Results Q IMPORTANT NOTE: The Results Q do not yet include the asset transfer to FMS-WM as of Oct 1, 2010

Similar documents
Analyst/Investor Presentation October 5, 2010 Transfer of assets as key milestone for re-positioning

Full-year guidance raised after good Q3 results PBT of EUR 51 mn in Q3/17 Results Q3/9M 2017 Media Briefing Call

Strong full-year result with PBT of EUR 204 mn - Increase of pay-out ratio for Annual Press Briefing 7 March 2018

Bank of Greece 2 nd conference on real estate market. Property valuations during crisis: consequences and risks

Investment Market Germany. PROVADA 5 th June 2013

Outlook 2015: Europe & Germany

PROPERTY EU EUROPEAN LOGISTICS INVESTMENT BRIEFING

Real Estate Investment Strategy

Public Sector Cover Pool 31/12/2018

European Property Investment Markets. Sorbonne Immo 13 Juin 2007

Will Rising Interest Rates Pummel Your Portfolio?

ALLIANZ REAL ESTATE REAL ESTATE INVESTMENTS FROM A GLOBAL INVESTOR S PERSPECTIVE

Press release. Hypo Real Estate Group Corporate Communications Unsoeldstr Munich

pbb shows continued good performance PBT of EUR 56 mn in Q2/17 Results Q2/H Analyst Conference Call

Analyst Conference Call Q results May 10, 2011 Dr. Wolf Schumacher, CEO Hermann J. Merkens, CFO

Capitalizing on a leading position in Germany s real estate markets

UniCredit German Investment Conference

Cheuvreux German Corporate Conference

Bank of Ireland Hotel Sector Briefing

1 st quarter Oslo 5 May 2011

News Release. Deutsche Pfandbriefbank AG Communications Freisinger Strasse Unterschleissheim, Germany. Page 1 of 6

BayernLB Group Investor Presentation. Munich, April 2018

DEPFA FUNDING III LP Annual Report and Accounts. 31 December 2009

History Shaping the Future: Presentation Title

Conference Call HSH Nordbank, Interim Results as per 30 September Hamburg/Kiel, 9. December 2011

DEPFA BANK plc Directors Report and Financial Statements

DEPFA ACS BANK. Investor Presentation 31st December 2015

HSE HR Circular 009/ th March, Subsistence Allowances Abroad

Australian capital is it really safer at home?

Deutsche Bank German & Austrian Corporate Conference

EMEA Investor Intentions Survey 2015

Investment Market Outlook

Ireland Revenue Forum

F&C Real Estate Equity Long / Short Fund Ray Lahaut & Marcus Phayre-Mudge

THE AFRICA OPPORTUNITY

European Investment Bulletin

European Real Estate Market

Memorandum of Understanding Signed with France s Largest Residential Landlord Société Nationale Immobilière (SNI) Assessing the Potential of European

Impact of a break up of the Eurozone on Credit Derivatives Transactions

European Commercial March European Investment. SPOTLIGHT Savills Research. Alternative Sectors Yield Compression Korean Investment

Financial Results 2013

FMS Wertmanagement Aaa Stable

European Quarterly Outlook JULY 2011

The Royal Bank of Scotland Group

Market Perspective. Prudential Real Estate Investors. European Quarterly July 2007

Real Estate Market Outlook Continental Europe

IFRS consolidated group 9M 2012 interim results HSH NORDBANK AG HAMBURG 6 DECEMBER 2012

INVESCO Real Estate House View European Market Outlook

ABN AMRO (Channel Islands) Limited Order Execution Policy

Interim Report. 30 June

Financial Year Kari Inkinen CEO

Deutsche Wohnen SE.» 9M 2017 results. Conference Call, 14 November 2017

Order Execution Policy January 2018

European Consensus Forecasts of Prime Office Rents

Balance sheet transformation Capital, funding and liquidity

Interim Results Half Year July 2018

2017 HALF YEAR 25 JULY 2017

P3: Causes of Globalisation

Hotel Performance Across Key European Markets

2018 EUROPEAN PROPERTY MARKET OUTLOOK

GLOBAL PROPERTY MARKET CONFERENCE SPOTLIGHT ON LONDON. Forward thinking for a global city

Corporate liability in the Netherlands

European Regional Economic Growth Index Introduction to E-REGI

INTERIM REPORT The binding language and version of this interim report is German, or rather the German version.

7 Effects of the Restructuring Act and adequacy of compensation...8. Compensation report of the Hypo Real Estate Group.

ASSET MANAGEMENT. D. Frigerio Head of Private Banking & Asset Management Division

Global. Real Estate Outlook. Jeremy Kelly Global Research. David Green-Morgan Global Capital Markets Research

The Office Property Handbook 4.0 Investment & Financing Keys Spain 2019

Results of the 2011 EBA EU-wide stress test: Summary (1-3)

Results of the 2011 EBA EU-wide stress test: Summary (1-3)

DEPFA FUNDING III LP. Condensed Unaudited Interim Financial Statements as at 30 June 2009

ING Bank. Credit update. Amsterdam 12 February

ORDER EXECUTION POLICY

August 2016 Real Estate Strategies Brexit and the Real Estate Markets in the UK and the EU: An Initial Assessment

Slovakia: Eurozone country with high growth potential

Briefing Note European property themes 2018

MarketView European Capital Markets

Bank of Ireland Presentation October As at 1 Oct 2014

Macroprudential Policy Analysis for Real Estate Markets in the euro area

Deutsche Bank Aktiengesellschaft

European Quarterly Outlook

Agenda. About IREIT Global. Key Highlights. Portfolio Summary. Economy & Real Estate Review. Looking Ahead. Appendix : Overview of Tikehau Capital

HYPO ALPE ADRIA. Investor Relations Presentation of Results Vienna, 17. April Austria. Italy. Slovenia. Croatia.

Economic review. Directors and other information. Directors Report

European Real Estate House View

Media Release. Deutsche Pfandbriefbank AG Communications Freisinger Strasse Unterschleissheim, Germany

Investor Call 2017 Consolidated Earnings. Munich, 22 March 2018

Contents. 1 Directors and other information

DG HYP INVESTOR PRESENTATION. Situation as at: 30 June 2016

Annual Media Conference Financial year 2017/18. Andrew Walo, CEO Axpo Holding AG

Global Real Estate Capital Markets

Global Real Estate Outlook

Schroder European Real Estate Investment Trust

List of Tariffs applicable as of 1 June 2017

INTERIM FINANCIAL REPORT 2010 OF THE KA FINANZ GROUP

amendments to IAS 39 3Q2008 Results Chief Financial Officer 30 October 2008

Real Estate Investment Beyond(?) the Global Credit Crisis

Results of the 2011 EBA EU-wide stress test: Summary (1-3)

Investor Presentation The Helaba Group. Frankfurt / Main, March 2018

Erste Group Bank AG H results presentation 30 July 2010, Vienna

Transcription:

Results Q3 21 IMPORTANT NOTE: The Results Q3 21 do not yet include the asset transfer to FMS-WM as of Oct 1, 21 Investor Relations Presentation November 16, 21

HRE Group Overview Q3 21 pre-tax loss reduced to EUR -48 mio (Q3 29: EUR -79 mio), primarily driven by lower loan-loss provisions required for real estate loans in 21 in Q3, even a release of EUR 2 mio (Q3 29: EUR -81 mio) Main negative effects in Q3 21: EUR -139 mio expenses (net commission income) for SoFFin guarantees (Q3 29: EUR -125 mio) Q3 21 higher due to increased market related liquidity needs (e.g. interest rates, FX effects, increased haircuts) as well as additional needs to secure the asset transfer to FMS Wertmanagement (FMS-WM) EUR -155 mio market value adjustments (net trading income) on Halcyon and Pegasus CMBS portfolios (Q3 29: +16 mio) EUR -158 mio additions to provisions (other operating income) and EUR -45 mio expenses (general administrative expenses) for IT and professional services relating to FMS-WM Balance sheet increased to EUR 384 bn (31/12/29: EUR 36 bn) due to market related effects EUR 165 bn assets have been identified for transfer to FMS-WM (classified as disposal group acc. to IFRS 5) The asset transfer to FMS-WM was executed on Oct 1, 21 2 Results Q3 21, November 16, 21

HRE Group Overview Utilisation of SoFFin liquidity guarantees increased to EUR 91 bn (3/6/21: EUR 89 bn), mainly driven by market effects as well as additional needs in Q3 21 to secure the asset transfer to FMS- WM After Sep 3, 21, all SoFFin guaranteed bonds (EUR 124 bn) have been transferred to FMS-WM liquidity support no longer required In total, more than EUR 1.2 bn expenses incurred for the liquidity support from SoFFin/FRG as of Sep 3, 21 So far, SoFFin provided EUR 7.42 bn recapitalisation to HRE (3/9/21) in total, SoFFin has approved a capital support for HRE of EUR 9.95 bn. FMS-WM will be capitalised with up to EUR 3.87 bn Tier I ratio (SolvV) as of Sep 3, 21 at 9.3% (31/12/29: 9.4%) Total support package for HRE from the government is being reviewed by the European Commission within the scope of ongoing EU state aid proceedings 3 Results Q3 21, November 16, 21

HRE Group Income statement (IFRS) Income statement EUR millions Operating revenues Q3 29 244 9M 29 512 Q3 21-244 9M 21-259 Net interest income lower in 21 due to less gains from sale of assets, pre-payments and redemption of liabilities moreover, last year s income was positively driven by decreasing money market rates and US liquidity lines drawn by customers at DEPFA Net interest and similar income Net commission income 333-97 1,49-34 197-125 736-323 Net commission income includes expenses for SoFFin guarantees Q3 21 higher due to increased market related liquidity needs (e.g. interest rates, FX effects, haircuts) as well as additional needs to secure the asset transfer to FMS-WM thereof: SoFFin guarantees Net trading income Net income from financial investments Net income from hedge relationships Balance of other operating income/expenses -125 25 1-3 12-382 -2-43 -137-51 -139-153 18 1-182 -378-431 16-63 -194 Net trading income includes following key effects in Q3 21: EUR -7 mio counterparty risk adjustments on customer derivatives (Q3 29: EUR -25 mio) EUR -155 mio market value adjustments on Halcyon and Pegasus CMBS portfolios (Q3 29: +16 mio) No market valuation effects on synthetic CDOs in 21 as they have been sold or totally written-off (Q3 29: EUR -41 mio) Provisions for losses on loans and advances General administrative expenses Balance of other income/expenses -81-142 -1-1,887-393 -11 2-167 1-452 -419 3 Net income from financial investments slightly positive in Q3 21, including gains on sale of CDOs/MBS at pbb (EUR +12 mio) as well as bonds at DEPFA (EUR +15 mio) last year s income includes write-downs on CDOs/MBS (Q3 29: EUR -7 mio; 9M 29: EUR -51 mio) Pre-tax profit/loss Profit/loss after tax -79-574 -1,779-1,76-48 -445-1,127-1,145 Other operating income in Q3 21 includes EUR -158 mio additions to provisions related to FMS-WM and EUR -14 mio FX effects Additions to loan-loss provisions primarily required for real estate loans, but lower in 21 than in 29 Lower net additions to individual provisions (Q3 21: EUR -76 mio; 9M 21: EUR -463 mio) Net release of portfolio-based provisions resulting from cases which now require an individual loan-loss provision (Q3 21: EUR +81 mio; 9M 21: EUR +13 mio) General administrative expenses affected by higher expenses for IT/professional services relating to the asset transfer/fms-wm project Q3 21: EUR -45 mio (IT: EUR -15 mio; prof. services: EUR -3 mio) 9M 21: EUR -8 mio (IT: EUR -36 mio; prof. services: EUR -44 mio) 4 Results Q3 21, November 16, 21

HRE Group Loan-loss provisions P&L: Total additions to loan-loss provisions (Q3 21) EUR millions 3 6-7 2 In Q3 21, EUR -233 mio gross additions to individual loan-loss provisions, primarily resulting from real estate loans Individual Portfolio-based Other 1 3 6-5 -4 18 1-26 81-76 However, EUR 157 mio release due to asset sales, pick up of collateral market values and successful restructuring measures Net release of portfolio-based provisions resulting from cases which now require an individual loan-loss provision (release: EUR 9 mio; additions: EUR -9 mio) -3 Public Sector Finance Real Estate Finance Value Portfolio Consolidation & Adjustments P&L: Total additions to loan-loss provisions (9M 21) by business segments, EUR millions Total Balance sheet: Total loan-loss provisions 2 EUR millions -2-2 -389-61 86-71 1 9-452 13 Individual allowances 3/6/21 3,325 PSF 3/9/21 REF VP 2,615 324 C&A 3 Total 2,942 Portfolio-based allowances 893 5 447 36 812 Individual Portfolio-based -472-463 Provisions for contingent liab./other commitments Total 12 4,23 5 15 3,77 684 3 15 3,769 Other 1 Public Sector Finance -3 Real Estate Finance Value Portfolio Consolidation & Adjustments -2 Total Coverage ratios on problem loans as of 3/9/21: REF: 34.8% (6/21: 36.%; 12/29: 34.8%) PSF/VP: 32.% (6/21: 2.9%; 12/29: 2.%) 5 1 Provisions for contingent liabilities & other commitments as well as recoveries from write-offs of loans and advances 2 Incl. loan-loss provisions classified for disposal group Results Q3 21, November 16, 21

HRE Group Market environment European Office Property Clock: Q4 29 Source: Jones Lang LaSalle European Office Property Clock: Q3 21 Source: Jones Lang LaSalle Rental Growth Slowing Rental Growth Accelerating Rents Falling Rents Bottoming Out Moscow, Kiev Copenhagen, Edinburgh, Hamburg, Luxemburg Bucharest, Lisbon Milan, Rome, Budapest Athens, Barcelona Amsterdam, Brussels, Duesseldorf, Frankfurt, Madrid, St. Petersburg, Stuttgart Dublin, Stockholm, Prague Berlin, Paris Munich, Lyon Helsinki, Istanbul Warsaw London West End, London City, Oslo London City, London West End Rental Growth Slowing Rental Growth Accelerating Rents Falling Rents Bottoming Out Madrid Barcelona, Luxembourg Hamburg, Athens Budapest, Edinburgh, Rome Moscow Dusseldorf Milan Amsterdam, Copenhagen, Dublin, Prague Oslo, Paris, Stockholm Geneva, St. Petersburg Berlin, Helsinki, Istanbul, Kiev, Lyon, Munich, Warsaw Moody s/real CPPI Commercial Property Price Index (USA) All Property Type Aggregate 2 19 18 17 16 15 14 13 12 11 1 12/2 12/21 12/22 12/23 12/24 12/25 12/26 12/27 12/28 12/29 12/21 Government 1Y-CDS spreads bp 11 1 9 8 7 6 5 4 3 2 1-1 28 29 21 Germany Portugal Ireland Italy Greece Spain 6 Results Q3 21, November 16, 21

HRE Group Balance sheet (IFRS): Assets and liabilities identified for transfer to FMS-WM have been classified as disposal groups in accordance with IFRS 5 Total assets EUR billions Trading assets 36 11 384 14 Total equity and liabilities EUR billions Trading liabilities 36 11 384 14 Loans and advances (Public Sector, Real Estate and other) 1 Financial investments (incl. Public Sector bonds) Other assets 2 232 95 22 149 3 26 165 Disposal group Liabilities to other banks and customers Debt securities (MM, Pfandbriefe, ACS, LdG and other) Other liabilities 3 Equity 5 151 157 36 181 116 5 15 8 Disposal group 4 31/12/29 3/9/21 31/12/29 3/9/21 As of Sep 3, 21 the balance sheet increased by EUR 24 bn (+7%) due to following market related effects: Increased market values of derivatives, due to FX and interest rate effects Fair-value adjustments on underlying transactions in fair-value hedge accounting Increased haircuts (higher collateral requirements) in ECB and bilateral repo transactions, resulting from fair-value reductions of bonds from countries currently in focus Excluding these effects, balance sheet would have decreased Assets and liabilities identified for transfer to FMS-WM have been classified as disposal groups in acc. with IFRS 5 However, the actual assets and liabilities which have been transferred as of Oct 1, 21 may differ from those mentioned Liquidity support no longer required after the asset transfer to FMS-WM as of Oct 1, 21 Transfer of all SoFFin guaranteed bonds (EUR 124 bn) Bilateral repo and central bank funding remains in place for FMS-WM and will be reduced over time No covered bonds and unsecured instruments transferred No transfer of public sub-ordinated instruments Balance sheet expected to be reduced to below EUR 2 bn by year-end (excl. FMS-WM refinancing) 1 Incl. allowances for losses on loans and advances (31/12/29: EUR -4 bn; 3/9/21: EUR -1 bn) 2 Cash reserve, other assets (esp. positive market values of hedging derivatives), income tax assets 3 Provisions, other liabilities (esp. negative market values of hedging derivatives), income tax liabilities 7 4 Disposal group: EUR 21 bn liabilities minus EUR 6 bn recognised in equity relating to disposal group (negative AfS + cash flow hedge reserve relating to transferred assets) Results Q3 21, November 16, 21

HRE Group Capitalisation Risk-weighted assets (RWA) EUR billions 81. 2.9 2.7 75.5 1.3 1.8 Market risk Operational risk Counterparty risk PROVISIONAL As of Sep 3, 21, RWA reduced to EUR 75.5 bn, primarily due to sale of assets and FX effects Tier I capital as of Sep 3, 21 (not yet including 9M/21 loss) decreased due to the recognition of the year-end losses/adjustments 29 as well as an increase in EL short-fall during 21, which to a great extent was offset by capital injections from SoFFin 75.4 72.4 ~28 ~1 ~1 Capital ratios (SolvV) Own funds ratio 31/12/29 1.8% 3/9/21 1.9% ~26 Tier I ratio Core Tier I ratio 9.4% 6.3% 9.3% 6.4% 31/12/29 3/9/21 Tier I capital (SolvV, German GAAP/HGB) EUR billions 7.6 1.5 1. 7. 1.5.6 5.1 4.9 Pro-forma after asset transfer Hybrid capital Silent participation Core Tier I PROVISIONAL ~8 1.5.6 ~6 After the asset transfer to FMS-WM, HRE significantly de-risked Reduction of RWAs by EUR ~48 bn and increase of core Tier I capital due to significantly lower EL short-fall Pro-forma Tier I ratio expected to be >15%, including year-end losses/adjustments 21 as well as possible payment requirements to the Financial Markets Stabilisation Agency (FMSA) So far, SoFFin provided EUR 7.42 bn recapitalisation to HRE (3/9/21) in total, SoFFin has approved a capital support for HRE of EUR 9.95 bn. FMS-WM will be capitalised with up to EUR 3.87 bn 31/12/29 1 3/9/21 Pro-forma after asset transfer 2 1 Excl. year-end losses/adjustments 29 8 2 Excl. year-to-date losses/adjustments 21 and extraordinary items Results Q3 21, November 16, 21

pbb Deutsche Pfandbriefbank (sub-group) IMPORTANT NOTE: The Results Q3 21 do not yet include the asset transfer to FMS-WM as of Oct 1, 21

pbb Deutsche Pfandbriefbank (sub-group) Overview Income statement Balance sheet pbb profitable in Q3 21 pre-tax profit of EUR 119 mio (Q3 29: EUR -321 mio) primarily driven by much lower loan-loss provisions (Q3 21: EUR -17 mio; Q3 29: EUR -631 mio) Main further effects in Q3 21: EUR +41 mio positive effect (net trading income) from counterparty risk adjustments on customer derivatives (Q3 29: EUR -17 mio) EUR +12 mio gains on sale of CDOs/MBS which have been written-down in prior years (net income from financial investments) EUR -21 mio additions to provisions (other operating income) and EUR -24 mio expenses (general administrative expenses) for IT and professional services relating to FMS-WM Balance sheet increased to EUR 226 bn (31/12/29: EUR 215 bn) due to market related effects EUR 17 bn assets have been identified for transfer to FMS-WM (classified as disposal group acc. to IFRS 5), including the liquidity support which has been passed on to DEPFA The asset transfer to FMS-WM was executed on Oct 1, 21 Liquidity Since the asset transfer to FMS-WM, liquidity support is no longer required Results Q3 21, November 16, 21 1

pbb Deutsche Pfandbriefbank (sub-group) Income statement (IFRS) Income statement EUR millions Operating revenues Net interest and similar income Net commission income thereof: SoFFin guarantees Q3 29 1 39 247 1-22 9M 29 1 495 576-11 -52 Q3 21 241 161-12 -26 9M 21 461 491-2 -72 Net interest income lower in 21 last year s income was positively driven by higher gains from sale of assets, pre-payments and redemption of liabilities Net commission income includes expenses for SoFFin guarantees Q3 21 higher due to increased market related liquidity needs (e.g. interest rates, FX effects, haircuts) as well as additional needs to secure the asset transfer to FMS- WM Net trading income includes EUR +41 mio counterparty risk adjustments on customer derivatives (Q3 29: EUR -17 mio) Net trading income Net income from financial investments Net income from hedge relationships 162-19 -8 54-47 -41 11-1 -2 62-18 -41 Net income from financial investments in Q3 21 includes EUR +12 mio gains on sale of CDOs/MBS which have been written-down in prior years Other operating income in Q3 21 includes EUR -21 mio additions to provisions related to FMS-WM and EUR -9 mio FX effects Balance of other operating income/expenses Provisions for losses on loans and advances General administrative expenses Balance of other income/expenses Pre-tax profit/loss 7-631 -82 2-321 -36-1,68-214 15-1,384-15 -17-15 119-13 -418-276 -233 Additions to loan-loss provisions lower in 21 than in 29, primarily required for real estate loans Lower net additions to individual loan-loss provisions (Q3 21: EUR -8 mio; 9M 21: EUR -51 mio) Net release of portfolio-based provisions resulting from cases which now require an individual loan-loss provision (Q3 21: EUR +65 mio; 9M 21: EUR +85 mio) General administrative expenses affected by higher expenses for IT/professional services relating to the asset transfer/fms-wm project Q3 21: EUR -24 mio (IT: EUR -2 mio; prof. services: EUR -22 mio) 9M 21: EUR -39 mio (IT: EUR -9 mio; prof. services: EUR -3 mio) 1 Former HRE Bank + DEPFA Deutsche Pfandbriefbank combined Results Q3 21, November 16, 21 11

pbb Deutsche Pfandbriefbank (sub-group) Loan-loss provisions P&L: Additions to loan-loss provisions (Q3 21) by business segments, EUR millions 3 Individual Portfolio-based Other 1 3 14-26 6 4-5 1 2-29 -17 65-79 In Q3 21, EUR -22 mio gross additions to individual loan-loss provisions, primarily resulting from real estate loans However, EUR 14 mio release due to asset sales, pick up of collateral market values and successful restructuring measures Net release of portfolio-based provisions resulting from cases which now require an individual loan-loss provision (release: EUR 66 mio; additions: EUR -1 mio) -3 Public Sector Finance Real Estate Finance Value Portfolio Consolidation & Adjustments Total P&L: Additions to loan-loss provisions (9M 21) by business segments, EUR millions Balance sheet: Total loan-loss provisions 2 EUR millions -2-2 -389-27 86 1 1-29 -418 85 Individual allowances Portfolio-based allowances 3/6/21 3,24 528 PSF 5 REF 2,615 447 3/9/21 VP 84 1 C&A 3 Total 2,72 462 Individual Portfolio-based Other 1-472 -51 Provisions for contingent liab./other commitments Total 12 3,564 5 11 3,73 94 3 11 3,175-3 -2 Public Sector Finance Real Estate Finance Value Portfolio Consolidation & Adjustments Total 1 Provisions for contingent liabilities & other commitments as well as recoveries from write-offs of loans and advances 2 Incl. loan-loss provisions classified for disposal group Results Q3 21, November 16, 21 12

pbb Deutsche Pfandbriefbank (sub-group) Problem & watchlist loans Total problem & watchlist loans EaD, EUR billions 13.3.7 Workout 1 Restructuring 2 Watchlist 3 Total problem loans EaD, by business segments, EUR billions PSF/VP REF 8.5.1 8.4 PROVISIONAL 7.7 PROVISIONAL 3/9/21 1.1 1.2.1 Pro-forma after asset transfer REF: Problem loans EaD, EUR billions 4.9 3/9/21 1 No signs that the deal will recover soon, compulsory measures necessary 2 Payments more than 9 days overdue or criteria acc. to respective policy apply 3 Payments more than 6 days overdue or other criteria acc. to respective policy apply 1.6.1 1.1.4 Pro-forma after asset transfer 8.4.7 7.7 3/9/21 1.1 Workout 1 Restructuring 2 PROVISIONAL 1.1. Pro-forma after asset transfer Results Q3 21, November 16, 21 13

pbb Deutsche Pfandbriefbank (sub-group) Implications from asset transfer to FMS-WM of Oct 1, 21 on income statement going forward Lower income base as interest bearing assets have been transferred Expenses for SoFFin liquidity support will run off Significantly reduced need for loan-loss provisions/write-downs on securities due to derisked balance sheet Expenses for IT/professional services relating to the asset transfer/fms-wm will gradually fade Reduced volatility of income lines market valuation effects will play a less significant role Results Q3 21, November 16, 21 14

pbb Deutsche Pfandbriefbank (sub-group) Balance sheet (IFRS): Assets and liabilities identified for transfer to FMS-WM have been classified as disposal group in accordance with IFRS 5 Total assets EUR billions Trading assets 215 1 226 1 Total equity and liabilities EUR billions Trading liabilities 215 2 226 1 Loans and advances (Public Sector, Real Estate and other) 1 Financial investments (incl. Public Sector bonds) Other assets 2 166 31 17 8 17 21 17 Disposal group Liabilities to other banks and customers Debt securities (MM, Pfandbriefe, ACS, LdG and other) Other liabilities 3 Equity 3 8 98 19 72 27 3 21 25 Disposal group 4 31/12/29 3/9/21 31/12/29 3/9/21 As of Sep 3, 21 the balance sheet increased by EUR 11 bn (+5%) due to market related effects (e.g. FX and interest rate effects, market valuation effects, increased haircuts) Excluding these effects, balance sheet would have decreased Assets and liabilities identified for transfer to FMS-WM have been classified as disposal groups in acc. with IFRS 5 assets include the liquidity support which has been passed on to DEPFA However, the actual assets and liabilities which have been transferred as of Oct 1, 21 may differ from those mentioned Liquidity support no longer required after the asset transfer to FMS-WM as of Oct 1, 21 Transfer of all SoFFin guaranteed bonds Bilateral repo and central bank funding remains in place for FMS-WM and will be reduced over time No covered bonds and unsecured instruments transferred No transfer of public sub-ordinated instruments Balance sheet expected to be reduced to below EUR 115 bn by year-end (excl. FMS-WM refinancing) 1 Incl. allowances for losses on loans and advances (31/12/29: EUR -3 bn; 3/9/21: EUR -1 bn) 2 Cash reserve, other assets (esp. positive market values of hedging derivatives), income tax assets 3 Provisions, other liabilities (esp. negative market values of hedging derivatives), income tax liabilities 4 Disposal group: EUR 26 bn liabilities minus EUR 1 bn recognised in equity relating to disposal group (negative AfS + cash flow hedge reserve relating to transferred assets) Results Q3 21, November 16, 21 15

pbb Deutsche Pfandbriefbank (sub-group) New business Total new business (commitments) EUR billions Total new business (9M 21) PSF 4..7 No. of deals PSF 18 REF 51 2.8.4 Total volume New commitments EUR.4 bn EUR.4 bn EUR 2.4 bn EUR.8 bn REF 1 3.3 Extensions >1year - EUR 1.6 bn 2.4 Average maturity ~7.5 yrs ~3.9 yrs Average LTV - 66% FY 29 9M 21 Average gross margin >1 bp >2 bp New business: REF (9M 21) EUR 2.4 bn (commitments), by regions Rest of W. Europe CEE Other 13% 2% 5% Germany 34% New business: REF (9M 21) EUR 2.4 bn (commitments), by property types Residential Warehouse & Logistics 9% Mixed Use & Other 2 13% 4% 54% Office France 27% 19% Retail/Shopping 2% UK 1. Total volume of deals closed, excl. extensions 1 year 2. Land, Healthcare Results Q3 21, November 16, 21 16

pbb Deutsche Pfandbriefbank (sub-group) Summary The asset transfer to FMS Wertmanagement was the key milestone to establish pbb Deutsche Pfandbriefbank as new bank with a clearly defined business model and focused strategy pbb significantly de-risked and de-leveraged Conservative funding profile with limited funding gaps pbb not dependent on liquidity support for existing portfolio and new business going forward Improved P&L and improved capital ratios Enhanced ability to re-privatise pbb Results Q3 21, November 16, 21 17

pbb Deutsche Pfandbriefbank (sub-group) Outlook After the asset transfer to FMS-WM as of Oct 1, pbb expected to be profitable in Q4 however, full-year result 21 will still show a loss Furthermore, as already stated pbb expected to be profitable in 211 The Tier I ratio 1 is expected to be >1% The funding plan secures refinancing of planned balance sheet growth of ~5% p.a. pbb to be re-privatised in medium-term future 1 Assumption: no further HRE intra-group transactions Results Q3 21, November 16, 21 18

APPENDIX pbb Deutsche Pfandbriefbank (sub-group)

pbb Deutsche Pfandbriefbank (sub-group) Balance sheet (IFRS): Disposal group Disposal group: Assets EUR billions Disposal group: Equity and liabilities EUR billions 3/9/21 3/9/21 Trading assets 1 Trading liabilities 2 Loans and advances (Public Sector, Real Estate and other) 97 Liabilities to other banks 6 Allowances for losses on loans and advances -3 Debt securities 18 Financial investments 11 Other assets 1 1 Total liabilities Revaluation reserve (AfS + Cash flow hedge reserve) 26-1 Total 17 Total equity -1 Total 25 1 Other assets, income tax assets Results Q3 21, November 16, 21 2

APPENDIX HRE Group

HRE Group Problem & watchlist loans Total problem & watchlist loans EaD, EUR billions Total problem loans EaD, by business segments, EUR billions 15.5.8 Workout 1 Restructuring 2 PSF/VP 9.3.9 Watchlist 3 REF 8.4 PROVISIONAL 8.5 PROVISIONAL 3/9/21 1.3.2 1.1 Pro-forma after asset transfer REF: Problem loans EaD, EUR billions 8.4.7 Workout 1 6.2 Restructuring 2 3/9/21 1.8.1 1.2.5 Pro-forma after asset transfer 7.7 PROVISIONAL 1.1. 1.1 1 No signs that the deal will recover soon, compulsory measures necessary 2 Payments more than 9 days overdue or criteria acc. to respective policy apply 3/9/21 Pro-forma after asset transfer 22 3 Payments more than 6 days overdue or other criteria acc. to respective policy apply Results Q3 21, November 16, 21

HRE Group Balance sheet (IFRS): Disposal groups Disposal group: Assets EUR billions Disposal group: Equity and liabilities EUR billions 3/9/21 3/9/21 Trading assets 2 Trading liabilities 2 Loans and advances (Public Sector, Real Estate and other) Allowances for losses on loans and advances 99-3 Debt securities 18 Other liabilities 2 1 Financial investments (incl. Public Sector bonds) 65 Other assets 1 2 Total liabilities Revaluation reserve (AfS + Cash flow hedge reserve) 21-6 Total 165 Total equity -6 Total 15 1 Other assets, income tax assets 23 2 Liabilities to other banks, other liabilities Results Q3 21, November 16, 21

Contact details Investor Relations Ulrich Kern +49 ()89 288 2878 (Head) ulrich.kern@pfandbriefbank.com Frank Ertz +49 ()89 288 28776 frank.ertz@pfandbriefbank.com Michael Heuber +49 ()89 288 28778 michael.heuber@pfandbriefbank.com www.pfandbriefbank.com/investor-relations.html 24 Results Q3 21, November 16, 21

Important notice This presentation is not an offer or invitation to subscribe for or purchase any securities. No warranty is given as to the accuracy or completeness of the information in this presentation. You must make your own independent investigation and appraisal of the business and financial condition of Hypo Real Estate Group and its securities. Nothing in this presentation shall form the basis of any contract or commitment whatsoever. This presentation is furnished to you solely for your information. You may not reproduce it or redistribute to any other person. This presentation may only be made, distributed or passed on to persons in the United Kingdom in circumstances in which section 21(1) of the Financial Services and Markets Act 2 does not apply. This presentation contains forward-looking statements. These statements may be identified by such words as may, plans, expects, believes and similar expressions, or by their context. These statements are made on the basis of current knowledge and assumptions. Various factors could cause actual future results, performance or events to differ materially from those described in these statements. Such factors include general economic conditions, the conditions of the financial markets in Germany, in Western Europe and in the United States, the performance of the Hypo Real Estate Group core markets and changes in laws and regulations. No obligation is assumed to update any forwardlooking statements. The presentation and any written materials distributed during such presentation are made available only to qualified institutional buyers, as such term is defined in Rule 144A under the U.S. Securities Act of 1933, as amended ("QIBs"). By participating in the presentation and accepting this document, you are deemed to represent that you are a QIB. By participating in this presentation or by accepting any copy of the slides presented, you agree to be bound by the foregoing limitations. 25 Results Q3 21, November 16, 21