Risk Report 28Q4 Published 16 Marts 29
Contents The Risk Report has been prepared by Realkredit Danmark analysts for information purposes only. Realkredit Danmark will publish an updated Risk Report quarterly. The Risk Report offers an update on the performance of mortgage collateral supporting mortgage bonds and mortgage covered bonds (covered bonds) issued by Realkredit Danmark. Contents of the report falls into two parts. The first part contains general market information relevant to the performance of mortgage collateral. The second part contains Realkredit Danmark specific information. Contents of the report are: 1. Key Market Indicators House Prices Homeowners Equity Unemployment and Real Wage Growth Homeowner Affordability Foreclosures Danish economic outlook 2. Key Collateral Indicators Dispersions Loan to Value Ratios Loan to Value Ratios and Borrower Classifications Mortgage Collateral Breakdowns Total and Capital Centre S Borrower Exposure to interest rates Arrears and Repossessions Over Collateralisation and Capitalisation Market Risk Exposures and Liquidity The Economist website 3 December 28 Risk Report Q4 28 Slide 2
Key Market Indicators General Market Information
1 House Prices and Homeowners Equity DKK per sqm. Pris pr. kvm. 16 14 12 1 8 6 4 << House prices << Huspriserne Number per annum Antal på årsbasis 5 48 46 44 42 4 38 Antallet Sold houses af handlede >> huse (RKR) >> 36 95 96 97 98 99 1 2 3 4 5 6 7 8 House Price Trends The housing market is suffering a broad-based fall in prices The supply of homes for sale has soared at the same time as the number of homes being sold has fallen House prices are down 8.4 per cent for detached housing from the peak mid 27 and 2.9 per cent for apartments from the peak mid 26 Homeowners Equity Homeowners equity peaked 26Q3 at 1,983bn. Since then equity has dropped by nearly 4bn Equity remains high enabling homeowners to withstand the effects of house price deflation Homeowners equity has been cushioned from house price deflation by capital gains on fixed rate debt 4 3 2 1 DKKbn Equity Weekend Cottages Equity Apartments Equity Detached Houses Other Debt Mortgage Debt 1998Q1 2Q1 22Q1 24Q1 26Q1 28Q1 Risk Report Q4 28 Slide 4
Unemployment in 1 Y/Y changes in per cent 1 Unemployment and Real Wage Growth 6 Real Wage Growth 5 4 3 2 1 Wages Inflation Real Wage Growth Real wage are rising as inflation is decreasing Oil and food prices has dropped bringing inflation down Real wage growth is expected to stay high with low inflation and unchanged wage growth 21 22K4 24K4 26K4 28K4 18 15 12 9 6 3 21 22 23 24 25 26 27 28 Unemployment Unemployment is up more than 17,2 to 64,2 end 28 from a historical low of less than 47, in mid 28 This is equivalent to an unemployment rate of 2.3 per cent Unemployment is expected to increase to around 1, end 29 and to around 115, by end of 21 Risk Report Q4 28 Slide 5
Number of foreclosures in Denmark Housing relatively inexpensive Housing relatively expensive 1 Homeowner Affordability and Foreclosures Homeowner Affordability The index indicates the affordability of families to buy new housing based on house prices, post tax income, costs of living etc. Housing is still expensive despite fall in prices Homeowner affordability ratios is expected to fall in 29 due to lower house prices despite low interest rates, tax cuts and salary increases 16 14 12 1 8 6 4 2 1993 1995 1997 1999 21 23 25 27 29 Foreclosures The number of foreclosed properties in Denmark in January 29 was 296 up from a historical low of 76 in December 26 This compares to 1,435 foreclosures in January 1993 The duration of a foreclosure is approx. 6 months Note: Seasonally adjusted, all product categories included Risk Report Q4 28 Slide 6
1 Political measures and outlook Denmark g Euro Zone g 28 29 21 GDP -.8.9 -.7-1.9.5.4 Private Consumption.7.5-1.1 -.1 1.5.3 Fixed investments -1.7.6-3.5-5.5-1.4 -.7 Export 3.5 -.3-4. 1.4 Unemployment % 1.8 7.5 2.4 9.3 3.8 1.2 Source: Danske Bank forecast and European Commission Interim Forecast, January 29 Danish Economy Outlook The downtrend in private consumption is expected to continue in 29 Tighter credit standards could limit the investment opportunities for companies The main export markets of Denmark is suffering server economic downturn A hard landing for the Danish economy appears inevitable Risk Report Q4 28 Slide 7
Key Market Indicators Realkredit Danmark Specific Information
København Frederiksberg 2 Dispersion and Loan to Value Ratios Dispersion of RD s portfolio RD s loan portfolio is concentrated in the Copenhagen area and on Zealand where prices have been reduced the most However, homeowner equity are also most solid in and around the Copenhagen area Prices went up the most in the Copenhagen area and on Zeeland in 23-26 and affordability ratios reached an all time high in 27 Affordability ratios are now down from the top, but still high in a historical perspective, thus we look for further price reductions g Price drop since peak g LTV detached housing Geographical Dispersion Northern Jutland -6% 57.6% 113bn g Total household mortgage debt Central Jutland -11% 56.1% 28bn Copenhagen Area -26% 58.% Zealand -21% 59.4% 225bn Southern Denmark -9% 55.6% 238bn 426bn Loan To Value Ratios Covered bonds are secured by a first claim on the mortgage collateral and the reserves of the issuer Loan to value ratios of the mortgage collateral are maximised by legislation at 8 per cent in residential segments and 6 per cent in commercial segments (7 per cent if the outmost 1 per cent are secured by additional collateral). Lending beyond these limits is prohibited Loan to value ratios are monitored on an ongoing basis based on current market values of the property and current prepayment value of the mortgages More than 4 per cent of mortgage collateral securing covered bonds issued by Realkredit Danmark has a current loan to value ratio of 2 per cent or less. More than 7 per cent has a current loan to value ratio between 2 and 4 per cent Foreclosure costs are typically less than 15 per cent of the outstanding loan balance Risk Report Q4 28 Slide 9
2 Loan To Value and Borrower Classifications 8 7 6 5 4 Urban Trade Rental Residential Household Agriculture Average jun-5 dec-5 jun-6 dec-6 jun-7 dec-7 jun-8 dec-8 8 7 6 5 4 Loan to Value Average loan to value ratios across market segments are up 3 per cent point at 57 from 54 per cent in Q4 28 LTV ratios have remained relatively stable Property price deflation has been offset by capital gains on debt (marked to market) until 28Q4 Average LTV ratios remain at a 26 level DKKbn Rating Category (Scaled 1-11) LTV 1-3 4-7 8-11 Total -2 % 94 161 21 276 2-4 % 66 124 19 29 4-6 % 36 77 14 127 6-8 % 13 32 6 51 > 8 % 2 4 1 7 Total 211 398 61 67 Borrower Classifications Borrowers financial strength is classified on a scale from 1 to 11, 1 being the highest score Approx. 1% of total lending is secured by mortgages above the 8% LTV limit Approx. 72% of total lending is secured by mortgages below a 4% LTV ratio Note: RD total Risk Report Q4 28 Slide 1
DKKbn 2 Collateral Breakdowns Total portfolio Rental Residential 19% Borrower Segmentation Agriculture 7% Homeowner 59% Outstanding Loan Balance 2m- 5m 7% 5m- 1m- 1m 4% 3% 4m-2m 17% -2m 54% Urban Trade 14% 2m-4m 15% Note: Total lending distributed on segments Portfolio Seasoning Note: Total lending distributed on outstanding loan balances Outstanding Debt in DKKbn by LTV ratio 16 14 12 1 8 6 4 Segment - 2% 2-4% 4-6% 6-8% > 8% Total DKKbn Household 154 125 79 35 5 398 Urban trade 42 31 17 6 1 97 Agriculture 25 17 7 1 5 Rental Residential 54 35 22 12 2 125 2 1 2 3 4 6 8 1 15 2 25 3 Years Weighted dist. 41% 31% 19% 8% 1% 1 % Total, DKKbn 275 28 125 54 8 67 Risk Report Q4 28 Slide 11
DKKbn 2 Collateral Breakdowns Capital Centre S Rental Residential 1% Borrower Segmentation Agriculture 13% Homeowner 59% 2m-5m 6% Outstanding Loan Balance 5m- 1m 3% 1m- 6% 4m-2m 18% -2m 49% Urban Trade 17% 2m-4m 18% Note: Total lending distributed on segments Portfolio Seasoning Note: Total lending distributed on outstanding loan balances Outstanding Debt in DKKbn by LTV ratio 9 8 7 6 5 4 3 2 1 1 2 3 4 6 8 1 15 Years Segment Risk Report Q4 28 Slide 12-2% 2-4% 4-6% 6-8% > 8% Total DKKbn Household 54 46 33 18 2 153 Urban trade 18 13 1 5 45 Agriculture 16 12 6 1 35 Rental Residential Weighted dist. 1 8 5 3 26 38% 31% 21% 1% % 1 % Total, DKKbn 98 8 54 26 3 26
2 Borrower Exposure to Interest Rates Fixed to maturity 57% Capped floaters 4% Annuity 52% Interest Only 48% Homeowner Segment Homeowners must be able to service a 3-year fixed rate annuity loan for Realkredit Danmark to underwrite the loan Interest reset 39% One in two homeowners are not exposed to interest rate hikes loan, interest rates being fixed to maturity 4 per cent of all mortgages are floaters capped at 5 or 6 per cent Fixed to maturity 33% Note: Outstanding loan balances Capped floaters 2% Interest reset 49% Note: Outstanding loan balances Floaters 16% Annuity 84% Interest Only 16% Corporate Segments Risk Report Q4 28 Slide 13 One third of all lending in corporate segments is fixed rate to maturity Two thirds are either interest reset (typically, rates are reset every year or every third year) or floating rate (base rates are either 6M cibor or 3M euribor Interest only loans only make up 16 per cent of corporate lending
Number of properties % of Payments Due 2 Arrears and Repossessions,4,4 Arrears,3 Private Urban Trade Rental Agriculture,3 Arrears are up from a historical low level in 26 and 27, however, arrears remain below 25 level,2,1,2,1 Increases in arrears have been most significant in residential rental and household segments reflecting the weakening housing market Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 25 26 27 28 Repossessions 8 7 6 5 4 3 2 1 dec- 2 jul- 3 feb- 4 sep- 4 apr- 5 nov- 5 Corporate Segments Homeowner Segment jun- 6 jan- 7 aug- 7 mar- 8 okt- 8 The stock of repossessed properties stood at 23 end 28Q4 This compares to a total stock of mortgages of 427, End 27Q2 the stock reached a historical low of none repossessed properties Risk Report Q4 28 Slide 14
DKKbn Mortgage Collateral Government Exposures Own Covered Bonds Bank Exposures Covered Bonds Others assets Covered Bonds issued Other liabilities Over Collateralisation DKKm 2 Over Collateralisation and Capitalisation Over Collateralisation 1 8 6 4 2 67 4 183 17 9 3 831 17 39 Covered bonds issued by Realkredit Danmark are secured by mortgage collateral and reserves Reserves are invested in government exposures, covered bonds and bank exposures In case of bankruptcy Over Collateralisation will be comprised by bondholders preferential claim Note: Nominal values Pillar I Pillar II Capitalisation 4 3 Realkredit Danmark s capital base stood at 38.5bn end 28Q4 2 1,3 38,5 The solvency ratio stood at 56.6 per cent end 28Q4 (CRD definition) 1 4,3 Credit Risk,5 Operational risk,5 Market Risk 11,4 Cyclical buffer Transition Capital Base The current capitalisation is sufficient to withstand the effects of the recession scenario with a capital buffer of 12.5bn Risk Report Q4 28 Slide 15
Net Funding need DKKm Liquidity Surplus DKKm DKKm 2 Market Risk Exposure and Liquidity Market Risk Exposures Realkredit Danmark operates subject to the specific balance principle In adherence with the principle Realkredit Danmark Issues covered bonds on a daily basis to match loan origination 7 6 5 4 3 2 Actual risk Internal Risk Limit 7 6 5 4 3 2 Employs a pass through structure i.e. bond terms mirror loan terms Market risk exposures are, therefore, limited. End 28Q4 interest rate risk on lending vs. funding stood at DKK24.7m Derivatives are not employed for hedging imbalances on lending and funding 1-1 Interest rate risk, lending vs. Funding << Interest rate risk, own funds << Equity risk (Market value of equity) << Exchange rate risk, all >> 1-1 4 Liquidity 3 2 1 The pass through structure ensures a net inflow of liquidity from lending vs. funding i.e. Realkredit Danmark will not encounter a net funding need -1-2 The liquidity inflow depicted in the chart does not include margin payments -3-4 1-7-281-7-2161-7-2241-7-2321-7-24 Risk Report Q4 28 Slide 16
Disclaimer This publication has been prepared by Realkredit Danmark for information purposes only and should be viewed solely in conjunction with the oral presentation provided by Realkredit Danmark. It is not an offer or solicitation of any offer to purchase or sell any financial instrument. Whilst reasonable care has been taken to ensure that its contents are not untrue or misleading, no representation is made as to its accuracy or completeness and no liability is accepted for any loss arising from reliance on it. Danske Bank, its affiliates or staff, may perform services for, solicit business from, hold long or short positions in, or otherwise be interested in the investments (including derivatives), of any issuer mentioned herein. The Equity and Corporate Bonds analysts are not permitted to invest in securities under coverage in their research sector. This publication is not intended for retail customers in the UK or any person in the US. Realkredit Danmark A/S is a subsidiary company of Danske Bank A/S. Danske Bank A/S is authorised by the Danish Financial Supervisory Authority and subject to limited regulation by the Financial Services Authority (UK). Details on the extent of our regulation by the Financial Services Authority are avail-able from us on request. Copyright (C) Realkredit Danmark A/S. All rights reserved. This publication is protected by copyright and may not be reproduced in whole or in part without permission. Risk Report Q4 28 Slide 17