Erste Group Bank AG - Mortgage Covered Bonds

Transcription

1 Prog INTERNATIONAL STRUCTURED FINANCE COVERED BONDS Covered Bonds / Austria Contacts Zeidler, Alexander (207) Alexander.Zeidler@moodys.com Yamanaka, Hyoson (697) Hyoson.Yamanaka@moodys.com Monitoring Monitor.CB@moodys.com Click on the icon to download data into Excel & to see Glossary of terms used Client Service Desk London: , csdlondon@moodys.com Click here to access the covered bond programme webpage on moodys.com Reporting as of: 30/09/2017 All amounts in EUR (unless otherwise specified) For information on how to read this report, see the latest Moody's Global Covered Bond Monitoring Data as provided to Moody's Investors Service (note 1) I. Programme Year of initial rating assignment: 2006 Total outstanding liabilities: Total assets in the Cover Pool: Issuer name / CR Assessment: Group or parent name / CR Assessment: Main collateral type: EUR EUR 10,370,862,101 13,669,895,832 Erste Group Bank AG / n/a Residential Ratings Covered bonds rating: Entity used in Moody's EL & TPI analysis: CB anchor: CR Assessment: SUR: Unsecured claim used for Moody's EL analysis: Erste Group Bank AG CR Assessment + 1 notch Yes Aa1 Aa2 Aa3 A1 A2 Baa1 Baa2 Baa3 Ba1 Ba2 Ba3 B1 Chart 1: Rating history Covered Bond Sovereign SUR CR Assessment (RHS) (cr) Aa1 (cr) Aa2 (cr) Aa3 (cr) A1 (cr) A2 (cr) (cr) Baa1 (cr) Baa2 (cr) Baa3 (cr) Ba1 (cr) Ba2 (cr) Ba3 (cr) B1 (cr) II. Value of the Cover Pool Collateral quality Collateral Score: 8.3% Collateral Score excl. systemic risk: n/a Cover Pool losses Collateral Risk (Collateral Score post-haircut): 5.6% 29% Market Risk: 13.3% 71% 18.8% (10) Chart 2 : Asset types in cover pool Multi-Family assets, 12.4% Non-profit Housing, 15.4% Other / Supplementary assets, 1.6% Residential assets, 47.3% Commercial assets, 23.3% III. Over-Collateralisation Levels (notes 2 & 3) Over-Collateralisation (OC) figures presented below include Eligible only collateral. Over-collateralisation levels are provided on any of the following: nominal basis or unstressed NPV basis or on stressed NPV basis. NPV stress test where stressed: Static Current situation Committed OC (NPV): 2. Sensitivity scenario CB anchor OC consistent with current rating Current OC (Unstressed NPV): 26. OC consistent with current rating (note 4 & 5): 12. Scenario 1: CB anchor is lowered by 1 notch 15. IV. Timely Payment Indicator & TPI Leeway Legal framework Timely Payment Indicator (TPI): Probable Does a specific covered bond law apply for this programme: Yes TPI Leeway: 2 Main country in which collateral is based: Austria Country in which issuer is based: Austria Extract from TPI table - CB anchor is CR Assessment + 1 notch CR Assessment Probable Aa2(cr) Timely payment Aa3(cr) Refinancing period for principal payments of 6 months or greater: No A1(cr) Liquidity reserve to support timely payments on all issuances: No (cr) Baa1(cr) Baa2(cr) Aa1 Baa3(cr) Aa2 (note 1) The data reported in this PO is based on information provided by the issuer and may include certain assumptions made by Moody's. Moody's accepts no responsibility for the information provided to it and, whilst it believes the assumptions it has made are reasonable, cannot guarantee that they are or will remain accurate. Although Moody's encourages all issuers to provide reporting data in a consistent manner, there may be differences in the way that certain data is categorised by issuers. The data reporting template (which Issuers are requested to use) is available on request. (note 2) This assumes the Covered Bonds rating is not constrained by the TPI. Also to the extent rating assumptions change following a downgrade or an upgrade of the Issuer, the necessary OC stated here may also change. This is especially significant in the case of Issuers currently rated A2 or, as the is applied. (note 4) The OC consistent with the current rating is the minimum level of over-collateralisation which is necessary to support the covered bond rating at its current level on the basis of the pool as per the cut-off date. The sensitivity run is based on certain assumptions, including that the Covered Bonds rating is not constrained by the TPI. Further, this sensitivity run is a model output only and therefore a simplification as it does not take into account certain assumptions that may change as an issuer is downgraded, and as a result the actual OC number consistent with the current rating may be higher than shown. The (note 5) Of which needs to be provided in committed form. Page 1

2 V. Asset Liability Profile Interest Rate & Duration Mismatch (note 6) Swap Arrangements Fixed rate assets in the cover pool: 23.6% Interest rate swap(s) in the Cover Pool: No Fixed rate covered bonds outstanding: 60.7% Intra-group interest rate swap(s) provider(s): No WAL of outstanding covered bonds: 6.4 years Currency swap(s) in the Cover Pool: No WAL of the cover pool: 9.0 years Intra-group currency swap(s) provider(s): No Mismatch in % of the total liabilities Chart 3 : Stressed refinancing needs per quarter (% of liabilities) (note 7) Maximum mismatch: 38.8% Period in years CHF EUR Chart 4: Currency mix before swaps (2 Main Currencies) Cover pool 175 1,167 Covered Bonds in EUR millions 10,196 12, ,000 4,000 6,000 8,000 10,000 12,000 14,000 Chart 5 : Amortisation profile (in millions) (note 8) Assets Liabilities 16,000 14,000 12,000 10,000 8,000 6,000 4,000 2, Years VI. Performance Evolution Chart 6 : Collateral Score Chart 7 : Cover Pool Losses 1 9% 8% 7% 6% 8.9% 7.9% 8.3% 8.1% 8.3% % 20.1% 19.8% Collateral Risk Market Risk Cover Pool Losses 18.8% 18.8% 4% 3% 1 2% 1% Q Q Q Q Q Q Q Q Q Q Chart 8 : OC consistent with covered bond rating vs. Current OC OC needed Surplus OC CurrentOC % % 18.2% % Q Q Q Q Q Covered Bond Rating SUR Baa1 Baa1 CR Assessment (cr) (cr) This publication does not announce a credit rating action. For any credit ratings referenced in this publication, please see the ratings tab on the issuer/entity page on for the most updated credit rating action information and rating history. (note 6) This assumes no prepayment. (note 7) Based on principal flows only. Assumptions include no prepayments, principal collections limited to the portion of assets that make up the amount of the liabilities plus committed OC, no further CB issuance and no further assets added to the cover pool. (note 8) Assumptions include no prepayment, no swap in place in Cover Pool and no further CB issuance. Page 2

3 VII. Cover Pool Information - Residential Assets EUR Asset type: Residential Assets EUR Loans with an external guarantee in addition to a mortgage: n/a Asset balance: 5,427,366,339 Interest only Loans: 4.7% Average loan balance: 88,132 Loans for second homes / Vacation: 0. Number of loans: 61,582 Buy to let loans / Non owner occupied properties: 0. Number of borrowers: 52,257 Limited income verified: 0. Number of properties: 81,084 Adverse credit characteristics (**): 0. WA remaining term (in months): 222 WA seasoning (in months): 60 Performance 0. Details on LTV 0. WA unindexed LTV: n/d 0. WA indexed LTV (*): 68.8% Loans in a foreclosure procedure: 0. Valuation type: Lending Value LTV threshold: 60. Multi-Family Properties Junior ranks: 0. Loans to tenants of tenant-owned Housing Cooperatives: n/a Prior ranks: 28.2% Other type of Multi-Family loans (***): n/a n/d: information not disclosed by Issuer n/a: information not applicable Balance per LTV-band Indexed LTV Percentage of residential assets % Residential Assets EUR 39.7% % 13.3% 12.3% 1 9.1% 5.2% 4.4% 3.7% Chart C: LTV 8 6 Indexed WA LTV 68.9% 68.1% 68.2% 68.1% 68.2% 68.3% 68.9% 68.8% Interest rate type % % 3.6% 25.6% Chart E: Main country regional distribution Chart F: Seasoning (in months) % 20.8% 12.8% 11.3% 9.6% 9.6% 7.9% 3.1% 2.8% % 15.8% 12.3% 16.7% 40.9% (note *) By operation of the Austrian Mortgage Bank Act, only loan parts within the first 6 LTV threshold are eligible for the cover pool. This requirement ensures that the 6 LTV threshold takes any prior ranks into consideration for the relevant cover test calculation. Based on the total loan amount, i.e. including the loan parts above the 6 LTV threshold (internal junior ranks), the weighted-average LTV of the residential mortgage loans is 68.8%. Moody's has taken both these aspects into consideration in its analysis. Moody's notes that the weighted-average LTV would only be 49.1% if the LTV calculation disregarded any prior, equal or junior ranking loans, which are ineligible in terms of the relevant cover test calculations. (note **) Typically borrowers with a previous personal bankruptcy or borrowers with record of court claims against them at time of origination. (note ***) This "other" type refers to loans directly to Housing Cooperatives and to Landlords of Multi-Family properties (not included in Buy to Let). Page 3

4 VIII. Cover Pool Information - Residential Assets CHF Asset type: Residential Assets CHF Loans with an external guarantee in addition to a mortgage: n/a Asset balance: 1,036,056,831 Interest only Loans: 83.9% Average loan balance: 102,316 Loans for second homes / Vacation: 0. Number of loans: 10,126 Buy to let loans / Non owner occupied properties: 0. Number of borrowers: 8,668 Limited income verified: 0. Number of properties: 12,485 Adverse credit characteristics (**): 0. WA remaining term (in months): 144 WA seasoning (in months): 135 Performance 0. Details on LTV 0. WA unindexed LTV: n/d 0. WA indexed LTV (*): 71.9% Loans in a foreclosure procedure: 0. Valuation type: Lending Value LTV threshold: 60. Multi-Family Properties Junior ranks: 0. Loans to tenants of tenant-owned Housing Cooperatives: n/a Prior ranks: 39.3% Other type of Multi-Family loans (***): n/a n/d: information not disclosed by Issuer n/a: information not applicable Balance per LTV-band Indexed LTV % 10.7% 15.3% Percentage of residential assets Residential Assets CHF 7.6% 4.3% 4.8% 3.9% 3.1% 2.9% Chart C: LTV Interest rate type Indexed WA LTV % 77.4% 77.4% % 76.6% 74.7% 71.9% Chart E: Main country regional distribution Chart F: Seasoning (in months) % 12.9% 11.3% % 7.1% 5.4% 3.3% 2.3% % 0.3% 0.7% 0.9% 97.7% (note *) By operation of the Austrian Mortgage Bank Act, only loan parts within the first 6 LTV threshold are eligible for the cover pool. This requirement ensures that the 6 LTV threshold takes any prior ranks into consideration for the relevant cover test calculation. Based on the total loan amount, i.e. including the loan parts above the 6 LTV threshold (internal junior ranks), the weighted-average LTV of the residential mortgage loans is 71.9%. Moody's has taken both these aspects into consideration in its analysis. Moody's notes that the weighted-average LTV would only be 55.3% if the LTV calculation disregarded any prior, equal or junior ranking loans, which are ineligible in terms of the relevant cover test calculations. (note **) Typically borrowers with a previous personal bankruptcy or borrowers with record of court claims against them at time of origination. (note ***) This "other" type refers to loans directly to Housing Cooperatives and to Landlords of Multi-Family properties (not included in Buy to Let). Page 4

5 IX. Cover Pool Information - Non-profit Housing Asset type: Non-profit Housing Loans with an external guarantee in addition to a mortgage: n/a Asset balance: 2,101,445,951 Interest only Loans: 3.4% Average loan balance: 755,644 Loans for second homes / Vacation: 0. Number of loans: 2,781 Buy to let loans / Non owner occupied properties: 0. Number of borrowers: 127 Limited income verified: 0. Number of properties: 3,116 Adverse credit characteristics (**): 0. WA remaining term (in months): 226 WA seasoning (in months): 90 Performance 0. Details on LTV 0. WA unindexed LTV (*): n/d 0. WA indexed LTV: 56.6% Loans in a foreclosure procedure: 0. Valuation type: Lending Value LTV threshold: 60. Multi-Family Properties Junior ranks: 0. Loans to tenants of tenant-owned Housing Cooperatives: n/a Prior ranks: 20.9% Other type of Multi-Family loans (***): n/a n/d: information not disclosed by Issuer n/a: information not applicable Balance per LTV-band % Indexed LTV 18.7% 16.3% 13.8% 7.4% 2.3% 1.4% 0.9% % 2. Percentage of residential assets Non-profit Housing 15.4% Chart F: Seasoning (in months) Interest rate type % 11.7% 4.8% 9.8% 64.1% % 8.8% Chart E: Main country regional distribution % 34.4% % 2.3% 2.2% 1.6% 0.9% (note *) By operation of the Austrian Mortgage Bank Act, only loan parts within the first 6 LTV threshold are eligible for the cover pool. This requirement ensures that the 6 LTV threshold takes any prior ranks into consideration for the relevant cover test calculation. Based on the total loan amount, i.e. including the loan parts above the 6 LTV threshold (internal junior ranks), the weighted-average LTV of the residential mortgage loans is 56.6%. Moody's has taken both these aspects into consideration in its analysis. Moody's notes that the weighted-average LTV would only be 33.4% if the LTV calculation disregarded any prior, equal or junior ranking loans, which are ineligible in terms of the relevant cover test calculations. (note **) Typically borrowers with a previous personal bankruptcy or borrowers with record of court claims against them at time of origination. (note ***) This "other" type refers to loans directly to Housing Cooperatives and to Landlords of Multi-Family properties (not included in Buy to Let). Page 5

6 X. Cover Pool Information - Commercial Assets Asset type: Commercial Bullet loans: 16.2% Asset balance: 4,880,026,711 Loans in non-domestic currency: 0. Average loan balance: 390,059 Percentage of fixed rate loans: 18. Number of loans/ Largest 10 loans: / 6.8% Percentage of loans exposed to interest rate risk: 92.8% Number of borrowers / Largest 10 borrowers: 7899 / 13.2% Percentage of loans with recourse to sponsor / initiator: n/d Number of properties / largest 10 properties: / n/d Financing of properties in construction: 4.9% Number of tenants / largest 10 tenants as % of total current net rent: n/d Performance Main countries: Austria (94.6%) 0. Non Austrian (5.4%) Loans in a foreclosure procedure: 0. Details on Loan Unverwriting (pool average weighted by loan amount) Details on LTV WA seasoning (in months): 48 Original LTV (property value at loan origination): n/d Underwriter's Debt Service Coverage Ratio (DSCR)*: n/d Current LTV (loan balance in cover pool, current property value): 41.4% WA remaining term (in months): 145 Current LTV (whole loan, including junior ranking loan parts) (**): 64.1% Remaining tenancy term (in months): n/d Valuation type: Lending Value Tenants rated at Investment grade (as % of the pool): n/d LTV Threshold: 60. n/d : information not disclosed by Issuer Junior ranks: n/d n/a : information not applicable Prior ranks: 20.6% Balance per LTV-band Percentage of commercial assets % 19.7% 12.4% 7.6% 9.4% Commercial Assets, 35.7% 3.3% 2.6% 2.4% 1.4% 1.2% Cum Pool Volume Chart C: Borrower concentration Number of Borrowers Property type % 28.4% 10.6% 9.9% 6.4% % 1.2% Multifamily Retail Mixed Use Hotels Land Offices Industrial Other Chart E: Main country regional distribution % 20.9% 8.2% 7.8% 5.4% 5.3% 4.8% 3.6% % Chart F: Remaining Term (in years) Chart G: Seasoning % 23.9% 28.2% 28.2% % % 12.1% 16.3% (note *) Based on original property valuation (note **) By operation of the Austrian Mortgage Bank Act, only loan parts within the first 6 LTV threshold are eligible for the cover pool. This requirement ensures that the 6 LTV threshold takes any prior ranks into consideration for the relevant cover test calculation. Based on the total loan amount, i.e. including the loan parts above the 6 LTV threshold (internal junior ranks), the weighted-average LTV of the residential mortgage loans is 64.1%. Moody's has taken both these aspects into consideration in its analysis. Moody's notes that the weighted-average LTV would only be 41.4% if the LTV calculation disregarded any prior, equal or junior ranking loans, which are ineligible in terms of the relevant cover test calculations. Page 6

7 XI. Cover Pool Information - Supplementary Assets Asset type: Supplementary Assets Repo eligible assets: 26.7% Asset balance: 225,000,000 Percentage of fixed rate assets: 26.7% WA remaining Term (in months): 22 Percentage of bullet assets: 26.7% Number of assets: 4 Assets in non-domestic currency: 0. Number of borrowers: 2 Performance Average assets size: 56,250, Average exposure to borrowers: 112,500, n/d: information not disclosed by Issuer Assets in arrears ( > 12months): 0. n/a: information not applicable Assets in a enforcement procedure: Interest rate type 73.3% Percentage of supplementary assets Supplementary Assets, 1.6% Fixed rate with reset =2 but < 5 years Fixed rate with reset =5 years Other 6.7% Chart C: Distribution by country, rating 100. Distribution by country rating Aa1, Austria, Aa1 Page 7

8 XII. Liabilities Information: Last 50 Issuances ISIN Series Number Currency Outstanding Amount Issuance Date Expected Maturity Legal Final Maturity Interest Rate Type Coupon Principal Payment XS n/d EUR 740,618,753 18/01/ /01/ /01/2027 Fixed rate 0.62 QOXDBA n/d EUR 3,000,000 16/11/ /11/ /11/2027 Fixed rate 0.75 AT0000A1LLC8 n/d EUR 1,000,000,000 27/06/ /09/ /09/2026 Floating rate m03eur bps AT0000A1JVS7 n/d EUR 10,000,000 29/01/ /01/ /01/2031 Fixed rate 1.36 XS n/d EUR 750,000,000 19/01/ /01/ /01/2023 Fixed rate 0.62 QOXDBA n/d EUR 10,000,000 11/12/ /12/ /12/2028 Fixed rate 1.382% XS n/d EUR 500,000,000 09/09/ /09/ /09/2020 Fixed rate 0.37 QOXDBA n/d EUR 20,000,000 23/05/ /03/ /03/2035 Fixed rate 0.90 XS n/d EUR 500,000,000 05/02/ /02/ /02/2025 Fixed rate 0.75 AT0000A1AKL4 n/d EUR 20,000,000 13/11/ /05/ /05/2024 Fixed rate 1.00 QOXDBA n/d EUR 2,000,000 04/11/ /11/ /11/2033 Fixed rate 2.01 AT0000A192J8 n/d EUR 11,000,000 01/08/ /08/ /08/2024 Fixed rate 1.50 AT0000A192G4 n/d EUR 1,000,000 01/08/ /08/ /08/2022 Fixed rate 1.09 AT0000A191G6 n/d EUR 21,000,000 28/07/ /07/ /07/2024 Fixed rate 1.43 AT0000A18XH4 n/d EUR 4,500,000 17/07/ /12/ /12/2029 Fixed rate 2.15 AT0000A17ZV2 n/d EUR 1,000,000,000 21/05/ /05/ /05/2019 Floating rate m03eur bps AT0000A17ZX8 n/d EUR 1,000,000,000 21/05/ /05/ /05/2024 Floating rate m03eur bps AT0000A17ZZ3 n/d EUR 1,000,000,000 21/05/ /05/ /05/2027 Floating rate m03eur bps AT0000A17AQ5 n/d EUR 5,000,000 24/04/ /04/ /04/2022 Floating rate m03eur bps QOXDBA n/d EUR 5,000,000 11/04/ /03/ /03/2033 Fixed rate 2.01 AT0000A16TM6 n/d EUR 17,500,000 25/03/ /03/ /03/2024 Floating rate m03eur bps QOXDBA n/d EUR 25,000,000 29/01/ /01/ /01/2029 Fixed rate 2.52 QOXDBA n/d EUR 15,000,000 16/01/ /01/ /01/2034 Fixed rate 2.89 QOXDBA n/d EUR 5,000,000 16/01/ /01/ /01/2034 Fixed rate 2.89 QOXDBA n/d EUR 5,000,000 16/01/ /01/ /01/2034 Fixed rate 3.07 AT000B n/d EUR 35,000,000 19/12/ /12/ /12/2023 Fixed rate 2.12 QOXDBA n/d EUR 15,000,000 13/11/ /12/ /12/2028 Fixed rate 3.00 QOXDBA n/d EUR 10,000,000 12/11/ /12/ /12/2033 Fixed rate 3.01 QOXDBA n/d EUR 12,000,000 24/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 20,000,000 24/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 5,000,000 24/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 5,000,000 24/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 5,000,000 24/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 3,000,000 24/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 32,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 15,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 14,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 5,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 3,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 1,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 1,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 1,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 1,000,000 14/10/ /10/ /10/2025 Fixed rate 2.52 QOXDBA n/d EUR 35,000,000 11/10/ /10/ /10/2028 Fixed rate 2.77 AT0000A12XE4 n/d EUR 40,000,000 11/10/ /10/ /10/2018 Floating rate m03eur bps QOXDBA n/d EUR 40,000,000 31/01/ /01/ /01/2028 Fixed rate 2.50 QOXDBA n/d EUR 10,000,000 31/01/ /01/ /01/2028 Fixed rate 2.48 QOXDBA n/d EUR 10,000,000 16/01/ /01/ /01/2023 Fixed rate 2.02 QOXDBA n/d EUR 1,000,000 10/01/ /04/ /04/2023 Fixed rate 2.00 QOXDBA n/d EUR 12,000,000 10/01/ /04/ /04/2023 Fixed rate 2.00 Raiffeisen Bank International AG - Public-Sector Covered Bonds Page 12

9 CONTRACTUAL, FINANCIAL OBLIGATIONS AS THEY COME DUE AND ANY ESTIMATED FINANCIAL LOSS IN THE EVENT OF DEFAULT. CREDIT RATINGS DO NOT ADDRESS ANY OTHER RISK, INCLUDING BUT NOT LIMITED TO: LIQUIDITY RISK, MARKET VALUE RISK, OR PRICE PURCHASE, HOLDING, OR SALE. MAKING AN INVESTMENT DECISION. IF IN DOUBT YOU SHOULD CONTACT YOUR FINANCIAL OR OTHER PROFESSIONAL ADVISER. ALL INFORMATION CONTAINED HEREIN IS PROTECTED BY LAW, INCLUDING BUT NOT LIMITED TO, COPYRIGHT LAW, AND NONE OF SUCH INFORMATION MAY BE COPIED OR OTHERWISE REPRODUCED, REPACKAGED, FURTHER TRANSMITTED, TRANSFERRED, or suppliers, arising from or in connection with the information contained herein or the use of or inability to use any such information. FORM OR MANNER WHATSOEVER. and, consequently, the rated obligation will not qualify for certain types of treatment under U.S. laws. MJKK and MSFJ are credit rating agencies registered with the Japan Financial Services Agency and their registration numbers are FSA Commissioner (Ratings) No. 2 and 3 respectively. MJKK or MSFJ (as applicable) hereby disclose that most issuers of debt securities (including corporate and municipal bonds, debentures, notes and commercial paper) and preferred stock rated by MJKK or MSFJ (as applicable) have, prior to assignment of any rating, agreed to pay to MJKK or MSFJ (as applicable) for appraisal and rating services rendered by it fees ranging from JPY200,000 to approximately JPY350,000,000. MJKK and MSFJ also maintain policies and procedures to address Japanese regulatory requirements. Page 9