Eika Boligkreditt AS. Interim report for the third quarter Unaudited

Transcription

1 Interim report for the third quarter 2018 Unaudited

2 Highlights Third quarter 2018 Pre-tax profit NOK 52.7 million (2017: NOK 57.7 million) Financing of owner banks up by 0.7 per cent, corresponding to an annualised growth of 2.7 per cent Commissions to owner banks of NOK million (2017: NOK 119 million) NOK 5.3 billion in bonds issued (2017: NOK 2 billion) First nine months 2018 Pre-tax profit NOK million (2017: NOK million) Financing of owner banks up by 4.3 per cent, corresponding to an annualised growth of 6.25 per cent Commissions to owner banks of NOK million (2017: NOK 296 million) NOK 13.2 billion in bonds issued (2017: NOK 12.9 billion) No full or limited external auditing of the quarterly and the first half figures has been undertaken. Page 2

3 INTERIM REPORT FOR THE THIRD QUARTER 2018 Introduction Eika Boligkreditt s main purpose is to ensure access for the local banks in the Eika Alliance (the owner banks) to long-term and competitive funding by issuing covered bonds. An important part of the company s business concept is to increase the competitiveness of the owner banks by improving their access to external funding in the Norwegian and international financial markets with regard to the tenor of loans, their terms and the depth of access. The object of the company s business is to reduce risk for the owner banks. At 30 September 2018, the owner banks had NOK 80.6 billion in total financing with Eika Boligkreditt and had thereby reduced the need for their own market and deposit financing by a corresponding amount. Eika Boligkreditt is licensed as a credit institution and entitled to raise loans in the market through the issuance of covered bonds. Norwegian regulations for covered bonds were adopted in 2007, and this type of bond has become an important source of financing for the lending activities of banks and credit institutions. By concentrating financing activities relating to covered bonds in Eika Boligkreditt, the owner banks have secured a player in the bond market with the necessary requirements for securing competitive terms and depth of access to financing both in Norway and internationally. Profit and loss account for the third quarter 2018 Amount in NOK thousand 3rd quarter rd quarter 2017 Jan-Sept 2018 Jan-Sept 2017 Total interest income Net interest income Commission costs Total gain and losses on financial instruments at fair value Profit before taxes The rise in the company s interest income in the third quarter compared with the same period of 2017 reflected increased lending volumes. Net interest income in the third quarter was down by 16 per cent from the same period of last year. Commission payments to the owner banks declined by 14 per cent from the third quarter of 2017 as a result of lower margins on residential mortgages at the owner banks. Pre-tax profit for the third quarter was down by NOK 5 million from the same period of This reduction reflected a fall of NOK 12.2 million in net interest income after commission payments, while financial instruments at fair value rose by NOK 8.4 million from the same period of last year. The increase in the company s interest income during the first nine months compared with the same period of 2017 reflected increased lending volumes. Net interest income in the first nine months was up by seven per cent from the same period of last year because of higher lending volumes. Commission payments increased by 26 per cent compared with 2017, largely as a result of higher margins on residential mortgages as well as growth in lending volumes. Pre-tax profit for the first nine months was down from the same period of This reflected a decline of NOK 41.2 million in net interest income after commission payments, while financial instruments at fair value rose by NOK 11.8 million from the same period of last year. Interest of NOK 7 million on tier 1 perpetual bonds in the third quarter is not presented as an interest expense in the income statement, but as a reduction in equity. Similarly, interest of NOK 20.3 million on tier 1 perpetual bonds in the first nine months is not presented as an interest expense in the income statement, but as a reduction in equity. Pursuant to IFRS 9, fair value changes related to value changes for basis swaps are incorporated with effect from 1 January 2018 in other comprehensive income rather than in the profit and loss item on net gains and losses on fair-value hedging on debt securities issued. As a result, comparative quarterly and cumulative figures for 2017 have also been restated. Page 3

4 Overall profit includes negative changes of NOK 2.5 million (2017: positive at NOK 5.2 million) in the value of basis swaps for the third quarter and NOK 50 million (NOK million) for the first nine months. Over the term of the derivatives, the effect of such value changes will be zero. The accounting effects will thereby reverse until the derivatives mature. This means that changes in the value of basis swaps only have accrual effects with regard to unrealised gains and losses in the financial statements, but no realised gains or losses over the term of the derivative unless Eika Boligkreditt realises the derivative early. Balance sheet and liquidity Assets under management by Eika Boligkreditt amounted to NOK billion at 30 September Financing of the owner banks (residential mortgage lending to customers) came to NOK 80.6 billion at 30 September, representing a net increase of NOK 0.5 billion in the third quarter and NOK 4.7 billion for the past 12 months. That represents a net growth in lending of 6.25 per cent year on year. This reflected an increased financing requirement at the owner banks related to the growth in their mortgage lending. Borrowing Eika Boligkreditt issued bonds with a nominal value of NOK 5.3 billion in the third quarter, compared with NOK 2 billion in the same period of Issues in the third quarter broke down between EUR 500 million (corresponding to NOK million) in covered bonds and NOK 450 million in senior unsecured loans. Bonds with a nominal value of NOK million were issued by Eika Boligkreditt in the first nine months, compared with NOK 12.9 billion in the same period of Issues in the first nine months broke down between NOK 12.4 billion in covered bonds, NOK 450 million in senior unsecured loans and NOK 325 million in subordinated loans. Page 4

5 Issues by currency (in NOK mill) in 2018 Issues by sector (in %) in 2018 Sixty-three per cent of bond issues in the first nine months were denominated in Norwegian kroner and 37 per cent in euros. Covered bonds accounted for 94.1 per cent of the issue volume. The table below shows issues (excluding tier 1 perpetual bonds) in 2018, 2017 and New issues (amount s in NOK million) Jan-Sept 2018 Jan-Sept Covered bonds (issued in EUR) Covered bonds (issued in NOK) Senior unsecured bonds (issued in NOK) Subordinated loans (issued in NOK) Totalt issued The average tenor for covered bonds issued in 2018 was 7.2 years. The average tenor for the company s borrowing portfolio at 30 September 2018 was 3.89 years, up from 3.87 years at 1 January. The table below shows the breakdown of the company s borrowing in various instruments. Carrying value in NOK million 30 Sep Sep Dec Dec 2016 Covered bonds Senior unsecured bonds Subordinated loans Total bor r owing The company s total borrowing at 30 September was NOK 94.2 billion, up by NOK 3.6 billion from 1 January. Liquidity At 30 September 2018, the company had a liquidity portfolio of NOK 16.9 billion when account is taken of existing repo agreements recognised as other financial assets. This figure includes cash collateral of NOK 2.9 billion received from counterparties to derivative contracts. Cash collateral received is held as bank deposits, repo agreements and various high-quality securities. In addition to cash collateral, the company has received collateral in the form of high-quality bonds corresponding in value to NOK 1.7 billion. The value of bonds provided as collateral is not recognised in the company s liquidity portfolio or balance sheet. Page 5

6 Risk management and capital adequacy Eika Boligkreditt had a total primary capital of NOK 5.7 billion at 30 September 2018, a net increase of NOK 397 million since 1 January. This rise reflected NOK 175 million in additional equity from a private placement of shares with the company s owner banks, NOK 325 million from a new subordinated loan and NOK 200 million from a new tier 1 perpetual bond issued in the first quarter. Redemption before their call dates in the first quarter and maturation of the remainder in the second quarter of NOK 250 million in tier 1 perpetual bonds and NOK 250 million in subordinated loans correspondingly reduced total primary capital. Raising NOK 200 million in additional equity from a private placement of shares with the company s owner banks during the third quarter increased total primary capital by about NOK 200 million in the period. Capital adequacy is calculated in accordance with the standard method specified in the regulations on capital requirements. Eika Boligkreditt calculates the risk of credit valuation adjustment (CVA) at counterparties. The basis for calculating the capital adequacy ratio at 30 September amounted to NOK 32.8 billion. This amount represents a quantification of the company s risk, and Eika Boligkreditt s primary capital is calculated as a proportion of this calculation base. The table below presents developments in the capital adequacy ratio. Amount s in NOK million 30 Sep Dec Dec 2016 Risk-weighted assets Total primary capital (tier 2 capital) Capital adequacy r atio in per cent 17.4 % 16.9 % 16.4 % The company s capital targets are specified as follows: core tier 1 capital ratio: 13.0 per cent (13.8 per cent at 30 September 2018) tier 1 capital ratio: 14.5 per cent (15.3 per cent at 30 September 2018) tier 2 capital ratio: 16.5 per cent (17.4 per cent at 30 September 2018) These targets are adequate in relation to legal requirements, the company s Pillar 2 requirement of 0.5 per cent and capital requirements based on Eika Boligkreditt s internal risk assessment. As shown above, the applicable buffer requirements were fulfilled at 30 September 2018 with a core tier 1 capital adequacy of 13.8 per cent. Outlook The company s financing of the owner banks grew by a net NOK 4.7 billion over the past 12 months, representing a 12-monthly growth of 6.25 per cent. Statistics Norway s credit indicator for August 2018 showed a 12-monthly increase of 5.7 per cent in Norwegian household debt. The lending survey from Norges Bank for the third quarter of 2018 showed virtually no change in household demand for residential mortgages, increased demand for fixed interest mortgages and little change in credit practice by the banks towards households. Margins on mortgage lending to households narrowed as a result of higher financing costs. The banks reported that interest rates on lending to both households and companies would increase somewhat in the fourth quarter because of the rise in Norges Bank s base rate during September. According to the house price report from Real Estate Norway for September 2018, average Norwegian house prices were 5.1 per cent higher than at 1 January and up by 2.7 per cent over the past 12 months. Seasonally adjusted house prices rose by 2.8 per cent during the first nine months. House prices fell in all parts of Norway during September, as is normal for that month. Kristiansand had the smallest decline at 0.1 per cent, while Page 6

7 Ålesund and environs experienced the biggest fall of 2.1 per cent. Fredrikstad/Sarpsborg had the strongest 12-monthly increase at 4.8 per cent, while the lowest increase was recorded by Stavanger and environs at 0.3 per cent. Many new and second-hand homes are expected to continue coming on the market in coming months, which will contribute to supply remaining stable and high particularly in the big cities. Although Norges Bank s base rate was increased as expected in September, demand remains strong. This suggests that the moderate price trend and high level of activity will persist in the time to come. Activity in the bond market was high in the first half but lower in the third quarter. The credit margin paid by Eika Boligkreditt when issuing new covered bonds in Norwegian kroner fell by a few basis points during the first half and rose a couple of points in July-September. For the year as a whole, the trend for credit margins has been fairly flat. The further development of credit margins is somewhat uncertain, given that the European Central Bank (ECB) has signalled its intention to reduce its bond purchases towards the end of the year. Regardless, the bank will continue to reinvest its redeemed bonds and thereby remain a substantial investor for a long time to come. Covered bonds are part of the ECB s bond purchase programme, and it has subscribed for substantial proportions of new issues from issuers domiciled in the eurozone during recent years. On that basis, most analysts expect some rise in credit margins during the second half. GDP in Norway s mainland economy grew by 1.9 per cent during 2017, reflecting a clear recovery from Growth of 0.6 per cent in the first quarter of 2018 confirmed this upturn. Activity in the construction sector has long been an important driver behind the recovery. Looking ahead, international growth and the anticipated rise in oil investment are expected to boost the Norwegian economy. The fact that the upturn in Norway nevertheless looks like being moderate reflects the modest scale of the international revival compared with earlier recoveries, the likelihood that the Norwegian krone will strengthen, and expectations of some decline in housing investment over the short term. Growth over the next few years is expected to be a little above the trend level (which is estimated by Statistics Norway to be an annualised rate of just under two per cent). Norway s robust macroeconomic position and good results for Norwegian financial institutions are expected to mean good future demand for covered bonds from Norwegian issuers. The bond market is also affected positively by substantial redemptions of bonds and by the fact that the ECB has a substantial reinvestment requirement for covered bonds. Liquidity is good in both Norwegian and international financial markets. Eika Boligkreditt expects to be an active issuer in both Norwegian and international financial markets in the time to come. Oslo, 8 November 2018 The board of directors of Tor Egil Lie Chair Dag Olav Løseth Terje Svendsen Olav Sem Austmo Rune Iversen Torleif Lilløy Kjartan M Bremnes CEO Page 7

8 Statement of comprehensive income Amounts in NOK Notes 3Q Q 2017 Jan.- Sept Jan.- Sept INTEREST INCOME Interest from loans to customers Interest from loans and receivables on credit institutions Interest from bonds, certificates and financial derivatives Other interest income Total inter est incom e INTEREST EXPENSES Interest on debt securities issued Interest on subordinated loan capital Other interest expenses Total interest expenses Net interest incom e Com m ission costs Net inter est incom e after com m is s ion cos ts Dividend from shares classified as available for sale NET GA INS A ND LO SSES O N FINA NC IA L INSTRUMENTS A T FA IR VA LUE Net gains and losses of fair value hedging on debt securities issued Note 3, (3 841) (8 202) Net gains and losses on financial derivatives Note (851) (740) Net gains and losses on loans at fair value Note 3 (10 490) 883 (14 559) Total gains and los s es on financial ins tr um ents at fair value SALARIES AND GENERAL ADMINISTRATIVE EXPENSES Salaries, fees and other personnel expenses Administrative expenses Total salaries and adm inistrative expenses Depreciation Other Losses operating on loans and expenses guarantees PROFIT BEFORE TAX Taxes PROFIT FOR THE PERIOD Net gains and losses on bonds and certificates Note 3 (4 659) Net gains and losses on basis swaps Note 3 (2 546) (49 899) ( ) ( ) Taxes on other comprehensive income (1 449) COMPREHENSIVE INCOME FOR THE PERIOD Of the total comprehensive income for the first nine months of 2018, NOK thousand is attributable to the shareholders of the company and NOK thousand to the hybrid capital investors. Page 8

9 Balance sheet Amounts in NOK Notes 30. sep sep Dec 2017 A SSETS Lending to and r eceivable fr om credit institutions Lending to custom er s Note 4, Other financial assets Secur ities Bonds and certificates at fair value through profit or loss Note 5, Financial derivatives Note 8, Shares classified as available for sale Note 10, Total s ecur ities O ther intangible assets Deferred tax assets Intangible assets Total other intangible assets TOTAL ASSETS LIABILITIES AND EQUITY Loans fr om credit institutions Note Financial der ivatives Note 8, Debt s ecur ities issued Note Other liabilities Pension liabilities Subor dinated loan capital Note TOTAL LIABILITIES C alled-up and fully paid capital Share capital Share premium Other paid-in equity Total called-up and fully paid capital Note Retained ear nings Fund for unrealised gains Other equity Total r etained equity Note Hybr id capital Tier 1 capital Total hybr id capital TO TA L EQ UITY TOTAL LIABILITIES AND EQUITY Page 9

10 Statement of changes in equity Paid-in unregistered Fund for Retained premium 1 capital 6 equity 2 gains 3 other equity 4 bonds 5 Total equity Share increase in Other paid in unrealised earnings: Tier 1 perpetual Balance sheet as at 1 Januar y Result for the period (6 629) (914) Equity issue Interest tier 1 capital (5 601) (5 601) Taxes on interest tier 1 capital Balance sheet as at 31 Mar ch Result for the period (8 540) (2 707) Equity issue ( ) Disbursed dividends for (92 658) - (92 658) Interest tier 1 capital (5 716) (5 716) Hybrid capital Taxes on interest tier 1 capital Balance sheet as at 30 June (11 266) Result for the period Equity issue Interest tier 1 capital (6 521) (6 521) Hybrid capital Taxes on interest tier 1 capital Balance sheet as at 30 Septem ber Result for the period Equity issue Interest tier 1 capital (6 414) (6 414) Hybrid capital Taxes on interest tier 1 capital Balance sheet as at 31 Decem ber Result for the period Equity issue Interest tier 1 capital (7 249) (7 249) Hybrid capital Taxes on interest tier 1 capital Balance sheet as at 31 Mar ch Result for the period (10 497) (3 960) Equity issue Interest tier 1 capital (7 787) (7 787) Disbursed dividends for (41 282) - (41 282) Hybrid capital ( ) ( ) Taxes on interest tier 1 capital Balance sheet as at 30 June Result for the period Equity issue Interest tier 1 capital (5 549) (5 549) Taxes on interest tier 1 capital Balance sheet as at 30 Septem ber The specification of equity comprises accounting items pursuant to the provisions in the Norwegian Private Limited Liability Companies Act: 1 Share capital and the share premium comprises paid-in capital. 2 Other paid-in capital comprises paid-in capital which has earlier been taken from the share premium reserve. 3 The fund for unrealised gains comprises gains from value adjustments to shares held for sale 4 Other equity comprises earned and retained profits. 5 Tier 1 perpetual bonds form part of tier 1 capital pursuant to section 3a of the Norwegian regulations concerning the calculation of regulatory capital. A regulatory right of redemption also exists. Should government regulations introduce changes which affect the extent to which the capital can be regarded as tier 1 capital, the bonds can be redeemed at a price equal to 100 per cent plus accrued interest. The company has recognised the following tier 1 perpetual bonds as equity: - NOK 250 million of tier 1 perpetual bonds, issued 2013, with interest terms of three months Nibor plus 4.2 per cent. The loan provides for a call at 23 May 2018, and quarterly thereafter on each date interest payment falls due. Eika Boligkreditt redeemed the loan in its entirety on 23 May NOK 200 million of tier 1 perpetual bonds, issued 2014, with interest terms of three months Nibor plus 3.5 per cent. The loan provides for a call at 5 March 2019, and quarterly thereafter on each date interest payment falls due. - NOK 100 million of tier 1 perpetual bonds, issued 2017, with interest terms of three months Nibor plus 3.25 per cent. The loan provides for a call at 16 June 2022, and quarterly thereafter on each date interest payment falls due. - NOK 200 million of tier 1 perpetual bonds, issued 2018, with interest terms of three months Nibor plus 3.15 per cent. The loan provides for a call at 2 February 2023, and quarterly thereafter on each date interest payment falls due. Eika Boligkreditt has the right to pay no interest to the investors. Interest is not recognised as interest expense in the profit and loss account, but as a reduction to equity. Page 10

11 Statement of cash flows Amounts in NOK Q CASH FLOW FROM OPERATING ACTIVITIES Profit for the period Taxes Inc ome taxes paid (20 501) (57 541) Gains on bonds and certificates - - Ordinary deprec iation Non-c ash pension c osts Change in loans to customers ( ) ( ) Change in bonds and certificates ( ) Change in financ ial derivatives and debt sec urities issued Interest expenses Paid interest ( ) ( ) Interest inc ome ( ) ( ) Rec eived interests Changes in other assets ( ) Changes in short-term liabilities and ac c ruals ( ) Net cas h flow r elating to oper ating activities ( ) ( ) INVESTING ACTIVITIES Payments related to ac quisition of fixed assets (1 069) (4 440) Net cas h flow r elating to investing activities (1 069) (4 440) FINANCING ACTIVITIES Gross receipts from issuance of bonds and commercial paper Gross payments of bonds and c ommerc ial paper ( ) ( ) Gross rec eipts on issue of subordinated loan c apital Gross payments of subordinated loan c apital ( ) - Gross rec eipts from issue of loan from c redit institution ( ) Gross payments from loan from c redit institution - - Gross rec eipts from issuing tier 1 perpetual bonds ( ) Gross payments from issuing tier 1 perpetual bonds Interest to the hybrid c apital investors (24 428) Payments of dividend (41 282) (92 658) Paid-up new share c apital Net cas h flow fr om financing activities Net c hanges in lending to and rec eivables from c redit institutions (91 568) ( ) Lending to and receivables from credit institutions at 1 January Lending to and r eceivables fr om credit institutions at end of per iod Page 11

12 Notes Note 1 Accounting policies General Eika Boligkreditt will prepare financial statements for 2018 in accordance with the International Financial Reporting Standards ( IFRS ) as adopted by the European Union (EU). The financial statements are prepared in accordance with the historical cost principle, with the exception of financial assets and financial liabilities at fair value through profit or loss, financial assets classified as available for sale, and financial assets and financial liabilities which form part of fair value hedges. Note 1 to the annual financial statements for 2017 provides more details about accounting principles pursuant to the IFRS. The financial statements for the third quarter of 2018 have been prepared in accordance with IAS 34 Interim financial reporting. Note 2 Use of estimates and discretion In the application of the accounting policies described in note 1 to the annual financial statements for 2017, management is required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities which are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors which are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The following are the key assumptions concerning the future, and other key sources of estimation uncertainty at the end of the reporting period, which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year. Lending, non-performing/doubtful loans and writedowns Pursuant to IFRS 9, provisions for losses will be recognised on the basis of expected credit losses in the light of relevant information available at the reporting date. The combination of the low loan-to-value ratio for the residential mortgage portfolio and the credit guarantees provided by the owner banks means that the company does not expect significant effects on EBK s profit or equity. See note to the annual financial statements for 2017 for further information. No loans were written down at 30 September Fair value of financial instruments The company applies various measurement methods to determine the fair value of financial instruments which are not traded in an active market. The chosen measurement methods are based on market conditions at the end of the reporting period. This means that, if observable market data are unavailable, the company will make assumptions and apply discretion as to what the market will base its evaluation of corresponding financial instruments on. More information about the financial instruments can be found in notes 4, 5, 9, and 10. Page 12

13 Note 3 Net gain and loss on financial instruments at fair value Net gains and losses on financial instruments at fair value recognised through profit and loss 3rd quarter 3rd quarter Jan-Sept Jan-Sept Amounts in NOK Net gains and losses on loans at fair value (10 490) 883 (14 559) Net gains and losses on financial debts, hedged ( ) (78 916) Net gains and losses on interest swaps related to lending (851) (740) Net gains and losses on interest and currency swaps related to liabilities ( ) ( ) ( ) Net gains and losses on financial instruments at fair value The company utilises hedge accounting for long-term borrowing in foreign currency, where the cash flows are matched 1:1 through derivative contracts versus the corresponding hedging object. Net gains and losses on financial instruments at fair value recognised over other comprehensive income 3rd quarter 3rd quarter Jan-Sept Jan-Sept Beløp i tusen kroner Net gains and losses on bonds and certificates (4 532) Net gains and losses on interest-rate swaps related to bonds and certificates (127) 63 (165) Net gains and losses on basis swaps 1 (2 546) (49 899) ( ) ( ) Net gains and losses on financial instruments at fair value (7 205) (48 968) ( ) ( ) 1 Comprehensive profit for the first nine months of 2018 includes negative changes of NOK 49.9 million in the value of basis swaps. Basis swaps are derivative contracts entered into in connection with long-term borrowing in foreign currency, whereby the foreign currency is converted to Norwegian kroner. These are hedging instruments, and the effect is zero over the term of the instrument. This means that changes in margins only have an accrual effect with regard to unrealised gains and losses in the financial statements, but no realised gains or losses over the term of the derivative unless Eika Boligkreditt realises the derivative early, which would be unusual given the company s business. Eika Boligkreditt utilises interest-rate and currency swaps in order to convert borrowing in foreign currencies to Norwegian kroner. A typical example is when a loan raised in euros is converted to Norwegian kroner through an interest-rate and currency swap which includes a basis swap. In this case, Eika Boligkreditt would pay a Norwegian interest rate with a margin of three months Nibor in the swap and receive a euro interest rate in the swap which corresponds to the coupon it pays on the loan in euros. Derivatives are valued at fair value, while the hedged bond is valued in accordance with the principles which apply for hedge accounting. Page 13

14 Note 4 Lending to customers Amounts in NOK Sep Sep Dec 2017 Installment loans - retail market Installment loans - housing cooperatives Adjustment fair value lending to customers Total lending before specific and general provisions for losses Impairments on lending to customers Total lending to and receivables from custom ers All lending concerns residential mortgage loans with a loan-to-value ratio of up to 60 per cent at origination. The company had no non-performing loans where the outstanding instalment was more than 90 days overdue at 30 September IFRS 9 IFRS 9, which came into force on 1 January 2018, replaces the IAS 39 model for impairment of financial assets. Pursuant to IAS 39, impairments were calculated for losses when objective evidence existed that a loss event had occurred since initial recognition. Under the new IFRS 9 accounting standard, provision for losses must be recognised on the basis of the expected credit loss indicated by relevant information available at the reporting date. The combination of the residential mortgage portfolio s loan-to-value ratio and the credit guarantees provided by the owner banks means that implementation of the standard has not had significant effects on EBK s profits or equity. See note to the annual financial statements for 2017 for further information. 1 The table below shows fair value lending to customers. 30 Sep 2018 Amounts in NOK Nom inal value Fair value Variable rate loans Fixed rate loans Toal lending Sep 2017 Amounts in NOK Nom inal value Fair value Variable rate loans Fixed rate loans Toal lending Dec 2017 Amounts in NOK Nom inal value Fair value Variable rate loans Fixed rate loans Toal lending Calculation of fair value of loans: The margin on the loans is considered to be on market terms. The market value of variable rate loans is therefore measured as equal to amortised cost. The market value of fixed-rate loans is correspondingly measured as equal to amortised cost adjusted for the present value of the difference between the loans' fixed rate of interest and the applicable offered fixed rate at the balance sheet date. Page 14

15 Note 5 Bonds and certificates at fair value through profit or loss 30 Sept ember 2018 Amounts in NOK Bonds broken down by issuer sector Nominal value Cost price Fair Value Municipalities Credit institutions Treasury bills Tot al bonds and cert ificat es at fair value t hrough profit or loss Change in value charged t o t he profit and loss account (17 048) Average effective interest rate is 1.09 per cent annualised. The calculation is based on a weighted fair value of NOK 11.3 billion. The calculation takes account of a return of NOK 92.9 million on bank deposits, bonds and certificates. The return on reinvested cash collateral received is excluded from the calculation. 30 Sept ember 2017 Amounts in NOK Bonds broken down by issuer sector Nominal value Cost price Fair Value Municipalities Credit institutions Government bonds Treasury bills Tot al bonds and cert ificat es at fair value t hrough profit or loss Change in value charged t o t he profit and loss account Average effective interest rate is 1.38 per cent annualised. The calculation is based on a weighted fair value of NOK 11.1 billion. The calculation takes account of a return of NOK million on bank deposits, bonds and certificates. The return on reinvested cash collateral received is excluded from the calculation. 31 December 2017 Amounts in NOK Bonds broken down by issuer sector Nominal value Cost price Fair value Municipalities Credit institutions Government bonds Treasury bills Tot al bonds and cert ificat es at fair value t hrough profit or loss Change in value charged t o t he profit and loss account Average effective interest rate is 1.21 per cent. The calculation is based on a weighted fair value of NOK 13.1 billion. The calculation takes account of a return of NOK million on bank deposits, bonds and certificates. The return on reinvested cash collateral received is excluded from the calculation 30 Sep Sep Dec 2017 Average t erm t o mat urit y Average durat ion All the bonds are rated AA-/Aa3 or better if the maturity exceeds 100 days, and A-/A3 if the maturity is 100 days or fewer. The rating is performed by an internationally recognised rating agency. Page 15

16 Note 6 Debt securities issued Covered bonds - amounts in NOK ISIN Nominal amount s Local currency Int erest rat e terms Interest rate Establishment Maturity 30 Sep Sep Dec 2017 NO NOK Floating 3M Nibor % NO NOK Fixed 5.00 % NO NOK Fixed 5.20 % NO NOK Floating 3M Nibor % NO NOK Fixed 4,65% NO NOK Fixed 4.60 % NO NOK Floating 3M Nibor % NO NOK Fixed 3.25 % NO NOK Floating 3M Nibor % NO NOK Fixed 4.00 % NO NOK Floating 3M Nibor % NO NOK Fixed 3.50 % NO NOK Fixed 4.10 % NO SEK Fixed 2.38 % NO SEK Floating 3M Stibor % NO NOK Floating 3M Nibor % NO NOK Fixed 1.75 % NO NOK Fixed 2.25 % NO NOK Floating 3M Nibor % NO NOK Fixed 2.60 % NO NOK Floating 3M Nibor % NO NOK Fixed 2.67 % NO NOK Floating 3M Nibor % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % XS EUR Fixed % Value adjustments Total cover ed bonds For covered bonds ascribed to the company's cover pool, an overcollateralisation requirement of 5 per cent applies in accordance with the company s borrowing programme (Euro Medium Term Covered Note Programme). An overcollateralization of five per cent is also necessary to maintain the Aaa rating from Moody s Investor Service. Senior unsecured bonds - amounts in NOK ISIN Nominal amount s Local currency Int erest rat e terms Interest rate Establishment Maturity 30 Sep Sep Dec 2017 NO NOK Floating 3M Nibor % NO NOK Floating 3M Nibor % NO NOK Floating 3M Nibor % NO NOK Floating 3M Nibor % NO NOK Floating 3m Nibor +0.95% NO NOK Floating 3m Nibor +0.92% NO NOK Floating 3m Nibor +0.95% NO NOK Floating 3M Nibor % Total senior unsecured bonds Total debt securities issued Page 16

17 Note 7 Subordinated loan capital Subordinated loan capital - amounts in NOK ISIN Nominal amount s Local Int erest currency rate terms Interest rate Establishment Maturity 30 Sep Sep Dec 2017 NO NOK Flytende 3M Nibor % NO NOK Floating 3M Nibor % NO NOK Floating 3M Nibor % NO NOK Floating 3M Nibor % Total subordinated loan capital Subordinated loan of NOK 250 million maturing on 23 May 2023, with a redemption right (call) on 23 May 2018 and thereafter quarterly at each interest date. A regulatory call is also provided. Should official regulation lead to changes which affect how far the capital can be regarded as tier 2 capital, the bond can be redeemed at a price equal to 100 per cent plus accrued interest. Eika Boligkreditt redeemed the the loan in its entirety on 23 May Subordinated loan of NOK 200 million maturing on 21 January 2025, with a redemption right (call) on 21 January 2020 and thereafter quarterly at each interest date. A regulatory and a tax related call is also provided. Should official regulation lead to changes which affect how far the capital can be regarded as tier 2 capital, the bond can be redeemed at a price equal to 100 per cent plus accrued interest. 3 Subordinated loan of NOK 150 million maturing on 17 March 2026, with a redemption right (call) on 17 March 2021 and thereafter quarterly at each interest date. A regulatory and a tax related call is also provided. Should official regulation lead to changes which affect how far the capital can be regarded as tier 2 capital, the bond can be redeemed at a price equal to 100 per cent plus accrued interest. 4 Subordinated loan of NOK 325 million maturing on 2 February 2023, with a redemption right (call) on 2 February 2023 and thereafter quarterly at each interest date. A regulatory and a tax related call is also provided. Should official regulation lead to changes which affect how far the capital can be regarded as tier 2 capital, the bond can be redeemed at a price equal to 100 per cent plus accrued interest. Page 17

18 Note 8 Coverpool For covered bonds ascribed to the company's cover pool, an overcollateralisation requirement of 5 per cent applies in accordance with the company s borrowing programme (Euro Medium Term Covered Note Programme). An overcollateralization of five per cent is also necessary to maintain the Aaa rating from Moody s Investor Service. Nominal values are used when calculating the five-per-cent overcollateralisation. Pursuant to section 11-7 of the financial institutions regulations, an overcollateralisation of at least two per cent of the value of the covered bonds in the cover pool is required. Calculating the two-per-cent requirements is based on fair value with the exception of the credit spread on covered bonds, and account is also taken of the company s own holding of covered bonds. Calculation of overcollateralisation at fair value (calculated in accordance to section 11-7 of the financial institutions regulations) Cover Pool Fair value Amounts in NOK Sep Sep Dec 2017 Lending to customers Subst it ut e asset s and derivat ives: Financial derivatives without accrued interest (net) Substitute assets Total cover pool The cover pool's overcollateralisation % % % Cover ed bonds issued 30 Sep Sep Dec 2017 Covered bonds Premium/discount Own holding (Covered bonds) Total cover ed bonds With effect from 31 December 2017, account has been taken of the company s own holding of covered bonds when calculating the two per cent requirement. Page 18

19 Calculation of overcollateralisation using nominal values (calculated in accordance to the requirements in the company s borrowing programme and according to Moody s Investors Service methodology) Cover Pool Nominal values Amounts in NOK Sep Sep Dec 2017 Lending to customers Subst it ut e asset s: Substitute assets Total The cover pool's overcollateralisation % % % Cover ed bonds issued 30 Sep Sep Dec 2017 Covered bonds Total cover ed bonds Loans, which have collateral without legal protection, are excluded. 3 Substitute assets include lending to and receivables from credit institutions, bond and certificates at fair value through profit or loss and repo agreements. 4 Liquid assets in excess of the overcollateralisation requirement are considered to be unencumbered when calculating the liquidity coverage ratio (LCR). See the LCR guidelines of 21 December 2016 from the Financial Supervisory Authority of Norway. Page 19

20 Note 9 Derivatives and hedging The purpose of all derivative transactions in Eika Boligkreditt is to reduce the interest rate and currency risk. Interest rate swaps, where Eika Boligkreditt receives a fixed interest rate and pays a floating interest rate are, entered into to convert issues of bonds and certificates from a fixed interest rate to a floating interest rate exposure. Financing at a floating interest rate would reduce the risk for the company, since most lending is done at a floating interest rate. Interest rate swaps where Eika Boligkreditt receives a floating interest rate and pays a fixed interest rate are entered into to hedge the interest rate margin from lending at a fixed interest rate. Asset s Amounts in NOK Sep Dec 2017 Nominal amount Fair value Nominal amount Fair value Interest rate swap lending Interest rate and currency swap Total financial derivative assets including accrued interest Liabilit ies Amounts in NOK Nominal amount Fair value Nominal amount Fair value Interest rate swap lending Interest rate and currency swap Interest swap placement Total financial derivative liabilities including accrued interest The hedging instruments related to the lending portfolio with fixed interest rate are rebalanced when necessary. 2 The nominal amount is converted to the historical currency exchange rate. Fair value at 30 September 2018 included accrued interest. Fair value hedging Eika Boligkreditt applies fair value hedging on fixed-rate financial liabilities. The hedge object is the swap interest element of the financial liabilities. Interest and currency swaps are used as hedging instruments. Amounts in NOK Nominal amount 30 Sep 2018 Value recognised in balance sheet Nominal amount 31 Dec 2017 Value recognised in balance sheet Hedging instruments: interest rate and currency swaps 1, Hedged items: financial commitments incl foreign exchange ( ) ( ) Net capitalised value without accrued interest - ( ) - ( ) 1 The nominal amount is converted to historical currency exchange rate. 2 The book value of the hedging instruments is their net market value less accrued interest. The book value of the hedged objects is less accrued interest and the cumulative change in value associated with the hedged risk is an adjustment of financial liabilities at amortised cost. Gains/losses on fair value hedging recorded in profit and loss Amounts in NOK rd quarter rd quarter 2017 Jan-Sept 2018 Jan-Sept Hedging instruments ( ) ( ) ( ) Hedged items ( ) (78 916) Net gains/losses (inefffectiveness) r ecor ded in pr ofit and loss (3 841) (8 202) 3 The negative change in value for financial instruments in 2018 relate almost entirely to changes in basis swaps. See note 3 for more information. Page 20