Notes to the consolidated balance sheet: assets
1. Banks
2018 | 2017 | |
Banks | 54,642 | 71,763 |
Balance at December 31 | 54,642 | 71,763 |
The cash on bank accounts can be freely disposed of.
2. Short-term deposits
2018 | 2017 | |
Collateral delivered (related to derivative financial instruments) | 66,531 | 52,666 |
Commercial paper | 590,350 | 606,335 |
Money market funds | 165,866 | 174,687 |
Dutch central bank | 324,615 | 689,991 |
Mandatory reserve deposit with Dutch central bank | 489 | 410 |
Call Deposits | - | 20,000 |
Balance at December 31 | 1,147,851 | 1,544,089 |
Mandatory reserve deposits are not available for use in FMO’s day-to-day operations.
Fair value gain on money market funds and commercial paper portfolio recorded in the profit and loss amounts to €93 (2017: €45 loss). The amount attributable to change in credit risk is fairly limited.
3. Interest-bearing securities
This portfolio contains marketable bonds with fixed interest rates.
IFRS 9 | IAS 39 | |
Bonds (listed) | 402,380 | 364,905 |
Balance at December 31 | 402,380 | 364,905 |
As per January 1, 2018 all interest-bearing securities are classified as AC (before January 1, 2018 as AFS). The movements can be summarized as follows:
IFRS 9 | IAS 39 | |
Balance at January 1 | 361,298 | 579,028 |
Amortization premiums/discounts | -802 | 7,059 |
Purchases | 54,826 | 142,692 |
Sale and redemption | -18,976 | -344,078 |
Revaluation | -18 | -8,049 |
Changes in accrued income | 95 | -1,922 |
Exchange rate differences | 5,957 | -9,825 |
Balance at December 31 | 402,380 | 364,905 |
For the purpose of maintaining a satisfactory regulatory USD denominated liquidity coverage ratio, FMO attracted hiqh quality liquid assets in the form of USD denominated bonds in 2018.
4. Derivative financial instruments and hedge accounting
Use of derivatives and hedge accounting
Derivatives are held for both hedge accounting and non-hedge accounting purposes. FMO uses derivatives for economic hedging purposes in the management of its asset and liability portfolios and structural positions. The objective of economic hedging is to enter into positions with an opposite risk profile to an identified exposure to reduce that exposure. The objective of FMO hedging activities is to optimize the overall cost to the bank of accessing debt capital markets and to mitigate the market risk which would otherwise arise from structural imbalances in the duration and other profiles of its assets and liabilities. The accounting treatment of hedge transactions varies according to the nature of the instrument hedged and whether the hedge qualifies under the IFRS hedge accounting rules. Derivatives that qualify for hedge accounting under IFRS are classified and accounted for in accordance with the nature of the instrument hedged and the type of IFRS hedge model that is applicable. FMO conducts fair value hedge accounting which is described below. To qualify for hedge accounting under IFRS, strict criteria must be met. Certain hedges that are economically effective from a risk management perspective do not qualify for hedge accounting under IFRS. The fair value changes of derivatives relating to such non-qualifying hedges are taken to the statement of profit or loss and recorded under the line results from financial transactions. If hedge accounting is applied under IFRS, it is possible that during the hedge a hedge relationship no longer qualifies for hedge accounting and hedge accounting cannot be continued, even if the hedge remains economically effective. As a result, the volatility arising from undertaking economic hedging in the statement of profit or loss may be higher than would be expected from an economic point of view. With respect to exchange rate and interest rate derivative contracts, the notional or contractual amount of these instruments is indicative of the nominal value of transactions outstanding at the balance sheet date; how-ever they do not represent amounts at risk.
Micro fair value hedge accounting
FMO only applies prospective micro-hedging strategies, hence at hedge inception the prospective test is conducted. FMO’s micro fair value hedges consist of interest rate swaps that are used to protect against changes in the fair value of fixed-rate instruments due to movements in market interest rates. Gains and losses on derivatives designated under fair value hedge accounting and hedged items are recognized in the statement of profit or loss.
For the year ended December 31, 2018, FMO recognized hedge ineffectiveness of a net profit of €4.1 million on the micro fair value hedges (2017: €4.6 million net loss). The profit on the hedging instruments amounts to €10.2 million (2017: €9.2 million loss). The loss on hedged items attributable to the hedged risk amounts to €6.1 million (2017: €4.6 million profit). The result is mainly attributed to widening of spreads between 3-month reference rates and Overnight-Index-Swap rates (OIS). The reported hedge ineffectiveness did not imply FMO to classify the existing hedge relations as broken.
The amounts relating to derivatives designated as fair value hedging instruments and hedge ineffectiveness were as follows:
Carrying amount | ||||||
IFRS 9 December 31, 2018 | Notional amount | Assets | Liabilities | Change in fair value used for calculating hedge ineffectiveness | Ineffectiveness recorded in profit or loss | Line item in P&L that includes hedge ineffectiveness |
Interest rate swaps | 2,633,664 | 75,221 | 6,965 | 10,210 | 4,057 | Results from financial transactions |
At December 31, 2018, FMO held the following interest rate swaps as hedging instruments in fair value hedges of interest rate risk.
Hedge of debentures and notes | |||||
Maturity | |||||
Risk category (interest rate) | Less than 1 month | 1-3 months | 3 months - 1 year | 1-5 years | more than 5 years |
Nominal amount (in millions of euro) | - | 5.0 | 136.0 | 1,961.0 | 560.0 |
Average fixed interest rate | - | 1.8 | 2.8 | 1.7 | 3.7 |
The amounts relating to items designated as hedged items were as follows:
IFRS 9 December 31, 2018 | Carrying amount | Accumulated amount of fair value hedge adjustments on the hedged item included in the carrying amount of the hedged item | |||
Balance sheet line item | Liabilities | Assets | Liabilities | Change in fair value used for calculating hedge ineffectiveness | Accumulated amount remaining in the balance sheet for any hedged items that have ceased to be adjusted for hedging gains and losses |
Debentures and notes | 2,687,933 | - | 3 | -6,153 | - |
The comparative figures under IAS 39 for derivatives have been included in the following table.
IAS 39 December 31, 2017 | Notional amounts | Fair value assets | Fair value liabilities | |
Derivatives designated as fair value hedges: | ||||
ˑ | Interest rate swaps | 2,480,693 | 60,492 | -12,455 |
Total derivatives designated as fair value hedges | 2,480,693 | 60,492 | -12,455 | |
Total derivative financial instruments assets (/liabilities) | 7,150,482 | 282,507 | -173,701 |
Derivatives other than hedging instruments
The following table summarizes the notional amounts and the fair values of the ‘derivatives other than hedging instruments’. These derivatives are held to reduce interest rate risks and currency risks but do not meet the specified criteria to apply hedge accounting at reporting period. The following table also includes derivatives related to the asset portfolio.
IFRS 9 December 31, 2018 | Notional amounts | Fair value assets | Fair value liabilities | |
Derivatives other than hedging instruments: | ||||
ˑ | Currency swaps | 44,638 | -166 | 1,794 |
ˑ | Interest rate swaps | 700,112 | 12,261 | 6,122 |
ˑ | Cross-currency interest rate swaps | 3,353,655 | 155,883 | 202,293 |
Subtotal | 4,098,405 | 167,978 | 210,209 | |
Derivatives related to asset portfolio | - | 4,624 | - | |
Total derivative assets (/liabilities) other than hedging instruments | 4,098,405 | 172,602 | 210,209 |
Total of 'derivatives other than hedging instruments' and 'derivatives designated as fair value' amounts to EUR 247,823 for assets and 217,174 for liabilities.
The comparative figures under IAS 39 for derivatives have been included in the following table.
IAS 39 December 31, 2017 | Notional amounts | Fair value assets | Fair value liabilities | |
Derivatives other than hedging instruments: | ||||
ˑ | Currency swaps | 61,214 | 134 | -362 |
ˑ | Interest rate swaps | 1,429,829 | 32,282 | -6,662 |
ˑ | Cross-currency interest rate swaps | 3,178,746 | 185,689 | -154,222 |
Subtotal | 4,669,789 | 218,105 | -161,246 | |
Embedded derivatives related to asset portfolio | - | 3,910 | - | |
Total derivative assets (/liabilities) other than hedging instruments | 4,669,789 | 222,015 | -161,246 |
5. Loans to the private sector
These loans to the private sector comprise of:
Loans to the private sector in developing countries are for the account and risk of FMO;
Loans in developing countries which are individually guaranteed by the Dutch State for 80% to 95% or other financial guarantors. Any losses will be compensated by the guarantors up to the guaranteed amount. Refer to our Credit Risk Management Chapter for details of these guarantees received.
The movements of these loans can be summarized as follows:
Loans measured at AC | Loans measured at FVPL | IFRS 9 | IAS 39 | |
Balance at January 1 | 3,777,197 | 608,382 | 4,385,579 | 4,898,295 |
Disbursements | 1,285,450 | 88,113 | 1,373,563 | 1,147,041 |
Reclassification Loans versus Equity | - | -4,814 | -4,814 | -4,800 |
Repayments | -854,289 | -81,345 | -935,634 | -1,029,827 |
Write-offs | -18,308 | - | -18,308 | -90,049 |
Derecognized and/or restructured loans | -56,520 | 56,520 | - | - |
Changes in amortizable fees | -2,762 | 105 | -2,657 | 3,029 |
Changes in fair value | - | -9,828 | -9,828 | -47 |
Changes in accrued income | 5,840 | 4,935 | 10,775 | -3,999 |
Exchange rate differences | 103,918 | 23,731 | 127,649 | -514,222 |
Balance at December 31 | 4,240,526 | 685,799 | 4,926,325 | 4,405,421 |
Impairment | -155,504 | - | -155,504 | -204,473 |
Net balance at December 31 | 4,085,022 | 685,799 | 4,770,821 | 4,200,948 |
The contractual amount of assets that were written off during the period are still subject to enforcement activity.
The following table summarizes the loans segmented by sector.
IFRS 9 | IAS 39 | |
Financial Institutions | 2,013,628 | 1,773,304 |
Energy | 1,453,960 | 1,160,753 |
Agribusiness | 572,404 | 536,447 |
Multi-Sector Fund Investments | 62,250 | 57,332 |
Infrastructure, Manufacturing and Services | 668,579 | 673,112 |
Net balance at December 31 | 4,770,821 | 4,200,948 |
IFRS 9 | IAS 39 | |
Gross amount of loans to companies in which FMO has equity investments | 91,993 | 84,361 |
Gross amount of subordinated loans | 300,356 | 315,321 |
Gross amount of non-performing loans (EBA definition) | 416,836 | 306,084 |
Gross amount of loans covered by guarantees received | 520,279 | 491,119 |
For definition and more details on non-performing loans, we refer to section 'Credit Risk' within the Risk Management paragraph.
The movements in the gross carrying amounts for the loans to the private sector at AC are as follows:
IFRS 9 Changes in loans to the private sector at AC in 2018 | Stage 1 | Stage 2 | Stage 3 | Total |
Outstanding exposure as at January 1, 2018 | 3,112,742 | 464,729 | 199,726 | 3,777,197 |
New exposures | 1,217,916 | 55,136 | 12,398 | 1,285,450 |
Exposure derecognised or matured/lapsed (excluding write offs) | -706,066 | -115,451 | -32,772 | -854,289 |
Transfers to Stage 1 | 102,937 | -102,937 | - | - |
Transfers to Stage 2 | -209,885 | 220,871 | -10,986 | - |
Transfers to Stage 3 | -58,237 | -84,449 | 142,686 | - |
Changes due to modifications not resulting in derecognition | - | - | - | - |
Amounts written off | - | - | -18,308 | -18,308 |
Changes in amortizable fees | -3,528 | 730 | 36 | -2,762 |
Changes in accrued income | 2,464 | -4,588 | 7,964 | 5,840 |
Derecognized and/or restructured loans | -26,161 | - | -30,359 | -56,520 |
Foreign exchange adjustments | 86,975 | 8,634 | 8,309 | 103,918 |
At December 31, 2018 | 3,519,157 | 442,675 | 278,694 | 4,240,526 |
6. Equity investments
These equity investments in developing countries are for FMO’s account and risk. The movements in fair value of the equity investments are summarized in the following table. Equity investments of FMO are measured at FVPL or measured at FVOCI.
Equity measured at FVOCI | Equity measured at FVPL | IFRS 9 | IAS 39 | |
Net balance at January 1 | 77,798 | 1,425,465 | 1,503,263 | 1,712,112 |
Purchases and contributions | - | 296,090 | 296,090 | 192,326 |
Reclassification from loans | - | 4,814 | 4,814 | 7,875 |
Return of Capital | - | -167,300 | -167,300 | -195,730 |
Impairments | - | - | - | -46,919 |
Write-offs | - | -4,268 | -4,268 | - |
Changes in fair value | -245 | -50,374 | -50,619 | -166,831 |
Net balance at December 31 | 77,553 | 1,504,427 | 1,581,980 | 1,502,833 |
The following table summarizes the equity investments segmented by sector:
IFRS 9 | IAS 39 | |
Financial Institutions | 378,075 | 353,528 |
Energy | 216,357 | 206,820 |
Agribusiness | 127,913 | 115,400 |
Multi-Sector Fund Investments | 617,725 | 609,379 |
Infrastructure, Manufacturing and Services | 241,910 | 217,706 |
Net balance at December 31 | 1,581,980 | 1,502,833 |
At January 1, 2018 FMO has designated 3 investments as shown in the following table as equity investments at FVOCI. In 2017 these equity investments were classified as AFS. The FVOCI designation was made because the investments are expected to be held for long-term strategic purposes.
IFRS 9 | Fair value at December 31, 2018 | Dividend income recognized during 2018 |
TCX Investment Company | 23,451 | - |
The Currency Exchange Fund N.V. | 43,551 | - |
Seed Capital | 10,551 | - |
Balance at December 31 | 77,553 | - |
None of these strategic investments were disposed of during 2018, and there were no transfers of any cumulative gain or loss within equity relating to these investments.
7. Investments in associates
The movements in net book value of the associates are summarized in the following table.
2018 | 2017 | |
Net balance at January 1 | 207,482 | 116,060 |
Purchases and contributions | 3,251 | 110,781 |
Reclassification to/ from loans | - | -2,735 |
Sales | -3,330 | - |
Share in net results | -1,802 | 9,293 |
Exchange rate differences | 9,938 | -25,917 |
Net balance at December 31 | 215,539 | 207,482 |
All investments in associates from FMO are valued based on the equity accounting method.
On July 21, 2016 FMO signed an agreement to set up an investment vehicle, Arise B.V., together with Norfund and Rabobank. This investment vehicle is set up to invest in African financial institutions. The commitment for FMO amounts to USD 211 million. In 2017 FMO distributed USD 86,9 million in cash and finalized the distribution of assets to Arise B.V. with an underlying value of USD 3,7 million. As of 31 December 2018 our outstanding commitment towards Arise B.V. amounts to USD 46,8 million.
Arise B.V. is a private limited liability company incorporated in the Netherlands whose statutory seat is registered at Croeselaan 18, 3521 CB Utrecht, the Netherlands and registered in the Dutch commercial register under number 64756394. FMO’s share and voting rights in Arise B.V. is 27%.
The following table summarizes the associates segmented by sector.
2018 | 2017 | |
Financial Institutions | 191,862 | 181,405 |
Energy | 14,499 | 11,804 |
Infrastructure, Manufacturing and Services | 1,528 | 1,397 |
Multi-Sector Fund Investments | 7,650 | 12,876 |
Net balance at December 31 | 215,539 | 207,482 |
The following table summarizes FMO’s share in the total assets, liabilities, total income and total net profit/loss of the associates.
Arise B.V. | Other associates | |
Total assets | 181,039 | 35,307 |
Total liabilities | 4,727 | 10,224 |
Total income | 221 | -445 |
Total profit/loss | 51 | -1,853 |
8. Impairment
All interest-bearing securities (credit quality of AA+ or higher) and banks (credit quality of BBB- or higher) are classified as Stage 1. An amount of €64 is calculated for the ECL of both asset classes as per December 31, 2018.
Below follows the movement in ECL for AC loans:
IFRS 9 Changes in ECL for loans to the private sector in 2018 | Stage 1 | Stage 2 | Stage 3 | Total |
ECLs as at January 1, 2018 | -29,821 | -18,910 | -102,052 | -150,783 |
New exposures | -11,624 | -3,669 | -296 | -15,589 |
Exposures derecognised or matured (excluding write-offs) | 5,954 | 2,264 | 9,566 | 17,784 |
Transfers to Stage 1 | -4,921 | 4,921 | - | - |
Transfers to Stage 2 | 2,071 | -5,107 | 3,036 | - |
Transfers to Stage 3 | 1,931 | 4,523 | -6,454 | - |
Impact on year end ECL of exposures transferred between stages during the year | - | - | - | - |
Unwind of discount | - | - | - | - |
Changes to risk profile | 5,824 | -72 | -33,047 | -27,295 |
Changes due to modifications not resulting in derecognition | 695 | - | 5,547 | 6,242 |
Amounts written off | - | - | 18,308 | 18,308 |
Foreign exchange adjustments | -691 | -715 | -2,765 | -4,171 |
At December 31, 2018 | -30,582 | -16,765 | -108,157 | -155,504 |
Below follows the value adjustments during 2017 for AC loans:
IAS 39 Movement in impairments on FMO's portfolio in the consolidated balance sheet | |||
Guarantees | Loans | Total | |
Balance at January 1, 2017 | 6,460 | 306,013 | 312,473 |
Additions | 165 | 63,255 | 63,420 |
Reversals | -3,207 | -45,463 | -48,670 |
Exchange rate differences | -521 | -29,283 | -29,804 |
Write-offs | - | -90,049 | -90,049 |
Balance at December 31, 2017 | 2,897 | 204,473 | 207,370 |
The impairments related to guarantees are included in provisions (see Note 17).
IAS 39 Movement in impairments on FMO’s loan portfolio in the consolidated balance sheet | |||
Group-specific impairments | Counterparty-specific impairments | Total | |
Balance at January 1, 2017 | 103,297 | 202,716 | 306,013 |
Additions | - | 63,255 | 63,255 |
Reversals | -30,596 | -14,867 | -45,463 |
Exchange rate differences | -9,416 | -19,867 | -29,283 |
Write-offs | - | -90,049 | -90,049 |
Balance at December 31, 2017 | 63,285 | 141,188 | 204,473 |
IAS 39 Movement in impairments on FMO’s guarantee portfolio in the consolidated balance sheet | |||
Group-specific impairments | Counterparty-specific impairments | Total | |
Balance at January 1, 2017 | 951 | 5,509 | 6,460 |
Additions | - | 165 | 165 |
Reversals | -221 | -2,986 | -3,207 |
Exchange rate differences | -160 | -361 | -521 |
Write-offs | - | - | - |
Balance at December 31, 2017 | 570 | 2,327 | 2,897 |
FMO’s own risk participation with regard to FOM (5% to 20%) is not guaranteed. The guaranteed part is recorded under other receivables (see also Note 11). In 2018 no amounts where claimed towards the guarantors which where recorded in the value adjustments (2017: nil).
Total impairments on loans in the consolidated profit and loss account | ||
IFRS 9 | IAS 39 | |
Additions and reversals loans FMO portfolio | -15,558 | -18,428 |
Guaranteed part additions and reversals loans guaranteed by the State | -628 | 318 |
Balance at December 31 | -16,186 | -18,110 |
ECL assessment
The table show the values of the IMF GDP forecasts used in each of the economic scenarios for the ECL calculations for 2018 and 2019. The upside and downside scenario calculations are derived from the base case scenario, adjusted based on an indicator of public debt to GDP in emerging markets.
IMF GDP % Growth Forecasts | 2018 | 2019 |
Turkey | 3.5 | 0.4 |
India | 7.3 | 7.4 |
Georgia | 5.5 | 4.8 |
Argentina | -2.6 | -1.6 |
Nigeria | 1.9 | 2.3 |
Uganda | 5.9 | 6.1 |
Bangladesh | 7.3 | 7.1 |
Ghana | 6.3 | 7.6 |
Armenia | 6.0 | 4.8 |
Costa Rica | 3.3 | 3.3 |
The following tables outline the impact of multiple scenarios on the ECL allowance as at January 1, 2018 and December 31, 2018:
January 1, 2018 | Total unweighted amount per ECL scenario | Probability | Loans to the private Sector | Guarantees | Bonds and Cash | Total |
ECL Scenario: | ||||||
Upside | 160,250 | 5% | 7,854 | 156 | 2 | 8,012 |
Base case | 162,502 | 50% | 79,643 | 1,586 | 23 | 81,252 |
Downside | 172,852 | 45% | 76,233 | 1,523 | 27 | 77,783 |
Total | 163,730 | 3,265 | 52 | 167,047 | ||
December 31, 2018 | Total unweighted amount per ECL scenario | Probability | Loans to the private Sector | Guarantees | Bonds and Cash | Total |
ECL Scenario: | ||||||
Upside | 154,984 | 5% | 7,612 | 136 | 2 | 7,750 |
Base case | 156,839 | 50% | 77,004 | 1,393 | 22 | 78,419 |
Downside | 170,877 | 45% | 75,373 | 1,480 | 41 | 76,894 |
Total | 159,989 | 3,009 | 65 | 163,063 |
We also refer to our accounting policy on macro-economic scenarios on PD estimates.
9. Property, plant and equipment
Furniture | ICT equipment | Leasehold improvement | Total 2018 | Total 2017 | |
Historical cost price at January 1 | 10,117 | 20,133 | 269 | 30,519 | 23,667 |
Accumulated depreciation at January 1 | -8,514 | -9,030 | -109 | -17,653 | -14,499 |
Balance at January 1 | 1,603 | 11,103 | 160 | 12,866 | 9,168 |
Investments | 592 | 6,116 | 6 | 6,714 | 6,852 |
Depreciation | -572 | -3,153 | -44 | -3,769 | -3,154 |
Divestments historical cost price | -329 | -3,320 | -57 | -3,706 | - |
Accumulated depreciation on divestments | 266 | 2,759 | 52 | 3,077 | - |
Balance at December 31 | 1,560 | 13,505 | 117 | 15,182 | 12,866 |
Historical cost price at December 31 | 10,380 | 22,929 | 218 | 33,527 | 30,519 |
Accumulated depreciation at December 31 | -8,820 | -9,424 | -101 | -18,345 | -17,653 |
Balance at December 31 | 1,560 | 13,505 | 117 | 15,182 | 12,866 |
Software related assets are included in the ICT equipments and amount to €11,3 million (2017: €8,2 million).
10. Current accounts with State funds and other programs (assets)
2018 | 2017 | |
Current account MASSIF | 264 | - |
Current account EIB | 230 | 231 |
Current account Infrastructure Development Fund | - | 4 |
Current account Access to Energy Fund | - | 39 |
Balance at December 31 | 494 | 274 |
11. Other receivables
IFRS 9 | IAS 39 | |
Debtors related to equity investments | 6,224 | 104,037 |
Taxes and social premiums | 1,006 | 877 |
To be declared on State guaranteed loans | 894 | 265 |
Amortized fee receivables | 12,473 | 12,038 |
Balance at December 31 | 20,597 | 117,217 |
Debtors related to equity investments reflects dividend receivables and sales proceeds of our private equity portfolio. The significantly decrease is predominantly due to one large exit in December 2017 amounting to €98 million. This amount has been received in January 2018.