. 0.00 |
Ps. 102.55 |
221.82 |
100.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
232.91 |
105.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
244.00 |
110.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
255.09 |
115.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
266.18 |
120.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
277.28 |
125.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
288.37 |
130.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
299.46 |
135.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
310.55 |
140.00 |
Ps. 0.00 |
Ps. 102.55 |
Ps. 102.55 |
| xii) | NVIDIA Corporation (NVDA*) |
Stock Market where it is quoted
NASDAQ
Description:
NVIDIA Corporation designs, develops, and markets 3D graphics processors
and related software. It offers products that provide interactive 3D graphics to the mainstream personal computer market.
Historical Evolution:
Earnings Release | 1Q.2023 | |
Banco Santander México | 124 |
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
31.77 |
72.34 |
52,082,487.09 |
2019 |
32.00 |
59.84 |
46,934,681.16 |
2020 |
49.10 |
145.62 |
49,148,669.42 |
2021 |
115.93 |
333.76 |
36,020,525.87 |
1st Sem. 2020 |
49.10 |
95.27 |
55,120,464.92 |
2nd Sem. 2020 |
95.30 |
145.62 |
43,241,784.74 |
1st Sem. 2021 |
115.93 |
200.27 |
35,986,406.83 |
2nd Sem. 2021 |
181.61 |
333.76 |
36,054,088.63 |
1st Sem. 2022 |
151.59 |
301.21 |
55,432,700.73 |
October 2022 |
112.27 |
138.34 |
60,374,269.97 |
November 2022 |
132.19 |
169.23 |
49,614,645.83 |
December 2022 |
140.36 |
180.72 |
41,724,307.52 |
January 2023 |
142.65 |
203.65 |
46,587,433.61 |
February 2023 |
206.55 |
236.64 |
53,326,394.07 |
March 2023 |
226.98 |
273.83 |
50,716,943.00 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible
gains or losses
NVD307L DC130
Earnings Release | 1Q.2023 | |
Banco Santander México | 125 |
Market Price |
Observed Price |
Observation dates 1 to 8 |
Excercise dates 1 to 8 |
Excercise date 9 |
- |
0 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 18.00 |
13.70 |
5 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 23.00 |
27.40 |
10 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 28.00 |
41.10 |
15 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 33.00 |
54.80 |
20 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 38.00 |
68.50 |
25 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 43.00 |
82.20 |
30 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 48.00 |
95.90 |
35 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 53.00 |
109.60 |
40 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 58.00 |
123.30 |
45 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 63.00 |
137.00 |
50 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 68.00 |
150.70 |
55 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 73.00 |
164.40 |
60 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 78.00 |
178.10 |
65 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 83.00 |
191.80 |
70 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 88.00 |
205.50 |
75 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 93.00 |
219.20 |
80 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 98.00 |
232.90 |
85 |
Ps. 2.50 |
Ps. 0.00 |
Ps. 102.50 |
246.60 |
90 |
Ps. 2.50 |
Ps. 0.00 |
Ps. 102.50 |
260.30 |
95 |
Ps. 2.50 |
Ps. 0.00 |
Ps. 102.50 |
274.00 |
100 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
287.70 |
105 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
301.40 |
110 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
315.10 |
115 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
328.80 |
120 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
342.50 |
125 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
356.20 |
130 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
369.90 |
135 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
383.60 |
140 |
Ps. 0.00 |
Ps. 102.50 |
Ps. 102.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 126 |
| xiii) | Paypal Holdings, Inc. (PYPL*) |
Stock Market where it is quoted
NASDAQ
Description:
PayPal Holdings, Inc. provides a technology platform that enables digital
and mobile payments for consumers and merchants. Offers solutions for online payments. Serve clients all over the world.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
131.89 |
210.86 |
20,221,703.75 |
2019 |
130.60 |
216.38 |
15,983,655.91 |
2020 |
176.34 |
317.14 |
19,206,193.89 |
2021 |
111.96 |
270.83 |
20,607,744.64 |
1st Sem. 2020 |
176.34 |
230.48 |
18,380,656.76 |
2nd Sem. 2020 |
215.95 |
317.14 |
20,022,757.78 |
1st Sem. 2021 |
206.08 |
270.83 |
17,241,161.16 |
2nd Sem. 2021 |
111.96 |
221.87 |
23,919,438.17 |
1st Sem. 2022 |
76.76 |
137.41 |
30,565,100.78 |
October 2022 |
63.15 |
84.39 |
23,091,619.32 |
November 2022 |
64.70 |
87.56 |
30,958,774.73 |
December 2022 |
85.65 |
94.17 |
21,075,993.84 |
January 2023 |
88.09 |
120.57 |
21,144,774.10 |
February 2023 |
87.79 |
112.82 |
21,496,606.04 |
March 2023 |
81.00 |
103.38 |
27,013,099.77 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 127 |
Quantitative examples that ilustrate possible gains or losses
PYL306L DC043
Market Price |
Observed Price |
Observation dates 1 to 5 |
Excercise dates 1 to 5 |
Excercise date 6 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
9.58 |
5.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
19.17 |
10.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
28.75 |
15.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
38.34 |
20.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
47.92 |
25.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
57.50 |
30.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
67.09 |
35.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
76.67 |
40.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
86.26 |
45.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
95.84 |
50.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
105.42 |
55.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 55.00 |
115.01 |
60.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 60.00 |
124.59 |
65.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 65.00 |
134.18 |
70.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 70.00 |
143.76 |
75.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 75.00 |
153.34 |
80.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 80.00 |
162.93 |
85.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
172.51 |
90.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
182.10 |
95.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
191.68 |
100.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
201.26 |
105.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
210.85 |
110.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
220.43 |
115.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
230.02 |
120.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
239.60 |
125.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
249.18 |
130.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
258.77 |
135.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
268.35 |
140.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 128 |
PYL308L DC049
Market price |
Observed price |
Observation dates 1 to 5 |
Exercise dates 1 to 5 |
Exercise date 6 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 0.00 |
4.04 |
5.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 5.00 |
8.08 |
10.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 10.00 |
12.12 |
15.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 15.00 |
16.16 |
20.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 20.00 |
20.20 |
25.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 25.00 |
24.24 |
30.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 30.00 |
28.28 |
35.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 35.00 |
32.32 |
40.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 40.00 |
36.36 |
45.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 45.00 |
40.40 |
50.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
44.44 |
55.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 55.00 |
48.48 |
60.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 60.00 |
52.52 |
65.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 65.00 |
56.56 |
70.00 |
Ps. 1.80 |
Ps. 0.00 |
Ps. 101.80 |
60.60 |
75.00 |
Ps. 1.80 |
Ps. 0.00 |
Ps. 101.80 |
64.64 |
80.00 |
Ps. 1.80 |
Ps. 0.00 |
Ps. 101.80 |
68.68 |
85.00 |
Ps. 1.80 |
Ps. 0.00 |
Ps. 101.80 |
72.72 |
90.00 |
Ps. 1.80 |
Ps. 0.00 |
Ps. 101.80 |
76.76 |
95.00 |
Ps. 1.80 |
Ps. 0.00 |
Ps. 101.80 |
80.80 |
100.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
84.84 |
105.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
88.88 |
110.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
92.92 |
115.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
96.96 |
120.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
101.00 |
125.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
105.04 |
130.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
109.08 |
135.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
113.12 |
140.00 |
Ps. 0.00 |
Ps. 101.80 |
Ps. 101.80 |
| xiv) | Qualcomm, Inc. (QCOM*) |
Stock Market where it is quoted:
NASDAQ
Description:
Earnings Release | 1Q.2023 | |
Banco Santander México | 129 |
Qualcomm Incorporated operates as a multinational telecommunications
and semiconductor equipment company. Develops and provides digital communications products and services based on CDMA digital technology.
It serves clients all over the world.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
49.75 |
75.09 |
13,309,888.44 |
2019 |
49.40 |
94.03 |
13,469,384.25 |
2020 |
60.91 |
158.80 |
10,059,898.88 |
2021 |
122.95 |
189.28 |
9,081,990.38 |
1st Sem. 2020 |
60.91 |
95.91 |
11,446,137.92 |
2nd Sem. 2020 |
88.89 |
158.80 |
8,688,727.65 |
1st Sem. 2021 |
123.20 |
164.78 |
9,701,768.04 |
2nd Sem. 2021 |
122.95 |
189.28 |
8,472,317.79 |
1st Sem. 2022 |
120.09 |
188.69 |
10,939,694.23 |
October 2022 |
108.64 |
125.28 |
7,964,482.55 |
November 2022 |
103.88 |
126.49 |
8,807,062.90 |
December 2022 |
106.97 |
126.81 |
7,374,900.55 |
January 2023 |
107.20 |
133.96 |
8,258,232.68 |
February 2023 |
123.42 |
138.46 |
7,605,710.82 |
March 2023 |
114.43 |
127.40 |
7,660,037.10 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ricerate possible gains or losses
QCM401R DC012
Earnings Release | 1Q.2023 | |
Banco Santander México | 130 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps.97.50 |
6.35 |
5.00 |
Ps.97.50 |
12.71 |
10.00 |
Ps.97.50 |
19.06 |
15.00 |
Ps.97.50 |
25.41 |
20.00 |
Ps.97.50 |
31.77 |
25.00 |
Ps.97.50 |
38.12 |
30.00 |
Ps.97.50 |
44.47 |
35.00 |
Ps.97.50 |
50.82 |
40.00 |
Ps.97.50 |
57.18 |
45.00 |
Ps.97.50 |
63.53 |
50.00 |
Ps.97.50 |
69.88 |
55.00 |
Ps.97.50 |
76.24 |
60.00 |
Ps.97.50 |
82.59 |
65.00 |
Ps.97.50 |
88.94 |
70.00 |
Ps.97.50 |
95.30 |
75.00 |
Ps.97.50 |
101.65 |
80.00 |
Ps.97.50 |
108.00 |
85.00 |
Ps.97.50 |
114.35 |
90.00 |
Ps.97.50 |
120.71 |
95.00 |
Ps.97.50 |
127.06 |
100.00 |
Ps.100.00 |
133.41 |
105.00 |
Ps.105.00 |
139.77 |
110.00 |
Ps.110.00 |
146.12 |
115.00 |
Ps.115.00 |
152.47 |
120.00 |
Ps.120.00 |
158.83 |
125.00 |
Ps.125.00 |
165.18 |
130.00 |
Ps.130.00 |
171.53 |
135.00 |
Ps.135.00 |
177.88 |
140.00 |
Ps.140.00 |
184.24 |
145.00 |
Ps.145.00 |
190.59 |
150.00 |
Ps.150.00 |
196.94 |
155.00 |
Ps.155.00 |
203.30 |
160.00 |
Ps.160.00 |
209.65 |
165.00 |
Ps.165.00 |
216.00 |
170.00 |
Ps.170.00 |
222.36 |
175.00 |
Ps.120.00 |
228.71 |
180.00 |
Ps.120.00 |
235.06 |
185.00 |
Ps.120.00 |
| xv) | Invesco QQQ Trust (QQQ *) |
Stock Market where it is quoted
NASDAQ
Description:
Earnings Release | 1Q.2023 | |
Banco Santander México | 131 |
Invesco QQQ Trust Series 1 is a US-incorporated exchange-traded fund.
The ETF tracks the Nasdaq 100 index and includes 100 of the largest non-financial companies by market capitalization listed on Nasdaq.
The index reflects companies of major industrial groups, including computer hardware and software, telecommunications, retail retail/wholesale
and biotech.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
143.50 |
186.74 |
47,893,433.72 |
2019 |
149.82 |
213.79 |
30,892,183.34 |
2020 |
169.30 |
313.74 |
47,546,330.57 |
2021 |
299.94 |
403.99 |
43,829,887.25 |
1st Sem. 2020 |
169.30 |
248.84 |
53,446,338.17 |
2nd Sem. 2020 |
250.49 |
313.74 |
41,710,453.48 |
1st Sem. 2021 |
299.94 |
354.99 |
45,070,410.82 |
2nd Sem. 2021 |
352.62 |
403.99 |
42,609,589.61 |
1st Sem. 2022 |
271.39 |
401.68 |
79,933,540.60 |
October 2022 |
260.74 |
284.21 |
67,499,208.65 |
November 2022 |
260.49 |
293.36 |
55,694,325.63 |
December 2022 |
260.10 |
293.72 |
50,080,796.58 |
January 2023 |
261.58 |
296.26 |
48,886,567.03 |
February 2023 |
291.85 |
311.72 |
59,662,484.46 |
March 2023 |
288.55 |
315.68 |
69,859,192.73 |
Historical volatility:
Source of Information on Historic
Evolution and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ricerate possible gains or losses
QQQ306R DC033
Earnings Release | 1Q.2023 | |
Banco Santander México | 132 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps.100.00 |
15.41 |
5.00 |
Ps.100.00 |
30.83 |
10.00 |
Ps.100.00 |
46.24 |
15.00 |
Ps.100.00 |
61.66 |
20.00 |
Ps.100.00 |
77.07 |
25.00 |
Ps.100.00 |
92.48 |
30.00 |
Ps.100.00 |
107.90 |
35.00 |
Ps.100.00 |
123.31 |
40.00 |
Ps.100.00 |
138.73 |
45.00 |
Ps.100.00 |
154.14 |
50.00 |
Ps.100.00 |
169.55 |
55.00 |
Ps.100.00 |
184.97 |
60.00 |
Ps.100.00 |
200.38 |
65.00 |
Ps.100.00 |
215.80 |
70.00 |
Ps.100.00 |
231.21 |
75.00 |
Ps.100.00 |
246.62 |
80.00 |
Ps.100.00 |
262.04 |
85.00 |
Ps.100.00 |
277.45 |
90.00 |
Ps.100.00 |
292.87 |
95.00 |
Ps.100.00 |
308.28 |
100.00 |
Ps.100.00 |
323.69 |
105.00 |
Ps.105.00 |
339.11 |
110.00 |
Ps.110.00 |
354.52 |
115.00 |
Ps.115.00 |
369.94 |
120.00 |
Ps.120.00 |
385.35 |
125.00 |
Ps.108.00 |
400.76 |
130.00 |
Ps.108.00 |
416.18 |
135.00 |
Ps.108.00 |
431.59 |
140.00 |
Ps.108.00 |
447.01 |
145.00 |
Ps.108.00 |
462.42 |
150.00 |
Ps.108.00 |
477.83 |
155.00 |
Ps.108.00 |
493.25 |
160.00 |
Ps.108.00 |
508.66 |
165.00 |
Ps.108.00 |
524.08 |
170.00 |
Ps.108.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 133 |
QQQ306R DC034
Market Price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 90.00 |
15.41 |
5.00 |
Ps. 90.00 |
30.83 |
10.00 |
Ps. 90.00 |
46.24 |
15.00 |
Ps. 90.00 |
61.66 |
20.00 |
Ps. 90.00 |
77.07 |
25.00 |
Ps. 90.00 |
92.48 |
30.00 |
Ps. 90.00 |
107.90 |
35.00 |
Ps. 90.00 |
123.31 |
40.00 |
Ps. 90.00 |
138.73 |
45.00 |
Ps. 90.00 |
154.14 |
50.00 |
Ps. 90.00 |
169.55 |
55.00 |
Ps. 90.00 |
184.97 |
60.00 |
Ps. 90.00 |
200.38 |
65.00 |
Ps. 90.00 |
215.80 |
70.00 |
Ps. 90.00 |
231.21 |
75.00 |
Ps. 90.00 |
246.62 |
80.00 |
Ps. 90.00 |
262.04 |
85.00 |
Ps. 90.00 |
277.45 |
90.00 |
Ps. 90.00 |
286.70 |
95.00 |
Ps. 93.00 |
292.87 |
100.00 |
Ps. 95.00 |
308.28 |
105.00 |
Ps. 100.00 |
311.36 |
110.00 |
Ps. 101.00 |
317.53 |
115.00 |
Ps. 103.00 |
332.94 |
120.00 |
Ps. 108.00 |
339.11 |
125.00 |
Ps. 110.00 |
354.52 |
130.00 |
Ps. 115.00 |
369.94 |
135.00 |
Ps. 120.00 |
400.76 |
140.00 |
Ps. 130.00 |
413.10 |
145.00 |
Ps. 134.00 |
428.51 |
150.00 |
Ps. 112.00 |
443.92 |
155.00 |
Ps. 112.00 |
459.34 |
160.00 |
Ps. 112.00 |
474.75 |
165.00 |
Ps. 112.00 |
490.17 |
170.00 |
Ps. 112.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 134 |
QQQ307R DC035
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
14.01 |
5.00 |
Ps. 100.00 |
28.03 |
10.00 |
Ps. 100.00 |
42.04 |
15.00 |
Ps. 100.00 |
56.06 |
20.00 |
Ps. 100.00 |
70.07 |
25.00 |
Ps. 100.00 |
84.08 |
30.00 |
Ps. 100.00 |
98.10 |
35.00 |
Ps. 100.00 |
112.11 |
40.00 |
Ps. 100.00 |
126.13 |
45.00 |
Ps. 100.00 |
140.14 |
50.00 |
Ps. 100.00 |
154.15 |
55.00 |
Ps. 100.00 |
168.17 |
60.00 |
Ps. 100.00 |
182.18 |
65.00 |
Ps. 100.00 |
196.20 |
70.00 |
Ps. 100.00 |
210.21 |
75.00 |
Ps. 100.00 |
224.22 |
80.00 |
Ps. 100.00 |
238.24 |
85.00 |
Ps. 100.00 |
252.25 |
90.00 |
Ps. 100.00 |
266.27 |
95.00 |
Ps. 100.00 |
280.28 |
100.00 |
Ps. 100.00 |
294.29 |
105.00 |
Ps. 105.00 |
308.31 |
110.00 |
Ps. 110.00 |
322.32 |
115.00 |
Ps. 115.00 |
336.34 |
120.00 |
Ps. 120.00 |
350.35 |
125.00 |
Ps. 110.00 |
364.36 |
130.00 |
Ps. 110.00 |
378.38 |
135.00 |
Ps. 110.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 135 |
392.39 |
140.00 |
Ps. 110.00 |
406.41 |
145.00 |
Ps. 110.00 |
420.42 |
150.00 |
Ps. 110.00 |
434.43 |
155.00 |
Ps. 110.00 |
448.45 |
160.00 |
Ps. 110.00 |
462.46 |
165.00 |
Ps. 110.00 |
476.48 |
170.00 |
Ps. 110.00 |
QQQ307R DC036
Observed price |
Market price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
5.00 |
15.37 |
Ps. 100.00 |
10.00 |
30.74 |
Ps. 100.00 |
15.00 |
46.11 |
Ps. 100.00 |
20.00 |
61.48 |
Ps. 100.00 |
25.00 |
76.85 |
Ps. 100.00 |
30.00 |
92.21 |
Ps. 100.00 |
35.00 |
107.58 |
Ps. 100.00 |
40.00 |
122.95 |
Ps. 100.00 |
45.00 |
138.32 |
Ps. 100.00 |
50.00 |
153.69 |
Ps. 100.00 |
55.00 |
169.06 |
Ps. 100.00 |
60.00 |
184.43 |
Ps. 100.00 |
65.00 |
199.80 |
Ps. 100.00 |
70.00 |
215.17 |
Ps. 100.00 |
75.00 |
230.54 |
Ps. 100.00 |
80.00 |
245.90 |
Ps. 100.00 |
85.00 |
261.27 |
Ps. 100.00 |
90.00 |
276.64 |
Ps. 100.00 |
95.00 |
292.01 |
Ps. 100.00 |
100.00 |
307.38 |
Ps. 100.00 |
105.00 |
322.75 |
Ps. 105.00 |
110.00 |
338.12 |
Ps. 110.00 |
115.00 |
353.49 |
Ps. 115.00 |
120.00 |
368.86 |
Ps. 120.00 |
125.00 |
384.23 |
Ps. 112.50 |
130.00 |
399.59 |
Ps. 112.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 136 |
135.00 |
414.96 |
Ps. 112.50 |
140.00 |
430.33 |
Ps. 112.50 |
145.00 |
445.70 |
Ps. 112.50 |
150.00 |
461.07 |
Ps. 112.50 |
155.00 |
476.44 |
Ps. 112.50 |
160.00 |
491.81 |
Ps. 112.50 |
165.00 |
507.18 |
Ps. 112.50 |
170.00 |
522.55 |
Ps. 112.50 |
QQQ308R DC039
Market price |
Observed Price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
16.03 |
5.00 |
Ps. 100.00 |
32.06 |
10.00 |
Ps. 100.00 |
48.09 |
15.00 |
Ps. 100.00 |
64.12 |
20.00 |
Ps. 100.00 |
80.15 |
25.00 |
Ps. 100.00 |
96.17 |
30.00 |
Ps. 100.00 |
112.20 |
35.00 |
Ps. 100.00 |
128.23 |
40.00 |
Ps. 100.00 |
144.26 |
45.00 |
Ps. 100.00 |
160.29 |
50.00 |
Ps. 100.00 |
176.32 |
55.00 |
Ps. 100.00 |
192.35 |
60.00 |
Ps. 100.00 |
208.38 |
65.00 |
Ps. 100.00 |
224.41 |
70.00 |
Ps. 100.00 |
240.44 |
75.00 |
Ps. 100.00 |
256.46 |
80.00 |
Ps. 100.00 |
272.49 |
85.00 |
Ps. 100.00 |
288.52 |
90.00 |
Ps. 100.00 |
304.55 |
95.00 |
Ps. 100.00 |
320.58 |
100.00 |
Ps. 100.00 |
336.61 |
105.00 |
Ps. 105.00 |
352.64 |
110.00 |
Ps. 110.00 |
368.67 |
115.00 |
Ps. 115.00 |
384.70 |
120.00 |
Ps. 120.00 |
400.73 |
125.00 |
Ps. 113.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 137 |
416.75 |
130.00 |
Ps. 113.50 |
432.78 |
135.00 |
Ps. 113.50 |
448.81 |
140.00 |
Ps. 113.50 |
464.84 |
145.00 |
Ps. 113.50 |
480.87 |
150.00 |
Ps. 113.50 |
496.90 |
155.00 |
Ps. 113.50 |
512.93 |
160.00 |
Ps. 113.50 |
528.96 |
165.00 |
Ps. 113.50 |
544.99 |
170.00 |
Ps. 113.50 |
QQQ309R DC041
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
14.96 |
5.00 |
Ps. 100.00 |
29.93 |
10.00 |
Ps. 100.00 |
44.89 |
15.00 |
Ps. 100.00 |
59.85 |
20.00 |
Ps. 100.00 |
74.82 |
25.00 |
Ps. 100.00 |
89.78 |
30.00 |
Ps. 100.00 |
104.74 |
35.00 |
Ps. 100.00 |
119.71 |
40.00 |
Ps. 100.00 |
134.67 |
45.00 |
Ps. 100.00 |
149.64 |
50.00 |
Ps. 100.00 |
164.60 |
55.00 |
Ps. 100.00 |
179.56 |
60.00 |
Ps. 100.00 |
194.53 |
65.00 |
Ps. 100.00 |
209.49 |
70.00 |
Ps. 100.00 |
224.45 |
75.00 |
Ps. 100.00 |
239.42 |
80.00 |
Ps. 100.00 |
254.38 |
85.00 |
Ps. 100.00 |
269.34 |
90.00 |
Ps. 100.00 |
284.31 |
95.00 |
Ps. 100.00 |
299.27 |
100.00 |
Ps. 100.00 |
314.23 |
105.00 |
Ps. 105.00 |
329.20 |
110.00 |
Ps. 110.00 |
344.16 |
115.00 |
Ps. 115.00 |
359.12 |
120.00 |
Ps. 120.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 138 |
374.09 |
125.00 |
Ps. 113.50 |
389.05 |
130.00 |
Ps. 113.50 |
404.01 |
135.00 |
Ps. 113.50 |
418.98 |
140.00 |
Ps. 113.50 |
433.94 |
145.00 |
Ps. 113.50 |
448.91 |
150.00 |
Ps. 113.50 |
463.87 |
155.00 |
Ps. 113.50 |
478.83 |
160.00 |
Ps. 113.50 |
493.80 |
165.00 |
Ps. 113.50 |
508.76 |
170.00 |
Ps. 113.50 |
QQQ309R DC042
Market price |
Observed Price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
14.00 |
5.00 |
Ps. 100.00 |
28.01 |
10.00 |
Ps. 100.00 |
42.01 |
15.00 |
Ps. 100.00 |
56.01 |
20.00 |
Ps. 100.00 |
70.02 |
25.00 |
Ps. 100.00 |
84.02 |
30.00 |
Ps. 100.00 |
98.02 |
35.00 |
Ps. 100.00 |
112.03 |
40.00 |
Ps. 100.00 |
126.03 |
45.00 |
Ps. 100.00 |
140.04 |
50.00 |
Ps. 100.00 |
154.04 |
55.00 |
Ps. 100.00 |
168.04 |
60.00 |
Ps. 100.00 |
182.05 |
65.00 |
Ps. 100.00 |
196.05 |
70.00 |
Ps. 100.00 |
210.05 |
75.00 |
Ps. 100.00 |
224.06 |
80.00 |
Ps. 100.00 |
238.06 |
85.00 |
Ps. 100.00 |
252.06 |
90.00 |
Ps. 100.00 |
266.07 |
95.00 |
Ps. 100.00 |
280.07 |
100.00 |
Ps. 100.00 |
294.07 |
105.00 |
Ps. 105.00 |
308.08 |
110.00 |
Ps. 110.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 139 |
322.08 |
115.00 |
Ps. 115.00 |
336.08 |
120.00 |
Ps. 120.00 |
350.09 |
125.00 |
Ps. 114.50 |
364.09 |
130.00 |
Ps. 114.50 |
378.09 |
135.00 |
Ps. 114.50 |
392.10 |
140.00 |
Ps. 114.50 |
406.10 |
145.00 |
Ps. 114.50 |
420.11 |
150.00 |
Ps. 114.50 |
434.11 |
155.00 |
Ps. 114.50 |
448.11 |
160.00 |
Ps. 114.50 |
462.12 |
165.00 |
Ps. 114.50 |
476.12 |
170.00 |
Ps. 114.50 |
QQQ310R DC043
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
13.59 |
5.00 |
Ps. 100.00 |
27.19 |
10.00 |
Ps. 100.00 |
40.78 |
15.00 |
Ps. 100.00 |
54.37 |
20.00 |
Ps. 100.00 |
67.97 |
25.00 |
Ps. 100.00 |
81.56 |
30.00 |
Ps. 100.00 |
95.15 |
35.00 |
Ps. 100.00 |
108.75 |
40.00 |
Ps. 100.00 |
122.34 |
45.00 |
Ps. 100.00 |
135.94 |
50.00 |
Ps. 100.00 |
149.53 |
55.00 |
Ps. 100.00 |
163.12 |
60.00 |
Ps. 100.00 |
176.72 |
65.00 |
Ps. 100.00 |
190.31 |
70.00 |
Ps. 100.00 |
203.90 |
75.00 |
Ps. 100.00 |
217.50 |
80.00 |
Ps. 100.00 |
231.09 |
85.00 |
Ps. 100.00 |
244.68 |
90.00 |
Ps. 100.00 |
258.28 |
95.00 |
Ps. 100.00 |
271.87 |
100.00 |
Ps. 100.00 |
285.46 |
105.00 |
Ps. 105.00 |
299.06 |
110.00 |
Ps. 110.00 |
312.65 |
115.00 |
Ps. 115.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 140 |
326.24 |
120.00 |
Ps. 120.00 |
339.84 |
125.00 |
Ps. 115.50 |
353.43 |
130.00 |
Ps. 115.50 |
367.02 |
135.00 |
Ps. 115.50 |
380.62 |
140.00 |
Ps. 115.50 |
394.21 |
145.00 |
Ps. 115.50 |
407.81 |
150.00 |
Ps. 115.50 |
421.40 |
155.00 |
Ps. 115.50 |
434.99 |
160.00 |
Ps. 115.50 |
448.59 |
165.00 |
Ps. 115.50 |
462.18 |
170.00 |
Ps. 115.50 |
QQQ406R DC052
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 95.00 |
4.73 |
5.00 |
Ps. 95.00 |
9.45 |
10.00 |
Ps. 95.00 |
14.18 |
15.00 |
Ps. 95.00 |
18.90 |
20.00 |
Ps. 95.00 |
23.63 |
25.00 |
Ps. 95.00 |
28.35 |
30.00 |
Ps. 95.00 |
33.08 |
35.00 |
Ps. 95.00 |
37.80 |
40.00 |
Ps. 95.00 |
42.53 |
45.00 |
Ps. 95.00 |
47.26 |
50.00 |
Ps. 95.00 |
51.98 |
55.00 |
Ps. 95.00 |
56.71 |
60.00 |
Ps. 95.00 |
61.43 |
65.00 |
Ps. 95.00 |
66.16 |
70.00 |
Ps. 95.00 |
70.88 |
75.00 |
Ps. 95.00 |
75.61 |
80.00 |
Ps. 95.00 |
80.33 |
85.00 |
Ps. 95.00 |
85.06 |
90.00 |
Ps. 95.00 |
89.78 |
95.00 |
Ps. 95.00 |
92.15 |
97.50 |
Ps. 97.50 |
92.62 |
98.00 |
Ps. 98.00 |
93.56 |
99.00 |
Ps. 99.00 |
94.51 |
100.00 |
Ps. 100.00 |
99.24 |
105.00 |
Ps. 105.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 141 |
103.96 |
110.00 |
Ps. 110.00 |
108.69 |
115.00 |
Ps. 115.00 |
113.41 |
120.00 |
Ps. 120.00 |
118.14 |
125.00 |
Ps. 125.00 |
122.86 |
130.00 |
Ps. 130.00 |
127.59 |
135.00 |
Ps. 135.00 |
130.42 |
138.00 |
Ps. 138.00 |
135.15 |
143.00 |
Ps. 121.00 |
139.87 |
148.00 |
Ps. 121.00 |
144.60 |
153.00 |
Ps. 121.00 |
149.33 |
158.00 |
Ps. 121.00 |
154.05 |
163.00 |
Ps. 121.00 |
158.78 |
168.00 |
Ps. 121.00 |
163.50 |
173.00 |
Ps. 121.00 |
168.23 |
178.00 |
Ps. 121.00 |
QQQ401R DC062
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
13.76 |
5.00 |
Ps. 100.00 |
27.52 |
10.00 |
Ps. 100.00 |
41.27 |
15.00 |
Ps. 100.00 |
55.03 |
20.00 |
Ps. 100.00 |
68.79 |
25.00 |
Ps. 100.00 |
82.55 |
30.00 |
Ps. 100.00 |
96.30 |
35.00 |
Ps. 100.00 |
110.06 |
40.00 |
Ps. 100.00 |
123.82 |
45.00 |
Ps. 100.00 |
137.58 |
50.00 |
Ps. 100.00 |
151.33 |
55.00 |
Ps. 100.00 |
165.09 |
60.00 |
Ps. 100.00 |
178.85 |
65.00 |
Ps. 100.00 |
192.61 |
70.00 |
Ps. 100.00 |
206.36 |
75.00 |
Ps. 100.00 |
220.12 |
80.00 |
Ps. 100.00 |
233.88 |
85.00 |
Ps. 100.00 |
247.64 |
90.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 142 |
261.39 |
95.00 |
Ps. 100.00 |
275.15 |
100.00 |
Ps. 100.00 |
288.91 |
105.00 |
Ps. 105.00 |
302.67 |
110.00 |
Ps. 110.00 |
316.42 |
115.00 |
Ps. 115.00 |
330.18 |
120.00 |
Ps. 120.00 |
341.19 |
124.00 |
Ps. 124.00 |
354.94 |
129.00 |
Ps. 116.50 |
368.70 |
134.00 |
Ps. 116.50 |
382.46 |
139.00 |
Ps. 116.50 |
396.22 |
144.00 |
Ps. 116.50 |
409.97 |
149.00 |
Ps. 116.50 |
423.73 |
154.00 |
Ps. 116.50 |
437.49 |
159.00 |
Ps. 116.50 |
451.25 |
164.00 |
Ps. 116.50 |
465.00 |
169.00 |
Ps. 116.50 |
QQQ402R DC064
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
14.67 |
5.00 |
Ps. 100.00 |
29.33 |
10.00 |
Ps. 100.00 |
44.00 |
15.00 |
Ps. 100.00 |
58.67 |
20.00 |
Ps. 100.00 |
73.34 |
25.00 |
Ps. 100.00 |
88.00 |
30.00 |
Ps. 100.00 |
102.67 |
35.00 |
Ps. 100.00 |
117.34 |
40.00 |
Ps. 100.00 |
132.00 |
45.00 |
Ps. 100.00 |
146.67 |
50.00 |
Ps. 100.00 |
161.34 |
55.00 |
Ps. 100.00 |
176.00 |
60.00 |
Ps. 100.00 |
190.67 |
65.00 |
Ps. 100.00 |
205.34 |
70.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 143 |
220.01 |
75.00 |
Ps. 100.00 |
234.67 |
80.00 |
Ps. 100.00 |
249.34 |
85.00 |
Ps. 100.00 |
264.01 |
90.00 |
Ps. 100.00 |
278.67 |
95.00 |
Ps. 100.00 |
293.34 |
100.00 |
Ps. 100.00 |
308.01 |
105.00 |
Ps. 105.00 |
322.67 |
110.00 |
Ps. 110.00 |
337.34 |
115.00 |
Ps. 115.00 |
352.01 |
120.00 |
Ps. 120.00 |
363.74 |
124.00 |
Ps. 124.00 |
378.41 |
129.00 |
Ps. 116.50 |
393.08 |
134.00 |
Ps. 116.50 |
407.74 |
139.00 |
Ps. 116.50 |
422.41 |
144.00 |
Ps. 116.50 |
437.08 |
149.00 |
Ps. 116.50 |
451.74 |
154.00 |
Ps. 116.50 |
466.41 |
159.00 |
Ps. 116.50 |
481.08 |
164.00 |
Ps. 116.50 |
495.74 |
169.00 |
Ps. 116.50 |
QQQ402R DC067
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
14.84 |
5.00 |
Ps. 100.00 |
29.68 |
10.00 |
Ps. 100.00 |
44.52 |
15.00 |
Ps. 100.00 |
59.36 |
20.00 |
Ps. 100.00 |
74.21 |
25.00 |
Ps. 100.00 |
89.05 |
30.00 |
Ps. 100.00 |
103.89 |
35.00 |
Ps. 100.00 |
118.73 |
40.00 |
Ps. 100.00 |
133.57 |
45.00 |
Ps. 100.00 |
148.41 |
50.00 |
Ps. 100.00 |
163.25 |
55.00 |
Ps. 100.00 |
178.09 |
60.00 |
Ps. 100.00 |
192.93 |
65.00 |
Ps. 100.00 |
207.77 |
70.00 |
Ps. 100.00 |
222.62 |
75.00 |
Ps. 100.00 |
237.46 |
80.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 144 |
252.30 |
85.00 |
Ps. 100.00 |
267.14 |
90.00 |
Ps. 100.00 |
281.98 |
95.00 |
Ps. 100.00 |
296.82 |
100.00 |
Ps. 100.00 |
311.66 |
105.00 |
Ps. 105.00 |
326.50 |
110.00 |
Ps. 110.00 |
341.34 |
115.00 |
Ps. 115.00 |
356.18 |
120.00 |
Ps. 120.00 |
368.06 |
124.00 |
Ps. 124.00 |
382.90 |
129.00 |
Ps. 119.50 |
397.74 |
134.00 |
Ps. 119.50 |
412.58 |
139.00 |
Ps. 119.50 |
427.42 |
144.00 |
Ps. 119.50 |
442.26 |
149.00 |
Ps. 119.50 |
457.10 |
154.00 |
Ps. 119.50 |
471.94 |
159.00 |
Ps. 119.50 |
486.78 |
164.00 |
Ps. 119.50 |
501.63 |
169.00 |
Ps. 119.50 |
QQQ402R DC068
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
14.84 |
5.00 |
Ps. 100.00 |
29.68 |
10.00 |
Ps. 100.00 |
/44.52 |
15.00 |
Ps. 100.00 |
59.36 |
20.00 |
Ps. 100.00 |
74.21 |
25.00 |
Ps. 100.00 |
89.05 |
30.00 |
Ps. 100.00 |
103.89 |
35.00 |
Ps. 100.00 |
118.73 |
40.00 |
Ps. 100.00 |
133.57 |
45.00 |
Ps. 100.00 |
148.41 |
50.00 |
Ps. 100.00 |
163.25 |
55.00 |
Ps. 100.00 |
178.09 |
60.00 |
Ps. 100.00 |
192.93 |
65.00 |
Ps. 100.00 |
207.77 |
70.00 |
Ps. 100.00 |
222.62 |
75.00 |
Ps. 100.00 |
237.46 |
80.00 |
Ps. 100.00 |
252.30 |
85.00 |
Ps. 100.00 |
267.14 |
90.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 145 |
281.98 |
95.00 |
Ps. 100.00 |
296.82 |
100.00 |
Ps. 100.00 |
311.66 |
105.00 |
Ps. 105.00 |
326.50 |
110.00 |
Ps. 110.00 |
341.34 |
115.00 |
Ps. 115.00 |
356.18 |
120.00 |
Ps. 120.00 |
368.06 |
124.00 |
Ps. 124.00 |
382.90 |
129.00 |
Ps. 129.00 |
397.74 |
134.00 |
Ps. 134.00 |
412.58 |
139.00 |
Ps. 117.00 |
427.42 |
144.00 |
Ps. 117.00 |
442.26 |
149.00 |
Ps. 117.00 |
457.10 |
154.00 |
Ps. 117.00 |
471.94 |
159.00 |
Ps. 117.00 |
486.78 |
164.00 |
Ps. 117.00 |
501.63 |
169.00 |
Ps. 117.00 |
xvi)
SHOPIFY INC. (SHOP*)
Stock Market
where it is quoted
New York Stock Exchange
Description:
Shopify Inc. offers a cloud-based commerce platform. Its platform allows
businesses to use multiple channels that serve as a showcase for the brand of each business. Serves clients in Canada.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
11.69 |
17.38 |
16,708,039.17 |
2019 |
12.98 |
40.88 |
18,985,527.62 |
2020 |
32.23 |
127.71 |
24,314,279.45 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 146 |
2021 |
103.99 |
169.06 |
12,032,423.73 |
1st Sem. 2020 |
32.23 |
94.92 |
30,197,506.04 |
2nd Sem. 2020 |
87.08 |
127.71 |
18,495,000.98 |
1st Sem. 2021 |
103.99 |
150.84 |
13,758,574.53 |
2nd Sem. 2021 |
128.22 |
169.06 |
10,334,416.68 |
1st Sem. 2022 |
30.35 |
137.74 |
36,300,979.52 |
October 2022 |
25.67 |
34.23 |
32,128,033.16 |
November 2022 |
30.90 |
40.88 |
23,263,428.70 |
December 2022 |
32.64 |
43.40 |
19,348,089.45 |
January 2023 |
34.71 |
50.08 |
21,015,018.58 |
February 2023 |
40.48 |
53.63 |
22,345,720.14 |
March 2023 |
40.10 |
46.70 |
15,920,994.97 |
Historical volatility:
Source of Information on Historic
Evolution and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
SHP309L DC011
Market price |
Observed price |
Observation dates 1 to 5 |
Exercise dates 1 to 5 |
Exercise date 6 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 0.00 |
2.12 |
5.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 5.00 |
4.24 |
10.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 10.00 |
6.36 |
15.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 15.00 |
8.48 |
20.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 20.00 |
10.60 |
25.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 25.00 |
12.71 |
30.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 30.00 |
14.83 |
35.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 35.00 |
16.95 |
40.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 40.00 |
19.07 |
45.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 45.00 |
21.19 |
50.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
23.31 |
55.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 55.00 |
25.43 |
60.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 60.00 |
27.55 |
65.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 65.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 147 |
29.67 |
70.00 |
Ps. 3.30 |
Ps. 0.00 |
Ps. 103.30 |
31.79 |
75.00 |
Ps. 3.30 |
Ps. 0.00 |
Ps. 103.30 |
33.90 |
80.00 |
Ps. 3.30 |
Ps. 0.00 |
Ps. 103.30 |
36.02 |
85.00 |
Ps. 3.30 |
Ps. 0.00 |
Ps. 103.30 |
38.14 |
90.00 |
Ps. 3.30 |
Ps. 0.00 |
Ps. 103.30 |
40.26 |
95.00 |
Ps. 3.30 |
Ps. 0.00 |
Ps. 103.30 |
42.38 |
100.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
44.50 |
105.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
46.62 |
110.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
48.74 |
115.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
50.86 |
120.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
52.98 |
125.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
55.09 |
130.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
57.21 |
135.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
59.33 |
140.00 |
Ps. 0.00 |
Ps. 103.30 |
Ps. 103.30 |
| xvii) | ISHARES SEMICONDUCTOR ETF (SOXX *) |
Stock Market
where it is quoted
NASDAQ
Description:
iShares Semiconductor ETF is a US-incorporated exchange-traded fund.
It seeks investment results that align with the performance of the ICE Semiconductor Index which is made up of US-listed stocks in the
semiconductor sector.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
145.00 |
195.37 |
827,331.71 |
2019 |
148.71 |
252.82 |
619,474.10 |
2020 |
176.66 |
382.56 |
789,316.37 |
2021 |
375.21 |
555.63 |
972,272.17 |
1st Sem. 2020 |
176.66 |
272.82 |
1,046,450.71 |
2nd Sem. 2020 |
267.40 |
382.56 |
534,976.98 |
1st Sem. 2021 |
375.21 |
454.22 |
1,179,415.41 |
2nd Sem. 2021 |
426.32 |
555.63 |
768,506.27 |
1st Sem. 2022 |
349.61 |
553.10 |
1,551,260.41 |
October 2022 |
298.68 |
348.04 |
1,223,488.55 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 148 |
November 2022 |
314.45 |
388.03 |
1,228,363.50 |
December 2022 |
337.53 |
386.59 |
928,105.97 |
January 2023 |
344.59 |
409.71 |
1,131,622.29 |
February 2023 |
400.52 |
434.57 |
1,154,971.75 |
March 2023 |
404.90 |
441.93 |
960,582.90 |
Historical volatility:
Source of Information on Historic
Evolution and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
SOX307R DC003
Market price |
Observed Price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 97.50 |
17.48 |
5.00 |
Ps. 97.50 |
34.96 |
10.00 |
Ps. 97.50 |
52.44 |
15.00 |
Ps. 97.50 |
69.92 |
20.00 |
Ps. 97.50 |
87.40 |
25.00 |
Ps. 97.50 |
104.88 |
30.00 |
Ps. 97.50 |
122.36 |
35.00 |
Ps. 97.50 |
139.84 |
40.00 |
Ps. 97.50 |
157.32 |
45.00 |
Ps. 97.50 |
174.81 |
50.00 |
Ps. 97.50 |
192.29 |
55.00 |
Ps. 97.50 |
209.77 |
60.00 |
Ps. 97.50 |
227.25 |
65.00 |
Ps. 97.50 |
244.73 |
70.00 |
Ps. 97.50 |
262.21 |
75.00 |
Ps. 97.50 |
279.69 |
80.00 |
Ps. 97.50 |
297.17 |
85.00 |
Ps. 97.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 149 |
314.65 |
90.00 |
Ps. 97.50 |
325.14 |
93.00 |
Ps. 97.50 |
332.13 |
95.00 |
Ps. 97.50 |
349.61 |
100.00 |
Ps. 100.00 |
353.11 |
101.00 |
Ps. 101.00 |
360.10 |
103.00 |
Ps. 103.00 |
377.58 |
108.00 |
Ps. 108.00 |
384.57 |
110.00 |
Ps. 110.00 |
402.05 |
115.00 |
Ps. 115.00 |
419.53 |
120.00 |
Ps. 120.00 |
454.49 |
130.00 |
Ps. 130.00 |
468.48 |
134.00 |
Ps. 134.00 |
485.96 |
139.00 |
Ps. 110.00 |
503.44 |
144.00 |
Ps. 110.00 |
520.92 |
149.00 |
Ps. 110.00 |
538.40 |
154.00 |
Ps. 110.00 |
555.88 |
159.00 |
Ps. 110.00 |
SOX307R DC005
Market Price |
Observed Price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 97.50 |
19.42 |
5.00 |
Ps. 97.50 |
38.83 |
10.00 |
Ps. 97.50 |
58.25 |
15.00 |
Ps. 97.50 |
77.66 |
20.00 |
Ps. 97.50 |
97.08 |
25.00 |
Ps. 97.50 |
116.49 |
30.00 |
Ps. 97.50 |
135.91 |
35.00 |
Ps. 97.50 |
155.32 |
40.00 |
Ps. 97.50 |
174.74 |
45.00 |
Ps. 97.50 |
194.15 |
50.00 |
Ps. 97.50 |
213.57 |
55.00 |
Ps. 97.50 |
232.98 |
60.00 |
Ps. 97.50 |
252.40 |
65.00 |
Ps. 97.50 |
271.81 |
70.00 |
Ps. 97.50 |
291.23 |
75.00 |
Ps. 97.50 |
310.64 |
80.00 |
Ps. 97.50 |
330.06 |
85.00 |
Ps. 97.50 |
349.47 |
90.00 |
Ps. 97.50 |
361.12 |
93.00 |
Ps. 97.50 |
368.89 |
95.00 |
Ps. 97.50 |
388.30 |
100.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 150 |
392.18 |
101.00 |
Ps. 101.00 |
399.95 |
103.00 |
Ps. 103.00 |
419.36 |
108.00 |
Ps. 108.00 |
427.13 |
110.00 |
Ps. 110.00 |
446.55 |
115.00 |
Ps. 115.00 |
465.96 |
120.00 |
Ps. 120.00 |
504.79 |
130.00 |
Ps. 130.00 |
520.32 |
134.00 |
Ps. 134.00 |
539.74 |
139.00 |
Ps. 111.00 |
559.15 |
144.00 |
Ps. 111.00 |
578.57 |
149.00 |
Ps. 111.00 |
597.98 |
154.00 |
Ps. 111.00 |
617.40 |
159.00 |
Ps. 111.00 |
SOX309R DC006
Market Price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 97.50 |
18.48 |
5.00 |
Ps. 97.50 |
36.97 |
10.00 |
Ps. 97.50 |
55.45 |
15.00 |
Ps. 97.50 |
73.94 |
20.00 |
Ps. 97.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 151 |
92.42 |
25.00 |
Ps. 97.50 |
110.91 |
30.00 |
Ps. 97.50 |
129.39 |
35.00 |
Ps. 97.50 |
147.88 |
40.00 |
Ps. 97.50 |
166.36 |
45.00 |
Ps. 97.50 |
184.85 |
50.00 |
Ps. 97.50 |
203.33 |
55.00 |
Ps. 97.50 |
221.81 |
60.00 |
Ps. 97.50 |
240.30 |
65.00 |
Ps. 97.50 |
258.78 |
70.00 |
Ps. 97.50 |
277.27 |
75.00 |
Ps. 97.50 |
295.75 |
80.00 |
Ps. 97.50 |
314.24 |
85.00 |
Ps. 97.50 |
332.72 |
90.00 |
Ps. 97.50 |
343.81 |
93.00 |
Ps. 97.50 |
351.21 |
95.00 |
Ps. 97.50 |
369.69 |
100.00 |
Ps. 100.00 |
373.39 |
101.00 |
Ps. 101.00 |
380.78 |
103.00 |
Ps. 103.00 |
399.27 |
108.00 |
Ps. 108.00 |
406.66 |
110.00 |
Ps. 110.00 |
425.14 |
115.00 |
Ps. 115.00 |
443.63 |
120.00 |
Ps. 120.00 |
480.60 |
130.00 |
Ps. 130.00 |
495.38 |
134.00 |
Ps. 134.00 |
513.87 |
139.00 |
Ps. 112.00 |
532.35 |
144.00 |
Ps. 112.00 |
550.84 |
149.00 |
Ps. 112.00 |
569.32 |
154.00 |
Ps. 112.00 |
587.81 |
159.00 |
Ps. 112.00 |
| xviii) | SPDR S&P 500 ETF Trust (SPY*) |
Stock Market where it is quoted
New York Stock Exchange
Description:
SPDR S&P 500 ETF Trust is a US-incorporated Exchange-Traded Fund.
Tracks the S&P 500 Index. Comprises portfolio representing all 500 stocks in the S&P 500 Index. Owned mostly large-cap US stocks.
Structure as a real estate investment unit and pay dividends every quarter. Positions are weighted by market capitalization.
Historical Evolution:
Comparison base: March 31, 2018
Earnings Release | 1Q.2023 | |
Banco Santander México | 152 |
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
234.34 |
293.58 |
92,883,540.97 |
2019 |
244.21 |
322.94 |
72,522,148.50 |
2020 |
222.95 |
373.88 |
102,732,265.23 |
2021 |
368.79 |
477.48 |
75,508,818.86 |
1st Sem. 2020 |
222.95 |
338.34 |
135,683,264.80 |
2nd Sem. 2020 |
310.52 |
373.88 |
70,139,428.71 |
1st Sem. 2021 |
368.79 |
428.06 |
78,234,150.76 |
2nd Sem. 2021 |
424.97 |
477.48 |
72,827,921.72 |
1st Sem. 2022 |
365.86 |
477.71 |
109,649,016.60 |
October 2022 |
356.56 |
389.02 |
105,093,161.65 |
November 2022 |
371.01 |
407.68 |
81,866,748.30 |
December 2022 |
376.66 |
407.38 |
82,995,636.61 |
January 2023 |
379.38 |
406.48 |
79,480,336.58 |
February 2023 |
396.26 |
416.78 |
86,371,411.25 |
March 2023 |
385.36 |
404.47 |
115,339,687.90 |
Historical volatility
Source of Information on Historic Evolution and Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
SPY304R DC152
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps.100.00 |
22.17 |
5.00 |
Ps.100.00 |
44.33 |
10.00 |
Ps.100.00 |
66.50 |
15.00 |
Ps.100.00 |
88.66 |
20.00 |
Ps.100.00 |
110.83 |
25.00 |
Ps.100.00 |
132.99 |
30.00 |
Ps.100.00 |
155.16 |
35.00 |
Ps.100.00 |
177.32 |
40.00 |
Ps.100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 153 |
199.49 |
45.00 |
Ps.100.00 |
221.66 |
50.00 |
Ps.100.00 |
243.82 |
55.00 |
Ps.100.00 |
265.99 |
60.00 |
Ps.100.00 |
288.15 |
65.00 |
Ps.100.00 |
310.32 |
70.00 |
Ps.100.00 |
332.48 |
75.00 |
Ps.100.00 |
354.65 |
80.00 |
Ps.100.00 |
376.81 |
85.00 |
Ps.100.00 |
398.98 |
90.00 |
Ps.100.00 |
421.14 |
95.00 |
Ps.100.00 |
443.31 |
100.00 |
Ps.100.00 |
465.48 |
105.00 |
Ps.105.00 |
487.64 |
110.00 |
Ps.110.00 |
509.81 |
115.00 |
Ps.115.00 |
531.97 |
120.00 |
Ps.120.00 |
554.14 |
125.00 |
Ps.108.00 |
576.30 |
130.00 |
Ps.108.00 |
598.47 |
135.00 |
Ps.108.00 |
620.63 |
140.00 |
Ps.108.00 |
642.80 |
145.00 |
Ps.108.00 |
664.97 |
150.00 |
Ps.108.00 |
687.13 |
155.00 |
Ps.108.00 |
709.30 |
160.00 |
Ps.108.00 |
731.46 |
170.00 |
Ps.108.00 |
SPY305R DC155
Market Price |
Observed Price |
Payment rights |
0.00 |
0.00 |
Ps. 100.00 |
21.39 |
5.00 |
Ps. 100.00 |
42.78 |
10.00 |
Ps. 100.00 |
64.17 |
15.00 |
Ps. 100.00 |
85.56 |
20.00 |
Ps. 100.00 |
106.95 |
25.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 154 |
128.34 |
30.00 |
Ps. 100.00 |
149.73 |
35.00 |
Ps. 100.00 |
171.12 |
40.00 |
Ps. 100.00 |
192.51 |
45.00 |
Ps. 100.00 |
213.91 |
50.00 |
Ps. 100.00 |
235.30 |
55.00 |
Ps. 100.00 |
256.69 |
60.00 |
Ps. 100.00 |
278.08 |
65.00 |
Ps. 100.00 |
299.47 |
70.00 |
Ps. 100.00 |
320.86 |
75.00 |
Ps. 100.00 |
342.25 |
80.00 |
Ps. 100.00 |
363.64 |
85.00 |
Ps. 100.00 |
385.03 |
90.00 |
Ps. 100.00 |
406.42 |
95.00 |
Ps. 100.00 |
427.81 |
100.00 |
Ps. 100.00 |
449.20 |
105.00 |
Ps. 105.00 |
470.59 |
110.00 |
Ps. 110.00 |
491.98 |
115.00 |
Ps. 115.00 |
513.37 |
120.00 |
Ps. 120.00 |
534.76 |
125.00 |
Ps. 108.00 |
556.15 |
130.00 |
Ps. 108.00 |
577.54 |
135.00 |
Ps. 108.00 |
598.93 |
140.00 |
Ps. 108.00 |
620.32 |
145.00 |
Ps. 108.00 |
641.72 |
150.00 |
Ps. 108.00 |
663.11 |
155.00 |
Ps. 108.00 |
684.50 |
160.00 |
Ps. 108.00 |
705.89 |
165.00 |
Ps. 108.00 |
727.28 |
170.00 |
Ps. 108.00 |
SPY306R DC163
Market Price |
Observed Price |
Payment rights |
0.00 |
0.00 |
Ps. 100.00 |
18.90 |
5.00 |
Ps. 100.00 |
37.81 |
10.00 |
Ps. 100.00 |
56.71 |
15.00 |
Ps. 100.00 |
75.61 |
20.00 |
Ps. 100.00 |
94.52 |
25.00 |
Ps. 100.00 |
113.42 |
30.00 |
Ps. 100.00 |
132.32 |
35.00 |
Ps. 100.00 |
151.22 |
40.00 |
Ps. 100.00 |
170.13 |
45.00 |
Ps. 100.00 |
189.03 |
50.00 |
Ps. 100.00 |
207.93 |
55.00 |
Ps. 100.00 |
226.84 |
60.00 |
Ps. 100.00 |
245.74 |
65.00 |
Ps. 100.00 |
264.64 |
70.00 |
Ps. 100.00 |
283.55 |
75.00 |
Ps. 100.00 |
302.45 |
80.00 |
Ps. 100.00 |
321.35 |
85.00 |
Ps. 100.00 |
340.25 |
90.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 155 |
359.16 |
95.00 |
Ps. 100.00 |
378.06 |
100.00 |
Ps. 100.00 |
396.96 |
105.00 |
Ps. 105.00 |
415.87 |
110.00 |
Ps. 110.00 |
434.77 |
115.00 |
Ps. 115.00 |
453.67 |
120.00 |
Ps. 120.00 |
472.58 |
125.00 |
Ps. 110.00 |
491.48 |
130.00 |
Ps. 110.00 |
510.38 |
135.00 |
Ps. 110.00 |
529.28 |
140.00 |
Ps. 110.00 |
548.19 |
145.00 |
Ps. 110.00 |
567.09 |
150.00 |
Ps. 110.00 |
585.99 |
155.00 |
Ps. 110.00 |
604.90 |
160.00 |
Ps. 110.00 |
623.80 |
165.00 |
Ps. 110.00 |
642.70 |
170.00 |
Ps. 110.00 |
SPY307R DC171
Market Price |
Observed Price |
Payment rights |
0.00 |
0.00 |
Ps. 100.00 |
18.90 |
5.00 |
Ps. 100.00 |
37.81 |
10.00 |
Ps. 100.00 |
56.71 |
15.00 |
Ps. 100.00 |
75.61 |
20.00 |
Ps. 100.00 |
94.52 |
25.00 |
Ps. 100.00 |
113.42 |
30.00 |
Ps. 100.00 |
132.32 |
35.00 |
Ps. 100.00 |
151.22 |
40.00 |
Ps. 100.00 |
170.13 |
45.00 |
Ps. 100.00 |
189.03 |
50.00 |
Ps. 100.00 |
207.93 |
55.00 |
Ps. 100.00 |
226.84 |
60.00 |
Ps. 100.00 |
245.74 |
65.00 |
Ps. 100.00 |
264.64 |
70.00 |
Ps. 100.00 |
283.55 |
75.00 |
Ps. 100.00 |
302.45 |
80.00 |
Ps. 100.00 |
321.35 |
85.00 |
Ps. 100.00 |
340.25 |
90.00 |
Ps. 100.00 |
359.16 |
95.00 |
Ps. 100.00 |
378.06 |
100.00 |
Ps. 100.00 |
396.96 |
105.00 |
Ps. 105.00 |
415.87 |
110.00 |
Ps. 110.00 |
434.77 |
115.00 |
Ps. 115.00 |
453.67 |
120.00 |
Ps. 120.00 |
472.58 |
125.00 |
Ps. 110.00 |
491.48 |
130.00 |
Ps. 110.00 |
510.38 |
135.00 |
Ps. 110.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 156 |
529.28 |
140.00 |
Ps. 110.00 |
548.19 |
145.00 |
Ps. 110.00 |
567.09 |
150.00 |
Ps. 110.00 |
585.99 |
155.00 |
Ps. 110.00 |
604.90 |
160.00 |
Ps. 110.00 |
623.80 |
165.00 |
Ps. 110.00 |
642.70 |
170.00 |
Ps. 110.00 |
SPY307R DC175
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
19.94 |
5.00 |
Ps. 100.00 |
39.88 |
10.00 |
Ps. 100.00 |
59.82 |
15.00 |
Ps. 100.00 |
79.76 |
20.00 |
Ps. 100.00 |
99.70 |
25.00 |
Ps. 100.00 |
119.64 |
30.00 |
Ps. 100.00 |
139.58 |
35.00 |
Ps. 100.00 |
159.52 |
40.00 |
Ps. 100.00 |
179.46 |
45.00 |
Ps. 100.00 |
199.40 |
50.00 |
Ps. 100.00 |
219.33 |
55.00 |
Ps. 100.00 |
239.27 |
60.00 |
Ps. 100.00 |
259.21 |
65.00 |
Ps. 100.00 |
279.15 |
70.00 |
Ps. 100.00 |
299.09 |
75.00 |
Ps. 100.00 |
319.03 |
80.00 |
Ps. 100.00 |
338.97 |
85.00 |
Ps. 100.00 |
358.91 |
90.00 |
Ps. 100.00 |
378.85 |
95.00 |
Ps. 100.00 |
398.79 |
100.00 |
Ps. 100.00 |
418.73 |
105.00 |
Ps. 105.00 |
438.67 |
110.00 |
Ps. 110.00 |
458.61 |
115.00 |
Ps. 115.00 |
478.55 |
120.00 |
Ps. 120.00 |
498.49 |
125.00 |
Ps. 111.00 |
518.43 |
130.00 |
Ps. 111.00 |
538.37 |
135.00 |
Ps. 111.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 157 |
558.31 |
140.00 |
Ps. 111.00 |
578.25 |
145.00 |
Ps. 111.00 |
598.19 |
150.00 |
Ps. 111.00 |
618.12 |
155.00 |
Ps. 111.00 |
638.06 |
160.00 |
Ps. 111.00 |
658.00 |
165.00 |
Ps. 111.00 |
677.94 |
170.00 |
Ps. 111.00 |
SPY308R DC184
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
20.62 |
5.00 |
Ps. 100.00 |
41.24 |
10.00 |
Ps. 100.00 |
61.85 |
15.00 |
Ps. 100.00 |
82.47 |
20.00 |
Ps. 100.00 |
103.09 |
25.00 |
Ps. 100.00 |
123.71 |
30.00 |
Ps. 100.00 |
144.32 |
35.00 |
Ps. 100.00 |
164.94 |
40.00 |
Ps. 100.00 |
185.56 |
45.00 |
Ps. 100.00 |
206.18 |
50.00 |
Ps. 100.00 |
226.79 |
55.00 |
Ps. 100.00 |
247.41 |
60.00 |
Ps. 100.00 |
268.03 |
65.00 |
Ps. 100.00 |
288.65 |
70.00 |
Ps. 100.00 |
309.26 |
75.00 |
Ps. 100.00 |
329.88 |
80.00 |
Ps. 100.00 |
350.50 |
85.00 |
Ps. 100.00 |
371.12 |
90.00 |
Ps. 100.00 |
391.73 |
95.00 |
Ps. 100.00 |
412.35 |
100.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 158 |
432.97 |
105.00 |
Ps. 105.00 |
453.59 |
110.00 |
Ps. 110.00 |
474.20 |
115.00 |
Ps. 115.00 |
494.82 |
120.00 |
Ps. 120.00 |
515.44 |
125.00 |
Ps. 112.00 |
536.06 |
130.00 |
Ps. 112.00 |
556.67 |
135.00 |
Ps. 112.00 |
577.29 |
140.00 |
Ps. 112.00 |
597.91 |
145.00 |
Ps. 112.00 |
618.53 |
150.00 |
Ps. 112.00 |
639.14 |
155.00 |
Ps. 112.00 |
659.76 |
160.00 |
Ps. 112.00 |
680.38 |
165.00 |
Ps. 112.00 |
701.00 |
170.00 |
Ps. 112.00 |
SPY308R DC187
Market Price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
20.98 |
5.00 |
Ps. 100.00 |
41.95 |
10.00 |
Ps. 100.00 |
62.93 |
15.00 |
Ps. 100.00 |
83.90 |
20.00 |
Ps. 100.00 |
104.88 |
25.00 |
Ps. 100.00 |
125.85 |
30.00 |
Ps. 100.00 |
146.83 |
35.00 |
Ps. 100.00 |
167.80 |
40.00 |
Ps. 100.00 |
188.78 |
45.00 |
Ps. 100.00 |
209.76 |
50.00 |
Ps. 100.00 |
230.73 |
55.00 |
Ps. 100.00 |
251.71 |
60.00 |
Ps. 100.00 |
272.68 |
65.00 |
Ps. 100.00 |
293.66 |
70.00 |
Ps. 100.00 |
314.63 |
75.00 |
Ps. 100.00 |
335.61 |
80.00 |
Ps. 100.00 |
356.58 |
85.00 |
Ps. 100.00 |
377.56 |
90.00 |
Ps. 100.00 |
398.53 |
95.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 159 |
419.51 |
100.00 |
Ps. 100.00 |
440.49 |
105.00 |
Ps. 105.00 |
461.46 |
110.00 |
Ps. 110.00 |
482.44 |
115.00 |
Ps. 115.00 |
503.41 |
120.00 |
Ps. 120.00 |
524.39 |
125.00 |
Ps. 113.50 |
545.36 |
130.00 |
Ps. 113.50 |
566.34 |
135.00 |
Ps. 113.50 |
587.31 |
140.00 |
Ps. 113.50 |
608.29 |
145.00 |
Ps. 113.50 |
629.27 |
150.00 |
Ps. 113.50 |
650.24 |
155.00 |
Ps. 113.50 |
671.22 |
160.00 |
Ps. 113.50 |
692.19 |
165.00 |
Ps. 113.50 |
713.17 |
170.00 |
Ps. 113.50 |
SPY309R DC190
Market Price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
19.76 |
5.00 |
Ps. 100.00 |
39.52 |
10.00 |
Ps. 100.00 |
59.28 |
15.00 |
Ps. 100.00 |
79.04 |
20.00 |
Ps. 100.00 |
98.80 |
25.00 |
Ps. 100.00 |
118.55 |
30.00 |
Ps. 100.00 |
138.31 |
35.00 |
Ps. 100.00 |
158.07 |
40.00 |
Ps. 100.00 |
177.83 |
45.00 |
Ps. 100.00 |
197.59 |
50.00 |
Ps. 100.00 |
217.35 |
55.00 |
Ps. 100.00 |
237.11 |
60.00 |
Ps. 100.00 |
256.87 |
65.00 |
Ps. 100.00 |
276.63 |
70.00 |
Ps. 100.00 |
296.39 |
75.00 |
Ps. 100.00 |
316.14 |
80.00 |
Ps. 100.00 |
335.90 |
85.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 160 |
355.66 |
90.00 |
Ps. 100.00 |
375.42 |
95.00 |
Ps. 100.00 |
395.18 |
100.00 |
Ps. 100.00 |
414.94 |
105.00 |
Ps. 105.00 |
434.70 |
110.00 |
Ps. 110.00 |
454.46 |
115.00 |
Ps. 115.00 |
474.22 |
120.00 |
Ps. 120.00 |
493.98 |
125.00 |
Ps. 113.50 |
513.73 |
130.00 |
Ps. 113.50 |
533.49 |
135.00 |
Ps. 113.50 |
553.25 |
140.00 |
Ps. 113.50 |
573.01 |
145.00 |
Ps. 113.50 |
592.77 |
150.00 |
Ps. 113.50 |
612.53 |
155.00 |
Ps. 113.50 |
632.29 |
160.00 |
Ps. 113.50 |
652.05 |
165.00 |
Ps. 113.50 |
671.81 |
170.00 |
Ps. 113.50 |
SPY309R DC195
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
18.71 |
5.00 |
Ps. 100.00 |
37.42 |
10.00 |
Ps. 100.00 |
56.13 |
15.00 |
Ps. 100.00 |
74.84 |
20.00 |
Ps. 100.00 |
93.56 |
25.00 |
Ps. 100.00 |
112.27 |
30.00 |
Ps. 100.00 |
130.98 |
35.00 |
Ps. 100.00 |
149.69 |
40.00 |
Ps. 100.00 |
168.40 |
45.00 |
Ps. 100.00 |
187.11 |
50.00 |
Ps. 100.00 |
205.82 |
55.00 |
Ps. 100.00 |
224.53 |
60.00 |
Ps. 100.00 |
243.24 |
65.00 |
Ps. 100.00 |
261.95 |
70.00 |
Ps. 100.00 |
280.67 |
75.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 161 |
299.38 |
80.00 |
Ps. 100.00 |
318.09 |
85.00 |
Ps. 100.00 |
336.80 |
90.00 |
Ps. 100.00 |
355.51 |
95.00 |
Ps. 100.00 |
374.22 |
100.00 |
Ps. 100.00 |
392.93 |
105.00 |
Ps. 105.00 |
411.64 |
110.00 |
Ps. 110.00 |
430.35 |
115.00 |
Ps. 115.00 |
449.06 |
120.00 |
Ps. 120.00 |
467.78 |
125.00 |
Ps. 114.50 |
486.49 |
130.00 |
Ps. 114.50 |
505.20 |
135.00 |
Ps. 114.50 |
523.91 |
140.00 |
Ps. 114.50 |
542.62 |
145.00 |
Ps. 114.50 |
561.33 |
150.00 |
Ps. 114.50 |
580.04 |
155.00 |
Ps. 114.50 |
598.75 |
160.00 |
Ps. 114.50 |
617.46 |
165.00 |
Ps. 114.50 |
636.17 |
170.00 |
Ps. 114.50 |
SPY310R DC200
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
18.14 |
5.00 |
Ps. 100.00 |
36.28 |
10.00 |
Ps. 100.00 |
54.42 |
15.00 |
Ps. 100.00 |
72.56 |
20.00 |
Ps. 100.00 |
90.70 |
25.00 |
Ps. 100.00 |
108.84 |
30.00 |
Ps. 100.00 |
126.98 |
35.00 |
Ps. 100.00 |
145.12 |
40.00 |
Ps. 100.00 |
163.26 |
45.00 |
Ps. 100.00 |
181.40 |
50.00 |
Ps. 100.00 |
199.53 |
55.00 |
Ps. 100.00 |
217.67 |
60.00 |
Ps. 100.00 |
235.81 |
65.00 |
Ps. 100.00 |
253.95 |
70.00 |
Ps. 100.00 |
272.09 |
75.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 162 |
290.23 |
80.00 |
Ps. 100.00 |
308.37 |
85.00 |
Ps. 100.00 |
326.51 |
90.00 |
Ps. 100.00 |
344.65 |
95.00 |
Ps. 100.00 |
362.79 |
100.00 |
Ps. 100.00 |
380.93 |
105.00 |
Ps. 105.00 |
399.07 |
110.00 |
Ps. 110.00 |
417.21 |
115.00 |
Ps. 115.00 |
435.35 |
120.00 |
Ps. 120.00 |
453.49 |
125.00 |
Ps. 115.50 |
471.63 |
130.00 |
Ps. 115.50 |
489.77 |
135.00 |
Ps. 115.50 |
507.91 |
140.00 |
Ps. 115.50 |
526.05 |
145.00 |
Ps. 115.50 |
544.19 |
150.00 |
Ps. 115.50 |
562.32 |
155.00 |
Ps. 115.50 |
580.46 |
160.00 |
Ps. 115.50 |
598.60 |
165.00 |
Ps. 115.50 |
616.74 |
170.00 |
Ps. 115.50 |
SPY311R DC205
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
19.00 |
5.00 |
Ps. 100.00 |
38.00 |
10.00 |
Ps. 100.00 |
57.00 |
15.00 |
Ps. 100.00 |
76.00 |
20.00 |
Ps. 100.00 |
95.00 |
25.00 |
Ps. 100.00 |
113.99 |
30.00 |
Ps. 100.00 |
132.99 |
35.00 |
Ps. 100.00 |
151.99 |
40.00 |
Ps. 100.00 |
170.99 |
45.00 |
Ps. 100.00 |
189.99 |
50.00 |
Ps. 100.00 |
208.99 |
55.00 |
Ps. 100.00 |
227.99 |
60.00 |
Ps. 100.00 |
246.99 |
65.00 |
Ps. 100.00 |
265.99 |
70.00 |
Ps. 100.00 |
284.99 |
75.00 |
Ps. 100.00 |
303.98 |
80.00 |
Ps. 100.00 |
322.98 |
85.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 163 |
341.98 |
90.00 |
Ps. 100.00 |
360.98 |
95.00 |
Ps. 100.00 |
379.98 |
100.00 |
Ps. 100.00 |
398.98 |
105.00 |
Ps. 105.00 |
417.98 |
110.00 |
Ps. 110.00 |
436.98 |
115.00 |
Ps. 115.00 |
455.98 |
120.00 |
Ps. 120.00 |
474.98 |
125.00 |
Ps. 117.50 |
493.97 |
130.00 |
Ps. 117.50 |
512.97 |
135.00 |
Ps. 117.50 |
531.97 |
140.00 |
Ps. 117.50 |
550.97 |
145.00 |
Ps. 117.50 |
569.97 |
150.00 |
Ps. 117.50 |
588.97 |
155.00 |
Ps. 117.50 |
607.97 |
160.00 |
Ps. 117.50 |
626.97 |
165.00 |
Ps. 117.50 |
645.97 |
170.00 |
Ps. 117.50 |
SPY405R DC210
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 95.00 |
4.73 |
5.00 |
Ps. 95.00 |
9.45 |
10.00 |
Ps. 95.00 |
14.18 |
15.00 |
Ps. 95.00 |
18.90 |
20.00 |
Ps. 95.00 |
23.63 |
25.00 |
Ps. 95.00 |
28.35 |
30.00 |
Ps. 95.00 |
33.08 |
35.00 |
Ps. 95.00 |
37.80 |
40.00 |
Ps. 95.00 |
42.53 |
45.00 |
Ps. 95.00 |
47.26 |
50.00 |
Ps. 95.00 |
51.98 |
55.00 |
Ps. 95.00 |
56.71 |
60.00 |
Ps. 95.00 |
61.43 |
65.00 |
Ps. 95.00 |
66.16 |
70.00 |
Ps. 95.00 |
70.88 |
75.00 |
Ps. 95.00 |
75.61 |
80.00 |
Ps. 95.00 |
80.33 |
85.00 |
Ps. 95.00 |
85.06 |
90.00 |
Ps. 95.00 |
89.78 |
95.00 |
Ps. 95.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 164 |
92.15 |
97.50 |
Ps. 97.50 |
92.62 |
98.00 |
Ps. 98.00 |
93.56 |
99.00 |
Ps. 99.00 |
94.51 |
100.00 |
Ps. 100.00 |
99.24 |
105.00 |
Ps. 105.00 |
103.96 |
110.00 |
Ps. 110.00 |
108.69 |
115.00 |
Ps. 115.00 |
113.41 |
120.00 |
Ps. 120.00 |
118.14 |
125.00 |
Ps. 125.00 |
122.86 |
130.00 |
Ps. 130.00 |
127.59 |
135.00 |
Ps. 135.00 |
130.42 |
138.00 |
Ps. 138.00 |
135.15 |
143.00 |
Ps. 121.00 |
139.87 |
148.00 |
Ps. 121.00 |
144.60 |
153.00 |
Ps. 121.00 |
149.33 |
158.00 |
Ps. 121.00 |
154.05 |
163.00 |
Ps. 121.00 |
158.78 |
168.00 |
Ps. 121.00 |
163.50 |
173.00 |
Ps. 121.00 |
168.23 |
178.00 |
Ps. 121.00 |
SPY406R DC215
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 95.00 |
4.73 |
5.00 |
Ps. 95.00 |
9.45 |
10.00 |
Ps. 95.00 |
14.18 |
15.00 |
Ps. 95.00 |
18.90 |
20.00 |
Ps. 95.00 |
23.63 |
25.00 |
Ps. 95.00 |
28.35 |
30.00 |
Ps. 95.00 |
33.08 |
35.00 |
Ps. 95.00 |
37.80 |
40.00 |
Ps. 95.00 |
42.53 |
45.00 |
Ps. 95.00 |
47.26 |
50.00 |
Ps. 95.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 165 |
51.98 |
55.00 |
Ps. 95.00 |
56.71 |
60.00 |
Ps. 95.00 |
61.43 |
65.00 |
Ps. 95.00 |
66.16 |
70.00 |
Ps. 95.00 |
70.88 |
75.00 |
Ps. 95.00 |
75.61 |
80.00 |
Ps. 95.00 |
80.33 |
85.00 |
Ps. 95.00 |
85.06 |
90.00 |
Ps. 95.00 |
89.78 |
95.00 |
Ps. 95.00 |
92.15 |
97.50 |
Ps. 97.50 |
92.62 |
98.00 |
Ps. 98.00 |
93.56 |
99.00 |
Ps. 99.00 |
94.51 |
100.00 |
Ps. 100.00 |
99.24 |
105.00 |
Ps. 105.00 |
103.96 |
110.00 |
Ps. 110.00 |
108.69 |
115.00 |
Ps. 115.00 |
113.41 |
120.00 |
Ps. 120.00 |
118.14 |
125.00 |
Ps. 125.00 |
122.86 |
130.00 |
Ps. 130.00 |
127.59 |
135.00 |
Ps. 135.00 |
130.42 |
138.00 |
Ps. 138.00 |
135.15 |
143.00 |
Ps. 121.00 |
139.87 |
148.00 |
Ps. 121.00 |
144.60 |
153.00 |
Ps. 121.00 |
149.33 |
158.00 |
Ps. 121.00 |
154.05 |
163.00 |
Ps. 121.00 |
158.78 |
168.00 |
Ps. 121.00 |
163.50 |
173.00 |
Ps. 121.00 |
168.23 |
178.00 |
Ps. 121.00 |
SPY401R DC225
Earnings Release | 1Q.2023 | |
Banco Santander México | 166 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
19.43 |
5.00 |
Ps. 100.00 |
38.86 |
10.00 |
Ps. 100.00 |
58.30 |
15.00 |
Ps. 100.00 |
77.73 |
20.00 |
Ps. 100.00 |
97.16 |
25.00 |
Ps. 100.00 |
116.59 |
30.00 |
Ps. 100.00 |
136.02 |
35.00 |
Ps. 100.00 |
155.46 |
40.00 |
Ps. 100.00 |
174.89 |
45.00 |
Ps. 100.00 |
194.32 |
50.00 |
Ps. 100.00 |
213.75 |
55.00 |
Ps. 100.00 |
233.18 |
60.00 |
Ps. 100.00 |
252.62 |
65.00 |
Ps. 100.00 |
272.05 |
70.00 |
Ps. 100.00 |
291.48 |
75.00 |
Ps. 100.00 |
310.91 |
80.00 |
Ps. 100.00 |
330.34 |
85.00 |
Ps. 100.00 |
349.78 |
90.00 |
Ps. 100.00 |
369.21 |
95.00 |
Ps. 100.00 |
388.64 |
100.00 |
Ps. 100.00 |
408.07 |
105.00 |
Ps. 105.00 |
427.50 |
110.00 |
Ps. 110.00 |
446.94 |
115.00 |
Ps. 115.00 |
470.25 |
121.00 |
Ps. 121.00 |
489.69 |
126.00 |
Ps. 116.50 |
509.12 |
131.00 |
Ps. 116.50 |
528.55 |
136.00 |
Ps. 116.50 |
547.98 |
141.00 |
Ps. 116.50 |
567.41 |
146.00 |
Ps. 116.50 |
586.85 |
151.00 |
Ps. 116.50 |
606.28 |
156.00 |
Ps. 116.50 |
625.71 |
161.00 |
Ps. 116.50 |
645.14 |
166.00 |
Ps. 116.50 |
664.57 |
171.00 |
Ps. 116.50 |
SPY402R DC229
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
20.28 |
5.00 |
Ps. 100.00 |
40.57 |
10.00 |
Ps. 100.00 |
60.85 |
15.00 |
Ps. 100.00 |
81.14 |
20.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 167 |
101.42 |
25.00 |
Ps. 100.00 |
121.70 |
30.00 |
Ps. 100.00 |
141.99 |
35.00 |
Ps. 100.00 |
162.27 |
40.00 |
Ps. 100.00 |
182.56 |
45.00 |
Ps. 100.00 |
202.84 |
50.00 |
Ps. 100.00 |
223.12 |
55.00 |
Ps. 100.00 |
243.41 |
60.00 |
Ps. 100.00 |
263.69 |
65.00 |
Ps. 100.00 |
283.98 |
70.00 |
Ps. 100.00 |
304.26 |
75.00 |
Ps. 100.00 |
324.54 |
80.00 |
Ps. 100.00 |
344.83 |
85.00 |
Ps. 100.00 |
365.11 |
90.00 |
Ps. 100.00 |
385.40 |
95.00 |
Ps. 100.00 |
405.68 |
100.00 |
Ps. 100.00 |
425.96 |
105.00 |
Ps. 105.00 |
446.25 |
110.00 |
Ps. 110.00 |
466.53 |
115.00 |
Ps. 115.00 |
486.82 |
120.00 |
Ps. 120.00 |
507.10 |
125.00 |
Ps. 116.50 |
527.38 |
130.00 |
Ps. 116.50 |
547.67 |
135.00 |
Ps. 116.50 |
567.95 |
140.00 |
Ps. 116.50 |
588.24 |
145.00 |
Ps. 116.50 |
608.52 |
150.00 |
Ps. 116.50 |
628.80 |
155.00 |
Ps. 116.50 |
649.09 |
160.00 |
Ps. 116.50 |
669.37 |
165.00 |
Ps. 116.50 |
689.66 |
170.00 |
Ps. 116.50 |
SPY408R DC232
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 95.00 |
19.50 |
5.00 |
Ps. 95.00 |
39.00 |
10.00 |
Ps. 95.00 |
58.50 |
15.00 |
Ps. 95.00 |
78.00 |
20.00 |
Ps. 95.00 |
97.50 |
25.00 |
Ps. 95.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 168 |
117.00 |
30.00 |
Ps. 95.00 |
136.50 |
35.00 |
Ps. 95.00 |
156.00 |
40.00 |
Ps. 95.00 |
175.50 |
45.00 |
Ps. 95.00 |
195.00 |
50.00 |
Ps. 95.00 |
214.50 |
55.00 |
Ps. 95.00 |
234.00 |
60.00 |
Ps. 95.00 |
253.50 |
65.00 |
Ps. 95.00 |
273.00 |
70.00 |
Ps. 95.00 |
292.50 |
75.00 |
Ps. 95.00 |
312.00 |
80.00 |
Ps. 95.00 |
331.50 |
85.00 |
Ps. 95.00 |
351.00 |
90.00 |
Ps. 95.00 |
370.50 |
95.00 |
Ps. 95.00 |
380.25 |
97.50 |
Ps. 97.50 |
382.20 |
98.00 |
Ps. 98.00 |
386.10 |
99.00 |
Ps. 99.00 |
390.00 |
100.00 |
Ps. 100.00 |
409.50 |
105.00 |
Ps. 105.00 |
429.00 |
110.00 |
Ps. 110.00 |
448.50 |
115.00 |
Ps. 115.00 |
468.00 |
120.00 |
Ps. 120.00 |
487.50 |
125.00 |
Ps. 125.00 |
507.00 |
130.00 |
Ps. 130.00 |
518.70 |
133.00 |
Ps. 133.00 |
538.20 |
138.00 |
Ps. 118.00 |
557.70 |
143.00 |
Ps. 118.00 |
577.20 |
148.00 |
Ps. 118.00 |
596.70 |
153.00 |
Ps. 118.00 |
SPY402R DC236
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
20.03 |
5.00 |
Ps. 100.00 |
40.07 |
10.00 |
Ps. 100.00 |
60.10 |
15.00 |
Ps. 100.00 |
80.13 |
20.00 |
Ps. 100.00 |
100.17 |
25.00 |
Ps. 100.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 169 |
120.20 |
30.00 |
Ps. 100.00 |
140.23 |
35.00 |
Ps. 100.00 |
160.26 |
40.00 |
Ps. 100.00 |
180.30 |
45.00 |
Ps. 100.00 |
200.33 |
50.00 |
Ps. 100.00 |
220.36 |
55.00 |
Ps. 100.00 |
240.40 |
60.00 |
Ps. 100.00 |
260.43 |
65.00 |
Ps. 100.00 |
280.46 |
70.00 |
Ps. 100.00 |
300.50 |
75.00 |
Ps. 100.00 |
320.53 |
80.00 |
Ps. 100.00 |
340.56 |
85.00 |
Ps. 100.00 |
360.59 |
90.00 |
Ps. 100.00 |
380.63 |
95.00 |
Ps. 100.00 |
400.66 |
100.00 |
Ps. 100.00 |
420.69 |
105.00 |
Ps. 105.00 |
440.73 |
110.00 |
Ps. 110.00 |
460.76 |
115.00 |
Ps. 115.00 |
476.79 |
119.00 |
Ps. 119.00 |
486.80 |
121.50 |
Ps. 121.50 |
500.83 |
125.00 |
Ps. 119.50 |
504.83 |
126.00 |
Ps. 119.50 |
524.86 |
131.00 |
Ps. 119.50 |
504.83 |
126.00 |
Ps. 119.50 |
564.93 |
141.00 |
Ps. 119.50 |
584.96 |
146.00 |
Ps. 119.50 |
605.00 |
151.00 |
Ps. 119.50 |
625.03 |
156.00 |
Ps. 119.50 |
645.06 |
161.00 |
Ps. 119.50 |
Stock Market where it is quoted:
NASDAQ
Description:
Tesla, Inc. designs, manufactures and markets high-performance electric
vehicles and electric vehicle power train components. It has its own sales and service network and sells electric motor train components
to other car manufacturers. Serves clients all over the world.
Historical Evolution:
Comparison base: March 31, 2018
Earnings Release | 1Q.2023 | |
Banco Santander México | 170 |
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
16.70 |
25.31 |
140,710,281.06 |
2019 |
11.93 |
28.73 |
140,793,341.47 |
2020 |
24.08 |
235.22 |
222,381,219.46 |
2021 |
187.67 |
409.97 |
82,369,507.54 |
1st Sem. 2020 |
24.08 |
71.99 |
255,164,554.12 |
2nd Sem. 2020 |
74.64 |
235.22 |
189,954,225.39 |
1st Sem. 2021 |
187.67 |
294.36 |
98,129,023.03 |
2nd Sem. 2021 |
214.46 |
409.97 |
66,866,940.67 |
1st Sem. 2022 |
209.39 |
399.93 |
84,038,156.40 |
October 2022 |
204.99 |
265.25 |
81,188,575.26 |
November 2022 |
167.87 |
227.82 |
89,148,030.30 |
December 2022 |
109.10 |
194.86 |
136,712,743.68 |
January 2023 |
108.10 |
177.90 |
196,384,387.97 |
February 2023 |
181.41 |
214.24 |
193,801,843.57 |
March 2023 |
172.92 |
202.77 |
144,438,491.43 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
TSL304L DC082
Market price |
Observed price |
Observation dates 1 to 5 |
Exercise dates 1 to 5 |
Exercise date 6 |
0.00 |
0.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 0.00 |
10.83 |
5.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 5.00 |
21.65 |
10.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 10.00 |
32.48 |
15.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 15.00 |
43.30 |
20.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 20.00 |
54.13 |
25.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 25.00 |
64.95 |
30.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 30.00 |
75.78 |
35.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 35.00 |
86.60 |
40.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 40.00 |
97.43 |
45.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 45.00 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 171 |
108.25 |
50.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 50.00 |
119.08 |
55.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 55.00 |
129.90 |
60.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 60.00 |
140.73 |
65.00 |
Ps. 0.00 |
Ps. 0.00 |
Ps. 65.00 |
151.55 |
70.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
162.38 |
75.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
173.20 |
80.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
184.03 |
85.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
194.85 |
90.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
205.68 |
95.00 |
Ps. 3.50 |
Ps. 0.00 |
Ps. 103.50 |
216.50 |
100.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
227.33 |
105.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
238.15 |
110.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
248.98 |
115.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
259.80 |
120.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
270.63 |
125.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
281.45 |
130.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
292.28 |
135.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
303.10 |
140.00 |
Ps. 0.00 |
Ps. 103.50 |
Ps. 103.50 |
| xx) | Energy Select Sector SPDR (XLE *) |
Stock Market where it is quoted
New York Stock Exchange
Description:
Energy Select Sector SPDR Fund is an Exchange Traded Fund incorporated
in the US Follow the performance of The Energy Select Sector Index. Holds large cap energy stocks in the US Invests in companies that
develop and produce crude oil and natural gas, offer drilling and other related services. Positions are weighted by market cap.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
53.84 |
78.91 |
16,133,215.51 |
2019 |
55.85 |
68.61 |
14,052,817.93 |
2020 |
23.57 |
60.87 |
30,330,118.95 |
2021 |
37.90 |
59.14 |
29,938,403.21 |
1st Sem. 2020 |
23.57 |
60.87 |
32,986,907.84 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 172 |
2nd Sem. 2020 |
27.71 |
41.60 |
27,702,208.20 |
1st Sem. 2021 |
37.90 |
56.19 |
31,563,188.91 |
2nd Sem. 2021 |
45.79 |
59.14 |
28,340,108.58 |
1st Sem. 2022 |
55.50 |
92.28 |
38,560,853.67 |
October 2022 |
72.02 |
90.00 |
26,095,617.26 |
November 2022 |
88.53 |
94.08 |
23,828,782.57 |
December 2022 |
82.68 |
90.85 |
20,478,935.03 |
January 2023 |
84.39 |
93.11 |
17,178,033.32 |
February 2023 |
83.51 |
90.21 |
18,979,084.64 |
March 2023 |
76.97 |
87.30 |
26,027,725.80 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 173 |
Quantitative examples that ilustrate possible gains or losses
XLE304R DC019
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 85.00 |
3.82 |
5.00 |
Ps. 85.00 |
7.64 |
10.00 |
Ps. 85.00 |
11.47 |
15.00 |
Ps. 85.00 |
15.29 |
20.00 |
Ps. 85.00 |
19.11 |
25.00 |
Ps. 85.00 |
22.93 |
30.00 |
Ps. 85.00 |
26.75 |
35.00 |
Ps. 85.00 |
30.58 |
40.00 |
Ps. 85.00 |
34.40 |
45.00 |
Ps. 85.00 |
38.22 |
50.00 |
Ps. 85.00 |
42.04 |
55.00 |
Ps. 85.00 |
45.86 |
60.00 |
Ps. 85.00 |
49.69 |
65.00 |
Ps. 85.00 |
53.51 |
70.00 |
Ps. 85.00 |
57.33 |
75.00 |
Ps. 85.00 |
61.15 |
80.00 |
Ps. 85.00 |
64.97 |
85.00 |
Ps. 85.00 |
68.80 |
90.00 |
Ps. 90.00 |
72.62 |
95.00 |
Ps. 95.00 |
76.44 |
100.00 |
Ps. 100.00 |
77.97 |
102.00 |
Ps. 103.24 |
77.20 |
101.00 |
Ps. 101.62 |
78.73 |
103.00 |
Ps. 104.86 |
82.56 |
108.00 |
Ps. 112.96 |
84.08 |
110.00 |
Ps. 116.20 |
87.91 |
115.00 |
Ps. 124.30 |
91.73 |
120.00 |
Ps. 132.40 |
95.55 |
125.00 |
Ps. 132.40 |
99.37 |
130.00 |
Ps. 132.40 |
103.19 |
135.00 |
Ps. 132.40 |
107.02 |
140.00 |
Ps. 132.40 |
110.84 |
145.00 |
Ps. 132.40 |
114.66 |
150.00 |
Ps. 132.40 |
122.30 |
160.00 |
Ps. 132.40 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 174 |
XLE310R DC020
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
3.60 |
5.00 |
Ps. 100.00 |
7.20 |
10.00 |
Ps. 100.00 |
10.80 |
15.00 |
Ps. 100.00 |
14.40 |
20.00 |
Ps. 100.00 |
18.01 |
25.00 |
Ps. 100.00 |
21.61 |
30.00 |
Ps. 100.00 |
25.21 |
35.00 |
Ps. 100.00 |
28.81 |
40.00 |
Ps. 100.00 |
32.41 |
45.00 |
Ps. 100.00 |
36.01 |
50.00 |
Ps. 100.00 |
39.61 |
55.00 |
Ps. 100.00 |
43.21 |
60.00 |
Ps. 100.00 |
46.81 |
65.00 |
Ps. 100.00 |
50.41 |
70.00 |
Ps. 100.00 |
54.02 |
75.00 |
Ps. 100.00 |
57.62 |
80.00 |
Ps. 100.00 |
61.22 |
85.00 |
Ps. 100.00 |
64.82 |
90.00 |
Ps. 100.00 |
68.42 |
95.00 |
Ps. 100.00 |
72.02 |
100.00 |
Ps. 100.00 |
75.62 |
105.00 |
Ps. 105.00 |
79.22 |
110.00 |
Ps. 110.00 |
82.82 |
115.00 |
Ps. 115.00 |
86.42 |
120.00 |
Ps. 120.00 |
90.03 |
125.00 |
Ps. 125.00 |
93.63 |
130.00 |
Ps. 130.00 |
97.23 |
135.00 |
Ps. 115.50 |
100.83 |
140.00 |
Ps. 115.50 |
104.43 |
145.00 |
Ps. 115.50 |
108.03 |
150.00 |
Ps. 115.50 |
111.63 |
155.00 |
Ps. 115.50 |
115.23 |
160.00 |
Ps. 115.50 |
118.83 |
165.00 |
Ps. 115.50 |
122.43 |
170.00 |
Ps. 115.50 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 175 |
XLE310R DC021
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
4.22 |
5.00 |
Ps. 100.00 |
8.45 |
10.00 |
Ps. 100.00 |
12.67 |
15.00 |
Ps. 100.00 |
16.90 |
20.00 |
Ps. 100.00 |
21.12 |
25.00 |
Ps. 100.00 |
25.35 |
30.00 |
Ps. 100.00 |
29.57 |
35.00 |
Ps. 100.00 |
33.80 |
40.00 |
Ps. 100.00 |
38.02 |
45.00 |
Ps. 100.00 |
42.25 |
50.00 |
Ps. 100.00 |
46.47 |
55.00 |
Ps. 100.00 |
50.69 |
60.00 |
Ps. 100.00 |
54.92 |
65.00 |
Ps. 100.00 |
59.14 |
70.00 |
Ps. 100.00 |
63.37 |
75.00 |
Ps. 100.00 |
67.59 |
80.00 |
Ps. 100.00 |
71.82 |
85.00 |
Ps. 100.00 |
76.04 |
90.00 |
Ps. 100.00 |
80.27 |
95.00 |
Ps. 100.00 |
84.49 |
100.00 |
Ps. 100.00 |
88.71 |
105.00 |
Ps. 105.00 |
92.94 |
110.00 |
Ps. 110.00 |
97.16 |
115.00 |
Ps. 115.00 |
101.39 |
120.00 |
Ps. 120.00 |
105.61 |
125.00 |
Ps. 125.00 |
109.84 |
130.00 |
Ps. 130.00 |
113.22 |
134.00 |
Ps. 134.00 |
117.44 |
139.00 |
Ps. 117.00 |
121.67 |
144.00 |
Ps. 117.00 |
125.89 |
149.00 |
Ps. 117.00 |
130.11 |
154.00 |
Ps. 117.00 |
134.34 |
159.00 |
Ps. 117.00 |
138.56 |
164.00 |
Ps. 117.00 |
142.79 |
169.00 |
Ps. 117.00 |
| xxi) | Financial Select Sector SPDR (XLF*) |
Stock Market where it is quoted
New York Stock Exchange
Earnings Release | 1Q.2023 | |
Banco Santander México | 176 |
Description:
Financial Select Sector SPDR Fund is an exchange-traded fund incorporated
in the USA. The Fund's objective is to provide investment results that, before expenses, correspond to the performance of The Financial
Select Sector. The Index includes financial services firms whose business' range from investment management to commercial & business
banking.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
22.31 |
28.98 |
61,049,009.16 |
2019 |
23.48 |
30.94 |
49,572,724.63 |
2020 |
17.66 |
31.17 |
67,562,556.95 |
2021 |
28.95 |
40.62 |
55,157,648.64 |
1st Sem. 2020 |
17.66 |
31.17 |
80,700,158.41 |
2nd Sem. 2020 |
22.68 |
29.48 |
54,567,755.49 |
1st Sem. 2021 |
28.95 |
38.47 |
58,163,835.48 |
2nd Sem. 2021 |
35.11 |
40.62 |
52,200,475.72 |
1st Sem. 2022 |
30.84 |
41.42 |
72,143,869.63 |
October 2022 |
30.29 |
34.19 |
45,077,538.06 |
November 2022 |
33.30 |
36.31 |
37,570,094.10 |
December 2022 |
33.40 |
36.10 |
40,375,462.32 |
January 2023 |
34.20 |
36.56 |
43,410,123.81 |
February 2023 |
35.60 |
37.00 |
37,281,659.54 |
March 2023 |
30.98 |
36.02 |
88,526,697.33 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Earnings Release | 1Q.2023 | |
Banco Santander México | 177 |
Quantitative examples that ilustrate possible gains or losses
XLF311R DC024
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 100.00 |
1.70 |
5.00 |
Ps. 100.00 |
3.40 |
10.00 |
Ps. 100.00 |
5.10 |
15.00 |
Ps. 100.00 |
6.80 |
20.00 |
Ps. 100.00 |
8.50 |
25.00 |
Ps. 100.00 |
10.19 |
30.00 |
Ps. 100.00 |
11.89 |
35.00 |
Ps. 100.00 |
13.59 |
40.00 |
Ps. 100.00 |
15.29 |
45.00 |
Ps. 100.00 |
16.99 |
50.00 |
Ps. 100.00 |
18.69 |
55.00 |
Ps. 100.00 |
20.39 |
60.00 |
Ps. 100.00 |
22.09 |
65.00 |
Ps. 100.00 |
23.79 |
70.00 |
Ps. 100.00 |
25.49 |
75.00 |
Ps. 100.00 |
27.18 |
80.00 |
Ps. 100.00 |
28.88 |
85.00 |
Ps. 100.00 |
30.58 |
90.00 |
Ps. 100.00 |
32.28 |
95.00 |
Ps. 100.00 |
33.98 |
100.00 |
Ps. 100.00 |
35.68 |
105.00 |
Ps. 105.00 |
37.38 |
110.00 |
Ps. 110.00 |
39.08 |
115.00 |
Ps. 115.00 |
40.78 |
120.00 |
Ps. 120.00 |
42.48 |
125.00 |
Ps. 125.00 |
44.17 |
130.00 |
Ps. 116.75 |
45.87 |
135.00 |
Ps. 116.75 |
47.57 |
140.00 |
Ps. 116.75 |
49.27 |
145.00 |
Ps. 116.75 |
50.97 |
150.00 |
Ps. 116.75 |
52.67 |
155.00 |
Ps. 116.75 |
54.37 |
160.00 |
Ps. 116.75 |
56.07 |
165.00 |
Ps. 116.75 |
57.77 |
170.00 |
Ps. 116.75 |
| xxii) | TECHNOLOGY SELECT SECTOR SPDR (XLK *) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 178 |
Stock Market where it is quoted
New York Stock Exchange
Description:
Technology Select Sector SPDR Fund is an Exchange Traded Fund incorporated
in the US The ETF tracks the performance of The Technology Select Sector Index. It has large and medium cap technology stocks. Its largest
investment allocation is in the United States. The ETF weights stocks using a market capitalization methodology.
Historical Evolution:
Comparison base: March 31, 2018
Period |
Minimum price |
Maximum price |
Average (securities) |
2018 |
57.62 |
75.93 |
15,733,451.28 |
2019 |
58.89 |
91.92 |
11,893,282.03 |
2020 |
70.40 |
130.52 |
13,347,617.79 |
2021 |
125.83 |
176.65 |
8,572,452.23 |
1st Sem. 2020 |
70.40 |
104.63 |
17,049,376.79 |
2nd Sem. 2020 |
104.66 |
130.52 |
9,686,095.30 |
1st Sem. 2021 |
125.83 |
147.82 |
7,739,826.08 |
2nd Sem. 2021 |
147.91 |
176.65 |
9,391,502.96 |
1st Sem. 2022 |
123.49 |
175.52 |
12,591,871.76 |
October 2022 |
116.56 |
129.58 |
8,383,304.68 |
November 2022 |
118.82 |
135.96 |
6,391,662.90 |
December 2022 |
121.43 |
136.15 |
6,428,096.35 |
January 2023 |
121.18 |
136.70 |
6,583,424.55 |
February 2023 |
136.09 |
144.09 |
6,414,160.25 |
March 2023 |
135.52 |
148.88 |
8,879,683.07 |
Historical volatility
Source of Information on Historic Evolution and
Historical Volatility: www.bloomberg.com.mx
Quantitative examples that ilustrate possible gains or losses
XLK407R DC015
Earnings Release | 1Q.2023 | |
Banco Santander México | 179 |
Market price |
Observed price |
Payment rights (MXN) |
0.00 |
0.00 |
Ps. 90.00 |
6.46 |
5.00 |
Ps. 90.00 |
12.93 |
10.00 |
Ps. 90.00 |
19.39 |
15.00 |
Ps. 90.00 |
25.85 |
20.00 |
Ps. 90.00 |
32.31 |
25.00 |
Ps. 90.00 |
38.78 |
30.00 |
Ps. 90.00 |
45.24 |
35.00 |
Ps. 90.00 |
51.70 |
40.00 |
Ps. 90.00 |
58.16 |
45.00 |
Ps. 90.00 |
64.63 |
50.00 |
Ps. 90.00 |
71.09 |
55.00 |
Ps. 90.00 |
77.55 |
60.00 |
Ps. 90.00 |
84.01 |
65.00 |
Ps. 90.00 |
90.48 |
70.00 |
Ps. 90.00 |
96.94 |
75.00 |
Ps. 90.00 |
103.40 |
80.00 |
Ps. 90.00 |
109.86 |
85.00 |
Ps. 90.00 |
116.33 |
90.00 |
Ps. 90.00 |
122.79 |
95.00 |
Ps. 95.00 |
129.25 |
100.00 |
Ps. 100.00 |
131.84 |
102.00 |
Ps. 102.74 |
130.54 |
101.00 |
Ps. 101.37 |
133.13 |
103.00 |
Ps. 104.11 |
139.59 |
108.00 |
Ps. 110.96 |
142.18 |
110.00 |
Ps. 113.70 |
148.64 |
115.00 |
Ps. 120.55 |
155.10 |
120.00 |
Ps. 127.40 |
161.56 |
125.00 |
Ps. 134.25 |
168.03 |
130.00 |
Ps. 141.10 |
174.49 |
135.00 |
Ps. 147.95 |
180.95 |
140.00 |
Ps. 147.95 |
187.41 |
145.00 |
Ps. 147.95 |
193.88 |
150.00 |
Ps. 147.95 |
206.80 |
160.00 |
Ps. 147.95 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 180 |
Hedged Position as of March 31st,
2023
Hedged Positions
BAB304R DC053, PYL306L DC043, NVD307L DC130, CTI308L DC012, FBK309L
DC115, ADB310L DC015, FBK304R DC116, XLE304R DC019, SPY304R DC152, SPY305R DC155, FXI305R DC037, QQQ306R DC033, QQQ306R DC034, IBB306R
DC003, SXE406R DC069, SPY306R DC163, SPY307R DC171, QQQ307R DC035, SOX307R DC003, ADB401R DC016, QCM401R DC012, XLK407R DC015, QQQ307R
DC036, SPY307R DC175, SOX307R DC005, SPY308R DC184, QQQ308R DC039, SPY308R DC187, SOX309R DC006, SPY309R DC190, QQQ309R DC041, QQQ309R
DC042, SPY309R DC195, SPY310R DC200,QQQ310R DC043,AMZ404R DC259,XLE310R DC020, TSL304L DC082, XLE310R DC021, GOL404R DC077, SPY311R DC205,
XLF311R DC024, GOL405R DC079, SPY405R DC210, SPY406R DC215, QQQ406R DC052, SPY401R DC225,QQQ401R DC062,JNJ401R DC007,QQQ402R DC064, SPY402R
DC229, AMD402L DC023, SPY408R DC232, PYL308L DC049,QQQ402R DC067 ,SPY402R DC236 ,SHP309L DC011 ,QQQ402R DC068 ,GOL403L DC082 ,FXI403R
DC071 ,AMZ403R DC269 ,FTN403R DC002.
Asset type |
Issuer / Serie |
Number of shares |
Market price |
Beta coef. |
Period in months used for beta |
Delta coefic. (for options and warrants) |
Delta (shares) |
Delta (securities) |
HEDGE |
BAB304R DC053 |
486,942 |
0 |
1 |
12 |
3.40082E-08 |
0.02 |
0.02 |
HEDGE |
PYL306L DC043 |
358,060 |
0 |
1 |
12 |
0.003925884 |
1,405.70 |
1,405.70 |
HEDGE |
NVD307L DC130 |
506,200 |
0 |
1 |
12 |
0.004300476 |
2,176.90 |
2,176.90 |
HEDGE |
CTI308L DC012 |
365,000 |
0 |
1 |
12 |
0.094933371 |
34,650.68 |
34,650.68 |
HEDGE |
FBK309L DC115 |
133,200 |
0 |
1 |
12 |
0.010552195 |
1,405.55 |
1,405.55 |
HEDGE |
ADB310L DC015 |
92,400 |
0 |
1 |
12 |
0.00812783 |
751.01 |
751.01 |
HEDGE |
FBK304R DC116 |
869,300 |
0 |
1 |
12 |
0.002970057 |
2,581.87 |
2,581.87 |
HEDGE |
XLE304R DC019 |
110,000 |
0 |
1 |
12 |
0.116413652 |
12,805.50 |
12,805.50 |
HEDGE |
SPY304R DC152 |
121,000 |
0 |
1 |
12 |
8.6684E-05 |
10.49 |
10.49 |
HEDGE |
SPY305R DC155 |
2,084,700 |
0 |
1 |
12 |
0.002494522 |
5,200.33 |
5,200.33 |
HEDGE |
FXI305R DC037 |
276,000 |
0 |
1 |
12 |
0.120813249 |
33,344.46 |
33,344.46 |
HEDGE |
QQQ306R DC033 |
1,886,200 |
0 |
1 |
12 |
0.010301005 |
19,429.76 |
19,429.76 |
HEDGE |
QQQ306R DC034 |
318,000 |
0 |
1 |
12 |
0.015678544 |
4,985.78 |
4,985.78 |
HEDGE |
IBB306R DC003 |
77,500 |
0 |
1 |
12 |
0.02993664 |
2,320.09 |
2,320.09 |
HEDGE |
SXE406R DC069 |
550,000 |
0 |
1 |
12 |
8.43815E-05 |
46.41 |
46.41 |
HEDGE |
SPY306R DC163 |
160,000 |
0 |
1 |
12 |
0.006939628 |
1,110.34 |
1,110.34 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 181 |
HEDGE |
SPY307R DC171 |
217,000 |
0 |
1 |
12 |
0.006307229 |
1,368.67 |
1,368.67 |
HEDGE |
QQQ307R DC035 |
566,500 |
0 |
1 |
12 |
0.002889815 |
1,637.08 |
1,637.08 |
HEDGE |
SOX307R DC003 |
237,000 |
0 |
1 |
12 |
0.000211198 |
50.05 |
50.05 |
HEDGE |
ADB401R DC016 |
120,000 |
0 |
1 |
12 |
0.006618976 |
794.28 |
794.28 |
HEDGE |
QCM401R DC012 |
120,000 |
0 |
1 |
12 |
0.020297743 |
2,435.73 |
2,435.73 |
HEDGE |
XLK407R DC015 |
194,190 |
0 |
1 |
12 |
0.024291412 |
4,717.15 |
4,717.15 |
HEDGE |
QQQ307R DC036 |
267,000 |
0 |
1 |
12 |
0.008086734 |
2,159.16 |
2,159.16 |
HEDGE |
SPY307R DC175 |
79,500 |
0 |
1 |
12 |
0.00746282 |
593.29 |
593.29 |
HEDGE |
SOX307R DC005 |
169,750 |
0 |
1 |
12 |
0.004230445 |
718.12 |
718.12 |
HEDGE |
SPY308R DC184 |
100,000 |
0 |
1 |
12 |
0.00660611 |
660.61 |
660.61 |
HEDGE |
QQQ308R DC039 |
142,500 |
0 |
1 |
12 |
0.007192878 |
1,024.99 |
1,024.99 |
HEDGE |
SPY308R DC187 |
88,500 |
0 |
1 |
12 |
0.005911547 |
523.17 |
523.17 |
HEDGE |
SOX309R DC006 |
139,000 |
0 |
1 |
12 |
0.002201286 |
305.98 |
305.98 |
HEDGE |
SPY309R DC190 |
175,000 |
0 |
1 |
12 |
0.006641367 |
1,162.24 |
1,162.24 |
HEDGE |
QQQ309R DC041 |
445,000 |
0 |
1 |
12 |
0.00604395 |
2,689.56 |
2,689.56 |
HEDGE |
QQQ309R DC042 |
154,500 |
0 |
1 |
12 |
0.004034718 |
623.36 |
623.36 |
HEDGE |
SPY309R DC195 |
162,500 |
0 |
1 |
12 |
0.00491306 |
798.37 |
798.37 |
HEDGE |
SPY310R DC200 |
110,000 |
0 |
1 |
12 |
0.004306509 |
473.72 |
473.72 |
HEDGE |
QQQ310R DC043 |
120,000 |
0 |
1 |
12 |
0.003756252 |
450.75 |
450.75 |
HEDGE |
AMZ404R DC259 |
124,330 |
0 |
1 |
12 |
0.024360495 |
3,028.74 |
3,028.74 |
HEDGE |
XLE310R DC020 |
370,500 |
0 |
1 |
12 |
0.018918375 |
7,009.26 |
7,009.26 |
HEDGE |
TSL304L DC082 |
100,000 |
0 |
1 |
12 |
0.003014487 |
301.45 |
301.45 |
HEDGE |
XLE310R DC021 |
100,000 |
0 |
1 |
12 |
0.023069097 |
2,306.91 |
2,306.91 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 182 |
HEDGE |
GOL404R DC077 |
756,500 |
0 |
1 |
12 |
0.020765726 |
15,709.27 |
15,709.27 |
HEDGE |
SPY311R DC205 |
192,000 |
0 |
1 |
12 |
0.005861955 |
1,125.50 |
1,125.50 |
HEDGE |
XLF311R DC024 |
108,500 |
0 |
1 |
12 |
0.05891863 |
6,392.67 |
6,392.67 |
HEDGE |
GOL405R DC079 |
197,500 |
0 |
1 |
12 |
0.017311858 |
3,419.09 |
3,419.09 |
HEDGE |
SPY405R DC210 |
237,000 |
0 |
1 |
12 |
0.006453704 |
1,529.53 |
1,529.53 |
HEDGE |
SPY406R DC215 |
152,500 |
0 |
1 |
12 |
0.005827792 |
888.74 |
888.74 |
HEDGE |
QQQ406R DC052 |
322,500 |
0 |
1 |
12 |
0.003437759 |
1,108.68 |
1,108.68 |
HEDGE |
SPY401R DC225 |
123,500 |
0 |
1 |
12 |
0.004793481 |
591.99 |
591.99 |
HEDGE |
QQQ401R DC062 |
127,500 |
0 |
1 |
12 |
0.003531236 |
450.23 |
450.23 |
HEDGE |
JNJ401R DC007 |
339,100 |
0 |
1 |
12 |
0.011509296 |
3,902.80 |
3,902.80 |
HEDGE |
QQQ402R DC064 |
225,520 |
0 |
1 |
12 |
0.004315726 |
973.28 |
973.28 |
HEDGE |
SPY402R DC229 |
108,000 |
0 |
1 |
12 |
0.005194749 |
561.03 |
561.03 |
HEDGE |
AMD402L DC023 |
137,000 |
0 |
1 |
12 |
0.005487886 |
751.84 |
751.84 |
HEDGE |
SPY408R DC232 |
481,500 |
0 |
1 |
12 |
0.004902565 |
2,360.58 |
2,360.58 |
HEDGE |
PYL308L DC049 |
100,000 |
0 |
1 |
12 |
0.022964505 |
2,296.45 |
2,296.45 |
HEDGE |
QQQ402R DC067 |
124,750 |
0 |
1 |
12 |
0.005154368 |
643.01 |
643.01 |
HEDGE |
SPY402R DC236 |
144,750 |
0 |
1 |
12 |
0.005604819 |
811.30 |
811.30 |
HEDGE |
SHP309L DC011 |
100,000 |
0 |
1 |
12 |
0.002878832 |
287.88 |
287.88 |
HEDGE |
QQQ402R DC068 |
115,000 |
0 |
1 |
12 |
0.005147841 |
592.00 |
592.00 |
HEDGE |
GOL403L DC082 |
210,000 |
0 |
1 |
12 |
0.013001515 |
2,730.32 |
2,730.32 |
HEDGE |
FXI403R DC071 |
780,000 |
0 |
1 |
12 |
0.054451657 |
42,472.29 |
42,472.29 |
HEDGE |
AMZ403R DC269 |
661,900 |
0 |
1 |
12 |
0.017127206 |
11,336.50 |
11,336.50 |
HEDGE |
FTN403R DC002 |
259,500 |
0 |
1 |
12 |
0.013740785 |
3,565.73 |
3,565.73 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 183 |
OBLIGATION |
BAB304R DC053 |
486,942 |
0 |
1 |
12 |
(3.40082E-08) |
(0.02) |
(0.02) |
OBLIGATION |
PYL306L DC043 |
358,060 |
0 |
1 |
12 |
(0.003925884) |
(1,405.70) |
(1,405.70) |
OBLIGATION |
NVD307L DC130 |
506,200 |
0 |
1 |
12 |
(0.004300476) |
(2,176.90) |
(2,176.90) |
OBLIGATION |
CTI308L DC012 |
365,000 |
0 |
1 |
12 |
(0.094933371) |
(34,650.68) |
(34,650.68) |
OBLIGATION |
FBK309L DC115 |
133,200 |
0 |
1 |
12 |
(0.010552195) |
(1,405.55) |
(1,405.55) |
OBLIGATION |
ADB310L DC015 |
92,400 |
0 |
1 |
12 |
(0.00812783) |
(751.01) |
(751.01) |
OBLIGATION |
FBK304R DC116 |
869,300 |
0 |
1 |
12 |
(0.002970057) |
(2,581.87) |
(2,581.87) |
OBLIGATION |
XLE304R DC019 |
110,000 |
0 |
1 |
12 |
(0.116413652) |
(12,805.50) |
(12,805.50) |
OBLIGATION |
SPY304R DC152 |
121,000 |
0 |
1 |
12 |
(8.6684E-05) |
(10.49) |
(10.49) |
OBLIGATION |
SPY305R DC155 |
2,084,700 |
0 |
1 |
12 |
(0.002494522) |
(5,200.33) |
(5,200.33) |
OBLIGATION |
FXI305R DC037 |
276,000 |
0 |
1 |
12 |
(0.120813249) |
(33,344.46) |
(33,344.46) |
OBLIGATION |
QQQ306R DC033 |
1,886,200 |
0 |
1 |
12 |
(0.010301005) |
(19,429.76) |
(19,429.76) |
OBLIGATION |
QQQ306R DC034 |
318,000 |
0 |
1 |
12 |
(0.015678544) |
(4,985.78) |
(4,985.78) |
OBLIGATION |
IBB306R DC003 |
77,500 |
0 |
1 |
12 |
(0.02993664) |
(2,320.09) |
(2,320.09) |
OBLIGATION |
SXE406R DC069 |
550,000 |
0 |
1 |
12 |
(8.43815E-05) |
(46.41) |
(46.41) |
OBLIGATION |
SPY306R DC163 |
160,000 |
0 |
1 |
12 |
(0.006939628) |
(1,110.34) |
(1,110.34) |
OBLIGATION |
SPY307R DC171 |
217,000 |
0 |
1 |
12 |
(0.006307229) |
(1,368.67) |
(1,368.67) |
OBLIGATION |
QQQ307R DC035 |
566,500 |
0 |
1 |
12 |
(0.002889815) |
(1,637.08) |
(1,637.08) |
OBLIGATION |
SOX307R DC003 |
237,000 |
0 |
1 |
12 |
(0.000211198) |
(50.05) |
(50.05) |
OBLIGATION |
ADB401R DC016 |
120,000 |
0 |
1 |
12 |
(0.006618976) |
(794.28) |
(794.28) |
OBLIGATION |
QCM401R DC012 |
120,000 |
0 |
1 |
12 |
(0.020297743) |
(2,435.73) |
(2,435.73) |
OBLIGATION |
XLK407R DC015 |
194,190 |
0 |
1 |
12 |
(0.024291412) |
(4,717.15) |
(4,717.15) |
OBLIGATION |
QQQ307R DC036 |
267,000 |
0 |
1 |
12 |
(0.008086734) |
(2,159.16) |
(2,159.16) |
OBLIGATION |
SPY307R DC175 |
79,500 |
0 |
1 |
12 |
(0.00746282) |
(593.29) |
(593.29) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 184 |
OBLIGATION |
SOX307R DC005 |
169,750 |
0 |
1 |
12 |
(0.004230445) |
(718.12) |
(718.12) |
OBLIGATION |
SPY308R DC184 |
100,000 |
0 |
1 |
12 |
(0.00660611) |
(660.61) |
(660.61) |
OBLIGATION |
QQQ308R DC039 |
142,500 |
0 |
1 |
12 |
(0.007192878) |
(1,024.99) |
(1,024.99) |
OBLIGATION |
SPY308R DC187 |
88,500 |
0 |
1 |
12 |
(0.005911547) |
(523.17) |
(523.17) |
OBLIGATION |
SOX309R DC006 |
139,000 |
0 |
1 |
12 |
(0.002201286) |
(305.98) |
(305.98) |
OBLIGATION |
SPY309R DC190 |
175,000 |
0 |
1 |
12 |
(0.006641367) |
(1,162.24) |
(1,162.24) |
OBLIGATION |
QQQ309R DC041 |
445,000 |
0 |
1 |
12 |
(0.00604395) |
(2,689.56) |
(2,689.56) |
OBLIGATION |
QQQ309R DC042 |
154,500 |
0 |
1 |
12 |
(0.004034718) |
(623.36) |
(623.36) |
OBLIGATION |
SPY309R DC195 |
162,500 |
0 |
1 |
12 |
(0.00491306) |
(798.37) |
(798.37) |
OBLIGATION |
SPY310R DC200 |
110,000 |
0 |
1 |
12 |
(0.004306509) |
(473.72) |
(473.72) |
OBLIGATION |
QQQ310R DC043 |
120,000 |
0 |
1 |
12 |
(0.003756252) |
(450.75) |
(450.75) |
OBLIGATION |
AMZ404R DC259 |
124,330 |
0 |
1 |
12 |
(0.024360495) |
(3,028.74) |
(3,028.74) |
OBLIGATION |
XLE310R DC020 |
370,500 |
0 |
1 |
12 |
(0.018918375) |
(7,009.26) |
(7,009.26) |
OBLIGATION |
TSL304L DC082 |
100,000 |
0 |
1 |
12 |
(0.003014487) |
(301.45) |
(301.45) |
OBLIGATION |
XLE310R DC021 |
100,000 |
0 |
1 |
12 |
(0.023069097) |
(2,306.91) |
(2,306.91) |
OBLIGATION |
GOL404R DC077 |
756,500 |
0 |
1 |
12 |
(0.020765726) |
(15,709.27) |
(15,709.27) |
OBLIGATION |
SPY311R DC205 |
192,000 |
0 |
1 |
12 |
(0.005861955) |
(1,125.50) |
(1,125.50) |
OBLIGATION |
XLF311R DC024 |
108,500 |
0 |
1 |
12 |
(0.05891863) |
(6,392.67) |
(6,392.67) |
OBLIGATION |
GOL405R DC079 |
197,500 |
0 |
1 |
12 |
(0.017311858) |
(3,419.09) |
(3,419.09) |
OBLIGATION |
SPY405R DC210 |
237,000 |
0 |
1 |
12 |
(0.006453704) |
(1,529.53) |
(1,529.53) |
OBLIGATION |
SPY406R DC215 |
152,500 |
0 |
1 |
12 |
(0.005827792) |
(888.74) |
(888.74) |
OBLIGATION |
QQQ406R DC052 |
322,500 |
0 |
1 |
12 |
(0.003437759) |
(1,108.68) |
(1,108.68) |
OBLIGATION |
SPY401R DC225 |
123,500 |
0 |
1 |
12 |
(0.004793481) |
(591.99) |
(591.99) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 185 |
OBLIGATION |
QQQ401R DC062 |
127,500 |
0 |
1 |
12 |
(0.003531236) |
(450.23) |
(450.23) |
OBLIGATION |
JNJ401R DC007 |
339,100 |
0 |
1 |
12 |
(0.011509296) |
(3,902.80) |
(3,902.80) |
OBLIGATION |
QQQ402R DC064 |
225,520 |
0 |
1 |
12 |
(0.004315726) |
(973.28) |
(973.28) |
OBLIGATION |
SPY402R DC229 |
108,000 |
0 |
1 |
12 |
(0.005194749) |
(561.03) |
(561.03) |
OBLIGATION |
AMD402L DC023 |
137,000 |
0 |
1 |
12 |
(0.005487886) |
(751.84) |
(751.84) |
OBLIGATION |
SPY408R DC232 |
481,500 |
0 |
1 |
12 |
(0.004902565) |
(2,360.58) |
(2,360.58) |
OBLIGATION |
PYL308L DC049 |
100,000 |
0 |
1 |
12 |
(0.022964505) |
(2,296.45) |
(2,296.45) |
OBLIGATION |
QQQ402R DC067 |
124,750 |
0 |
1 |
12 |
(0.005154368) |
(643.01) |
(643.01) |
OBLIGATION |
SPY402R DC236 |
144,750 |
0 |
1 |
12 |
(0.005604819) |
(811.30) |
(811.30) |
OBLIGATION |
SHP309L DC011 |
100,000 |
0 |
1 |
12 |
(0.002878832) |
(287.88) |
(287.88) |
OBLIGATION |
QQQ402R DC068 |
115,000 |
0 |
1 |
12 |
(0.005147841) |
(592.00) |
(592.00) |
OBLIGATION |
GOL403L DC082 |
210,000 |
0 |
1 |
12 |
(0.013001515) |
(2,730.32) |
(2,730.32) |
OBLIGATION |
FXI403R DC071 |
780,000 |
0 |
1 |
12 |
(0.054451657) |
(42,472.29) |
(42,472.29) |
OBLIGATION |
AMZ403R DC269 |
661,900 |
0 |
1 |
12 |
(0.017127206) |
(11,336.50) |
(11,336.50) |
OBLIGATION |
FTN403R DC002 |
259,500 |
0 |
1 |
12 |
(0.013740785) |
(3,565.73366) |
(3,565.73366) |
DELTA AS ISSUERS |
Issuer / Serie |
Asset type |
Total |
BAB304R DC053 |
HEDGE |
0.02 |
|
OBLIGATION |
(0.02) |
PYL306L DC043 |
HEDGE |
1,405.70 |
|
OBLIGATION |
(1,405.70) |
NVD307L DC130 |
HEDGE |
2,176.90072 |
|
OBLIGATION |
(2,176.90072) |
CTI308L DC012 |
HEDGE |
34,650.68 |
|
OBLIGATION |
(34,650.68) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 186 |
FBK309L DC115 |
HEDGE |
1,405.55 |
|
OBLIGATION |
(1,405.55) |
ADB310L DC015 |
HEDGE |
751.01151 |
|
OBLIGATION |
(751.01151) |
FBK304R DC116 |
HEDGE |
2,581.87 |
|
OBLIGATION |
(2,581.87) |
XLE304R DC019 |
HEDGE |
12,805.50 |
|
OBLIGATION |
(12,805.50) |
SPY304R DC152 |
HEDGE |
10.48876 |
|
OBLIGATION |
(10.48876) |
SPY305R DC155 |
HEDGE |
5,200.33 |
|
OBLIGATION |
(5,200.33) |
FXI305R DC037 |
HEDGE |
33,344.46 |
|
OBLIGATION |
(33,344.46) |
QQQ306R DC033 |
HEDGE |
19,429.76 |
|
OBLIGATION |
(19,429.76) |
QQQ306R DC034 |
HEDGE |
4,985.78 |
|
OBLIGATION |
(4,985.78) |
IBB306R DC003 |
HEDGE |
2,320.09 |
|
OBLIGATION |
(2,320.09) |
SXE406R DC069 |
HEDGE |
46.41 |
|
OBLIGATION |
(46.41) |
SPY306R DC163 |
HEDGE |
1,110.34 |
|
OBLIGATION |
(1,110.34) |
SPY307R DC171 |
HEDGE |
1,368.67 |
|
OBLIGATION |
(1,368.67) |
QQQ307R DC035 |
HEDGE |
1,637.08 |
|
OBLIGATION |
(1,637.08) |
SOX307R DC003 |
HEDGE |
50.0539 |
|
OBLIGATION |
(50.0539) |
ADB401R DC016 |
HEDGE |
794.27717 |
|
OBLIGATION |
(794.27717) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 187 |
QCM401R DC012 |
HEDGE |
2,435.73 |
|
OBLIGATION |
(2,435.73) |
XLK407R DC015 |
HEDGE |
4,717.14927 |
|
OBLIGATION |
(4.717.14927) |
QQQ307R DC036 |
HEDGE |
2,159.16 |
|
OBLIGATION |
(2,159.16) |
SPY307R DC175 |
HEDGE |
593.29 |
|
OBLIGATION |
(593.29) |
SOX307R DC005 |
HEDGE |
718.12 |
|
OBLIGATION |
(718.12) |
SPY308R DC184 |
HEDGE |
660.61 |
|
OBLIGATION |
(660.61) |
QQQ308R DC039 |
HEDGE |
1,024.98515 |
|
OBLIGATION |
(1,024.98515) |
SPY308R DC187 |
HEDGE |
523.17189 |
|
OBLIGATION |
(523.17189) |
SOX309R DC006 |
HEDGE |
305.97876 |
|
OBLIGATION |
(305.97876) |
SPY309R DC190 |
HEDGE |
1,162.23922 |
|
OBLIGATION |
(1,162.23922) |
QQQ309R DC041 |
HEDGE |
2,689.56 |
|
OBLIGATION |
(2,689.56) |
QQQ309R DC042 |
HEDGE |
623.36389 |
|
OBLIGATION |
(623.36389) |
SPY309R DC195 |
HEDGE |
798.37219 |
|
OBLIGATION |
(798.37219) |
SPY310R DC200 |
HEDGE |
473.72 |
|
OBLIGATION |
(473.72) |
QQQ310R DC043 |
HEDGE |
450.75 |
|
OBLIGATION |
(450.75) |
AMZ404R DC259 |
HEDGE |
3,028.74 |
|
OBLIGATION |
(3,028.74) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 188 |
XLE310R DC020 |
HEDGE |
7,009.25792 |
|
OBLIGATION |
(7,009.25792) |
TSL304L DC082 |
HEDGE |
301.44874 |
|
OBLIGATION |
(301.44874) |
XLE310R DC021 |
HEDGE |
2,306.90967 |
|
OBLIGATION |
(2,306.90967) |
GOL404R DC077 |
HEDGE |
15,709.2718 |
|
OBLIGATION |
(15,709.2718) |
SPY311R DC205 |
HEDGE |
1,125.49539 |
|
OBLIGATION |
(1,125.49539) |
XLF311R DC024 |
HEDGE |
6,392.67137 |
|
OBLIGATION |
(6,392.67137) |
GOL405R DC079 |
HEDGE |
3,419.092 |
|
OBLIGATION |
(3,419.092) |
SPY405R DC210 |
HEDGE |
1,529.52792 |
|
OBLIGATION |
(1,529.52792) |
SPY406R DC215 |
HEDGE |
888.73827 |
|
OBLIGATION |
(888.73827) |
QQQ406R DC052 |
HEDGE |
1,108.68 |
|
OBLIGATION |
(1,108.68) |
SPY401R DC225 |
HEDGE |
591.99486 |
|
OBLIGATION |
(591.99486) |
QQQ401R DC062 |
HEDGE |
450.23 |
|
OBLIGATION |
(450.23) |
JNJ401R DC007 |
HEDGE |
3,902.80224 |
|
OBLIGATION |
(3,902.80224) |
QQQ402R DC064 |
HEDGE |
973.28245 |
|
OBLIGATION |
(973.28245) |
SPY402R DC229 |
HEDGE |
561.03287 |
|
OBLIGATION |
(561.03287) |
AMD402L DC023 |
HEDGE |
751.84039 |
|
OBLIGATION |
(751.84039) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 189 |
SPY408R DC232 |
HEDGE |
2,360.58482 |
|
OBLIGATION |
(2,360.58482) |
PYL308L DC049 |
HEDGE |
2,296.45045 |
|
OBLIGATION |
(2,296.45045) |
QQQ402R DC067 |
HEDGE |
643.00738 |
|
OBLIGATION |
(643.00738) |
SPY402R DC236 |
HEDGE |
811.29752 |
|
OBLIGATION |
(811.29752) |
SHP309L DC011 |
HEDGE |
287.88 |
|
OBLIGATION |
(287.88) |
QQQ402R DC068 |
HEDGE |
592.00174 |
|
OBLIGATION |
(592.00174) |
GOL403L DC082 |
HEDGE |
2,730.32 |
|
OBLIGATION |
(2,730.32) |
FXI403R DC071 |
HEDGE |
42,472.29284 |
|
OBLIGATION |
(42,472.29284) |
AMZ403R DC269 |
HEDGE |
(11,336.49754 |
|
OBLIGATION |
(11,336.49754) |
FTN403R DC002 |
HEDGE |
3,565.73366 |
|
OBLIGATION |
(3,565.73366) |
Total |
|
7.7307E-12 |
Earnings Release | 1Q.2023 | |
Banco Santander México | 190 |
ISSUER |
DELTA (SHARES) |
ORIGINAL BETA |
STANDARD ERROR |
DELTA IN TERMS OF ASSETS |
DELTA HEDGE IN SECURITIES |
DELTA OBLIGATIONS IN SECURITIES |
BAB304R DC053 |
0 |
1 |
0 |
0 |
0.02 |
(0.02) |
PYL306L DC043 |
0 |
1 |
0 |
0 |
1405.70185 |
(1,405.70185) |
NVD307L DC130 |
0 |
1 |
0 |
0 |
2176.90072 |
(2,176.90072) |
CTI308L DC012 |
0 |
1 |
0 |
0 |
34,650.68 |
(34,650.68) |
FBK309L DC115 |
0 |
1 |
0 |
0 |
1405.552375 |
(1,405.552375) |
ADB310L DC015 |
0 |
1 |
0 |
0 |
751.01151 |
(751.01151) |
FBK304R DC116 |
0 |
1 |
0 |
0 |
2,581.87 |
(2,581.87) |
XLE304R DC019 |
0 |
1 |
0 |
0 |
12,805.50 |
(12,805.50) |
SPY304R DC152 |
0 |
1 |
0 |
0 |
10.48876 |
(10.48876) |
SPY305R DC155 |
0 |
1 |
0 |
0 |
5200.32962 |
(5,200.32962) |
FXI305R DC037 |
0 |
1 |
0 |
0 |
33,344.46 |
(33,344.46) |
QQQ306R DC033 |
0 |
1 |
0 |
0 |
19429.75554 |
(19,429.75554) |
QQQ306R DC034 |
0 |
1 |
0 |
0 |
4,985.78 |
(4,985.78) |
IBB306R DC003 |
0 |
1 |
0 |
0 |
2320.08958 |
(2,320.08958) |
SXE406R DC069 |
0 |
1 |
0 |
0 |
46.41 |
(46.41) |
SPY306R DC163 |
0 |
1 |
0 |
0 |
1,110.34 |
(1,110.34) |
SPY307R DC171 |
0 |
1 |
0 |
0 |
1368.66873 |
(1,368.66873) |
QQQ307R DC035 |
0 |
1 |
0 |
0 |
1637.0802 |
(1,637.0802) |
SOX307R DC003 |
2.27374E-13 |
1 |
0 |
2.27374E-13 |
50.0539 |
(50.0539) |
ADB401R DC016 |
0 |
1 |
0 |
0 |
794.27717 |
(794.27717) |
QCM401R DC012 |
0 |
1 |
0 |
0 |
2,435.73 |
(2,435.73) |
XLK407R DC015 |
0 |
1 |
0 |
0 |
4717.14927 |
(4,717.14927) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 191 |
QQQ307R DC036 |
0 |
1 |
0 |
0 |
2159.15805 |
(2,159.15805) |
SPY307R DC175 |
0 |
1 |
0 |
0 |
593.29 |
(593.29) |
SOX307R DC005 |
0 |
1 |
0 |
0 |
718.12 |
(718.12) |
SPY308R DC184 |
0 |
1 |
0 |
0 |
660.61 |
(660.61) |
QQQ308R DC039 |
0 |
1 |
0 |
0 |
1024.98515 |
(1,024.98515) |
SPY308R DC187 |
0 |
1 |
0 |
0 |
523.17189 |
(523.17189) |
SOX309R DC006 |
0 |
1 |
0 |
0 |
305.97876 |
(305.97876) |
SPY309R DC190 |
0 |
1 |
0 |
0 |
1162.23922 |
(1,162.23922) |
QQQ309R DC041 |
0 |
1 |
0 |
0 |
2689.5576 |
(2,689.5576) |
QQQ309R DC042 |
0 |
1 |
0 |
0 |
623.36389 |
(623.36389) |
SPY309R DC195 |
0 |
1 |
0 |
0 |
798.37219 |
(798.37219) |
SPY310R DC200 |
0 |
1 |
0 |
0 |
473.71596 |
(473.71596) |
QQQ310R DC043 |
0 |
1 |
0 |
0 |
450.75027 |
(450.75027) |
AMZ404R DC259 |
0 |
1 |
0 |
0 |
3028.7404 |
(3,028.7404) |
XLE310R DC020 |
0 |
1 |
0 |
0 |
7009.25792 |
(7,009.25792) |
TSL304L DC082 |
0 |
1 |
0 |
0 |
301.44874 |
(301.44874) |
XLE310R DC021 |
0 |
1 |
0 |
0 |
2306.90967 |
(2,306.90967) |
GOL404R DC077 |
0 |
1 |
0 |
0 |
15709.2718 |
(15,709.2718) |
SPY311R DC205 |
0 |
1 |
0 |
0 |
1125.49539 |
(1,125.49539) |
XLF311R DC024 |
0 |
1 |
0 |
0 |
6392.67137 |
(6,392.67137) |
GOL405R DC079 |
0 |
1 |
0 |
0 |
3419.092 |
(3,419.092) |
SPY405R DC210 |
0 |
1 |
0 |
0 |
1529.52792 |
(1,529.52792) |
SPY406R DC215 |
0 |
1 |
0 |
0 |
888.73827 |
(888.73827) |
QQQ406R DC052 |
0 |
1 |
0 |
0 |
1108.67728 |
(1,108.67728) |
SPY401R DC225 |
0 |
1 |
0 |
0 |
591.99486 |
(591.99486) |
QQQ401R DC062 |
0 |
1 |
0 |
0 |
450.23253 |
(450.23253) |
JNJ401R DC007 |
0 |
1 |
0 |
0 |
3902.80224 |
(3,902.80224) |
QQQ402R DC064 |
0 |
1 |
0 |
0 |
973.28245 |
(973.28245) |
SPY402R DC229 |
0 |
1 |
0 |
0 |
561.03287 |
(561.03287) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 192 |
AMD402L DC023 |
0 |
1 |
0 |
0 |
751.84039 |
(751.84039) |
SPY408R DC232 |
0 |
1 |
0 |
0 |
2360.58482 |
(2,360.58482) |
PYL308L DC049 |
0 |
1 |
0 |
0 |
2296.45045 |
(2,296.45045) |
QQQ402R DC067 |
0 |
1 |
0 |
0 |
643.00738 |
(643.00738) |
SPY402R DC236 |
0 |
1 |
0 |
0 |
811.29752 |
(811.29752) |
SHP309L DC011 |
0 |
1 |
0 |
0 |
287.88315 |
(287.88315) |
QQQ402R DC068 |
0 |
1 |
0 |
0 |
592.00174 |
(592.00174) |
GOL403L DC082 |
0 |
1 |
0 |
0 |
2730.31812 |
(2.730.31812) |
FXI403R DC071 |
0 |
1 |
0 |
0 |
42472.29284 |
(42,472.29284) |
AMZ403R DC269 |
0 |
1 |
0 |
0 |
11336.49754 |
(11,336.49754) |
FTN403R DC002 |
0 |
1 |
0 |
0 |
3565.73366 |
(3,565.73366) |
Earnings Release | 1Q.2023 | |
Banco Santander México | 193 |
Item 2
1Q.23 Earnings Presentation Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander México.
2 Safe Harbor Statement Banco Santander México cautions that this presentation may contain forward - looking statements within the meaning of the U . S . Private Securities Litigation Reform Act of 1995 . These forward - looking statements could be found in various places throughout this presentation and include, without limitation, statements regarding our intent, belief, targets or current expectations in connection with : asset growth and sources of funding ; growth of our fee - based business ; expansion of our distribution network ; financing plans ; competition ; impact of regulation and the interpretation thereof ; action to modify or revoke our banking license ; exposure to market risks including interest rate risk, foreign exchange risk and equity price risk ; exposure to credit risks including credit default risk and settlement risk ; projected capital expenditures ; capitalization requirements and level of reserves ; investment in our formation technology platform ; liquidity ; trends affecting the economy generally ; and trends affecting our financial condition and our results of operations . While these forward - looking statements represent our judgment and future expectations concerning the development of our business, many important factors could cause actual results to differ substantially from those anticipated in forward - looking statements . These factors include, among other things : changes in capital markets in general that may affect policies or attitudes towards lending to Mexico or Mexican companies ; changes in economic conditions, in Mexico in particular, in the United States or globally ; the monetary, foreign exchange and interest rate policies of the Mexican Central Bank ( Banco de México ) ; inflation ; deflation ; unemployment ; unanticipated turbulence in interest rates ; movements in foreign exchange rates ; movements in equity prices or other rates or prices ; changes in Mexican and foreign policies, legislation and regulations ; changes in requirements to make contributions to, for the receipt of support from programs organized by or requiring deposits to be made or assessments observed or imposed by, the Mexican government ; changes in taxes and tax laws ; competition, changes in competition and pricing environments ; our inability to hedge certain risks economically ; economic conditions that affect consumer spending and the ability of customers to comply with obligations ; the adequacy of allowance for impairment losses and other losses ; increased default by borrowers ; our inability to successfully and effectively integrate acquisitions or to evaluate risks arising from asset acquisitions ; technological changes ; changes in consumer spending and saving habits ; increased costs ; unanticipated increases in financing and other costs or the inability to obtain additional debt or equity financing on attractive terms ; changes in, or failure to comply with, banking regulations or their interpretation ; and certain other risk factors included in our annual report on Form 20 - F . The risk factors and other key factors that we have indicated in our past and future filings and reports, including those with the U . S . Securities and Exchange Commission, could adversely affect our business and financial performance . The words “believe,” “may,” “will,” “aim,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “forecast” and similar words are intended to identify forward - looking statements . You should not place undue reliance on such statements, which speak only as of the date they were made . We undertake no obligation to update publicly or to revise any forward - looking statements after we distribute this presentation because of new information, future events or other factors . In light of the risks and uncertainties described above, the future events and circumstances discussed herein might not occur and are not guarantees of future performance . Note : The information contained in this presentation is not audited . Nevertheless, the consolidated accounts are prepared on the basis of the accounting principles and regulations prescribed by the Mexican National Banking and Securities Commission ( Comisión Nacional Bancaria y de Valores ) for credit institutions, as amended (Mexican Banking GAAP) . All figures presented are in millions of nominal Mexican pesos, unless otherwise indicated . Historical figures are not adjusted by inflation .
Strong Start of the Year with Solid Revenues and Excellent Asset Quality 3 Loan book up 5.2% Consumer loans, outpace market, supported by sustained market share gain in auto, credit card and payroll loans Drop in corporate loans, while financial entities and middle - market loans increased Deposits up 14.6% YoY; contribution of individuals to total deposits represents 40.1% vs 24.2% in 2016; best mix versus previous first quarters. Continued focus on reducing high - cost corporate deposits Individual demand deposits +1.5% Individual term deposits +65.2% Sound asset quality NPL ratio 1.96% 2.79% Cost of risk 1 1.62% 2.41% Profitability in 1Q23 reflects solid core revenues Efficiency ratio 2 40.84% - 644 bps ROAE 3 17.92% +560 bps 1Q23 1Q22 1Q23 YoY Var Corporate demand deposits +0.6% Corporate term deposits +41.3% Strong capital and liquidity positions CET1 17.67 % LCR 212.24% 1Q23 NPLs remained healthy, despite solid growth in retail loans Source: Company filings under CNBV GAAP. Notes: 1) Year to date ratio = Annualized loan loss reserves (LTM) as percentage of average loans (LTM). 2) Quarterly ratio = Annualized quarterly opex as percentage of annualized quarterly income before opex - net of allowances (1Q23*4). 3) Quarterly ratio = Annualized quarterly net income as a percentage of average equity (4Q22;1Q23).
3.8 2 - 2 6 2020 2021 2022 March 2023 Banxico’s GDP Growth Expectations Survey 1 (%) 2.2 1.4 2.2 1.7 0 1 2 3 2020 March 2023 2021 2022 4 Macro Indicators Continue to Improve Gradually Source: 1) Banxico surveys on the expectations of specialists in economics of the private sector as of March 2023. 2) Instituto Mexicano del Seguro Social (IMSS) as of March 2023. 3) Instituto Nacional de Estadística y Geografía ( INEGI) seasonally adjusted series as of January 2023. . Macro Indicators 3 (%) 13.1 % Growth of Formal Employment 2 (%, YoY ) 2023 2024 Banxico’s GDP growth expectations survey shows a slight recovering trend for 2023 given the moderate outlook on private consumption and investment, along with the still weak economic environment and uncertainty that prevails globally . According to the Mexican Institute of Social Security, more than 423 thousand new jobs were created during 1 Q 23 , registering the highest annual increase within comparable periods . Private consumption and investments are now higher than before the crisis, while industrial activity is at pre - pandemic levels . 105.8 100.6 104.2 60 70 80 90 100 110 2022 2020 2021 January 2023 Private Consumption Industrial Activity Gross Fixed Investment
5 Double - Digit Growth in System Loan Volumes Driven by Consumer Loans; Time Deposits Continue Outpacing Demand Deposits Due to Higher Interest Rates Source: CNBV Banks as of February 2023 in billion pesos. Notes: 1) Includes credit cards, payroll, personal and auto loans. Total Loans Total Deposits Consumer Loans 1 (YoY Growth) Demand Deposits (YoY Growth) 10.6% 6.2% 2Q22 1Q22 11.8% 3Q22 12.4% 4Q22 11.8% Feb’23 5,681 5,891 6,020 6,239 6,285 YoY Growth 4Q22 10.4% 8.0% 1Q22 2Q22 9.8% 3Q22 11.4% 8.0% 6,840 Feb’23 6,450 6,577 6,569 6,942 YoY Growth 8.3% 12.1% 15.2% 18.2% 1Q22 2Q22 3Q22 4Q22 Feb’23 17.7% 2Q22 1Q22 Feb’23 4Q22 3Q22 10.4% 7.5% 10.3% 7.9% 2.8 %
6 High Margin Segments Remain Strong on the Back of Consumer Loans Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Total loans not include deferred items. 2) CNBV Banks as of February 2023. Total Loans 1 Loan Portfolio Breakdown Contribution to: Loans NII Loans 52.2% 62.6% 47.8% 37.4% 1Q23 1Q22 $$ Var YoY System YoY Growth 2 Contribution to: Loans NII Loans High - margin s egments : Middle - market 232,594 5.7% 54.3% 64.3% SMEs 51,146 (8.3%) Credit cards 66,925 23.6% 22.8% Consumer 89,398 23.2% 15.5% 440,063 9.3% Low - margin segments : Corporates 58,741 (18.5%) 45.7% 35.7% Government & Financial Entities 99,479 1.0% 5.0% Mortgages 212,372 7.6% 11.3% 370,592 0.7% System YoY growth 1 +11.8% Middle - Market 29% Corporates 7% Gov&FinEnt 12% SMEs 7% Mortgages 26% Credit Cards 8% Consumer 11% 1Q23 1Q22 2Q22 4Q22 3Q22 810,081 770,440 783,466 802,319 810,655 +0.1% +5.2%
7 Credit Cards and Consumer Loans Maintain an Upward Trend Source: Company filings under CNBV GAAP, in million pesos. Market position calculated with CNBV Banks as of February 2023. Notes: 1) Includes payroll, personal, auto and microfinancing loans. Individual Loans 368,695 324,048 1Q22 1Q23 + 13.8% Like U billing represents 18.4% of total Usage +30% YoY in 1Q23 36.5% of customers paying balances in full in 1Q23, down from 39.0% in 1Q22 Maintaining conservative origination criteria Auto loans market share expanded +270 bps to 16.2% in February ’23 vs a year ago, consolidating #3 position Auto loan production, supported by commercial agreements with Mazda, Honda, Suzuki and Tesla Payroll loans increased 20.0% YoY, while personal loans were up 12.7% YoY Mortgages 2Q22 207,704 1Q22 3Q22 4Q22 1Q23 197,375 202,559 210,807 212,372 +0.7% +7.6% 3Q22 1Q22 4Q22 2Q22 1Q23 64,350 54,136 57,566 60,571 66,925 +4.0% 23.4% 3Q22 1Q22 2Q22 1Q23 4Q22 72,537 76,418 80,787 84,756 89,398 +5.5% +23.2% Auto Personal Payroll Organic growth of +9.9% YoY One of the top mortgage originators in Mexico, with Hipoteca Plus and Hipoteca Free accounting for 52% and 40% of new mortgages E2E digital process managing 98% of transactions Credit Cards Consumer 1
8 Core Digital Metrics Continue to Strengthen Notes: 1) Thousands of customers. 2) Monetary and non - monetary transactions. 3) Sales by channel of individuals and SMEs. Figures may vary from those previously reported due to restatements. Loyal Customers 1 Digital Customers 1 Digital Channels Mobile Customers 1 2Q22 4,214 1Q23 1Q22 4,015 3Q22 4Q22 4,149 4,329 4,457 +11.0% 5,762 1Q22 4Q22 2Q22 5,813 1Q23 3Q22 5,668 6,029 6,202 +9.4% 5,383 2Q22 1Q22 4Q22 3Q22 5,485 1Q23 5,547 5,772 5,948 +10.5% 4% 96% 98% 2% Mar’22 Mar’23 77.4% 79.3% Internet Mobile 34% 38% 62% 66% Mar’22 Mar’23 Others Digital Digital Transactions / Total Transactions 2 Products Sales by Channel 3 42% 45% Loyal / Active
9 Commercial Loans Impacted By Corporates Prepayments while Middle - Market Increased Maintaining Focus on Profitability Source: Company filings under CNBV GAAP, in million pesos. Commercial Loans 441,960 446,392 1Q22 1Q23 - 1.0% SMEs Middle - Market Corporates Government & Fin. Ent . 1Q23 1Q22 2Q22 3Q22 4Q22 55,790 54,175 52,509 51,063 51,146 +0.2% - 8.3% 1Q23 3Q22 1Q22 2Q22 4Q22 223,512 220,051 227,820 216,946 232,594 +7.2% +5.7% 3Q22 1Q22 4Q22 2Q22 1Q23 83,358 72,093 71,228 74,578 58,741 - 29.5% - 18.5% 98,350 98,801 1Q22 2Q22 3Q22 4Q22 1Q23 98,458 98,008 99,479 +0.7% +1.0%
+0.6% 10 Contribution of Individual Deposits Improve Mix in Total Deposits, while Term Deposits Reflects Higher Interest Rate Environment Source: Company filings under CNBV GAAP, in millions pesos. Notes: 1) Includes money market. Total Deposits Contribution of individuals to total deposits was 40.1% Demand deposits increased by 1.5% YoY, while corporate demand deposit increased 0.6% Higher interest rate environment favors term deposits vs demand deposits 901,955 71% 2Q22 791,610 29% 27% Term 73% 1Q22 32% 68% 3Q22 34% 66% 4Q22 36% 64% 1Q23 Demand 787,057 765,555 837,389 +7.7% +14.6% 576,070 1Q23 1Q22 581,090 +0.9% 1Q22 1Q23 320,865 210,987 +52.1% +1.5% Individuals Corporate +65.2% +41.3% Term Deposits 1 Demand Deposits Mix Term Deposits 1 Mix Demand Deposits 25.2% 35.1% 74.8% 2016 64.9% 1Q23 2016 21.9% 1Q23 51.0% 78.1% 49.0% Individuals Corporate
11 Strong Liquidity and Capital Position Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Loans net of allowances divided by total deposits (Demand + Term). 2) LCR = Liquidity Coverage Ratio. / 3) In addition we have Ps.52,346 million of short - term maturities. 4) 1 Q23 is preliminary. Net Loans to Deposits 1 Debt Maturity CET1 and Capitalization Strong balance sheet and liquidity position Diversified funding sources and manageable maturity profile LCR 2 of 212.24 %, well above 100% Banxico regulatory requirement CET1 ratio increased 278 bps to 17.67%, due to retained earnings and the merger between the Bank and Santander Consumo 14.89 13.84 13.46 13.93 17.67 4Q22 19.38% 3Q22 1Q22 1Q23 4 2Q22 Tier 2 AT1 CET1 20.21% 19.28% 18.90% 22.06% 5,028 35,187 15,225 10,270 30,021 18,685 2023 2026 2028 2025 2024 >2028 2027 18,735 3 102.28% 3Q22 1Q22 2Q22 4Q22 96.17% 94.99 % 1Q23 94.39% 87.59%
12 Solid NII Expansion Supported by Strong Loan Growth in Individuals Coupled with Higher Interest Rates Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Quarterly ratio = Annualized net interest income as percentage of daily average interest earnings assets (1Q23). N et Interest Income and NIM 1 NII increased 22.9% YoY, principally due to the combination of: ▪ Higher interest income from total loan portfolio: +39.6% ▪ Higher interest income from investment in securities: +64.1% ▪ Partially offset by higher interest expense from: • Time deposits: +176.6% • Repurchase agreements: +97.9% • Demand deposits: +90.1% NIM increased 67 bps YoY to 5.26% Average interest rate (TIIE28) up 505 bps YoY to 11.07% 5.26 4.59 4Q22 3Q22 2Q22 1Q22 16,416 4.70 4.94 5.28 1Q23 20,172 17,277 18,370 19,945 +1.1% +22.9%
13 Credit Cards and Insurance Fees Drove Net Fees Growth Source: Company filings under CNBV GAAP, in million pesos. Notes: * Includes fees from collections and payments, account management, checks, foreign trade and others. Net Commissions and Fees Insurance 30% Credit cards 28% Cash management* 22% Investment funds 9% Financial advisory services 7% Purchase - sale of securities and money market transactions 4% 1Q22 4Q22 2Q22 3Q22 1Q23 4,876 5,279 5,271 5,118 5,290 +3.4% +8.5% Var YoY 1Q22 4Q22 1Q23 $$ % Insurance 1,444 1,574 1,590 146 10.1% Credit cards 1,227 1,419 1,487 260 21.2% Cash management* 1,368 1,345 1,327 (41) (3.0%) Investment funds 446 495 457 11 2.5% Financial advisory services 415 257 384 (31) (7.5%) Purchase - sale of securities and money market transactions 175 179 215 40 22.9% Bank correspondents (199) (151) (170) 29 (14.6%) Net commissions and fees 4,876 5,118 5,290 414 8.5%
14 Gross Operating Income Maintained Double Digit Growth Despite Lower Market Related Revenue Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Gross operating income does not include other income. Gross Operating Income 1 1Q22 2Q22 3Q22 4Q22 1Q23 22,331 23,619 24,697 26,091 26,116 +0.1% +16.9% Net Interest Income 77.2% Net Commissions and Fees 20.3% Market related revenue 2.5% Var YoY 1Q22 4Q22 1Q23 Var $$ Var % Net Interest Income 16,416 19,945 20,172 3,756 22.9% Net Commissions and Fees 4,876 5,118 5,290 414 8.5% Market related revenue 1,039 1,028 654 (385) (37.1%) Gross Operating Income* 22,331 26,091 26,116 3,785 16.9%
15 Asset Quality Remains at Excellent Levels Despite Strong Growth in Individual Loans Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Year to date = Annualized loan loss reserves (LTM) as percentage of average loans (LTM). 2) Commercial loans include: Middle - Market, SMEs, corporates, financial institutions and government. Loan Loss Reserves (LLR) C ost of Risk 1 NPL Ratio 3Q22 2Q22 4Q22 1Q22 1Q23 2.06% 2.41% 1.54% 1.56% 1.62% +6 bps - 79 bps 1Q22 2Q22 3Q22 1Q23 4Q22 785 3,874 2,856 4,712 4,512 - 4.2% +16.5% 1Q22 4Q22 1Q23 Var YoY (bps) Var QoQ (bps) Consumer 2.74% 2.51% 2.88% 14 37 Credit Card 3.34% 2.71% 3.70% 36 99 Other consumer 2.30% 2.35% 2.27% (3) (8) Mortgages 4.19% 3.01% 2.94% (125) (7) Commercial 2 2.18% 1.14% 1.17% (101) 3 SMEs 2.10% 1.70% 1.52% (58) (18) NPL ratio 2.79% 1.88% 1.96% (83) 8
16 Significant Improvement in the Efficiency Ratio Due To Robust Revenue Expansion Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Quarterly ratio = Annualized opex as percentage of annualized income before opex - net of allowances (1Q23*4). Administrative & Promotional Expenses Efficiency 1 4Q22 1Q22 2Q22 3Q22 1Q23 9,475 10,128 10,400 12,310 10,352 - 15.9% +9.3% Expenses Breakdown & Performance 3Q22 1Q22 2Q22 4Q22 1Q23 40.84% 47.28 % 46.65 % 46.28% 48.01% - 717 bps - 644 bps Var YoY 1Q22 4Q22 1Q23 $$ % Personnel 4,535 6,181 5,182 647 14.3% Administrative expenses 2,454 3,056 2,464 10 0.4% Technology services (IT) 1,261 2,022 1,340 79 6.3% Depreciation and amortization 1,225 1,051 1,366 141 11.5% Administrative & prom expenses 9,475 12,310 10,352 877 9.3%
17 Profitability Up 49% YoY on the Back of Solid Core Revenues and Excellent Asset Quality. ROAE Close to 18% Source: Company filings under CNBV GAAP, in million pesos. Notes: 1) Quarterly ratio = Annualized net income as percentage of average equity (4Q22,1Q23). Net Income ROAE 1 Effective Tax Rate Profit Before Taxes 1Q22 7,626 2Q22 4Q22 3Q22 1Q23 5,111 6,900 8,188 6,277 +21.5% +49.2% 1Q22 1Q23 4Q22 2Q22 3Q22 12.32 % 16.93 % 20.14 % 15.12% 17.92% +280 bps +560 bps 1Q22 3Q22 2Q22 4Q22 1Q23 6,798 8,943 11,287 8,620 10,564 +22.6% +55.4% 2Q22 1Q22 3Q22 22.84 % 24.82 % 4Q22 1Q23 27.81% 27.46 % 27.18% +63 bps +299 bps
Questions and Answers
19 Annexes
20 Environmental: supporting the green transition Social: building a more inclusive society >1.9 mn financially empowered people (2019 - 1Q23) Governance: doing business the right way 22.22% women in senior positions 60% independent directors 3 40% women on the board 4 S&P Global – Sustainability Yearbook 2023 Best Ranked Mexican Bank Note: 1Q’23 data, unless otherwise stated. (1) Thousand of LC (2) Figures up to December 2022. (3) 6 out of 10 proprietary members of the Board of Directors are independent. (4) 4 out of 10 proprietary members of the Board of Directors are women. + MXN 19 mn 1 Sustainable Finance SCIB:6 operations (1 Sustainable and 5 Linked) + MXN 55 mn in social investment +194 000 beneficiaries (2022) 2 “ Protección al Cliente de Microfinanzas ” Certificación Internacional Tuiio MicroFinanza Rating (MFR) Carbon Neutral Certificate (CER) 2022 For compensation of total emissions 0.60% equal pay gap 100% renewable energy For internal electricity consumption Further Embedding ESG to Build a More Responsible Bank
21 Macroeconomic Source: INEGI, Banxico and Santander. * Revised from previous quarter. GDP Growth (%) Average Exchange Rate (MXP/USD) Annual Inflation Rate (%) Central Bank Monetary Policy (%, end of year) 4.8 3.1 2022 2020 2021 2023E 1.5* 2024E - 8.2 1.6* 21.2 20.2 20.1 2020 2022 2021 2023E 18.5 * 2024E 18.8 * 3.2 7.4 7.8 4.1 5.9 * 2020 2023E 2021 2022 2024E 4.25 5.50 10.50 2021 2020 2022 2023E 2024E 11.25* 9.25* 1.0 19.7 11.00 1.5 20.0 5.2 9.00
22 Consolidated Statement of Comprehensive Income Source: Company filings under CNBV GAAP, in million pesos. % Variation 1Q22 4Q22 1Q23 QoQ YoY Interest income 28,261 40,773 44,121 8.2 56.1 Interest expense (11,845) (20,828) (23,949) 15.0 102.2 Net interest income 16,416 19,945 20,172 1.1 22.9 Provisions for loan losses (3,874) (4,712) (4,512) (4.2) 16.5 Net interest income after provisions for loan losses 12,542 15,233 15,660 2.8 24.9 Commission and fee income 7,102 7,438 7,928 6.6 11.6 Commission and fee expense (2,226) (2,320) (2,638) 13.7 18.5 Net gain (loss) on financial assets and liabilities 1,039 1,028 654 (36.4) (37.1) Other operating income (2,291) (449) (767) 70.8 (66.5) Administrative and promotional expenses (9,475) (12,310) (10,352) (15.9) 9.3 Operating income 6,691 8,620 10,485 21.6 56.7 Equity in results of associated companies 107 0 79 — (26.2) Operating income before income taxes 6,798 8,620 10,564 22.6 55.4 Current income taxes (846) (4,952) (2,940) (40.6) 247.5 Deferred income taxes (net) (841) 2,609 2 (99.9) (100.2) Income from continuing operations 5,111 6,277 7,626 21.5 49.2 Discontinued operations 0 0 0 — — Consolidated net income 5,111 6,277 7,626 21.5 49.2 Other comprehensive income (3,127) 1,423 375 (73.6) (112.0) Valuation of financial instruments to collect or sell (3,028) 1,677 651 (61.2) (121.5) Valuation of derivatives financial instruments for cash flow hedges (85) 98 (269) — — Remeasurement of defined benefit obligation (14) (352) (7) (98.0) (50.0) Participation in ORI of other entities 0 0 0 — — Integral result 1,984 7,700 8,001 3.9 — Net result attributable to: 5,111 6,277 7,626 21.5 49.2 Controlling interest 5,111 6,277 7,626 21.5 49.2 Non - controlling interest 0 0 0 — — Comprehensive income attributable to: 1,984 7,700 8,001 3.9 — controlling interest 1,984 7,700 8,001 3.9 — Non - controlling interest 0 0 0 — — Basic earnings per common share 0.75 0.92 1.12 21.7 49.3
23 Consolidated Statement of Financial Position Source: Company filings under CNBV GAAP, in million pesos. % Variation Mar - 22 Dec - 22 Mar - 23 QoQ YoY Cash and cash equivalents 98,783 93,353 83,843 (10.2) (15.1) Margin accounts 4,353 6,530 2,677 (59.0) (38.5) Investments in financial instruments 496,918 470,914 468,908 (0.4) (5.6) Debtors under sale and repurchase agreements 23,614 121,859 241,552 98.2 — Derivatives financial instruments 197,770 238,644 235,489 (1.3) 19.1 Valuation adjustment for hedged financial assets 9 (27) (22) (18.5) — Total loan portafolio 770,440 810,081 810,655 0.1 5.2 (+/ - ) Deferred items 1,811 2,532 2,623 3.6 44.8 Allowance for loan losses (24,630) (22,220) (23,293) 4.8 (5.4) Loan portafolio (net) 747,621 790,393 789,985 (0.1) 5.7 Other receivables (net) 114,320 62,840 115,131 83.2 0.7 Foreclosed assets (net) 202 962 998 3.7 — Property, furniture and fixtures (net) 12,326 13,622 13,237 (2.8) 7.4 Long - term investment in shares 1,577 90 123 36.7 (92.2) Long - life assets held for sale or for distribution to owners 0 1,586 0 (100.0) — Advance payments and other assets (net) 4,065 3,199 3,420 6.9 (15.9) Rights of use assets for property, furniture and equipment (net) 5,999 6,264 6,297 0.5 5.0 Deferred income tax assets (net) 17,667 23,258 23,149 (0.5) 31.0 Intangible assets (net) 7,309 8,947 8,621 (3.6) 18.0 Goodwill 1,735 1,735 1,735 0.0 0.0 Total assets 1,734,268 1,844,169 1,995,143 8.2 15.0 Deposits 873,136 909,890 979,786 7.7 12.2 Interbank loans and other organizations 52,164 30,806 46,403 50.6 (11.0) Creditors under sale and repurchase agreements 183,196 211,878 189,397 (10.6) 3.4 Securities lending 0 1 1 0.0 — Collateral sold or pledged as guarantee 26,484 116,104 130,921 12.8 — Derivatives financial instruments 190,922 235,456 227,452 (3.4) 19.1 Valuation adjustment of financial liabilities hedging (17) (14) 0 (100.0) (100.0) Lease liabilities 6,648 6,965 7,023 0.8 5.6 Other payables 188,375 115,913 194,324 67.6 3.2 Subordinated credit notes 39,763 39,384 36,032 (8.5) (9.4) Employee benefits 7,063 11,324 9,354 (17.4) 32.4 Deferred revenues and other advances 432 154 275 78.6 (36.3) Total liabilities 1,568,166 1,677,861 1,820,968 8.5 16.1 Total stockholders' equity 166,102 166,308 174,175 4.7 4.9
Thank you . Our purpose is to help people and business prosper. Our culture is based on believing that everything we do should be: