Fair value of financial assets and liabilities

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 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 its methods includes a number of controls and other procedures to ensure appropriate safeguards are in place to ensure its 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 Review Committee (IRC). The IRC approves the fair values measured including the valuation techniques and other significant input parameters used.

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.

FMO uses internal valuation models to value all (derivative) financial instruments. Due to model imperfections, there are initial differences between the transaction price and the calculated fair value. These differences are not recorded in the profit and loss at once, but are amortized over the remaining maturity of the transactions. 

Equity 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 equity 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, multiples are applied as input for the valuation. For the valuation process of the equity investments we further refer to the accounting policies and related notes within these Annual Accounts. The determination of the timing of transfers is embedded in the quarterly valuation process, and therefore recorded at the end of each reporting period.

The table below presents the carrying value and estimated fair value of FMO’s financial assets and liabilities, not measured at fair value.

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

The valuation technique we use for the fair value determination of these financial instruments is the discounted cash-flow method. The discount rate we apply is a spread curve based on the average spread of the portfolio. The fair value calculation is mainly based on level 3 inputs.

Financial assets-liabilities not measured at fair value

2021

2020

At December 31

Carrying amount

Fair value

Carrying amount

Fair value

     

Short term deposits at AC

1,149,877

1,149,877

994,814

994,814

Banks

95,873

95,873

46,775

46,775

Interest-bearing securities

463,971

466,521

371,076

381,443

Loans to the private sector at AC

4,152,713

4,247,515

4,172,748

4,312,599

Financial assets not measured at fair value

5,862,434

5,959,786

5,585,412

5,735,630

     

Short-term credits

123,359

123,359

341,199

341,199

Debentures and notes

5,426,596

5,435,668

5,485,949

5,512,880

Financial liabilities not measured at fair value

5,549,955

5,559,027

5,827,148

5,854,079

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

December 31, 2021

Level 1

Level 2

Level 3

Total

     

Financial assets mandatorily at FVPL

    

Short-term deposits

193,302

-

-

193,302

Derivative financial instruments

-

235,673

-

235,673

Loans to the private sector

59,831

-

562,147

621,978

Equity investments

70,134

-

1,806,691

1,876,825

     

Financial assets at FVOCI

    

Equity investments

-

-

140,425

140,425

Total financial assets at fair value

323,267

235,673

2,509,263

3,068,203

     

Financial liabilities mandatorily at FVPL

    

Derivative financial instruments

-

183,047

9,178

192,225

Total financial liabilities at fair value

-

183,047

9,178

192,225

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

-

127,898

1,694

129,592

The following table shows the movements of financial assets measured at fair value based on level 3.

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

Derivative financial instruments

Loans to the private sector

Equity investments and associates

Total

     

Balance at December 31, 2019

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 from loans to equity

-

-

-

-

Conversion Associate/FVPL

-

-

17,066

17,066

Transfers into level 3

-

-

-

-

Transfers out of level 3

-

-

-

-

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)

-4,373

-16,126

196,922

176,423

-In other comprehensive income (changes in fair value)

-

-

25,766

25,766

Purchases /disbursements

-

68,779

257,900

326,679

Sales/repayments

59

-52,570

-353,667

-406,178

Interest Capitalization

-

7,602

-

7,602

Write-offs

-

-3,817

-

-3,817

Accrued income

-

-187

-

-187

Exchange rate differences

273

29,587

101,836

131,696

Derecognition and/or restructuring FVPL versus AC

-

-

-

-

Conversion from loans to equity

-

-

-

-

Conversion Associate/FVPL

-

-

-

-

Transfers into level 3

-

-

-

-

Transfers out of level 3

-

-

-75,335

-75,335

Balance at December 31, 2021

-

562,147

1,947,116

2,509,263

Type of debt investment

Fair value at December 31, 2021

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

     

Loans

93,942

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 approx €1m.

 

206,742

ECL measurement

Based on client rating

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

 

43,661

Credit impairment

n/a

n/a

Debt Funds

217,802

Net Asset Value

n/a

n/a

Total

562,147

   

Type of equity investment/associate

Fair value at December 31, 2021

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity based on the significant unobservable inputs

     

Private equity fund investments

1,106,687

Net Asset Value

n/a

n/a

Private equity direct investments

18,749

Recent transactions

Based on at arm’s length recent transactions

n/a

 

464,037

Book multiples

1.0 – 1.7

A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of €46 million.

 

231,401

Earning Multiples

Depends on several unobservable data such as EBITDA multiples (range 1.0 - 11.1)

A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €231million.

 

34,457

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.

 

76,538

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 €8 million.

 

15,247

Firm offers

Based on offers received from external parties

n/a

Total

1,947,116

   

Transfers between levels 1 and 2 

There were no material transfers between levels 1 and 2.

Transfers from levels 1 and 2 to level 3 

There were no material transfers between level 1 and 2 to level 3.