Notes to the consolidated profit and loss account

19. Net interest income

Interest income

 

IFRS 9
2018

IAS 39
2017

Interest on loans measured at AC

285,712

291,228

Interest on banks

-2,233

-1,457

Interest on interest-bearing securities

3,402

4,267

Total interest income from financial instruments measured at AC

286,881

294,038

Interest on loans measured at FVPL

45,252

-

Interest on short-term deposits

18,276

11,410

Interest on derivatives related to asset portfolio

-25,532

-20,826

Total interest income from financial instruments measured at FVPL

37,996

-9,416

Total interest income

324,877

284,622

Included in the interest on loans is €13,206 (2017: €9,112) related to Stage 3 loans (calculated on amount net of impairment) for which value adjustments have been recorded.

Interest expense

 

IFRS 9
2018

IAS 39
2017

Interest on debentures and notes hedged

-37,890

-46,060

Interest on debentures and notes not hedged

-62,384

-36,216

Interest on short-term credits

43

-76

Total interest expense from financial instruments measured at AC

-100,231

-82,352

Interest on derivatives

-23,742

-2,387

Total interest expense from financial instruments measured at FVPL

-23,742

-2,387

Total interest expense

-123,973

-84,739

20. Net fee and commission income

 

IFRS 9
2018

IAS 39
2017

Prepayment fees

1,288

1,824

Front-end fees for FVTP loans

1,173

-

Administration fees

2,058

2,231

Other fees (like arrangement, cancellation and waiver fees)

1,189

2,668

Total fee and commission income

5,708

6,723

Custodian fees and charges for the early repayment of debt securities

-844

-712

Total fee and commission expense

-844

-712

Net fee and commission income

4,864

6,011

21. Dividend income

 

2018

2017

Dividend income direct investments

24,400

32,624

Dividend income fund investments

3,887

3,968

Total results from equity investments

28,287

36,592

22. Results from equity investments and associates

 

IFRS 9
2018

IAS 39
2017

Results from equity investments:

  

Unrealized results from changes in fair value

44,821

-

Results from sales, distributions and write-offs:

  

-Realized results

91,215

153,720

-Release unrealized results

-95,195

-

Net results from sales, distributions and write-offs

-3,980

153,720

Total results from equity investments

40,841

153,720

Results from associates

106

851

Total results from equity investments and associates

40,947

154,571

As a result of IFRS 9, in 2018 all results from equity investments measured at FVPL have been recorded under the results from equity investments. The unrealized results consist of FX results (€44,195) and capital gain (€626). Upon exit of equity investments, the cumulative result over the lifetime of the investments (€91,215) is realized with a corresponding reversal of the cumulative unrealized result recorded prior to the exit (€95,195), resulting in a net loss of €3,980 for the financial year 2018.

In 2017 under IAS 39, only realized results were recorded in the profit and loss (€154,571) and all the unrealized results were recorded in the AFS reserve (see Note 18). In comparison, the reversal of the cumulative unrealized results in the AFS for 2017 was €151,091 at the time of the exits, resulting in a net gain of €2,629.

23. Results from financial transactions

 

IFRS 9
2018

IAS 39
2017

Result on valuation of hedged items

-6,153

4,615

Result on valuation of hedging instruments

10,210

-9,234

Result on hedge accounting

4,057

-4,619

Result on sale and valuation of derivatives not under hedge accounting 

-15,035

15,777

Result on sale and valuation of embedded derivatives related to asset portfolio

5,109

1,763

Result on sale and valuation of loans at FVPL

-16,477

-

Result on financial instruments mandatory at FVPL

-26,403

17,540

Result on sale of interest-bearing securities

-

2,414

Foreign exchange results

246

-1,574

Other

-139

2,342

Other results

107

3,182

Total results from financial transactions

-22,239

16,103

The 2018 results financial transactions are mainly driven by tightening of the EUR/USD cross currency basis spread, reducing the value of the hedges of FMO’s liabilities. Additionally, interest rates in frontier and emerging market currencies have moved up, reducing the value of the hedges of FMO’s local currency assets.

24. Remuneration for services rendered

  

2018

2017

Funds and programs managed on behalf of the State:

  

ˑ

MASSIF

10,895

12,410

ˑ

Infrastructure Development Fund

8,220

8,213

ˑ

Access to Energy Fund

2,165

1,836

ˑ

FOM OS

300

300

ˑ

Capacity Development Program

337

241

Syndication fees, remuneration from directorships and others

7,177

6,372

Total remuneration for services rendered

29,094

29,372

Remuneration for managing funds and programs is assessed for market conformity and expressed in gross amounts. Related management expenses are included in operating expenses.

25. Other operating income

 

2018

2017

Other operating income

4,202

1,348

Total other operating income

4,202

1,348

Other operating income mainly consists of received payments on written-off loans.

26. Staff costs

The number of FTEs at December 31, 2018 amounted to 508 (2017: 467 FTEs). All FTE’s are employed in the Netherlands except for 2 FTE’s.

 

2018

2017

Salaries

-44,123

-40,787

Social security costs

-6,148

-4,309

Pension costs

-11,819

-11,283

Temporaries

-5,763

-4,213

Travel and subsistence allowances

-4,811

-4,760

Other personnel expenses

-6,627

-6,207

Total staff costs

-79,291

-71,559

The increase in costs is to a large extent explained by the autonomous increase in staff cost, regulatory expenses and additional staff and investments to support the execution of the strategy of higher impact, deeper relationships and higher productivity.

27. Other administrative expenses

 

2018

2017

Other administrative expenses

-23,628

-23,909

Total other administratieve expenses

-23,628

-23,909

These expenses consist of services from third parties and other operational expenses. The remuneration paid to the Supervisory Board is included in these expenses. At December 31, 2018, the Supervisory Board consisted of six members (2017: six). The members of the Supervisory Board were paid a total remuneration of €125 (2017: €120).

With reference to Section 2:382a(1) and (2) of the Netherlands Civil Code, the following fees for the financial year have been charged by Ernst & Young Accountants LLP (2017: Ernst & Young Accountants LLP) to the company and its subsidiaries.

Fee charged by auditors

2018

2017

Statutory audit of annual accounts

-587

-447

Other assurance services

-122

-269

Total

-709

-716

28. Income taxes

Income tax by type

 

2018

2017

Current income taxes

-14,185

-37,653

Deferred income taxes

-553

372

Total income tax

-14,738

-37,281

The reconciliation of the statutory income tax rate to the effective income tax rate is as follows:

  

2018

2017

Profit before taxation

165,871

292,516

   

Income taxes at statutory rate of 25% (2017: 25%)

-41,390

-73,129

Increase/decrease resulting from:

  

ˑ

Settlement with local withholding taxes

3,785

4,274

ˑ

Non-taxable income (participation exemption facility)

18,874

31,181

ˑ

Tax adjustments to prior periods

4,664

-93

ˑ

Other

-671

486

Total income tax

-14,738

-37,281

Effective income tax rate

-8.9%

-12.7%

Current income tax

The company paid €42,810 (2017: €61,545) to tax authorities. The remaining current income tax receivable amounts to €24,448 (2017: €7,458). Per year end 2018 there were no unused tax losses and the unused tax credits amount to €0 (2017: €0).

Deferred tax

FMO’s deferred income tax assets and liabilities are summarized as follows:

 

2018

2017

   

Deferred tax assets

Pension provision

2,911

3,464

Actuarial gains and losses on defined benefit plans

5,446

7,123

Total deferred tax assets

8,357

10,587

   

Deferred tax liabilities

Fair value movements equity investments

-2,801

-8,785

Fair value measurement of interest-bearing securities

-

-897

Total deferred tax liabilities

-2,801

-9,682

Net balance at December 31

5,556

905

The Dutch government has announced a lower corporate tax rate which will be gradually implemented in the coming years. FMO has determined the timing of expected cash flow of underlying assets and liabilities and has changed the applicable tax rate accordingly.