Transaction Update: Bankia S.A. (Mortgage Covered Bonds)

Similar documents
Transaction Update: BRFkredit A/S (Capital Center E Mortgage Covered Bonds)

Transaction Update: Eiendomskreditt AS (Commercial Mortgage Covered Bonds)

Transaction Update: The Mortgage Society of Finland (Mortgage Covered Bond Program)

Transaction Update: Kommunalkredit Austria AG (Public Sector Covered Bonds)

Transaction Update: Deutsche Apotheker- und Aerztebank eg Mortgage Covered Bond Program

Transaction Update: DLR Kredit A/S Capital Center B (Mortgage Covered Bonds)

BNP Paribas Fortis SA/NV (Mortgage Covered Bonds)

April 10,

Spain-Based Bankia Ratings Affirmed At 'BBB-/A-3' Following Merger Announcement; Outlook Still Positive

Interactive Brokers LLC

28 ИЮНЯ 2012 Г. 1

Ratings Raised In South African ABS Transaction Bayport Securitisation (RF) Following Review

Mediobanca SpA (Mortgage Covered Bond)

Various Rating Actions On Three Deutsche Postbank Covered Bond Programs; Ratings Then Withdrawn At The Bank's Request

Chubb Insurance Singapore Ltd.

Spain-Based Banco Popular Espanol Ratings Raised To 'BBB+/A-2' On Acquisition By Santander; Outlook Positive

Navigators International Insurance Co. Ltd. Assigned 'A' Ratings; Outlook Stable

Ratings Assigned To Further Issuances From German ABS Transaction VCL Master Residual Value, Compartment 2

Macquarie Group Ltd.

National Public Finance Guarantee Corp., MBIA Inc. Ratings Raised On Reentry Into Financial Markets; Outlooks Are Stable

City of Windsor 'AA' Ratings Affirmed On Low Debt Burden And Exceptional Liquidity; Outlook Stable

Swedish District Heating Company Fortum Varme Holding samagt med Stockholms stad Rated 'BBB+/A-2/K-1'; Outlook Stable

Banco Agromercantil de Guatemala 'BB/B' Ratings Affirmed; Outlook Remains Stable

Dutch BNG Bank And NWB Bank Ratings Raised To 'AAA' Following Similar Action On The Netherlands; Outlooks Stable

Germany-Based Santander Consumer Bank Outlook Revised To Stable From Positive; 'BBB+/A-2' Ratings Affirmed

Italy-Based Veneto Banca 'BB/B' Ratings Affirmed On Results Of ECB Review; Outlook Remains Negative

Banco de Credito del Peru And Subsidiary Upgraded To 'BBB+' From 'BBB' On Stronger Capitalization, Outlook Stable

RMBS ARREARS STATISTICS

Standard & Poor's Maalot (Israel) National Scale: Methodology For Nonfinancial Corporate Issue Ratings

Health Care Service Corp. d/b/a Blue Cross Blue Shield of Illinois, New Mexico, Oklahoma, Texas and Montana Downgraded

Mediobanca SpA. Primary Credit Analyst: Regina Argenio, Milan (39) ;

U.K. Life Insurer Scottish Equitable 'A+' Rating Affirmed; Outlook Remains Negative

Polish Insurance Group PZU 'A' Ratings Affirmed On Criteria For Rating Above The Sovereign; Outlook Stable

South African Life Insurer Liberty Group Ltd. 'zaaa+' South Africa National Scale Rating Affirmed

Austria-Based KA Finanz Downgraded To 'A-/A-2' On Revised Expectation Of State Support; Outlook Stable

Transaction Update: DLR Kredit A/S General Capital Center (Mortgage Covered Bonds)

Belgium-Based Belfius Bank 'A-/A-2' Ratings Affirmed; Outlook Stable

Marine Insurer The Swedish Club Outlook Revised To Positive On Continuing Solid Operating Performance; Ratings Affirmed

R.V.I. Guaranty Co. Ltd. Upgraded To 'BBB+'; Outlook Stable

NN Group 'A-' And Core Subsidiary 'A+' Ratings Remain On CreditWatch Negative After Offer On Delta Lloyd

Mont Blanc Capital Corp. (As Of June 2014)

Russia-Based VTB Bank JSC Upgraded To 'BBB-/A-3' Following Similar Rating Action On The Sovereign; Outlook Stable

Italian Multi-Utility Hera Outlook Revised To Negative On Delayed Credit Metric Recovery; 'BBB+/A-2' Ratings Affirmed

Swiss Financial Services Provider PostFinance AG Assigned 'AA+/A-1+' Ratings; Outlook Stable

African Reinsurance Corp. 'A-' Ratings Affirmed After Insurance Criteria Change; Outlook Stable

Euler Hermes Group Core Subsidiaries Affirmed At 'AA-' On Improved Enterprise Risk Management; Outlook Stable

Dell Inc. Corporate Credit Rating Affirmed; Outlook Revised To Positive On Debt Reduction Expectations

Pacific LifeCorp And Insurance Subsidiaries

Royal Bank of Scotland International Rated 'BBB/A-2'; Outlook Positive

Mapfre Insurance Group Core Entities Downgraded To 'BBB+' Following Downgrade Of Spain; On CreditWatch Negative

Germany-Based UniCredit Bank AG Upgraded To 'BBB+/A-2' On Improving Conditions At The Italian Parent; Outlook Developing

DLR Kredit A/S Affirmed At 'A-/A-2'; Outlook Stable

Connecticut; State Revolving Funds/Pools

Irish Life Assurance Rating Raised To 'A-' Based On Criteria For Rating Above The Sovereign; Outlook Stable

Government Development Bank for Puerto Rico Downgraded To 'CC' From 'CCC-' On Imminent Default; Outlook Negative

Spain-Based Insurance Group Mapfre's Core Entities Affirmed At 'A'; Outlook Stable

Royal Bank of Scotland Ratings Lowered To 'A-/A-2' On Extended Restructuring; Outlook Negative

JSL S.A. 'BB' And 'bra+' Ratings Affirmed; Outlook Remains Negative

Three Euler Hermes Companies Upgraded To 'AA' From 'AA-' Due To Revised Status Within The Allianz Group; Outlook Stable

Dutch Energy Distribution Network Operator Enexis Holding N.V. Assigned 'A-1' Short-Term Rating

Petroleos Mexicanos And Subsidiaries Upgraded To Foreign Currency 'BBB+' And Local Currency 'A' On Sovereign Upgrade

Benchmarking CMBS Maturity Performance And Loss Severities With An Eye Toward 2017

White Plains Capital Company, LLC (As Of April 2014)

Elenia Finance Oyj. Primary Credit Analyst: Alf Stenqvist, Stockholm (46) ;

Asia Insurance Co. Ltd.

Qatar-Based Doha Bank Assurance 'BBB+' Ratings Affirmed; Outlook Remains Negative

Dutch Bank LeasePlan 'BBB+/A-2' Ratings Placed On Watch Negative On Potential Ownership Change

Gabriel Petek, CFA Managing Director U.S. Public Finance Copyright 2016 by S&P Global. All rights reserved.

Research Update: Italy-Based Banca Carige SpA Ratings Lowered To 'BBB-/A-3' On Italy BICRA Change; Outlook Negative.

Transaction Update: Dexia Kommunalbank Deutschland AG Public-Sector Covered Bond Program

How We Rate Insurers

Russia-Based B&N Bank Affirmed At 'B/B'; Outlook Stable

Germany-Based DVB Bank Ratings Lowered To 'BBB/A-2' On Weakened Strategic Importance To Owner; Outlook Negative

Statoil Outlook Revised To Positive; 'A+/A-1' Ratings Affirmed

European Investment Fund Ratings Affirmed At 'AAA/A-1+'; Outlook Stable

AXA China Region Insurance Co. (Bermuda) Ltd. And AXA China Region Insurance Co. Ltd. Rated 'AA-'; Outlook Stable

Ameritas Life Insurance Corp.

Volkswagen Financial Services Outlook To Stable, 'BBB+' Ratings Affirmed; VW Bank Ratings Affirmed, Outlook Negative

Turkey-Based Investment Company Dogus Holding Downgraded To 'B+'; Ratings Placed On CreditWatch Negative

Territory of Yukon 'AA' Rating Affirmed On Exceptional Liquidity And Very Low Debt Burden

BNP Paribas 'A+/A-1' Ratings Affirmed, Off Watch; Outlook Negative; Subordinated Debt Rating Lowered

Research Update: Grupo de Inversiones Suramericana S.A. 'BBB-' Ratings Affirmed, Off CreditWatch On Successful Capitalization Plan.

Highmark Inc. Outlook Revised To Positive From Stable; 'A-' Ratings Affirmed

International Bank for Reconstruction and Development 'AAA/A-1+' Ratings Affirmed; Outlook Remains Stable

Jyske Bank 'A-/A-2' Ratings Affirmed On Offer To Buy Nordjyske Bank

Stand-Alone Credit Profiles: One Component Of A Rating

U.K.-Based Housing Association Notting Hill Home Ownership Assigned 'AA' Rating; Outlook Stable

Bank of Cyprus Assigned 'B/B' Ratings; Outlook Positive

Temasek Holdings 'AAA/A-1+' Ratings Affirmed On Close Government Ties; Outlook Stable

BCS Holding International And BCS (Cyprus) Ltd. Outlooks Revised To Stable On Resilient Earnings; Ratings Affirmed

MS Amlin Group - Syndicate 2001

China Car Funding Investment 2015

Outlook On BrokerCreditService (Cyprus) Revised To Positive On Better Group Funding Profile; 'B/B' Ratings Affirmed

Real Estate Investment Company Grand City Properties Assigned 'BB-' Rating; Outlook Stable

Banca Popolare dell'alto Adige Outlook Revised To Positive From Stable; 'BB/B' Ratings Affirmed

International Business Machines Corp.

Swedish District Heating Company Fortum Varme Holding samagt med Stockholms stad Affirmed At 'BBB+/A-2'; Outlook Stable

Adam & Co. Assigned Preliminary 'BBB+/A-2' Ratings; Outlook Stable; RBS Outlook Revised To Negative, Ratings Affirmed

Icelandic Bank Islandsbanki Affirmed At 'BBB-/A-3' After Change To Agreement With Glitnir; Outlook Still Stable

Banco de Bogota S.A. y Subsidiarias 'BBB-/A-3' Ratings Affirmed; Outlook Stable

Transcription:

Transaction Update: Bankia S.A. (Mortgage Covered Bonds) Primary Credit Analyst: Ana Galdo, Madrid (34) 91-389-6947; ana.galdo@spglobal.com Secondary Contact: Maria Luisa Gomez Grande, Madrid (34) 91-788-7208; marisa.gomez@spglobal.com Table Of Contents Major Rating Factors Outlook Rationale Program Description Rating Analysis Related Criteria WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 1

Transaction Update: Bankia S.A. (Mortgage Covered Bonds) Ratings Detail Major Rating Factors Strengths Available credit enhancement that is well above the target credit enhancement required to achieve a 'A+' rating. Prudent underwriting and servicing standards since the restructuring process began. Weaknesses Although decreasing, there is still a relatively high percentage of remortgage loans, which we consider to have a higher probability of default. The balance of defaulted loans in the non-residential pool is still high, albeit reducing. Outlook S&P Global Ratings' positive outlook on its credit ratings on the mortgage covered bonds ("cédulas hipotecarias" or CHs) issued by Spain-based Bankia S.A. (BBB-/Positive/A-3; Bankia) reflects the positive outlook on the long-term ratings on Spain (BBB+/Positive/A-2). This means that, all else being equal, any rating action on the sovereign would automatically lead to a similar rating action on the covered bonds. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 2

Rationale We are publishing this transaction update as part of our periodic review of Bankia's mortgage covered bond program. In our analysis, we assume the issuer's insolvency and look to the resolution regime, the jurisdictional support, and the cover pool to repay the covered bonds. From our analysis of the legal and regulatory framework for covered bonds in Spain, we have concluded that the assets in Bankia's cover pool are isolated from the risk of a bankruptcy or insolvency of the issuer. This asset isolation allows us to assign a higher rating to the covered bond program than the long-term issuer credit rating (ICR) on Bankia. Bankia is domiciled in Spain, which is subject to the EU's Bank Recovery and Resolution Directive (BRRD). We assess the systemic importance of covered bonds in Spain as very strong. These factors increase the likelihood that Bankia would continue servicing its covered bonds without accessing the cover pool or receiving jurisdictional support, even following a bail-in of its senior unsecured obligations. Therefore, under our covered bonds criteria, we assess the rating reference level (RRL) as 'bbb+'. We considered the likelihood for the provision of jurisdictional support, which we assess as very strong for covered bonds in Spain. This could result in a potential uplift from the RRL of up to three notches under our covered bonds criteria. As Bankia's RRL is 'bbb+' and the jurisdictional support is capped at the long-term rating on the sovereign, the CHs cannot benefit from any notches of jurisdictional support uplift. Therefore, we assess a jurisdiction-supported rating level (JRL) as 'bbb+'. We have reviewed the stratified data asset information provided as of June 30, 2017 and liabilities as of October 2017. Based on our credit and cash flow analysis, we believe that the available credit enhancement exceeds the required credit enhancement for a 'A+' rating. There are currently no rating constraints for the covered bonds that relate to counterparty, legal, administrative, and operational risks. Country risk constrains the ratings on the covered bonds. According to our structured finance ratings above the sovereign criteria (RAS criteria), we can rate covered bonds a maximum of three notches above the long-term rating on the sovereign, unless structural features fully address refinancing risk over a 12-month period. (see " Ratings Above The Sovereign - Structured Finance: Methodology And Assumptions", published on Aug. 8, 2016). As refinancing risk is not mitigated in this program, our ratings on Bankia's mortgage covered bonds are capped at 'A+', three notches above our long-term rating on Spain. We have based our analysis on the criteria articles referenced in the "Related Criteria" section. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 3

Program Description Table 1 Program Overview* Jurisdiction Spain Year of first issuance 2011 Covered bond type Outstanding covered bonds (bil. ) 25.92 Redemption profile Underlying assets Jurisdictional support uplift 0 Unused notches for jurisdictional support 3 Target credit enhancement (%) 49.92 Legislation-enabled Hard bullet Available credit enhancement (%) 130.20 Collateral support uplift 3 Unused notches for collateral support 0 Total unused notches 3 Residential and commercial mortgages *Based on portfolio data as of June 30, 2017 as reported by the issuer and liabilities as of October 31,2017. Cash flow results are as of October 31, 2017. Bankia is one of the major Spanish banks resulting from the merger of seven Spanish savings banks in May 2011. In December 2012 it transferred certain problematic assets to SAREB, the Spanish bad bank. Bankia established its mortgage covered bond program in 1999 (as Caja Madrid at that time), and we first rated it in 2011 as Bankia and since 2008 as Caja Madrid. The covered bonds are regulated by Spanish law, which requires, among other things, minimum overcollateralization of 25% over the eligible mortgage book. By law, if the issuer becomes insolvent, covered bond holders have preferential rights to the entire pool of mortgage assets assigned to the covered bonds as collateral. Table 2 Program Participants Role Name Rating Rating dependency Issuer Bankia S.A. BBB-/Positive/A-3 Yes Arranger, bank account provider/loan originator/servicer Bankia S.A. BBB-/Positive/A-3 No Rating Analysis Legal and regulatory risks In our view, the Spanish covered bond framework sufficiently addresses the relevant legal aspects of our covered bonds criteria. This enables us to assign ratings to Spanish mortgage covered bonds (CHs) that exceed the long-term ICR on the issuer. Spain's legal framework for covered bonds comprises seven main laws. Law 2/1981 (The Mortgage Market Law) and WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 4

its development into Law 716/2009 (Mortgage Market Regulation) restrict covered bond issuance to regulated financial institutions such as commercial and savings banks. There are five laws regarding issuer insolvency: Law 26/1988 (Discipline And Intervention of Credit Institutions), Law 22/2003 (Spanish Insolvency Act), Law 6/2005 (Reorganization And Winding-Up of Credit Institutions), Law 9/2012 (the Restructuring And Resolution of Credit Institutions Act) and Law 11/2015 (Recovery And Resolution Of Credit Institutions And Investment Firms). CHs provide investors with primary recourse to the issuer, which is responsible for full and timely payments as long as it is not in default. If the issuer were to default, the CH holders would be privileged creditors with a claim on all non-securitized or unencumbered mortgage loans on the issuer's balance sheet. Under Spanish law, the issuer must maintain overcollateralization of at least 25%, and only loans meeting certain requirements can be included in the overcollateralization calculation. Eligible loans must be, among other things, loans guaranteed by a first-ranking mortgage and have a loan-to-value (LTV) ratio of below 80% for residential mortgages (or 60% for commercial mortgages). In addition, under the law, an official appraiser must have valued the mortgaged property. Our legal analysis is based on "Structured Finance: Asset Isolation And Special-Purpose Entity Methodology," published on March 29, 2017, and "Covered Bond Ratings Framework: Methodology And Assumptions," published on June 30, 2015. Operational and administrative risks The bank tightened its underwriting policies and improved its servicing when the restructuring process began. This has shown in the bank's targeted lower-risk profile and the reduction of arrears levels. Although the exit of the Spanish government from the bank's shareholder structure will take time (completion is expected by 2019), Bankia has completed its restructuring process (see "Bankia S.A.," published July 19, 2017). The successful completion of this plan has benefitted Bankia's business stability, risk and funding profiles, and efficiency. Specifically, we believe the bank's management has been able to significantly enhance the entity's risk management and accelerate the clean-up of its credit portfolio, which will benefit the bank's future credit performance. Bankia has also rebalanced its funding profile and liquidity position and benefits from an effective governance and strong credit culture within the organization. At the same time, we consider that Bankia still faces some challenges to enhance its core operating profitability while also integrating Banco Mare Nostrum S.A. (BMN). In our view, effective governance and strong credit culture within the organization makes us believe that its asset quality performance will remain in line with its domestic peers after the acquisition of BMN. Under the covered bonds law, if the bank becomes insolvent, an administrator will be appointed to manage the mortgage book. This administrator will be required to actively manage the cover pool assets and to ensure the timely payment of the covered bonds. We believe the issuer will find an administrator, given that the type of assets to be managed is common in Spanish financial institutions. Our analysis of operational and administrative risks follows the principles laid out in our covered bond ratings WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 5

framework criteria. Resolution regime analysis Bankia is domiciled in Spain, which is subject to the EU's BRRD. We assess the systemic importance for Spanish mortgage covered bonds as very strong (see "Assessments For Jurisdictional Support According To Our Covered Bonds Criteria," published on Nov. 3, 2017). Under our covered bonds criteria, this means the RRL can be two notches above the adjusted long-term ICR (adjusted by removing the uplift allocated to reflect extraordinary government support to the issuer, if it exists). This uplift recognizes that resolution regimes like the BRRD increase the probability that an issuer could service its covered bonds even following a default on its senior unsecured obligations. This is because the law exempts covered bonds from bail-in risk if there is a bank resolution. We consider this as an internal form of support, because the bail-in of certain creditors of the issuer does not require direct government support. This increases the likelihood that Bankia would continue servicing its covered bonds without accessing the cover pool or receiving jurisdictional support, even if it were to face insolvency. Given that the long-term ICR on Bankia does not incorporate any notches of uplift due to government support or any other adjustment, the adjusted ICR is the same as the ICR, 'bbb-', and the RRL is 'bbb+', which reflects the two-notch uplift from the adjusted ICR due to very strong systemic importance. Jurisdictional support analysis In our jurisdictional support analysis, we assess the likelihood that a covered bond program facing stress would receive support from a government-sponsored initiative instead of from the liquidation of collateral assets in the open market. Under our assessments for jurisdictional support under our criteria, the expected jurisdictional support for Spanish covered bonds is very strong. Under our covered bonds criteria, this means that the program can receive up to three notches of jurisdictional uplift above the RRL. However the jurisdictional support is capped at the long-term rating on the sovereign ('BBB+'). As Bankia's RRL is 'bbb+', the CHs cannot benefit from any notches of further jurisdictional support uplift from the RRL, resulting in a JRL of 'bbb+'. Collateral support analysis We base our analysis on stratified mortgage book data as of June 30, 2017. The cover pool assets comprises residential and non-residential (commercial) mortgage loans originated by Bankia and the savings banks that formed the entity (see table 3). The portfolio's commercial component comprises mainly mortgage loans to small businesses and developers. We analyze the credit quality of the portfolio by applying our European residential loans criteria and our criteria for analyzing European commercial real estate collateral in covered bonds (see "Methodology And Assumptions: Assessing Pools Of European Residential Loans," published on Aug. 4, 2017 and "Analyzing European Commercial Real Estate Collateral In European Covered Bonds," published on March 31, 2015). We have analyzed aggregate data from the issuer and applied stresses that are commensurate with a 'AAA' rating scenario to estimate the level of defaults. In doing so, we use the following measures: our risk measure, the weighted-average foreclosure frequency (WAFF), and our loss estimate measure, the weighted-average loss severity (WALS). WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 6

For our analysis, we have excluded defaulted loans (more than one year past due), due to uncertainty regarding their future performance. We have also excluded mortgage loans backed by land, due to uncertainty regarding their valuation. Finally, we removed loans granted to Bankia employees from the cover pool, due to the risk of such loans being set off if the issuer were to become insolvent. We also deduct a small volume of loans granted outside Spain as we do not have detailed information to perform our credit analysis on these loans. We therefore also reduced the corresponding collateral in our cash flow model, but included expected recoveries on defaulted assets. Compared with June 2016, the total collateral (after our adjustments) has decreased due to the reduction of the mortgage book. The pace of the reduction of collateral has slowed over the last three years due to the increase in loan origination. Tables 3 to 8 summarize the cover pool's composition. Table 3 Cover Pool Composition --As of June 30, 2017-- --As of June 30, 2016-- Asset type Value (Mil. ) Percentage of cover pool (%) Value (Mil. ) Percentage of cover pool (%) As reported by the issuer Residential 51,512 86.34 54,218 85.24 Non-residential 8,153 13.66 9,386 14.76 Total 59,665 100.00 63,603 100.00 After our adjustments* Residential 49,179 88.09 51,703 87.31 Non-residential 6,649 11.91 7,515 12.69 Total 55,828 100.00 59,217 100.00 *Balance net of defaults, land, employee loans, and loans granted outside Spain. Table 4 Key Credit Metrics --As of June 30, 2017-- --As of June 30, 2016-- Weighted-average original loan-to-value (LTV) ratio (%) Weighted-average loan-to-value (LTV) ratio (%) reported Weighted-average loan-to-value (LTV) ratio (%)* Residential Non-residential Total Residential Non-residential Total 72.97 N/A 72.97 72.69 N/A 72.69 56.27 57.14 56.37 57.14 70.44 58.83 65.24 68.78 65.66 68.78 76.31 69.74 Weighted-average loan seasoning (months) 100.00 91.00 98.93 91.00 62.00 87.32 Loans in arrears over 30 days to 90 days (%) ** Loans in arrears over 90 days to 360 days (%) ** 1.27 1.48 1.30 1.23 1.55 1.28 0.79 1.76 0.91 0.88 2.45 1.08 Defaults (%) 3.07 13.79 4.35 3.16 14.31 4.57 Broker originated (%) 6.39 N/A 5.63 7.45 N/A 6.50 Restructured (%) 21.96 38.00 23.87 21.73 42.16 24.32 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 7

Table 4 Key Credit Metrics (cont.) --As of June 30, 2017-- --As of June 30, 2016-- Residential Non-residential Total Residential Non-residential Total Second or higher-ranking mortgage (%) 3.11 N/A 2.74 3.19 N/A 2.79 Second homes (%) 8.56 N/A 7.54 8.65 N/A 7.55 Buy-to-let (BTL) (%) 3.23 N/A 2.85 9.65 N/A 8.43 Self employed (%) 16.39 N/A 14.44 15.12 N/A 13.20 Non-Spanish citizens (%) 1.49 N/A 1.31 1.50 N/A 1.31 Credit analysis results: Weighted-average foreclosure frequency (WAFF; %) 38.08 62.41 40.98 38.83 67.66 42.49 Weighted-average loss severity (WALS; %) 30.71 59.19 34.10 33.13 61.09 38.78 AAA' credit risk (%) 39.15 42.76 Country averages: WAFF (%) 25.60 52.01 28.75 25.74 53.55 31.76 WALS (%) 27.67 51.79 30.54 31.28 55.57 37.03 *LTV ratios are calculated after adjusting valuations for fluctuations in house prices. HPI--House price index. ** Arrears % calculated net of defaults. N/A--Not applicable or not available. Table 5 Original Loan-To-Value Ratios (%) --As of June 30, 2017-- --As of June 30, 2016-- Residential (%) Residential (%) 0-60 23.26 23.66 60-70 13.81 13.77 70-80 28.04 27.90 80-90 16.60 16.56 90-100 5.86 5.71 Above 100 12.42 12.39 Weighted-average LTV 72.97 72.69 Table 6 Loan Seasoning Distribution* --As of June. 30, 2017-- --As of June. 30, 2016-- Residential (%) Non-residential (%) Total (%) Residential (%) Non-residential (%) Total (%) Less than 12 months 0.23 7.39 1.08 0.23 8.21 1.24 12-24 0.24 2.39 0.50 0.22 2.43 0.50 24-48 1.01 6.57 1.67 0.91 6.68 1.64 48-72 1.89 12.13 3.11 1.74 11.53 2.98 72-96 3.00 12.46 4.13 2.70 11.94 3.87 96-132 6.37 17.26 7.67 6.18 14.34 7.21 132-168 8.33 14.90 9.11 7.86 15.04 8.77 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 8

Table 6 Loan Seasoning Distribution* (cont.) --As of June. 30, 2017-- --As of June. 30, 2016-- Residential (%) Non-residential (%) Total (%) Residential (%) Non-residential (%) Total (%) >168 78.92 26.90 72.72 80.17 29.83 73.78 *Seasoning refers to the elapsed loan term. Geographic Distribution Of Loan Assets Table 7 --As of June 30, 2017-- --As of June 30, 2016-- Top five concentrations Residential (%) Non-residential (%) Total (%) Residential (%) Non-residential (%) Total (%) Madrid 33.81 28.09 33.13 33.88 24.85 32.74 Valencia 15.91 18.70 16.24 15.75 17.84 16.01 Catalonia 14.87 15.57 14.95 14.76 15.92 14.91 Andalucia 9.20 7.61 9.01 9.27 7.87 9.10 Castilla-La Mancha 5.44 2.91 5.14 5.49 2.77 5.14 Others 20.77 27.12 21.53 20.85 30.75 22.11 Total 100.00 100.00 100.00 100.00 100.00 100.00 Table 8 Collateral Uplift Metrics Nov 2017 Analysis October 2016 Analysis Asset WAM (years) 20.14 18.99 Liability WAM (years) 7.13 7.81 Available credit enhancement (%)* 119.92 124.97 AAA' credit risk (%) 39.15 42.76 Required credit enhancement for first notch of collateral uplift (%) 32.47 35.23 Required credit enhancement for second notch of collateral uplift (%) 39.15 47.75 Required credit enhancement for third notch of collateral uplift (%) 47.22 50.24 Target credit enhancement for maximum uplift (%) 49.92 52.73 Potential collateral-based uplift (notches) 4 4 Adjustment for liquidity (Y/N) N N Adjustment for committed overcollateralization (Y/N) Y Y Collateral support uplift (notches) 3 3 WAM--Weighted-average maturity. *After our adjustments. Our assessment of credit risk for the residential part of the pool, compared with our previous analysis, has decreased as both the WAFF and the WALS have decreased. In the residential book, the WAFF has decreased slightly due to an increase in seasoning, slightly lower arrears percentage, and lower percentage of buy-to-let loans. The WALS has decreased due to the lower current reported LTV ratios and LTV ratios after house price index (HPI) adjustment. For the commercial part of the pool, the WAFF and WALS have both decreased. The WAFF is lower due to the lower reported current LTV ratios and LTV ratios after HPI adjustment. The decreases are also due to lower arrears and WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 9

restructured loans. The decrease in the WALS is driven by the lower LTV rations, which compensate a slightly higher percentage of operating properties as defined under our commercial real estate criteria. The final result is that our credit risk measure, WAFF x WALS, is lower than in June 2016 (see table 4). Compared with June 2016, the percentage of residential loans and the cover pool's average loan seasoning has increased. The percentage of defaulted loans has decreased, also due to the disposal of deteriorated assets. Our analysis of the covered bond program's payment structure shows that cash flows from the cover pool assets would be sufficient, at the given rating, to pay the covered bond holders interest and principal. The covered bonds are exposed to refinancing risk because asset and liability mismatches are not addressed by structural features, such as pass-through liabilities or committed liquidity arrangements. By applying our credit and cash flow stresses, we calculate a target credit enhancement of 49.92% (based on asset information provided as of June 30, 2017 and liabilities as of October 2017). This is lower than in our previous analysis (52.73%), mainly due to our improved credit results and a lower concentration of covered bonds maturities in the short term. This target credit enhancement is below the available credit enhancement after we made our adjustment of 119.92%. Because there is an active secondary market for Spanish mortgages such as the ones in the mortgage book, the program can potentially benefit from up to four notches of collateral-based uplift from the JRL under our covered bonds criteria. We analyze the cash flows by applying our credit stresses as determined in our assessment of credit risk, as well as liquidity and interest rate stresses. We also ran different default timing and prepayment patterns. For assessing market value risk, we applied a target asset spread in our cash flow analysis. We applied a spread of 736 basis points (bps) that reflects the mix of residential and non-residential loans in the mortgage book, as outlined in "Assessments For Target Asset Spreads According To Our Covered Bonds Criteria," published on Nov. 3, 2017. The adjusted credit enhancement is therefore commensurate with a potential four-notch collateral-based uplift above the JRL. We have lowered the potential collateral-based uplift to three notches due to the issuer's lack of commitment to maintain overcollateralization at a level, which supports the ratings on the covered bonds. However, there is no adjustment for liquidity that is not covered for the next six months. This is because, under our RAS criteria, we have already limited the number of notches of uplift above the long-term sovereign rating on Spain to three. As Spain is rated BBB+/Positive/A-2, the cap for the ratings on the mortgage covered bonds is 'a+'. The maximum achievable rating for these covered bonds is therefore 'A+', three notches above the JRL and three notches above the rating on the sovereign. Counterparty risk We analyze counterparty risk by applying our current counterparty criteria (see "Counterparty Risk Framework Methodology And Assumptions," published on June 25, 2013 and "Counterparty Risk Analysis In Covered Bonds," published on Dec. 21, 2015). WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 10

The program's only counterparty is Bankia, in its role as bank account provider. In our view, however, the Spanish legal framework mitigates bank account risk in covered bond transactions when the issuer is the bank account provider. Therefore, counterparty risk does not constrain our ratings on Bankia's mortgage covered bonds. Country risk We analyze country risk by applying our RAS criteria. According to these criteria, we consider covered bonds backed by mortgage assets to have moderate sensitivity to country risk. We can rate the covered bonds a maximum of three notches above the long-term rating on the sovereign, unless structural features fully address refinancing risk over a 12-month period. In this case, we could rate the covered bonds four notches above our long-term rating on the sovereign. However, refinancing risk is not mitigated in Bankia's mortgage covered bond program, as it is in other Spanish mortgage covered bond programs that we rate. Given our ratings on Spain (BBB+/Positive/A-2), the maximum ratings that the Spanish mortgage covered bonds can achieve--with refinancing risk not fully mitigated--is 'A+'. The ratings on the covered bonds would be the lower of the maximum rating uplift under our covered bonds criteria, and three notches above the long-term rating on the sovereign, which results in a 'A+' rating. Our RAS criteria therefore cap the ratings on the covered bonds. POTENTIAL EFFECTS OF PROPOSED CRITERIA CHANGES Our ratings are based on our applicable criteria, including our covered bonds criteria. However, the resolution regime analysis section of these criteria is under review (see "Request For Comment: Methodology For Incorporating The Effect Of Resolution Regimes Into Covered Bond Ratings," and "Request for Comment: Methodology For Assigning Financial Institution Resolution Counterparty Ratings," both published on Jan. 31, 2017). As a result of this review, we may amend certain paragraphs of our covered bonds criteria. This change may affect the ratings on the outstanding covered bonds issued under this covered bond program. Until this time, we will continue to rate and surveil these covered bonds using our existing criteria (see "Related Criteria"). Related Criteria Legal Criteria: Structured Finance: Asset Isolation And Special-Purpose Entity Methodology, March 29, 2017 Criteria - Structured Finance - General: Methodology And Assumptions: Assessing Pools Of European Residential Loans, Dec. 23, 2016 Criteria - Structured Finance - General: Ratings Above The Sovereign - Structured Finance: Methodology And Assumptions, Aug. 8, 2016 Criteria - Structured Finance - Covered Bonds: Counterparty Risk Analysis In Covered Bonds, Dec. 21, 2015 Criteria - Structured Finance - Covered Bonds: Covered Bond Ratings Framework: Methodology And Assumptions, WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 11

June 30, 2015 Criteria - Structured Finance - Covered Bonds: Methodology And Assumptions: Analyzing European Commercial Real Estate Collateral In European Covered Bonds, March 31, 2015 Criteria - Structured Finance - Covered Bonds: Covered Bonds Criteria, Dec. 9, 2014 Criteria - Structured Finance - General: Counterparty Risk Framework Methodology And Assumptions, June 25, 2013 General Criteria: Methodology: Credit Stability Criteria, May 3, 2010 General Criteria: Use Of CreditWatch And Outlooks, Sept. 14, 2009 Related Research Global Covered Bond Characteristics And Rating Summary Q3 2017, Nov. 27, 2017 Spanish RMBS Index Report Q32 2017, Nov. 22, 2017 Assessments For Jurisdictional Support According To Our Covered Bonds Criteria, Nov. 3, 2017 Assessments For Target Asset Spreads According To Our Covered Bonds Criteria, Nov. 3, 2017 Bankia S.A., July 19, 2017 This Time Is Different: The Eurozone Recovery Is Alive And Kicking, Oct. 2, 2017 European Economic Snapshots For 3Q17 Published, Sept. 14, 2017 Low Lending Rates Continue To Fuel Europe's Housing Market Recovery, Aug. 1, 2017 Bankia S.A., July 19, 2017 Mostly Positive Rating Actions On Spanish Banks On Largely Completed Provisioning Of Legacy Problem Assets, Feb. 9, 2017 Request For Comment: Methodology For Incorporating The Effect Of Resolution Regimes Into Covered Bond Ratings, Jan. 31, 2017 Request for Comment: Methodology For Assigning Financial Institution Resolution Counterparty Ratings, Jan. 31, 2017 Outlook Assumptions For the Spanish Residential Mortgage Market, June 24, 2016 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 12

Copyright 2017 by Standard & Poor s Financial Services LLC. All rights reserved. No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor's Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an "as is" basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT'S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages. Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P's opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof. S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process. S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com and www.globalcreditportal.com (subscription) and www.spcapitaliq.com (subscription) and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees. STANDARD & POOR'S, S&P and RATINGSDIRECT are registered trademarks of Standard & Poor's Financial Services LLC. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT DECEMBER 19, 2017 13