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, 2021

FVPL - mandatorily

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

806,734

-

-

 

-

806,734

Derivative financial instruments

193,247

154,714

-

-

-

347,961

Loans to the private sector

581,425

-

-

-

-

581,425

Equity investments

1,818,178

-

121,854

-

-

1,940,032

Total

3,399,584

154,714

121,854

-

-

3,676,152

Financial assets not measured at fair value

      

Banks

-

-

-

52,672

-

52,672

Current accounts with state funds and other programs

-

-

-

230

-

230

Short-term deposits

-

-

-

1,071,175

-

1,071,175

Interest-bearing securities

-

-

-

419,763

-

419,763

Loans to the private sector

-

-

-

3,990,618

-

3,990,618

Other receivables

-

-

-

21,341

-

21,341

Total

-

-

-

5,555,799

-

5,555,799

Financial liabilities measured at fair value

      

Derivative financial instruments

131,866

7,686

-

-

-

139,552

Total

131,866

7,686

-

-

-

139,552

Financial liabilities not measured at fair value

      

Short-term credits

-

-

-

253,616

-

253,616

Current accounts with state funds and other programs

-

-

-

433

 

433

Debentures and notes

-

-

-

1,366,915

4,483,421

5,850,336

Accrued liabilities

-

-

-

21,785

-

21,785

Other liabilities

-

-

-

27,485

-

27,485

Total

-

-

-

1,670,234

4,483,421

6,153,655

At December 31, 2020

FVPL - mandatorily

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

302,547

-

-

-

-

302,547

Derivative financial instruments

254,980

207,289

-

-

-

462,269

Loans to the private sector

585,716

-

-

-

-

585,716

Equity investments

1,688,437

-

115,504

-

-

1,803,941

Total

2,831,680

207,289

115,504

-

-

3,154,473

Financial assets not measured at fair value

      

Banks

-

-

-

46,775

-

46,775

Current accounts with state funds and other programs

-

-

-

678

-

678

Short-term deposits

-

-

-

994,814

-

994,814

Interest-bearing securities

-

-

-

371,076

-

371,076

Loans to the private sector

-

-

-

4,172,748

-

4,172,748

Current tax receivables

-

-

-

-

-

-

Other receivables

-

-

-

17,370

-

17,370

Total

-

-

-

5,603,461

-

5,603,461

Financial liabilities measured at fair value

      

Derivative financial instruments

129,228

364

-

-

-

129,592

Total

129,228

364

-

-

-

129,592

Financial liabilities not measured at fair value

      

Short-term credits

-

-

-

341,199

-

341,199

Current accounts with state funds and other programs

-

-

-

214

-

214

Debentures and notes

-

-

-

1,470,480

4,015,469

5,485,949

Accrued liabilities

-

-

-

429

-

429

Other liabilities

-

-

-

42,203

-

42,203

Total

-

-

-

1,854,525

4,015,469

5,869,994

5.2 Short-term deposits

 

June 30, 2021

December 31, 2020

Collateral delivered (related to derivative financial instruments)

71,165

59,128

Dutch central bank

997,837

932,747

Mandatory reserve deposit with Dutch central bank

2,173

2,939

Short term deposits measured at AC

1,071,175

994,814

Commercial paper

558,590

159,425

Money market funds

248,144

143,122

Short term deposits measured at FVPL

806,734

302,547

Total

1,877,909

1,297,361

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

5.3 Derivatives

FMO uses various derivatives to hedge it's assets and liabilities against interest rate risk and market risk. During first half of 2021, the derivatives position has decreased and is related to maturing or termination of interest rate swaps and cross - currency interest swaps (see tables below). 

  

Carrying amount

   

June 30, 2021

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

4,325,930

154,714

7,686

-61,930

624

Results from financial transactions

       

December 31, 2020

      

Interest rate swaps

3,792,072

207,289

364

72,346

2,776

Results from financial transactions

June 30, 2021

Carrying amount of the hedged item

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

4,483,421

-

-

62,554

-

      

December 31, 2020

     

Debentures and notes

4,015,469

-

-

-69,571

-

June 30, 2021

 

Notional amounts

Fair value assets

Fair value liabilities

Derivatives other than hedge accounting instruments:

    

ˑ

Currency swaps

101,764

4,779

2,205

ˑ

Interest rate swaps

730,614

18,143

24,961

ˑ

Cross-currency interest rate swaps

3,149,519

166,557

99,645

Subtotal

 

3,981,897

189,479

126,811

Derivatives related to asset portfolio

 

-

3,768

5,055

Total derivative assets (/liabilities) other than hedge accounting instruments

 

3,981,897

193,247

131,866

December 31, 2020

 

Notional amounts

Fair value assets

Fair value liabilities

Derivatives other than hedge accounting instruments:

    

ˑ

Currency swaps

99,773

50

1,570

ˑ

Interest rate swaps

697,241

10,091

24,182

ˑ

Cross-currency interest rate swaps

3,306,196

240,798

101,782

Subtotal

 

4,103,210

250,939

127,534

Derivatives related to asset portfolio

 

-

4,041

1,694

Total derivative assets (/liabilities) other than hedge accounting instruments

 

4,103,210

254,980

129,228

5.4 Equity Investments

The improvement of fair values related to the equity portfolio can be seen across sectors and geographies and is the result of global recovery in emerging market equity prices.

 

Equity measured at FVOCI

Equity measured at FVPL

Total

Net balance at January 1, 2021

115,504

1,688,437

1,803,941

Purchases and contributions

-

117,553

117,553

Conversion of loans to equity

-

-

-

Conversion Associate/FVPL

-

-

-

Return of Capital (including sales)

-

-86,018

-86,018

Changes in fair value

6,350

98,206

104,556

Total balance at June 30, 2021

121,854

1,818,178

1,940,032

5.5 Associates

Net balance at January 1, 2021

179,955

Purchases and contributions

10,195

Conversion from loans to equity

-

Conversion Associates/FVPL

-

Return of capital (including sales)

-636

Share in net results

8,789

Exchange rate differences

6,088

Total balance at June 30, 2021

204,391

5.6 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. 

Financial assets-liabilities not measured at fair value

June 30, 2021

December 31, 2020

 

Carrying value

Fair Value

Carrying amount

Fair value

     

Short term deposits at AC

1,071,175

1,071,175

994,814

994,814

Banks

52,672

52,672

46,775

46,775

Interest-bearing securities

419,763

425,991

371,076

381,443

Loans to the private sector at AC

3,990,618

4,121,257

4,172,748

4,312,599

Financial assets not measured at fair value

5,534,228

5,671,095

5,585,413

5,735,631

     

Short-term credits

253,616

253,616

341,199

341,199

Debentures and notes

5,850,336

5,871,913

5,485,949

5,512,880

Financial liabilities not measured at fair value

6,103,952

6,125,529

5,827,148

5,854,079

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, 2021

Level 1

Level 2

Level 3

Total

     

Financial assets mandatorily at FVPL

    

Short-term deposits

806,734

-

-

806,734

Derivative financial instruments

-

344,193

3,768

347,961

Loans to the private sector

59,530

-

521,895

581,425

Equity investments

11,383

-

1,806,795

1,818,178

     

Financial assets at FVOCI

    

Equity investments

-

-

121,854

121,854

Total financial assets at fair value

877,647

344,193

2,454,312

3,676,152

     

Financial liabilities mandatorily at FVPL

    

Derivative financial instruments

-

142,914

-3,362

139,552

Total financial liabilities at fair value

-

142,914

-3,362

139,552

December 31, 2020

Level 1

Level 2

Level 3

Total

     

Financial assets mandatorily at FVPL

    

Short-term deposits

302,547

-

-

302,547

Derivative financial instruments

-

458,228

4,041

462,269

Loans to the private sector

56,837

-

528,879

585,716

Equity investments

10,247

-

1,678,190

1,688,437

     
     

Financial assets at FVOCI

    

Equity investments

-

-

115,504

115,504

Total financial assets at fair value

369,631

458,228

2,326,614

3,154,473

     

Financial liabilities mandatorily at FVPL

    

Derivative financial instruments

-

131,286

-1,694

129,592

Total financial liabilities at fair value

-

131,286

-1,694

129,592

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, 2020

5,788

629,866

1,871,839

2,507,493

Total gains or losses

    

-In profit and loss (changes In fair value)

-1,457

-2,529

-85,404

-89,390

-In other comprehensive income (changes in fair value)

-

-

-7,458

-7,458

Purchases /disbursements

-

25,360

228,885

254,245

Sales/repayments

-

-90,080

-112,983

-203,063

Interest Capitalization

 

8,808

-

8,808

Write-offs

-

-1,610

-

-1,610

Accrued income

-

-1,953

-

-1,953

Exchange rate differences

-290

-38,690

-118,253

-157,233

Derecognition and/or restructuring FVPL versus AC

-

-293

-

-293

Conversion Associate/FVPL

-

-

17,066

17,066

Balance at December 31, 2020

4,041

528,879

1,793,694

2,326,614

     

Total gains or losses

    

-In profit and loss (changes In fair value)

-449

-9,742

51,611

41,420

-In other comprehensive income (changes in fair value & exchange rate differences)

-

-

6,350

6,350

Purchases /disbursements

-

1,977

117,553

119,530

Sales/repayments

59

-13,676

-86,018

-99,635

Principal capitalization

 

3,496

-

3,496

Accrued income

-

-1,028

-

-1,028

Exchange rate differences

117

11,989

45,459

57,565

Balance at June 30, 2021

3,768

521,895

1,928,649

2,454,312

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

Type of debt investment

Fair value at June 30, 2021

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

     

Loans

88,473

Discounted cash flow model

Based on client spread

A decrease/increase of the used spreads with 1% will result in a higher/lower fair value of approx €1million.

 

172,698

ECL measurement

Based on client rating

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

 

54,657

Credit impairment

n/a

n/a

Debt Funds

206,067

Net Asset Value

n/a

n/a

Total

521,895

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

Type of equity investment

Fair value at June 30, 2021

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

     

Private equity fund investments

966,322

Net Asset Value

n/a

n/a

Private equity direct investments

84,725

Recent transactions

Based on at arm’s length recent transactions

n/a

 

359,075

Book multiples

1.0 – 1.6

A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of €36 million.

 

269,863

Earning Multiples

Depends on several unobservable data such as EBITDA multiples (range 1.0 - 12.0)

A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €27million.

 

34,808

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 €3 million.

 

104,192

Put option

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 €11 million.

 

109,664

Firm offers

Based on offers received from external parties

n/a

Total

1,928,649