Título da apresentação. Earnings Results 2 nd Quarter 2013

Título da apresentação Earnings Results 2 nd Quarter 2013

Disclaimer This presentation may include statements representing expectations about future events or results of Banco Pan. These statements are based upon projections and analyses which reflect present views and/or expectations of the Management of the Bank with regards to its performance and to the future of its business. Risks and uncertainties related to the bank s businesses, to the competitive and market environment, to the macro-economical conditions and other factors described in Risk Factors in the Reference Form, filed with the Comissão de Valores Mobiliários, may cause effective results to differ materially from such plans, objectives, expectations, projections and intentions. 2

2Q13 Highlights New corporate brand launched on May 14, 2013; Purchase of the receivables portfolio and operational platform of Banco Cruzeirodo Sul spayroll Credit Card business, by R$351 millions; Monthly average Origination of credit assets of R$1.188.2 millions in the 2Q13, with an increase of 14.1%over the 1Q13 and 129.8% higherthan the 2Q12; Total Expanded Credit Portfolio totaled R$14.8 billion, 5.5% higher than the 1Q13 and with an increase of 37.2% compared to the same quarter of 2012; Credit portfolio with retained result reached R$14.0 billion, 7.2% higher than the 1Q13 and 53.0% higher than the same quarter of 2012; Net Interest Margin reached 18.6% in the 2Q13, 3.6 p.p. lower than the 1Q13 and 5.5 p.p. higher than the 2Q12; The net result of allowance for loan losses of R$175.2 million in the 2Q13 was down 34.4% from the previous quarter and 57.2% lower than the same quarter of 2012; Consolidated net profit of R$12.7 million in 1Q13, compared to the net profit of R$39.0 million in the 1Q13 and the negative net result of R$262.5 million in the 2Q12. Consolidated shareholders' equity of R$2,523.2 million in the end of 2Q13. 3

Shareholder Composition Shareholding Structure on June 30, 2013 ON* PN* Total* % Banco BTG Pactual S/A 149.156 33.114 182.271 34,1% Caixapar 143.307 54.803 198.110 37,0% Free-Float 0 154.696 154.696 28,9% Total 292.463 242.613 535.076 100,0% * Thousand Shares % Stake of Free Float Individuals 2.9% Corporations 97.1% Geographical Distribution Free Float as of 06/30/2013 US 18.5% Britain 5.4% Norway 2.2% Others 1.2% Brazil 72.7% 4

NIM and P&L Statement Net Interest Margin (BRL Million) 2Q13 1Q13 2Q12 2Q13 / 2Q13 / 1Q13 2Q12 1. Income from Financial Intermediation Before LLP 751.7 816.4 385.3-7.9% 95.1% 2. Average Interest-Earning Assets 17,246.2 15,895.4 12,304.7 8.5% 40.2% - Average Loan Portfolio 13,468.5 12,786.3 8,680.4 5.3% 55.2% - Opening Balance 13,005.6 12,567.1 8,279.1 3.5% 57.1% - Closing Balance 13,931.4 13,005.6 9,081.7 7.1% 53.4% - Average Securities and Derivatives 1,996.7 2,215.1 1,771.1-9.9% 12.7% - Opening Balance 1,974.6 2,455.5 1,768.0-19.6% 11.7% - Closing Balance 2,018.7 1,974.6 1,774.1 2.2% 13.8% - Average Interbank Investments 1,781.1 894.1 1,853.3 99.2% -3.9% - Opening Balance 1,278.7 509.4 2,243.8 151.0% -43.0% - Closing Balance 2,283.4 1,278.7 1,462.7 78.6% 56.1% (1)/(2) Net Interest Margin - NIM (% p.a.) 18.6% 22.2% 13.1% -3.6 p.p. 5.5 p.p. Gross Profit (BRL Million) 2Q13 1Q13 2Q12 2T13 / 2T13 / 1T13 2T12 Revenue from Financial Intermediation 1,264.9 1,005.9 809.5 25.8% 56.3% Lending Operations 1,025.4 952.2 449.2 7.7% 128.3% Leasing operations 18.6 17.7 25.5 5.1% -27.1% Securities transactions 77.7 124.7 78.5-37.7% -1.0% Derivative transactions 81.9-103.3 226.0 179.3% -63.7% Foreign exchange transactions 61.3 14.6 30.3 319.3% 102.2% Expenses on Financial Intermediation 738.6 497.3 865.5 48.5% -14.7% Funding Operations and Derivatives Transactions 471.9 181.6 424.1 159.8% 11.3% Loan Operations 41.3 7.9 0.0 422.9% 0.0% Allowance for Loan Losses 225.4 307.7 441.4-26.8% -48.9% Gross Profit from Financial Intermediation 526.3 508.6 (56.0) 3.5% 1039.8% Other Operating Revenues (Expenses) (497.1) (441.8) (357.4) -12.5% -39.1% Income from Operations 29.2 66.8 (413.4) -56.3% 107.1% Non Operating Expenses (22.2) (8.7) (25.0) -156.6% 11.1% Income and Social Contribution Taxes (46.6) (57.8) 175.8 19.4% -126.5% Deferred tax credits and Others 52.4 38.7 0.1 35.3% 52256.0% Net Income 12.7 39.0 (262.5) -67.3% 104.9% 5

Loan Portfolio - Asset Origination 1.200 1.000 800 798,9 976,2 490,0 860,6 Monthly Asset Origination (BRL Million) 1.180,3 1.021,5 1.007,7 1.046,9 950,0 897,9 518,5 481,8 506,8 469,1 448,6 431,1 1.214,7 1.236,7 593,3 559,6 478,8 1.113,3 600 387,7 355,5 324,9 400 200 170,4 138,9 201,6 160,4 232,8 134,1 257,0 233,0 202,0 209,5 164,7 159,4 162,7 143,2 187,1 176,3 89,3 85,1 125,4 96,7 88,8 271,6 254,0 270,7 211,4 233,3 224,2 209,6 78,1 87,0 136,2 108,0 45,1 48,5 38,9 45,4 38,2 37,0 46,9 39,0 47,4 47,1 45,1 46,2 0 jul/12 ago/12 set/12 out/12 nov/12 dez/12 jan/13 fev/13 mar/13 abr/13 mai/13 jun/13 Total Vehicles and Leasing Payroll-Deductible Consumer Loan and Financing Corporate Real Estate - BFRE Average Monthly Origination By Product (BRL Million) Products 2Q13 1Q13 2Q12 2Q13/ Production Part. Production Part. Production Part. 1Q13 2Q13/ 2Q12 Vehicles 543,9 52,2% 485,5 46,6% 270,5 52,3% 12,0% 101,1% Payroll -Deductible 265,4 25,5% 191,6 18,4% 107,4 20,8% 38,5% 147,1% Consumer Loan and Financing46,1 4,4% 44,4 4,3% 33,0 6,4% 3,7% 39,8% Corporate 222,4 21,3% 232,4 22,3% 106,1 20,5% -4,3% 109,5% Real Estate - BFRE 110,4 10,6% 87,8 8,4% 0,0 0,0% 25,7% N/A Total 1.188,2 100% 1.041,7 100% 517,0 100,0% 14,1% 129,8% 6

Asset Origination - Vehicle % Share in New Financing (Vehicles) 2Q13 1Q13 Heavy Vehicles 6% Motorcycles 10% Light Vehicles 84% Used Cars 30% New Cars 54% Heavy Vehicles 8% Motorcycles 11% Light Vehicles 81% Used Cars 32% New Cars 49% Loan Average Term and Down Payment Spread Out Origination 48 27 46 46 46 31 33 35 35 48 % origination by group* Jun/13 Maior grupo 2.9% 2º maior grupo 2.4% 3º maior grupo 1.2% 10 maiores grupos 15.7% 50 maiores grupos 29.8% Jun-12 Sep-12 Dec-12 Mar-12 Jun-13 % Average Down Payment Term (months) * % of total origination of vehicle financing by economic group (dealers network) 7

Payroll Deduction Loans BRL Million 1.600,0 1.556,4 1.662,0 1.775,7 1.858,9 1.799,0 1.730,7 1.815,4 1.700,0 1.721,4 1.545,4 1.569,3 1.610,1 1.640,3 1.200,0 800,0 115,5 170,4 160,4 134,1 164,7 159,4 143,2 187,1 176,3 211,4 254,0 271,6 270,7 400,0 - Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Portfolio Production Origination by Sales Channel BRL Million BRL Million 115,6 23,8 14,0 77,8 170,4 160,4 16,1 15,6 30,8 25,7 123,5 119,1 164,7 159,4 134,0 143,2 18,5 15,9 12,5 28,4 25,6 23,2 19,3 13,0 102,2 117,8 117,9 106,9 187,1 176,3 18,0 17,8 31,3 30,2 137,7 128,3 211,4 19,8 34,7 156,9 271,6 270,7 254,0 22,9 21,3 22,9 40,8 37,1 36,8 194,3 207,9 212,3 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Correspondent Banking Branches Franchises TOTAL 8

Corporate Loans 2,10% 2,10% 2,60% 3,00% 3,00% 2,10% 3,10% 2,00% 2,10% 3,10% 3,10% 3,20% 11,40% 5,50% Corporate Loan Portfolio by Industry 13,60% 21,60% 16,40% Agricultural Construction and Development Sugar and Ethanol Other Industries Metal Mechanics Other Services Utilities Engineering Financial Vehicles Commerce AutoParts Transport and Logistics Pulp and Paper Mining Tobacco Chemical Industries Others (Less than 2%) 2.200,0 1.800,0 1.400,0 1.000,0 600,0 BRL Million 1.203,1 1.279,3 136,5 138,9 1.394,3 1.459,1 201,6 232,8 1.540,1 1.598,4 1.663,7 1.663,8 1.656,2 257,0 233,0 202,0 209,5 162,7 1.833,6 1.884,3 1.952,6 324,9 233,3 224,2 2.114,3 209,6 500,0 450,0 400,0 350,0 300,0 250,0 200,0 150,0 100,0 200,0 50,0 (200,0) Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 9 Portfolio Production -

Origination Real Estate 131,4 2,0 121,9 9,1 1,6 16,4 9,6 82,7 22,6 71,8 0,9 61,6 11,2 6,9 0,9 9,6 4,8 30,0 51,7 16,6 32,2 29,7 33,6 36,5 Origination by Product (BRL Million) 125,4 0,8 15,3 96,7 91,6 85,1 0,2 88,8 1,1 36,1 13,6 0,6 20,2 4,1 78,1 12,6 11,7 5,9 17,3 0,1 10,7 16,3 3,6 13,8 26,4 9,3 27,9 38,7 32,0 16,2 51,3 46,9 33,3 31,7 31,7 36,2 87,0 1,7 21,8 1,7 14,5 47,4 136,2 2,5 26,7 108,0-2,4 24,5 67,1 8,4 26,5 40,0 46,1 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Easy Credit (Crédito Fácil) Corporations Credit Acquisition Real Estate Acquisition Others TOTAL 131,4 121,9 2,2 5,5 82,7 6,7 61,6 78,9 4,4 62,0 22,6 37,6 Origination by Index (BRL Million) 136,2 125,8 91,7 85,2 39,6 96,7 88,8 24,1 13,8 16,0 39,2 54,7 47,9 9,0 10,0 8,0 87,0 78,1 50,9 29,2 36,7 91,9 5,4 15,7 15,7 11,2 50,3 34,5 38,4 54,4 51,6 36,9 72,4 31,9 32,9 43,5 34,6 33,0 41,4 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 10 IGPM PRÉ TR TOTAL 108,0

Credit Portfolio Expanded Credit Portfolio on balance sheet (BRL Million) Type of Loans (R$ MM) 2Q13 Part. % 1Q13 Part. % 2Q12 Part. % 2Q13/ 2Q13/ 1Q13 2Q12 CDC Vehicles 7,532.9 53.9% 7,469.3 57.3% 5,488.6 60.1% 0.9% 37.2% Consumer Loans 87.6 0.6% 91.8 0.7% 108.7 1.2% -4.6% -19.4% Credit Cards 650.0 4.7% 281.1 2.2% 363.3 4.0% 131.3% 78.9% Leasing Operations 216.2 1.5% 269.1 2.1% 497.0 5.4% -19.7% -56.5% Payroll Deduction Loans 1,412.2 10.1% 1,261.9 9.7% 1,003.0 11.0% 11.9% 40.8% Corporate 2,114.3 15.1% 1,833.5 14.1% 1,157.3 12.7% 15.3% 82.7% Real Estate 1,363.2 9.8% 1,274.4 9.8% - - 7.0% 0.0% Renegotiations 28.2 0.2% 29.7 0.2% 45.2 0.5% -5.1% -37.5% Amounts with Credit Characteristics Receivable 523.8 3.7% 488.9 3.8% 397.0 4.3% 7.1% 31.9% Guarantees Issued 36.7 0.3% 21.1 0.2% 46.5 0.5% 73.8% -21.1% Others 3.0 0.0% 5.7 0.0% 21.6 0.2% -46.9% -86.1% Portfolio of Credit 13,968.1 100.0% 13,026.6 100.0% 9,128.2 100.0% 7.2% 53.0% Portfolio of Credit Assigned with Recourse 796.2 972.9 1,629.4-18.2% -51.1% Total Portfolio of Credit 14,764.4 13,999.5 10,757.6 5.5% 37.2% Credit Portfolio with Retained Result (BRL Million) Portfolio Quality ¹ 53.0% 7.2% 13.968 13.027 12.598 269 331 409 1.300 11.799 1.408 9.128 1.534 497 588 1.665 1.804 9.856 10.859 11.457 5.934 6.966 2Q12 3Q12 4Q12 1Q13 2Q13 Credit Portfolio Retained and Guarantees Issued Credits Assigned to FIDC s Leasing Operations 85.5% 83,9% 79.6% 65.2% 67.7% 62.7% 12.9% 10.9% 11.2% 5.8% 5.3% 6.7% 2Q13 1Q13 2Q12 AA and A ¹ % Credits classified from AA to C (Resolution 2,682 from CMN) B C 11

6 1 0, 0 5 1 0, 0 4 1 0, 0 3 1 0, 0 2 1 0, 0 1 1 0, 0 1 0, 0-9 0, 0 4 0 0, 0 3 0 0, 0 2 0 0, 0 1 0 0, 0 0, 0-1 0 0, 0 Costs and Expenses 2Q13 / 2Q13 / G&A (BRL thousand) 2Q13 1Q13 2Q12 1Q13 2Q12 Personnel expenses 103,094 99,216 47,345 3.9% 117.8% Other administrative expenses 244,298 218,418 234,441 11.8% 4.2% Tax expenses 53,086 52,334 27,485 1.4% 93.1% Total 400,478 369,968 309,271 8.2% 29.5% Comissions due to credit assignments 86,404 73,231 73,865 52.4% 17.0% Total without Comissions 486,882 443,199 383,136 9.9% 27.1% Alowance for Loan Losses and Credit Recovery (BRL Million) 409,6 388,2 295,9 267,2 441,3 426,9 175,2 339,5 307,7 225,4 31,7 38,7 43,6 40,5 50,2 2Q12 3Q12 4Q12 1Q13 2Q13 12 Alowance for Loan Losses Credit Recovery All Net Results

Funding Funding Sources (BRL Million) 1Q13 1Q13 2Q12 2Q13/ 1Q13 2Q13/ 2Q12 Time Deposits and Interbank Deposits 8,021.2 6,519.4 4,720.5 23.0% 69.9% Real estate and agribusiness letters of credit and CRIs 2,134.4 1,760.0 386.6 21.3% 452.1% Securities and subordinated debt issues 1,957.9 1,735.9 2,073.5 12.8% -5.6% Treasury bills 2,034.3 1,588.6 883.9 28.1% 130.2% Money market funding 1,432.5 1,321.0 565.2 8.4% 153.5% Credit Assignments to other Financial Institutions 796.2 972.9 1,638.8-18.2% -51.4% FIDCs 170.7 444.2 955.5-61.6% -82.1% Demand Deposits 139.5 122.7 52.7 13.7% 164.7% Debentures 40.7 47.4 0.0-14.2% 0.0% Total 16,727.4 14,512.0 11,276.7 15.3% 48.3% DPGE (BRL Million) Credit Portfolio Assigned with Recourse (BRL Million) 1.770,1 1.727,1 3.095,0 2.725,1 958,0 897,7 789,0 784,2 2.082,7 1.857,1 1.629,4 526,0 523,8 490,1 1.377,0 1.157,8 972,9 796,2 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 13

Basel Ratio and Operating Margin Basel Ratio and Operating Margin (BRL Million) 2Q13 1Q13 Capital Adequacy (BRL Million) Financial Economic - Financial Financial Economic - Financial 1. Adjusted Reference Shareholders Equity 2,676.6 2,214.6 2,387.5 1,943.4 Tier I 1,785.3 1,477.3 1,610.6 1,296.9 Tier II 891.3 737.3 803.3 646.5 2. Required Reference Shareholders Equity 1,901.2 1,918.7 1,835.6 1,816.7 Risk Weighted Assets - PEPR 1,662.9 1,617.6 1,570.9 1,508.4 Exchange Variation Risk - PCAM - - - - Interest (pre-fixed)- PJUR1 17.7 17.2 50.2 50.1 Interest (inflation)- PJUR3 6.1 53.6-27.8 Interest (interest)- PJUR4-5.5-5.7 Operational Risk - POPR 214.5 221.1 214.5 221.1 Shares Price Fluctuation - PACS - 3.7-3.6 Basel Ratio ( 1 / ( 2 / 0,11 ) ) 15.49% 12.70% 14.31% 11.77% 3. Banking Positioning Risk - RBAN 70.1 77.0 6.1 8.2 Operating Margin ( 1-2 - 3 ) 705.3 218.9 545.8 118.5 14

Stock Performance Totalvolumetradedin2Q13wasR$275.3million,foradailyaverageofR$4.7million,42.4%higher than the daily average in the previous quarter. Banco Pan Stocks depreciated 24.2% in 2Q13, in the same period, the Bovespa Index (IBOV) down by15.8%. Data Base 100 = 07/02/2012 160,0 Financial Volume (R$ Thousand) 22.000 150,0 20.000 125.6 140,0 18.000 130,0 16.000 120,0 14.000 110,0 12.000 100,0 79.5 10.000 90,0 80,0 8.000 70,0 6.000 60,0 4.000 50,0 2.000 40,0 0 jul-12 jul-12 ago-12 aug-12 set-12 sep-12 out-12 oct-12 nov-12 dez-12 dec-12 jan-13 feb-13 fev-13 mar-13 abr-13 apr-13 mai-13 may-13 jun-13 BPNM4 IBOV 15

Contact Willy Jordan Director Laércio Neto IR Analyst Letícia Santiago IR Analyst Email: ri@grupopan.com IR Website: www.bancopan.com.br/ri Tel: (55 11) 3264-5343 16