5 Financial Instruments

5.1 Accounting classification

The following table shows the carrying amounts of financial assets and financial liabilities.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or, in its absence, the most advantageous market to which FMO has access at that date.

At June 30, 2019

FVPL - mandatory

FVPL-designated

Fair value hedging instruments

FVOCI-equity instruments

Amortized cost

Financial liabilities used as hedged items

Total

Financial assets measured at fair value

       

Short-term deposits

1,315,177

-

-

-

-

-

1,315,177

Derivative financial instruments

-

152,101

166,764

-

-

-

318,865

Loans to the private sector

739,832

-

-

-

-

-

739,832

Equity investments

1,613,636

-

-

84,554

-

-

1,698,191

Total

3,668,646

152,101

166,764

84,554

-

-

4,072,065

Financial assets not measured at fair value

       

Banks

-

-

-

-

32,765

-

32,765

Short-term deposits

-

-

-

-

490,159

-

490,159

Interest-bearing securities

-

-

-

-

384,998

-

384,998

Loans to the private sector

-

-

-

-

4,028,168

-

4,028,168

Current accounts with state funds and other programs

-

-

-

-

230

-

230

Other receivables

-

-

-

-

17,304

-

17,304

Total

-

-

-

-

4,953,624

-

4,953,624

Financial liabilities measured at fair value

       

Derivative financial instruments

-

241,852

7,379

-

-

-

249,231

Total

-

241,852

7,379

-

-

-

249,231

Financial liabilities not measured at fair value

       

Short-term credits

-

-

-

-

115,660

-

115,660

Debentures and notes

-

-

-

-

2,374,601

3,428,280

5,802,881

Current accounts with state funds and other programs

-

-

-

-

2,639

-

2,639

Other liabilities

-

-

-

-

42,280

-

42,280

Accrued liabilities

-

-

-

-

20,468

-

20,468

Total

-

-

-

-

2,555,648

3,428,280

5,983,928

At December 31, 2018

FVPL - mandatory

FVPL-designated

Fair value hedging instruments

FVOCI-equity instruments

Amortized cost

Financial liabilities used as hedged items

Total

Financial assets measured at fair value

       

Short-term deposits

756,216

-

-

-

-

-

756,216

Derivative financial instruments

-

172,602

75,221

-

-

-

247,823

Loans to the private sector

685,799

-

-

-

-

-

685,799

Equity investments

1,504,427

-

-

77,553

-

-

1,581,980

Total

2,946,442

172,602

75,221

77,553

-

-

3,271,818

Financial assets not measured at fair value

       

Banks

-

-

-

-

54,642

-

54,642

Short-term deposits

-

-

-

-

391,635

-

391,635

Interest-bearing securities

-

-

-

-

402,380

-

402,380

Loans to the private sector

-

-

-

-

4,085,022

-

4,085,022

Current accounts with state funds and other programs

-

-

-

-

494

-

494

Other receivables

-

-

-

-

20,597

-

20,597

Total

-

-

-

-

4,954,770

-

4,954,770

Financial liabilities measured at fair value

       

Derivative financial instruments

-

210,209

6,965

-

-

-

217,174

Total

-

210,209

6,965

-

-

-

217,174

Financial liabilities not measured at fair value

       

Short-term credits

-

-

-

-

76,051

-

76,051

Debentures and notes

-

-

-

-

2,442,786

2,697,095

5,139,881

Current accounts with state funds and other programs

-

-

-

-

4,173

-

4,173

Other liabilities

-

-

-

-

1,331

-

1,331

Accrued liabilities

-

-

-

-

10,086

-

10,086

Total

-

-

-

-

2,534,427

2,697,095

5,231,522

5.2 Short-term deposits

 

June 30, 2019

December 31, 2018

Collateral delivered (related to derivative financial instruments)

67,305

66,531

Commercial paper

1,121,771

590,350

Money market funds

193,406

165,866

Dutch central bank

421,982

324,615

Mandatory reserve deposit with Dutch central bank

872

489

Total short term deposits

1,805,336

1,147,851

Mandatory reserve deposits are not available for use in FMO’s day-to-day operations.

5.3 Fair values

Fair value hierarchy

All financial instruments for which fair value is recognized or disclosed are categorized within the fair value hierarchy, based on lowest level input that is significant to the fair value measurement as a whole, as follows:

Level 1 – Quoted (unadjusted) market prices in active markets for identical assets or liabilities.

Level 2 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable.

Level 3 – Valuation technique for which the lowest level input that is significant to the fair value measurement is unobservable.

Valuation processes

For recurring and non-recurring fair value measurements categorized within Level 3 of the fair value hierarchy, FMO uses the valuation processes to decide its valuation policies and procedures and analyze changes in fair value measurement from period to period.

FMO’s fair value methodology and governance over applied methods includes a number of controls and other procedures to ensure appropriate safeguards are in place to ensure quality and adequacy. The responsibility of ongoing measurement resides with the relevant departments. Once submitted, fair value estimates are also reviewed and challenged by the Investment Risk Committee (IRC). The IRC approves the fair values measured including the valuation techniques and other significant input parameters used. The appropriateness of the valuation techniques applicable to the underlying instruments is assessed as part of the valuation process and any potential changes between levels in the fair value hierarchy are considered.

Valuation techniques

When available, the fair value of an instrument is measured by using the quoted price in an active market for that instrument (level 1). A market is regarded as active if transactions of the asset or liability take place with sufficient frequency and volume to provide pricing information on an ongoing basis.

If there is no quoted price in an active market, valuation techniques are used that maximize the use of relevant observable inputs and minimize the use of unobservable inputs. Valuation techniques include:

  1. Recent broker/ price quotations

  2. Discounted cash flow models

  3. Option-pricing models

The techniques incorporate current market and contractual prices, time to expiry, yield curves and volatility of the underlying instrument. Inputs used in pricing models are market observable (level 2) or are not market observable (level 3). A substantial part of fair value (level 3) is based on net asset values.

Investments are measured at fair value when a quoted market price in an active market is available or when fair value can be estimated reliably by using a valuation technique. The main part of the fair value measurement related to investments (level 3) is based on net asset values of investment funds as reported by the fund manager and are based on advanced valuation methods and practices. When available, these fund managers value the underlying investments based on quoted prices, if not available multiples are applied as input for the valuation.

The table below presents the carrying value and estimated fair value of FMO’s non fair value financial assets and liabilities.

The carrying values in the financial asset and liability categories are valued at amortized cost except for the funding in connection with hedge accounting. The underlying changes to fair value of these assets and liabilities are therefore not recognized in the balance sheet.

 

June 30, 2019

 

December 31, 2018

 

Non fair value financial assets-liabilities

Carrying value

Fair value

Carrying value

Fair value

     

Short term deposits at AC

490,159

490,159

391,635

391,635

Banks

32,765

32,765

54,642

54,642

Interest-bearing securities

384,998

394,374

402,380

406,561

Loans to the private sector at AC

4,028,168

4,123,036

4,085,022

4,167,007

Total non fair value financial assets

4,936,090

5,040,333

4,933,679

5,019,845

     

Short-term credits

115,660

115,660

76,051

76,051

Debentures and notes

5,802,881

5,832,235

5,139,881

5,128,431

Total non fair value financial liabilities

5,918,541

5,947,895

5,215,932

5,204,482

The valuation technique we use for the fair value determination of loans to the private sector and non-hedged funding is based on the discounted cash-flow method. The discount rate we apply is a spread curve based on the average spread of the portfolio.

The following table gives an overview of the financial instruments valued at fair value using a fair value hierarchy that reflects the significance of the inputs used in making the measurements.

At June 30, 2019

Level 1

Level 2

Level 3

Total

     

Financial assets at FVPL

    

-Short-term deposits mandatorily at FVPL

1,315,177

 

-

1,315,177

-Derivative financial instruments

-

313,254

5,612

318,865

-Loans to the private sector mandatorily at FVPL

63,317

-

676,515

739,832

-Equity investments

30,523

-

1,583,114

1,613,636

Financial assets at FVOCI

    

-Equity investments

-

-

84,554

84,554

Total financial assets at fair value

1,409,017

313,254

2,349,794

4,072,065

     

Financial liabilities at FVPL

    

-Derivative financial instruments

-

249,231

-

249,231

Total financial liabilities at fair value

-

249,231

-

249,231

At December 31, 2018

Level 1

Level 2

Level 3

Total

     

Financial assets at FVPL

    

-Short-term deposits mandatorily at FVPL

756,216

-

-

756,216

-Derivative financial instruments

-

243,199

4,624

247,823

-Loans to the private sector mandatorily at FVPL

15,194

-

670,605

685,799

-Equity investments

25,028

-

1,479,399

1,504,427

Financial assets at FVOCI

    

-Equity investments

-

-

77,553

77,553

Total financial assets at fair value

796,438

243,199

2,232,181

3,271,818

     

Financial liabilities at FVPL

    

-Derivative financial instruments

-

217,174

-

217,174

Total financial liabilities at fair value

-

217,174

-

217,174

Movements in financial instruments measured at fair value based on level 3

Derivative financial instruments

Loans to the private sector

Equity investments

Total

     

Restated Balance at January 1, 2018

734

590,405

1,466,775

2,057,914

Total gains or losses

    

-In profit and loss (changes In fair value)

3,890

-6,206

-36,280

-38,596

-In other comprehensive income (changes in fair value)

-

-

-245

-245

Purchases /disbursements

-

88,113

283,387

371,500

Sales/repayments

-

-81,344

-152,417

-233,761

Write-offs

-

 

-

-

Accrued income

-

4,906

-

4,906

Exchange rate differences

-

23,025

-4,268

18,757

Derecognition and/or restructuring FVPL versus AC

-

56,520

-

56,520

Reclassification Loans versus Equity

-

-4,814

-

-4,814

Transfers into level 3

-

-

-

-

Transfers out of level 3

-

-

-

-

Balance at December 31, 2018 as previously reported

4,624

670,605

1,556,952

2,232,181

     

Total gains or losses

    

-In profit and loss (changes In fair value)

968

3,113

-10,031

-5,950

-In other comprehensive income (changes in fair value)

-

-

6,530

6,530

Purchases /disbursements

-

38,721

147,031

185,752

Sales/repayments

-

-32,150

-34,501

-66,651

Write-offs

-

-1,035

-

-1,035

Accrued income

-

-1,638

-

-1,638

Exchange rate differences

20

3,659

2,154

5,832

Derecognition and/or restructuring FVPL versus AC

-

2,038

-

2,038

Reclassification Loans versus Equity

-

-6,798

6,798

-

Transfers into level 3

-

-

-

-

Transfers out of level 3

-

-

-7,264

-7,264

Balance at June 30, 2019

5,612

676,515

1,667,668

2,349,795

Valuation techniques and unobservable inputs used measuring fair value of loans to the private sector

Type of debt investment

Fair value at June 30, 2019

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

     

Loans

120,953

Discounted cash flow model

Based on client spread

A decrease/increase of the used spreads with 1% will result is a higher/lower fair value of €6m.

 

285,006

ECL measurement

Based on client rating

An improvement / deterioration of the Client Rating with 1 notch wil result 1% increase/decrease

 

55,455

Credit impairment

n/a

n/a

Debt Funds

215,101

Net Asset Value

n/a

n/a

Total

676,515

   
Valuation techniques and unobservable inputs used measuring fair value of equity investments

Type of equity investment

Fair value at June 30, 2019

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

     

Private equity fund investments

884,536

Net Asset Value

n/a

n/a

Private equity direct investments

45,558

Recent transactions

Based on at arm’s length recent transactions

n/a

 

473,234

Book multiples

1.0 – 2.5

A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of €47m.

 

177,521

Earning Multiples

Depends on several unobservable data such as EBITDA multiples (range 6 - 14)

A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €18m. To be recorded in other comprehensive income

 

17,030

Discounted Cash Flow (DCF)

Based on discounted cash flows

A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €2m.

 

37,540

Put option based on guaranteed floor

The guaranteed floor depends on several unobservable data such as IRR, EBITDA multiples, book multiples and Libor rates

A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €4m.

 

32,248

Firm offers

1.0 - 1.4

n/a

Total

1,667,668