FITCH AFFIRMS HSH NORDBANK'S IDR AT 'BBB-'; VR AT 'B'; OFF RWP

FITCH AFFIRMS HSH NORDBANK'S IDR AT 'BBB-'; VR AT 'B'; OFF RWP Fitch Ratings-Frankfurt/London-11 July 2016: Fitch Ratings has affirmed HSH Nordbank's (HSH) Long-Term Issuer Default Rating (IDR) at 'BBB-' and Support Rating (SR) at '2'. The Outlook is Negative. Its Viability Rating (VR) was affirmed at 'b', and removed from Rating Watch Positive (RWP). A full list of rating actions is available at the end of this rating action commentary. The rating action follows the EU's final decision regarding state aid provided to HSH, which was published on 2 May 2016. Under the terms of the decision, the restoration of HSH's EUR10bn guarantee provided by its federal state owners has been finally approved and the bank has been relieved from part of its non-performing legacy assets by an asset transfer to its federal owners and sales to the market. The structure of its guarantee fee obligations has been revised, resulting in a significantly lower future burden but at the cost of a one-off payment of EUR260m. HSH has undergone material organisational transformation due to a required split into a holding company and an operating subsidiary as a result of the EU's decision on state aid. The operating company will have to be privatised by February 2018 or, if the sale is unsuccessful, wound-down. KEY RATING DRIVERS IDRS, SENIOR DEBT AND SUPPORT RATING The IDRs, senior debt and Support Ratings are driven by support from HSH's owners comprising the federal states of Schleswig-Holstein (AAA) and Hamburg (AAA), the regional savings banks and ultimately the Sparkassen-Finanzgruppe (SFG, A+/Stable) and the Sparkassen (savings banks) and Landesbanken-shared institutional protection fund (Sicherungseinrichtung). HSH's Long-Term IDR is rated five notches below SFG's Long-Term IDR because the bank's intrinsic weaknesses - even after the measures imposed under the EU agreement - in Fitch's opinion, make support less likely given the private investor test under EU legislation. Under the EU agreement the operating subsidiary will need to be privatised by end-february 2018. If the privatisation is successful HSH's federal state owners will no longer be majority shareholders and would only be allowed to own a combined share of up to 25% for a period of up to four years, and following a privatisation Fitch would likely consider the public sector owners' stakes in HSH no longer a strategic investment. Although the bidding process has not yet started, we believe that the scope of potential future investors will be limited particularly if the shipping crisis persists or even deteriorates over the next two years. If a sale is unsuccessful, the bank will have to cease new business activities and manage the assets with a view of winding them down. In this scenario, we expect that the existing owners will have financial and reputational incentives to ensure that the wind-down is managed in a way that senior unsecured creditors do not incur any losses. The Negative Outlook reflect Fitch's expectation that a sale could result in a downgrade of the IDRs if the new owners have a lower ability or propensity to provide support than HSH's current federal state owners. VR

HSH's VR primarily reflects Fitch's view that profitability is weak and unlikely to materially improve until the bank's future business model has been decided in the event of a privatisation of HSH. Profitability will benefit from lower fee payments made by the bank for the guarantee as agreed with the EC. However, HSH had to make a one-off payment of EUR260m to contribute to the establishment of the new holding company and its guarantee payment obligations. HSH's 2015 pre-tax profit of EUR450m was driven by positive one-off effects of the restructuring and the bank reported a pre-tax loss of EUR 36m in 1Q16. We believe that the core bank's profitability will remain low and constrained by uncertain growth prospects until privatisation. Profitability will also depend on the level of loan impairment charges, which could remain volatile given the sizeable shipping portfolio that remains in the core bank. Asset quality has seen a moderate improvement as a result of increased reserve coverage of impaired loans and the support from the remaining underlying guarantee. According to the EU agreement, HSH has to sell at least EUR2bn assets investors and can transfer non-performing loans with associated exposure at default (EaD) of up to EUR6.2bn to its owners. Both transactions will occur at market prices and the resulting losses will be absorbed by the guarantee. HSH announced on 30 June 2016 that it had transferred a EUR5bn portfolio of non-performing shipping loans to HSH Portfoliomanagement AoeR, the wind-down entity owned by the federal states, and the sale of a portfolio of currently EUR3.2bn is planned within one year. This portfolio includes shipping, real estate, energy and aviation loans. Once these transactions have been completed, Fitch estimates that HSH's gross NPL ratio will decline to between 15% and 17% over the course of 2017 from about 26% at end-2015. Despite this improvement, HSH's NPL ratio will likely remain the weakest among the bank's German peers. Even the reduced shipping portfolio will continue to be a material burden on HSH's asset quality despite a significant rise in reserve coverage, which reached about 50% of impaired loans at end-2015, including the effect of the guarantee. HSH's capitalisation has seen a modest benefit from lower risk-weighted assets (RWAs) and the release of provisions for certain components of the bank's guarantee fees that were converted into CET1 capital. HSH's 11.3% end-1q16 fully-loaded CET1 ratio compares well with peers' but would be vulnerable to asset quality deterioration. HSH's funding, particularly long-term US dollar funding, in our view could become more challenging for the bank, but the transfer of assets, many of which are US dollar-denominated, to the federal states will reduce funding requirements substantially. HSH's funding costs could increase as a result of the possible ownership change and become increasingly subject to changes in investor confidence. However, liquidity remains solid and benefits from the portfolio sales. SUBORDINATED DEBT HSH's subordinated debt is rated one notch below the bank's VR to reflect higher loss severity versus senior debt obligations. STATE-GUARANTEED/GRANDFATHERED SECURITIES The 'AAA' rating of HSH's state-guaranteed/grandfathered senior debt, subordinated debt and market-linked securities reflect the credit strength of the guarantor - the federal state of Schleswig Holstein and the City of Hamburg - and our view that they will honour their guarantees. RATING SENSITIVITIES IDRS, SENIOR DEBT AND SUPPORT RATING

HSH's IDRs, senior debt rating and SR are primarily sensitive to the likelihood of a successful privatisation. A sale of HSH or a successful public offering would result in the bank's IDRs being driven either by HSH's VR, in the absence of a sufficiently strong new institutional owner, or by institutional support from a new owner, if the owner is rated higher than HSH's VR at the time and shows a sufficient propensity to provide support. HSH's IDRs and Support Rating would be downgraded if Fitch concludes that, in the event of a privatisation, institutional support from the new owner would not be sufficiently strong to warrant an IDR of at least 'BBB-'. If the privatisation is not successful, HSH's shareholder structure will be unchanged and the bank will be wound down. In this case HSH is likely to remain a member of the protection scheme of the Landesbanken (Sicherungseinrichtung), which means that it could continue to receive support from its owners in combination with the SFG to protect senior unsecured bondholders. This would result in the affirmation of its IDR if we conclude that the likelihood of imposing losses on senior creditors during the run down of assets will remain low. Fitch expects to review HSH's ratings once the bidding process has started to assess whether a sale of the bank is likely to be successful and what the bank's new ownership structure is likely to be. A sale to an individual Landesbank is possible but in Fitch's opinion increasingly unlikely given the sector's challenges and the weak financial profile of the northern German Landesbanken that is HSH, and NORD/LBand BremerLB. We also believe that a sale to a group of Landesbanken is becoming an increasingly remote possibility given the short remaining time to privatisation. We believe such a move could be politically motivated but would require strong political consensus and complex legal execution. We currently have no indication of this materialising. VR An upgrade of HSH's VR would be contingent on the confirmation of the long-term sustainability of the bank's business model that will allow the bank to generate adequate profitability. Fitch believes that this would rely on a successful privatisation, and a moderate improvement in the bank's asset quality, capitalisation or profitability alone would not be sufficient for an upgrade of the VR. If HSH is wound-down, we would likely withdraw its VR if we conclude that a standalone assessment of the bank is no longer possible, in line with our approach for other wound-down institutions. STATE-GUARANTEED/GRANDFATHERED SECURITIES The ratings of HSH's state-guaranteed/grandfathered senior debt, subordinated debt and marketlinked securities are sensitive to changes in Fitch's view of the creditworthiness of the guarantors. SUBORDINATED DEBT As the ratings are notched off HSH's VR, the subordinated debt ratings are sensitive to a change in the VR or a change in their notching, which could arise if Fitch concludes that loss severity or incremental non-performance risk has increased. The rating actions are as follows: HSH Nordbank AG Bank Long-Term IDR: affirmed at 'BBB-', Outlook Negative Short-Term IDR: affirmed at 'F3' Support Rating: affirmed at '2' Viability Rating: affirmed at 'b', removed from Rating Watch Positive Long-term senior debt, including programme ratings: affirmed at 'BBB-' Short-term senior debt: affirmed at 'F3'

State-guaranteed/grandfathered senior and subordinated debt: affirmed at 'AAA' State-guaranteed/grandfathered market-linked securities: affirmed at 'AAAemr' Senior market-linked securities: affirmed at 'BBB-emr' Subordinated debt: affirmed at B-', removed from Rating Watch Positive Contact: Primary Analyst Roger Schneider Director +49 69 768 076 242 Fitch Deutschland GmbH Neue Mainzer Strasse 46-50 60311 Frankfurt am Main Secondary Analyst Ioana Sima Analyst +49 69 768 076 24 131 Committee Chairperson Christian Scarafia Senior Director +44 203 530 1012 Media Relations: Elaine Bailey, London, Tel: +44 203 530 1153, Email: elaine.bailey@fitchratings.com. Additional information is available on www.fitchratings.com Applicable Criteria Global Bank Rating Criteria (pub. 20 Mar 2015) https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=863501 ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://FITCHRATINGS.COM/ UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE. Copyright 2016 by Fitch Ratings, Inc., Fitch Ratings Ltd. and its subsidiaries. 33 Whitehall Street, NY, NY 10004. Telephone: 1-800-753-4824, (212) 908-0500. Fax: (212) 480-4435. Reproduction or retransmission in whole or in part is prohibited except by permission. All rights reserved. In issuing and maintaining its ratings and in making other reports (including forecast information), Fitch relies on factual information it receives from issuers and underwriters and from other sources Fitch believes to be credible. Fitch conducts a reasonable investigation of the factual information relied upon by it in accordance with its ratings methodology, and obtains reasonable verification of that information from independent sources, to the extent such sources are available for a given security or in a given jurisdiction. The manner of Fitch s factual investigation and the scope of the third-party verification it obtains will vary depending on the nature of the rated security and its issuer, the requirements and practices in the jurisdiction in which the rated security is offered and sold and/or the issuer is located, the availability and nature of relevant public information, access to the management

of the issuer and its advisers, the availability of pre-existing third-party verifications such as audit reports, agreed-upon procedures letters, appraisals, actuarial reports, engineering reports, legal opinions and other reports provided by third parties, the availability of independent and competent thirdparty verification sources with respect to the particular security or in the particular jurisdiction of the issuer, and a variety of other factors. Users of Fitch s ratings and reports should understand that neither an enhanced factual investigation nor any third-party verification can ensure that all of the information Fitch relies on in connection with a rating or a report will be accurate and complete. Ultimately, the issuer and its advisers are responsible for the accuracy of the information they provide to Fitch and to the market in offering documents and other reports. In issuing its ratings and its reports, Fitch must rely on the work of experts, including independent auditors with respect to financial statements and attorneys with respect to legal and tax matters. Further, ratings and forecasts of financial and other information are inherently forward-looking and embody assumptions and predictions about future events that by their nature cannot be verified as facts. As a result, despite any verification of current facts, ratings and forecasts can be affected by future events or conditions that were not anticipated at the time a rating or forecast was issued or affirmed. The information in this report is provided as is without any representation or warranty of any kind, and Fitch does not represent or warrant that the report or any of its contents will meet any of the requirements of a recipient of the report. A Fitch rating is an opinion as to the creditworthiness of a security. This opinion and reports made by Fitch are based on established criteria and methodologies that Fitch is continuously evaluating and updating. Therefore, ratings and reports are the collective work product of Fitch and no individual, or group of individuals, is solely responsible for a rating or a report. The rating does not address the risk of loss due to risks other than credit risk, unless such risk is specifically mentioned. Fitch is not engaged in the offer or sale of any security. All Fitch reports have shared authorship. Individuals identified in a Fitch report were involved in, but are not solely responsible for, the opinions stated therein. The individuals are named for contact purposes only. A report providing a Fitch rating is neither a prospectus nor a substitute for the information assembled, verified and presented to investors by the issuer and its agents in connection with the sale of the securities. Ratings may be changed or withdrawn at any time for any reason in the sole discretion of Fitch. Fitch does not provide investment advice of any sort. Ratings are not a recommendation to buy, sell, or hold any security. Ratings do not comment on the adequacy of market price, the suitability of any security for a particular investor, or the tax-exempt nature or taxability of payments made in respect to any security. Fitch receives fees from issuers, insurers, guarantors, other obligors, and underwriters for rating securities. Such fees generally vary from US$1,000 to US$750,000 (or the applicable currency equivalent) per issue. In certain cases, Fitch will rate all or a number of issues issued by a particular issuer, or insured or guaranteed by a particular insurer or guarantor, for a single annual fee. Such fees are expected to vary from US$10,000 to US$1,500,000 (or the applicable currency equivalent). The assignment, publication, or dissemination of a rating by Fitch shall not constitute a consent by Fitch to use its name as an expert in connection with any registration statement filed under the United States securities laws, the Financial Services and Markets Act of 2000 of the United Kingdom, or the securities laws of any particular jurisdiction. Due to the relative efficiency of electronic publishing and distribution, Fitch research may be available to electronic subscribers up to three days earlier than to print subscribers. For Australia, New Zealand, Taiwan and South Korea only: Fitch Australia Pty Ltd holds an Australian financial services license (AFS license no. 337123) which authorizes it to provide credit ratings to wholesale clients only. Credit ratings information published by Fitch is not intended to be used by persons who are retail clients within the meaning of the Corporations Act 2001