Segment reporting by operating segments

The Management Board sets performance targets, approves and monitors the budgets prepared by the front office servicing units. These shall therefore perform in accordance with the strategy and targets. Since the Management Board steers the performance based on front office servicing unit, the presentation of operating segments has been changed as of 2018. The operating segments are presented per front office servicing unit instead of strategic sector. The comparative figures have been adjusted accordingly. The strategic sectors are the industry sectors in which FMO is active according to its strategic objectives. These have not changed and will be presented as such in FMO's Annual Report. In 2018 there were no transactions between the operating segments.

FMO presents the results of its operating segments using a financial performance measure called underlying profit. Underlying profit excludes the currency effects of the results from equity investments, since all fair value changes including currency effects are now recorded in the profit and loss account due to the adoption of IFRS 9. FMO therefore believes that the underlying profit is more relevant for understanding FMO's financial performance.

Underlying profit as presented below is an alternative performance measure and not a measure of financial performance under IFRS. A reconciliation of the underlying net profit to the net profit as reported under IFRS is made. For 2017 the currency results and the fair value movements of the equity investments were not recorded in the profit and loss account but in the AFS reserve. Therefore the underlying profit of 2017 is equal to the profit as recorded under IFRS.

IFRS 9 December 31, 2018

Financial Institutions

Energy

Agribusiness, Food & Water

Private Equity

Partnership for impact

Other

Total

        

Interest income

121,334

117,119

61,335

4,135

604

20,350

324,877

Interst expenses

-29,539

-31,116

-14,030

-30,896

-413

-17,979

-123,973

Net fee and commission income

1,133

1,836

2,611

-258

-

-458

4,864

Dividend income

-

-

-

28,287

-

-

28,287

Results from equity investments and associates

-

-

-

-3,202

-

-

-3,202

Results from financial transactions

-5,187

-9,445

-1,798

5,085

-

-10,894

-22,239

Remuneration for services rendered

6,268

6,435

2,638

8,584

5,096

73

29,094

Other operating income

-

483

3,130

-

-

589

4,202

Total underlying income

94,009

85,312

53,886

11,735

5,287

-8,319

241,910

        

Operating expenses

-26,687

-22,626

-18,895

-24,574

-7,989

-5,984

-106,755

Total operating expenses

-26,687

-22,626

-18,895

-24,574

-7,989

-5,984

-106,755

        

Impairments on loans and guarantees

-3,561

10,709

-17,603

-979

-27

-170

-11,631

Impairment on equity investments and associates

-

-

-

-

-

-

-

Total impairments

-3,561

10,709

-17,603

-979

-27

-170

-11,631

        

Profit before results from associates and taxation

63,761

73,395

17,388

-13,818

-2,729

-14,473

123,524

Share in results from associates

-

-

-

-1,802

-

-

-1,802

Taxation

-11,642

-13,401

-3,175

11,145

498

2,643

-13,932

Underlying net profit

52,119

59,994

14,213

-4,475

-2,231

-11,830

107,790

        

Currency effect equity investments

-

-

-

43,343

-

-

43,343

Net profit under IFRS

52,119

59,994

14,213

38,868

-2,231

-11,830

151,133

Segment assets IFRS 9 December 31, 2018

Financial Institutions

Energy

Agribusiness, Food & Water

Private Equity

Partnership for impact

Other

Total

        

Loans to the private sector

2,017,816

1,750,085

885,171

46,993

18,992

51,764

4,770,821

Equity investments and investments in associates

-

-

-

1,797,519

-

-

1,797,519

Other assets

590,375

512,042

258,985

539,670

5,557

15,145

1,921,774

Total assets

2,608,191

2,262,127

1,144,156

2,384,182

24,549

66,909

8,490,114

Contingent liabilities – Effective guarantees issued

72,327

-

993

-

-

1,746

75,066

Assets under management (loans and equity investments) managed for the risk of the state

169,445

224,586

116,836

379,183

-

19

890,069

IAS 39 December 31, 2017

Financial Institutions

Energy

Agribusiness, Food & Water

Private Equity

Partnership for impact

Other

Total

        

Interest income

110,999

104,887

50,074

3,036

695

14,931

284,622

Interst expenses

-22,834

-19,622

-8,246

-20,765

-295

-12,977

-84,739

Net fee and commission income

1,510

2,804

1,249

1,059

-

-611

6,011

Dividend income

-

-

-

36,592

-

-

36,592

Results from equity investments and associates

-

-

-

154,571

-

-

154,571

Results from financial transactions

-

164

-

1,599

-

14,340

16,103

Remuneration for services rendered

7,161

5,688

2,598

9,276

4,545

104

29,372

Other operating income

317

868

76

-21

-

108

1,348

Total underlying income

97,153

94,789

45,751

185,347

4,945

15,895

443,880

        

Operating expenses

-23,902

-23,684

-19,692

-20,473

-6,161

-4,758

-98,670

Total operating expenses

-23,902

-23,684

-19,692

-20,473

-6,161

-4,758

-98,670

        

Impairments on loans and guarantees

8,359

-4,978

-14,278

-4,242

85

-14

-15,068

Impairment on equity investments and associates

-

-

-

-46,771

-

-148

-46,919

Total impairments

8,359

-4,978

-14,278

-51,013

85

-162

-61,987

        

Profit before results from associates and taxation

81,610

66,127

11,781

113,861

-1,131

10,975

283,223

Share in results from associates

-

-

-

9,293

-

-

9,293

Taxation

-18,129

-14,690

-2,617

367

252

-2,464

-37,281

Underlying net profit

63,481

51,437

9,164

123,521

-879

8,511

255,235

        

Currency effect equity investments

-

-

-

-

-

-

-

Net profit under IFRS

63,481

51,437

9,164

123,521

-879

8,511

255,235

Segment assets IAS 39 December 31, 2017

Financial Institutions

Energy

Agribusiness, Food & Water

Private Equity

Partnership for impact

Other

Total

        

Loans to the private sector

1,919,140

1,289,125

853,379

99,625

39,679

-

4,200,948

Equity investments and investments in associates

-

-

-

1,710,315

-

-

1,710,315

Other assets

782,968

525,935

348,159

738,416

16,188

-

2,411,666

Total assets

2,702,108

1,815,060

1,201,538

2,548,356

55,867

-

8,322,929

Contingent liabilities – Effective guarantees issued

62,774

2,028

-

-

-

3,327

68,129

Assets under management (loans and equity investments) managed for the risk of the state

164,116

253,711

99,751

401,706

-

1,322

920,606