NIBC COVERED BOND PRESENTATION - August 2020

Page created by Guy Gonzalez
 
CONTINUE READING
NIBC COVERED BOND PRESENTATION - August 2020
NIBC COVERED BOND
PRESENTATION

August 2020

                    1
NIBC COVERED BOND PRESENTATION - August 2020
EXECUTIVE SUMMARY
                                            ▪ Focused mid-market corporate and retail franchise with differentiated approach

                                            ▪ Net profit of EUR 3 million in H1 2020 (EUR 83 million in H1 2019)

                                            ▪ Net interest margin of 1.85% in H1 2020 (1.89% in 2019)
           NIBC
                                            ▪ Impairment ratio of 0.95% in H1 2020 (from 0.29% in 2019)

                                            ▪ Cost-to-income ratio at 54% in H1 2020 (44% in 2019)

                                            ▪ Solid capital position, with fully-loaded CET 1 ratio at 18.5% and leverage ratio of 7.3% at half year 2020

                                            ▪ AAA/AAA (S&P/Fitch) rated Conditional Pass-Through Covered Bonds

                                            ▪ Law-based programme, registered with the Dutch Central Bank
   Covered Bond                             ▪ Favorable regulatory treatment
    Programme
                                            ▪ Documented minimum overcollateralisation of 15%

                                            ▪ Cover pool of prime Dutch residential mortgage loans

                                            ▪ Total residential mortgage book of EUR 9.0 billion1

                                            ▪ Despite Covid-19 the Dutch housing market remains resilient: NPLs remain low and credit loss expenses at half year
Mortgage Business                                2020 were EUR 5 million

                                            ▪ Origination via independent intermediaries, underwriting criteria fully controlled by NIBC

                                            ▪ In-house arrears and foreclosure management

1: Excludes buy-to-let exposure of EUR 0.8 billion                                                                                                                 2
TABLE OF CONTENTS
1.        NIBC BUSINESS AND FINANCIAL UPDATE HALF YEAR 2020           4
2.        DUTCH HOUSING AND MORTGAGE MARKET                           26
3.        RETAIL CLIENT OFFERING AND ASSET QUALITY                    29
4.        CONDITIONAL PASS-THROUGH COVERED BOND PROGRAMME             34

APPENDIX I COVID-19: OVERVIEW OF SELECTED POLICY MEASURES FOR BANKS   38
APPENDIX II MORTGAGE BUSINESS AT NIBC                                 40
APPENDIX III MAIN UNDERWRITING CRITERIA                               43
APPENDIX IV ASSET COVER TEST                                          46
APPENDIX V CONDITIONAL PASS-THROUGH SCENARIOS                         48
APPENDIX VI INVESTOR REPORTING AND LEGAL FRAMEWORK                    50

                                                                           3
NIBC BUSINESS AND
FINANCIAL UPDATE
HALF YEAR 2020

                    4
HALF YEAR PERFORMANCE
Performance significantly impacted by COVID-19 in first half of 2020
                                                                  MEDIUM-TERM
                 METRICS                                           OBJECTIVES            H1 2020              COMMENTS

                                                                                                              ▪   Net profit in H1 2020 of EUR 3 million
             Return on Equity
                                                                           10 - 12%          0.3%
                (Holding)                                                                                     ▪   We reiterate the AGM statement from April 2020 that the medium-
                                                                                                                  term objective of a ROE between 10-12% is not expected to be
                                                                                                                  achieved in 2020 due to the impact of the COVID-19 pandemic
              Cost-to-income
                                                                            < 45%            54%              ▪   Fully-loaded cost-to-income ratio of 54% at stable operating
                 (Holding)
                                                                                                                  expenses
                      CET 1                                                                                   ▪   Improvement of the CET 1 ratio in H1 2020 to 18.5%, displaying a
                                                                            ≥ 14%           18.5%                 significant buffer above minimum SREP requirements
                    (Holding)
                                                                                                              ▪   Following the ECB recommendation, NIBC will not pay an interim
            Dividend pay-out
                                                                                                                  dividend in 2020
                                                                            ≥ 50%             0%
                (Holding)

                      Rating
                                                                            BBB+      BBB+ Negative Outlook
                      (Bank)

     .

Note: Financials for NIBC Holding as of H1 2020, unless otherwise stated
Rating reflects S&P’s long-term issuer credit rating on NIBC Bank                                                                                                                    5
OUR RESPONSE TO COVID-19
First priority to safeguard health of our staff and families and to ensure business continuity

                  Our People                                                Our Business                                                Our Clients

▪   Almost all staff working from home since 16           ▪   Since beginning of March, Business Continuity           ▪   Prudently extending credit to businesses of all
    March 2020 in a fully remote working                      Plan (BCP) in place, headed by CFO/CRO with                 sizes for working capital and general corporate
    environment                                               initially (bi)-daily update calls, currently set to a       purposes
                                                              weekly schedule
▪   Since July NIBC is gradually and in a safe manner                                                                 ▪   Client relief such as 90-day grace period for
    (keeping 1.5m distance, maximum number of             ▪   Strong focus on liquidity management leading to             mortgage payments
    people in the office, A- and B- teams, etc)               an increase of NIBC’s liquidity buffers to EUR          ▪   Increased monitoring of portfolios on a name-by-
    facilitating working at our offices again                 4.1bn in H1 2020                                            name basis, offering tailor-made solutions for
▪   Skeleton staff at office locations to ensure          ▪   Active monitoring of the development of our                 existing clients where necessary
    continuity – taken special measures into account          retail savings. Currently, no wholesale                 ▪   Cautious client origination on corporate client
                                                              transactions planned nor needed
▪   Intensified communication to all staff with regular                                                                   side; focus on portfolio management, also using
    Corona news releases, periodic video updates by       ▪   Regular contact with various regulators and                 the tools of our partner OakNorth
    an ExCo member                                            Dutch Banking Association
▪   Early payment of the annual € 600 euro per            ▪   Cost deep-dive to reduce monthly run-rate,
    employee to spend on work facilities at home              including stopping of marketing campaigns,
                                                              reductions of external staff, reprioritising (large)
▪   Regular updates to management on (possible)
    infected staff                                            projects

                                                                                                                                                                            6
FOCUSED TRANSFORMATION
Continued rebalancing of our portfolios towards more resilience
NIBC PORTFOLIO TRANSFORMATION SINCE 2018                                   COMPOSITION NIBC’S        COMMENTS
                                                                           CLIENT OWN BOOK ASSETS    ▪     The deliberate reduction of certain asset classes - as
                                                             H1 2020 vs.
in EUR billion                             H1 2020   FY 2018    FY 2018                                    indicated in the Capital Market Update in Q4 2018 -
                                                                                    FY 2018                continued in H1 2020
 Energy                                       0.7       0.8        -20%
 Shipping                                     0.9       1.4        -35%                              ▪     Total client assets - including originate-to-manage -
 Financial sponsors & Leveraged Finance       1.0       1.4        -29%                                    increased by 13% since 2018
 Commercial Real Estate                       1.1       1.3        -14%                              ▪     Clients assets for NIBC’s own book declined by 2%,
 Fintech & Structured finance                 1.3       1.0        25%                                     displaying continued rebalancing towards a higher
                                                                              52%   19.1bn    48%
 Infrastructure                               1.6       1.6         -2%                                    share of retail and other granular asset classes:
 Mid Market Corporates                        1.3       1.5        -10%                                    •    Decreased exposure in the cyclical sectors
 Total corporate loans (drawn & undrawn)      7.9       9.0        -13%                                         Shipping, Energy and Leveraged Finance by EUR
 Beequip and other lease receivables          0.6       0.4        33%                                          1.0 billion (-29%)
 Investment loans                             0.2       0.2        -28%                                    •    Growth in more granular exposures in Fintech &
 Equity investments                           0.3       0.2        26%              H1 2020                     Structured Finance (+25%)
 Total corporate client assets                8.9       9.9        -10%
                                                                                                           •    Growth of new higher margin businesses such
 Owner-occupied mortgage loans                9.0       8.6         5%
                                                                                                                as leasing incl. Beequip (+33%) and Buy-to-Let
 Buy to Let mortgages                         0.8       0.6        19%                                          (+19%)
 Total retail client assets                   9.8       9.2         6%
                                                                                                     ▪     Strong growth of the retail originate-to-manage
 OTM Retail client assets                     5.6       2.4       133%
                                                                              48%    18.6bn   52%
                                                                                                           offering by EUR 3.2 billion to EUR 5.6 billion
 OTM Corporate client assets                  1.0       0.9        21%
 Originate-to-manage assets                   6.7       3.3       104%                              Retail client
                                                                                                    assets

                                                                                                    Corporate
                                                                                                    client assets                                            7
COMPOSITION OF NIBC’S TOTAL ASSETS
Result of continued rebalancing
NIBC’S TOTAL ASSETS                                            CORPORATE LOANS                                                      COMMENTS
                                                                                                                                    ▪    Diversified portfolio: of NIBC’s total assets
             3% 2%                                                                                                                       of EUR 22.2bn at half year 2020:
       1%
                         5%                                                              3%          4%                                  •   11% is in ‘liquid means’ (governments
                                             29%                                                                                             & central bank)

                                                                           5%
                                                                                                               2%                        •   46% in residential mortgage loans

                                                                                                                   4%

         46%                                11%
                                                                                 6%
                                                                                                     5%
                                       3%

   Corporate loans                Governments & central bank    Commercial Real Estate                    Energy
   Other financial institutions   Residential mortgage loans    Financial Sponsors & Leveraged Finance    Fintech & Structured Finance
   Equity investments             Lease Receivables             Infrastructure                            Mid Market Corporates

   Derivatives                    Other                         Shipping

                                                                                                                                                                                    8
CORPORATE CLIENT OFFERING
Progressing with rebalancing strategy

     CORPORATE LOAN ORIGINATION                               REBALANCING THE PORTFOLIO                        FACTS AND FIGURES
                            SELECTIVE ORIGINATION                         ACTIVELY MANAGED CORPORATE                   NET PROMOTOR SCORE (NPS)
                                                                          RWA

                            0.6bn                                           8.9bn                                      35%
      In EUR bn
                                                                                                                                           C+
                                                                                                                                   1
                                                               ▪   Growth in Leasing with Beequip (+14%)

                   3.7                                         ▪   Reduced exposures in Energy, Shipping and
                                                                   Leveraged Finance by nearly EUR 0.3bn                                   /PRIME
                                              3.0
                                                                   (compared to EOY 2019)
                                                               ▪
                                                                                                                                         22
                                                                   Continued focus of margin over volume                           1

                                                      0.6

                 2018                        2019   H1 2020

1   FY 2019 score, survey not updated for H1 2020
                                                                                                                                                  9
RETAIL CLIENT OFFERING
Strong mortgage origination results in market share of 4%

     MORTGAGE LOAN ORIGINATION                                              GROWTH                                                CLIENTS
                            STRONG ORIGINATION                                            MARKET SHARE ORIGINATION                          ▪ Number of clients +7% since FY 2019
                                                                                                                                            ▪ Total number of clients 121k

                            2.2bn                                                                  4%                                       ▪ Number of clients -2% since FY 2019
                                                                                                                                            ▪ Total number of clients 306k

       MORTGAGE LOAN PORTFOLIO                                              LOW RISK PORTFOLIO                                    FACTS AND FIGURES
       In EUR bn                                                    15.4
                                              14.0                          ▪   Strong growth OTM portfolio from EUR 4.3

                                                                                                                                            7.8
                                                                                billion to EUR 5.6 billion                                                NIBC DIRECT
                 11.6                                                5.6
                                              4.3                           ▪   Total OTM mandates increased to EUR 8.8 billion                           CUSTOMER SURVEY
                  2.4                                                       ▪   Growth in the Buy-to-let portfolio of 7%                                  SCORE SAVINGS1
                  0.6                         0.7                    0.8
                  8.6                         9.0                    9.0    ▪   66% loan to value on own book residential

                                                                                                                                            8.0
                                                                                                                                                          NIBC DIRECT
                                                                                mortgage portfolio
                                                                                                                                                          CUSTOMER SURVEY
                 2018                        2019                 H1 2020   ▪   Retail savings increased in H1 2020 by 1.5% to
                Owner-occupied         Buy-to-let    Originate-to-manage        EUR 9.6 billion                                                           SCORE MORTGAGES1

1   FY 2019 score, survey not updated for H1 2020
                                                                                                                                                                                    10
SUSTAINABILITY EMBEDDED IN OUR STRATEGY
The way we do business
IT BEGINS WITH US                                INTEGRATED BUSINESS APPROACH                           STRONG SUSTAINABILITY RATINGS
           ▪   100% renewable electricity                  ▪   Embedded in NIBC’s business strategy      ISS OEKOM
               across all locations                            & the way we do business
           ▪   Significant reduction in use of
               gas for heating and cooling
                                                           ▪   Robust sustainability policy
                                                               framework
                                                                                                                            C+ / Prime
           ▪   25% of employees commute by                 ▪   Integrated risk management
               bicycle                                                                                   SUSTAINALYTICS
                                                           ▪   Comprehensive reporting

                                                                                                                                         22
OWN OPERATIONS                                   COMMUNITY ENGAGEMENT
                                                                                                         MSCI
                                                           ▪   6 NGO’s operating from NIBC’s
                                                               headquarters
                                                           ▪   Focus on SCR activities which directly
                                                                                                                                         AA
                                                               benefit our communities
 Carbon Neutral in        Head office 100%                 ▪   Sustainability challenges in the NIBC     REPRISK
 own operations           Co2-neutral                          Talent Program
                                                           ▪   High engagement among employees                                          AAA

                                                                                                                                          11
OUR STRATEGIC PRIORITIES
                                                                                   Continuous evolution of client franchise, expertise and propositions
                                                                                   1        ▪ Progressing well with the execution of the rebalancing strategy, reducing
                                                                                              exposure in highly-cyclical sectors
Further optimisation of capital structure                                                   ▪ Strong mortgage origination across all tenors
and diversification of funding
▪ Stable funding costs at 71bps
▪ Strong CET 1 ratio of 18.5%
▪ Strong liquidity buffers of EUR 4.1 billion to             6                                                 2 Focus on growth of asset portfolio in core markets
  address COVID-19, including merger AG into NV                                                                   ▪ Continued (+14% in H1 2020) growth in Beequip
                                                                                                                  ▪ Continued (+7% in H1 2020) growth in Buy-to-Let
                                                                                                                  ▪ Off-balance growth of mortgage portfolios of EUR 1.3
                                                                                                                    billion (+30%)
Ongoing investment in people, culture
and innovation                                               5                                                 3 Diversification of income
▪ Executed 3 Employee experience surveys re Covid-19                                                              ▪ Increased total OTM mandates for mortgages in H1
▪ Complemented our ‘working from home’ policy with a                                                                2020 by 35% from EUR 6.5 billion to EUR 8.8 billion
  seamless transition to online training and development
▪ Additional attention spent to vitality next to regular
  focus (a.o. Virgin Pulse Global Challenge)                                       4
▪ Expanded successful initiative of ‘Flying Goalies’:
  temporary assignments in other parts of organization           Building on existing agile and effective organisation
▪ Election of deal of the quarter and topic of the quarter       ▪ Strategic investments in fintechs continue
  based on engagement (shares and likes) in social media         ▪ Permanent and increased focus on ‘Know-Your-Customer’ (KYC) and Anti-Money
                                                                   Laundering results in further strengthening of processes on both sides of the business
                                                                   on track                                                                                           12
BLACKSTONE OFFER LAUNCH
Timetable until closing
Publication of Offer                                                Paulus de Wilt, CEO and Chairman of the Managing Board of NIBC: “We are excited to announce an
Memorandum                                                          important next step for the future of our company with the launch of the Offer today. As we navigate
▪ 7 August 2020                                                     unprecedented times, we are proud that we have been able to continue our dynamic and agile
                                                                    approach that allows us to successfully capitalize on evolving market opportunities across our corporate
   Commencement Acceptance                                          client franchise where we focus on niche, underserved or granular markets as well as in our retail client
   Period                                                           franchise where we have a strong foothold in the Dutch mortgage market. With Blackstone, NIBC will
   ▪ 10 August 2020                                                 have a strong partner to support our strategy through the current challenging environment and
       Publication H1 2020 Results                                  continue to seek to innovate through new avenues of growth, including our recent partnerships with a
       ▪ 13 August 2020                                             number of Fintech companies and our evolving Originate-to-Manage product”

                                                                    Qasim Abbas, Senior Managing Director, Blackstone: “Blackstone shares the Managing Board’s and
                  EGM                                               Supervisory Board’s vision to further strengthen NIBC’s position as a leading European niche banking
                  ▪ 7 October 2020                                  player and create long-term value for all stakeholders. Reaching this deal in a challenging environment
                                                                    is testament to our commitment and confidence in NIBC as well as the potential of the business, and we
                                                                    look forward to an exciting journey ahead.”
                          Closing Acceptance Period
                          (unless extended)
                                                                    Dick Sluimers, Chairman of the Supervisory Board of NIBC: “It is with great satisfaction that we
                          ▪ 19 October 2020
                                                                    announce this important milestone for NIBC today. The Supervisory Board has closely monitored global
                                                                    developments that evolved over the past months, thoroughly reviewed and assessed the Offer and in
                                                                    light of its fiduciary duties, considered the interests of all stakeholders. The Offer provides minority
           Acceptance Period                  Potential extension   shareholders with a fair cash price and a certain delivery of the 2019 Final Dividend, while at the same
                                                                    time facilitating an exit for JCF. NIBC is appreciative of the support and stewardship it has received from
                                                                    its controlling shareholder JCF for over 15 years and the collaborative effort of JCF and its
    Subject to declaration of no objection (DNO) DNB/ECB
                                                                    representatives to grow NIBC into the business it is today. NIBC is also grateful for the support of
                                                                    Reggeborgh since the IPO. Blackstone will provide further support for NIBC’s strategy and a solid basis
                                                                    to secure the long-term interests of NIBC, our employees, deposit holders and clients”
                                                                                                                                                                            13
FINANCIAL RESULTS
HALF YEAR 2020

                    14
INCOME STATEMENT
Net profit under pressure from COVID-19
INCOME STATEMENT                                                    PROFIT AFTER TAX AND RETURN ON EQUITY                                      COMMENTS
                                          IFRS 9   IFRS 9 H1 2020                                                                              ▪   Profit after tax and return on equity are significantly
                                                               vs                                                                                  negatively impacted by the COVID-19 pandemic
                                         H1 2020 H1 2019 H1 2019       13.6%
Net interest income                         208      209      0%                                                                               ▪   This impact is mainly reflected in:
Net fee and commission income                19       19      0%                                        11.8%
                                                                       10.8%                                                                       •   credit loss expenses of EUR 84 million, including
Investment income                             5       16    -69%
                                                                                                 9.7%                                                  a management overlay of EUR 20 million
Other income                                (17)       7    -343%                                       11.4%
Operating income                            215      251    -14%                                                                                   •   negative fair value movements of EUR 15 million
Personnel expenses                           55       57     -4%                                          7                                            on retained positions of North Westerly CLOs
Other operating expenses                     49       47      4%         44
Depreciation and amortisation                 3        3      0%
                                                                                                                                                   •   lower investment income
Regulatory charges                           10        9     11%                                                                               ▪   On the other hand stable net interest income and
Operating expenses                          117      116      1%                                                                    0.7%           net fee & commission income support the P&L
Net operating income                         98      135    -27%                                         194
                                                                        173                                                                    ▪   Operating expenses are also in line with HI 2019,
Impairments of assets                        84       21    300%                                                                0.3%
Tax                                           5       25    -80%                                                                                   which is the balance of:
                                                                                                 83
                                                                                                                                    4
Profit after tax                              9       89    -90%
                                                                                                                                    3
                                                                                                                                                   •   decreased expenses from the discontinuation of
Profit attributable to non-controlling
shareholders
                                              6        6      0%                                                                                       our capital market activities, partially offset by:
                                                                        2018                H1 2019      2019                 H1 2020
Profit after tax attributable to                                                                                                                   •   higher expenses from the increase of personnel
                                              3       83      -%
shareholders of the company                                             Non-recurring
                                                                        Profit after taxprofit            Profit after tax profit
                                                                                                          Non-recurring
                                                                                                                                                       in Beequip and Lendex and for projects
                                                                        Return on equity                  Return on equity ex. non-recurring       •   Operating expenses include non-recurring
                                                                                                                                                       expenses amounting to EUR 5 million with
                                                                                                                                                       respect to the merger with NIBC Bank
                                                                                                                                                       Deutschland AG and the Blackstone offer
                                                                                                                                                                                                     15
PORTFOLIO VOLUMES AND SPREADS
Continued focus on building a more granular portfolio while decreasing cyclical exposures
CORPORATE LOAN SPREADS & VOLUMES                                            RETAIL ASSET SPREADS & VOLUMES                                                 COMMENTS
                                                                                                             3.45%                          3.58%          ▪   Corporate client assets:
                                                                                  3.28%
                                 4.94%                   4.96%
        4.84%                                                                                                                                                  •   Own book corporate client assets decreased in
                                                                                   2.36%                     2.30%                                                 H1 2020 by EUR 1 billion to EUR 8.9 billion
                                                                                                                                             2.21%
        2.99%
                                 2.70%
                                                           2.96%                                                                                               •   The decrease is across all sectors, with the
                                                                                                             1.88%                                                 exception of an increase in the lease portfolio
         2.77%                                           2.73%                                                                               1.74%
                                 2.52%                                             1.53%                                                                           and a stable structured finance portfolio, further
         2018                     2019                  H1 2020                    2018                       2019                         H1 2020                 supporting the rebalancing of the portfolio
    Portfolio spread      Origination spread     Portfolio spread Beequip       Portfolio spread                            Origination spread BtL             •   The rebalancing was accompanied by an
                                                                                Origination spread owner-occupied                                                  increase in the average portfolio spread to
                                                                                                                                                                   2.73%, mainly driven by a further increase of the
      9.9                     9.9                    8.9                                                                                                           average origination spread to 2.96%
      0.2                     0.3                                                                         9.7                            9.8
      0.2                     0.2                    0.3
                                                                                9.2
                                                                                                          0.7                            0.8                   •   OTM assets increased by 35% driven by the
      0.4                                                                       0.6
                              0.5                    0.2                                                                                                           issued North Westerly VI transaction in H1 2020
                                                     0.6
                                                                                                                                                           ▪   Retail client assets:
                                                                                8.6                        9.0                           9.0                   — The own book portfolio of mortgage loans
      9.0                     8.9
                                                     7.9                                                                                             5.6         increased in 2020 to EUR 9.8 billion
               0.9                                            1.0                                                     4.3
                                       0.8                                                2.4                                                                  — Buy-to-let increased by 7% to nearly EUR 0.8
            2018                 2019                  H1 2020                        2018                    2019                         H1 2020
                                                                                                                                                                 billion at improved origination spreads
                                                                                                                                                               — OTM assets increased by 30%, with Lot
    Corporate loans         Lease receivables      Investment loans
                                                                                      Owned Occupied     Buy-to-Let             Originate-to-Manage              Hypotheken - introduced in February 2020 -
    Originate-to-Manage     Equity investments
                                                                                                                                                                 already contributing to this development
                                                                                                                                                                                                               16
NET INTEREST INCOME
Stable net interest income and cost of funds
NET INTEREST INCOME                      NET INTEREST MARGIN & FUNDING SPREAD                                        COMMENTS
(EUR million)
                                                                                                                     ▪   Net interest income of EUR 208 million is in line with
                                                                                                                         H1 2019
                                                                                                                     ▪   The limited decrease of the net interest margin is
                                                                                                                         caused by an increase in interest-bearing assets,
                                              2.11%              2.10%                                                   mainly reflecting the impact of the decision to
                                                                                      2.06%
                                                                                                      2.01%              maintain higher liquidity buffers
                                                                                                                     ▪   These higher liquidity buffers result in approximately
    427                 426                    1.84%                                                                     EUR 2 million higher interest expenses
                                                                 1.88%                1.89%           1.85%
                                                                                                                     ▪   Financial markets have seen volatility in the spread
                                                                                                                         levels for financial institutions…
                                                                                                                     ▪   …but active liquidity management and selective use
                                                                                                                         of the various funding instruments have resulted in a
                209             208                                                                                      stable funding spread for NIBC
                                              0.73%              0.72%                0.71%           0.71%

    2018      H1 2019   2019   H1 2020         2018              H1 2019              2019           H1 2020

                                           Net interest margin     Net interest margin ex. IFRS 9   Funding spread

                                                                                                                                                                         17
NET FEE AND COMMISSION INCOME
Focus on originate-to-manage is paying off
NET FEE AND COMMISSION INCOME                                                              COMMENTS
(EUR million)
                                                                                           ▪   Total fee income remained stable at the H1 2019 level
       51                                                                                  ▪   The composition however has changed, with a 71% increase in OTM-mortgage loan
                                                                                               fee income mirroring the increase of the related assets under management
        3
                                                                                           ▪   Fee income from lending activities decreased on the back of subdued origination of
                                                        40
                                                                                               corporate loans in H1 2020
       11
                                                         4

       11
                                                        15

                               19                                                 19
       10                                                4
                                1
                                7
                                                        10                         12
                                1
       15                       6                                                      2
                                                         7                             3
                                4                                                      2
      2018                  H1 2019                    2019                     H1 2020

             OTM Loans   Lending related fees   M&A   OTM mortgage loans   Brokerage

                                                                                                                                                                           18
INVESTMENT INCOME
Subdued, but positive performance on a decreased portfolio
EQUITY INVESTMENT PORTFOLIO BY TYPE H1 2020         EQUITY INVESTMENT PORTFOLIO H1 2020                            COMMENTS
                                                                                                                   ▪   Investment income is sensitive to the sentiment in
                         H1 2020          2019                                                                         the equity markets and is therefore volatile quarter
Direct Investments                                                                                                     to quarter, especially in light of the COVID-19
         Strategic           37                54                                                                      pandemic
         Client              96               100                                            14%                   ▪   Investment income decreased significantly
         Other               21                36
                                                                                                                       compared to H1 2019, but still displayed a positive
                                                                 30%
Indirect Investments                                                                                                   result of EUR 5 million:
        Fund                 37               54
                                                                                                                       •   Negative (unrealised) revaluation results were
        Strategic            96               100                                                                          displayed on a portion of the investment
                                                                            EUR 271m
                                                                                                                           portfolio, partially offsetting:
Total                       271               303
                                                                                                   35%                 •   Positive results mainly related to the successful
                                                                   13%
                                                                                                                           (partial) exits of two investments closed in H1
                                                                                                                           2020, leading to an addition realised positive
                                                                             8%                                            result of EUR 4 million in H1 2020
                                                                                                                   ▪   The decrease of the portfolio contributed to a
                                                                                                                       decrease in RWA in H1 2020

                                                       Direct Strategic      Direct Client          Direct Other

                                                       Indirect Strategic    Indirect Fund

                                                                                                                                                                        19
OPERATING EXPENSES
Fully loaded cost/income ratio absorbing regulatory expenses
EVOLUTION OF OPERATING EXPENSES                          COST/INCOME RATIO                                                     COMMENTS
                                                                                                                               ▪   In H1 2020 operating expenses were stable
                                                                                                                                   compared to H1 2019
       239                  237                                                                                54%                 •   This includes in H1 2020 non-recurring
         9
                                                                                                                                       expenses of EUR 5 million related to the
                                9
                                                                                                                                       Blackstone offer and the merger of NIBC Bank
                                                                                                                 52%                   Deutschland AG with NIBC Bank N.V.
                                                                                                                                   •   Excluding these non-recurring items operating
                                                                                                                                       expenses decreased by 3%
                                                               45%                                                             ▪   Decreased expenses from the discontinuation of our
                                               117                                 44%
                                                                                                                                   capital market activities were partially offset by
        230                 228                 5
                                                                                                                                   higher expenses from the increase of personnel in
                                                               43%                                                                 Beequip and Lendex and for projects
                                                                                    42%
                                                                                                                               ▪   The higher expenses for projects included expenses
                                               112
                                                                                                                                   amounting to EUR 6 million in H1 2020 for the
                                                                                                                                   remediation of observations from the IMI
                                                                                                                               ▪   The cost/income ratio increased in H1 2020. As
       2018                 2019             H1 2020           2018                 2019                     H1 2020               operating expenses are relatively stable, this is a
                                                                                                                                   direct reflection of the reduced operating income
       Non-recurring expenses       Operating expenses         Cost/income ratio         Cost/income ratio ex. non-recurring

                                                                                                                                                                                    20
CREDIT LOSS EXPENSE
Significant increase of credit loss expense
DEVELOPMENT OF CREDIT LOSS EXPENSE AND COST OF RISK                                             KEY FIGURES ASSET QUALITY                               COMMENTS

                                                                           1.89%                                                H1 2020   2019   2018
                                                                                                                                                        ▪   Credit loss expense and cost of risk are significantly
                                                                                                Impairment coverage ratio          34%    33%    30%        higher than in 2019
               0.73%                       0.63%                                                Non-performing loan ratio         3.0%    2.4%   2.8%   ▪   Total credit loss expense in H1 2020 of EUR 83
                                                                           0.95%                                                                            million includes a management overlay of EUR 20m
                                                                                                Exposure corporate arrears >                                to the credit loss allowance
                                                                                                90 days                           1.6%    1.2%   2.7%
            0.33%                          0.29%                                                                                                        ▪   This overlay is based on an additional review by
                                                                                                Exposure residential mortgage                               NIBC and ensures that the credit loss allowance
               5
                                               3                                                loans arrears > 90 days           0.2%    0.1%   0.2%
                                                                                                                                                            sufficiently reflects the macroeconomic
                                                                              83                                                                            circumstances NIBC faces and the uncertainties
                                                                                                LtV Dutch residential
              54
                                                                                                mortgage loans                     66%    68%    72%        these bring for the expected credit loss estimation
                                              49
                                                                                                                                                        ▪   This overlay is not allocated to individual exposures
                                                                                                LtV BTL mortgage loans             53%    52%    52%
                                                                                                                                                        ▪   The management overlay reflects an upward
            2018                            2019                          H1 2020                                                                           adjustment to the ECL allowance for corporate
                                                                                                                                                            loans of EUR 15 million and for residential
                                                                                                                                                            mortgages of EUR 5 million
              Credit loss expense                     Other credit losses                                                                               ▪   Credit loss expense of EUR 83m can be broken
              Cost of risk                            Impairment ratio                                                                                      down into EUR 78 million for corporate and EUR 5
                                                                                                                                                            million for retail

                                                                                                                                                                                                            21
Cost of risk = annualized credit loss expense and other credit losses divided by average RWAs
Impairment ratio = annualized credit loss expense divided by average assets loans & mortgages
CREDIT LOSS EXPENSE
Increase in stage 1 and stage 2 allowances
Coverage ratios stage 1 and stage 2 exposures               COMMENTS
                                                            ▪   Following the regular process (so before including the management overlay
                           H1 2020             2019
                                                                described on the previous slide), stage 1 and 2 ECL allowance decreased in the
                       Stage 1 Stage 2   Stage 1 Stage 2
                                                                corporate loan portfolio, as various movements and effects have offset each other
 Loans                                                      ▪   Upward pressure from the deteriorated economic situation and the macro-
 Carrying value          5,435     677     6,135     680        economic scenarios have been offset by downward movements mainly related to
 ECL Allowance               7      26       8.8     15.2       the decreased portfolio
 Coverage ratio          0.1%     3.8%      0.1%     2.2%   ▪   For both the lease receivables and mortgage portfolios limited increases were
                                                                recorded in stages 1 and 2 ECL allowance:
 Lease receivables
 Carrying value           499       36       442      33        •   For lease receivables this development is in line with a growing portfolio and
 ECL Allowance               2       1          1      0            deteriorating economic environment
 Coverage ratio          0.4%     2.8%      0.2%     0.0%       •   For the mortgage portfolio (pre-management overlay) the impact from positive
                                                                    developments in the Dutch house market partially offset the negative impact of
 Mortgage loans                                                     adjusted macro-economic scenarios
 Carrying value          9,934     223     9,915     120
 ECL Allowance               6       1          1      0
 Coverage ratio          0.1%     0.4%      0.0%     0.0%   ▪   The management overlay reflects an upward adjustment to the ECL allowance in
                                                                stages 1 and 2 for corporate loans of EUR 15 million and for residential mortgages of
 Total                                                          EUR 5 million, reflecting continued COVID-19 uncertainty
 Carrying value         15,868     936    16,492     832
 ECL Allowance              15      28          11    15
 Coverage ratio          0.1%     2.9%      0.1%     1.8%

                                                                                                                                                        22
FUNDING PROFILE DOMINATED BY LONG MATURITIES
Redemptions wholesale funding in H2 2020 and 2021 mainly related to TLTRO II
FUNDING COMPOSITION                                                                          COMMENTS

                                                                                             ▪   Funding profile continues to benefit from:
                                                                                                 • A diversified funding composition
                              8%
              16%                                          Shareholders equity                   • The weighted average tenor of our wholesale funding of 6.4 years at 30 June 2020
                                                           Retail funding
      6%                                                                                     ▪   Maturing wholesale funding:
                                                           Secured (wholesale) funding
     5%               H1 2020                                                                    •   Funding transactions of EUR 0.8 billion maturing in H2 2020 include TLTRO of EUR 0.5
                                                           ESF deposits                              billion and a short-term floating rate note of EUR 0.3 billion
                                           43%
                                                           TLTRO
                                                                                                 •   Funding transactions of EUR 0.8 billion maturing in 2021 include TLTRO of EUR 0.5
          22%                                              Unsecured (wholesale) funding             billion
                                                                                                 •   TLTRO repayments can be ‘rolled-over’ through the issuance of new TLTRO
                                                                                             ▪   NIBC is eligible to draw under the TLTRO-III facility, enabling it to not only replace maturing
MATURING FUNDING AS OF 1/7/2020                                                                  TLTRO-II transactions under the new facility but also draw additional funds if needed
                                                                                             ▪   In H1 2020 NIBC issued an EUR 200 million fixed rate senior non-preferred transaction with
In EUR billion                                   2020   2021    2022        2023   2024          a maturity of four years, as a tap on the outstanding 2024 transaction, increasing the
 Covered bonds                                      -      -       0.5         -         -       transaction to a EUR 500 million benchmark size

 Other secured funding                            0.5    0.5       0.1       0.6         -   ▪   NIBC’s liquidity position is strong:
 Senior unsecured                                 0.3    0.3       0.5       0.8     0.5         •   NIBC decided to increase liquidity buffers in H1 2020 to EUR 4.1 billion
 Subordinated                                       -      -         -         -         -       •   Stable liquidity ratios at levels of 270% (LCR) and 124% (NSFR)
 Total:                                           0.8    0.8       1.1       1.4    0.5
                                                                                                                                                                                               23
Financials for NIBC Holding per 30 June 2020
CAPITAL POSITION
Strong solvency ratios
CET 1 DEVELOPMENT IN 2019                                                                   COMMENTS
                                                                                            ▪   NIBC’s strong capital position is reflected in a CET 1 ratio of 18.5% at H1
                                                                                                2020, displaying an improvement from 17.1% at year-end 2019
                                                                                            ▪   The increase is mainly driven by the addition of retained 2019 profit to our
                                                                                                capital and by developments within our Corporate client offering
                                                                                            ▪   In H1 2020, RWA of the corporate assets decreased due to limited loan
                                                        -0.2%        0.3%        18.5%          origination as from the lockdown, high (p)repayment levels and the
                              0.2%          0.5%
                 0.6%                                                                           decreased volume of equity investments
   17.1%

                                                                                                                                   8,841                      8,538
                                                                                                        7,805

                                                                                                       22.0%                                                  21.8%
                                                                                                                                   20.5%
                                                                                                        2.1%                                                  2.1%
                                                                                                        1.4%                       2.1%                       1.2%
                                                                                                                                   1.3%

                                                                                                       18.5%                       17.1%                      18.5%

31 December Eligible 2019 Sale equity Repayment      Increase in     Other   30 June 2020               2018                       2019                      H1 2020
    2019        profit    investments corporate loan    NPE        movements
                                                                                                          CET 1 ratio     Tier 1      Tier 2                 RWA
                                         portfolio

                                                                                                                                                                               24
CAPITAL POSITION
Increased buffer above minimum requirements
CAPITAL RATIOS COMPARED TO REQUIREMENTS EXCL. P2G                                                                            COMMENTS

CET 1                                                                Own Funds
                                                                                                                             ▪   NIBC’s management buffer has further grown as a result of the supervisory
                                                                                                                                 permission to temporarily operate below some requirements (CCB, P2G
                                                                                                                                 and LCR) to weather the current COVID 19 challenging market conditions
                                                                                           21.8%
                                                                                                                             ▪   Our CET 1 capital displays at H1 2020:
                             18.5%                                                                                               •   approximately EUR 385m capital in excess of our 14% CET1 medium
                                                                                                                                     term objective

                                                                      13.8%                                                      •   a management buffer of 9.6% (approximately EUR 820m) above the
                                                                                                                                     SREP CET 1 requirement level of 8.9%
                                                                        2.5%                                     11.3%
                                                                                                                                 •   an even higher management buffer above SREP post temporary ECB
          8.9%                                                          3.3%                                      3.3%               measures and the application of these measures by DNB to Dutch LSIs
          2.5%                                     6.4%
          1.9%                                     1.9%
                                                                        8.0%                                      8.0%
          4.5%                                     4.5%

      Minimum               CET 1 H1            Min. level          Minimum    Own Funds                        Min. level
        SREP                  2020              Covid-19              SREP      H1 2020                         Covid-19
     requirement                                measures           requirement                                  measures
        CET 1                                                       Own Funds

          Pillar 1                                     P2R                                       CCB
                                                                                                                                                                                                             25
As from 2019, non-eligible profits attributable to the shareholders are no longer added to regulatory capital
Minimum level Covid-19 measures is indicated by ECB and DNB
DUTCH HOUSING AND
MORTGAGE MARKET

                    26
DUTCH HOUSING AND MORTGAGE MARKET
  DUTCH HOUSING AND MORTGAGE MARKET                                                                                                                ECONOMIC GROWTH AND UNEMPLOYMENT IN THE NETHERLANDS2
  ▪ The Netherlands contains 7.8 million dwellings, of which 4.5 million are owner                                                                                         8
    occupied                                                                                                                                                               6
                                                                                                                                                                           4
  ▪ Confidence in the housing market is at a level of 95 in July 2020, having reached

                                                                                                                                                         Percentage (%)
                                                                                                                                                                           2
    its low in December 2012 at 51 and a peak in November 2016 at 121 1                                                                                                     0
  ▪ The Dutch housing market remains tight, as a result of a structural housing                                                                                            -2 2013     2014       2015          2016          2017           2018          2019    2020
                                                                                                                                                                           -4
    shortage and lagging supply of new development
                                                                                                                                                                           -6
  ▪ Proven resilience during the credit crisis                                                                                                                             -8
         ✓ Flexible labour market and strong social services safety net                                                                                                   -10
         ✓ High payment morale, supported by central credit registration system (BKR) and
                                                                                                                                                                                              GDP growth year-over-year               Unemployment rate
           efficient legal system

  AVERAGE MORTGAGE RATE3 AND HOUSE PRICE INDEX4                                                                                                    HOUSE SALES DEVELOPMENT4
                            150                                                                                               8                                           250

                            140
       Index (2015 = 100)

                                                                                                                                  Percentage (%)
                                                                                                                              6                                           200
                            130

                                                                                                                                                   Thousands
                                                                                                                                                                          150
                            120                                                                                               4

                            110                                                                                                                                           100
                                                                                                                              2
                            100                                                                                                                                           50
                            90                                                                                                0
                                  2008   2009   2010   2011   2012   2013   2014   2015   2016   2017   2018   2019    2020                                                -
                                                                                                                                                                                2013   2014       2015         2016           2017           2018         2019    2020
                                           Average mortgage rate (RHS)                       House price index (LHS)
                                                                                                                                                                                                            Rolling 12-month housing sales

1: Source: Vereniging Eigen Huis. Monthly measurement of the Dutch homeowners association for the consumer confidence related to the housing market
2: Source: Statistics Netherlands (CBS), seasonally corrected figures                                                                                                                                                                                                    27
3: Source: Dutch Central Bank . Total weighted average interest rate of new residential mortgage contracts
4: Source: The Netherlands’ Cadastre, Land registry and Mapping Agency
EVOLUTION OF DUTCH MORTGAGE LENDING STANDARDS

                                         •   New mortgages need
                                             to be fully amortizing
                                             for tax benefits                  •    Interest deductibility             •   Interest deductibility
                                                                                    51.0%                                  50.0%
    •   Code of conduct                  •   Changes to interest
        enforced                             deductibility                     •    NHG max EUR 245k                   •   NHG max EUR 245k
                                                                                                                                                             •    Interest deductibility
    •   NHG max EUR 350k                 •   NHG max EUR 290k;                 •    Max LTV 103%                       •   Max LTV 101%                           49.0%
                                             only amortizing loans                                                                                           •    NHG max EUR 290k
                                             eligible
                                         •   Max LTV 105%

               2011              2012               2013               2014                2015                2016                2017               2018                                       2020-
                                                                                                                                                                          2019
                                                                                                                                                                                                 2023

                                                                                                                                                                                           •   Interest deductibility
                                                                                                                                                                                               2020 46.0%
                      •   NHG max EUR 320k                 •   Interest deductibility             •   European Mortgage                   •   Interest deductibility                       •   NHG max in 2020
                                                               51.5%                                  Credit Directive active                 49.5%                                            EUR 310k
                      •   Max LTV 106%
                                                           •   NHG max EUR 265k                   •   Interest deductibility              •   NHG max EUR 265k                             •   Tax deductibility to
                                                           •                                          50.5%                                                                                    decrease further by
                                                               Max LTV 104%                                                               •   Max LTV 100%
                                                                                                                                                                                               3% per annum to
                                                                                                  •   NHG max EUR 245k
                                                                                                                                                                                               37.05% in 2023
                                                                                                  •   Max LTV 102%

                                                                                                                                                                                                                        28
RETAIL CLIENT OFFERING
AND ASSET QUALITY

                         29
RETAIL CLIENT OFFERING
INTRODUCTION                                                                          GEOGRAPHIES

▪ Strong franchise across the Netherlands, Germany and Belgium with more than                             9.0 EUR billion
  400,000 clients                                                                                  Owner occupied mortgage loans

▪ Mortgages are sold through partnerships with intermediaries, where NIBC sets all                        4.8 EUR billion
                                                                                                                 Savings
  underwriting criteria
▪ Multi-track approach: mortgages for our own balance sheet as well as for multiple                       1.1 EUR billion
                                                                                                                 Savings
  originate-to-manage mandates from institutional investors
▪ Non-value adding activities are outsourced (mid- and back-office services) to                           3.7 EUR billion
  specialized mortgage servicing companies, such as Stater and Quion                                             Savings

▪ Arrears and foreclosure management performed in-house at NIBC                        Figures for half year 2020

SAVINGS BALANCE NIBC DIRECT (EUR BLN)                                                 RETAIL CLIENT OFFERING ASSETS (EUR BLN)
                                                                                                                                                          15.4
                                                                                                                                     14.1
                                           9.5                     9.6
            8.9
                                           1.0                     1.1                                     11.6
            0.9                                                                                                                                            5.6
                                                                                                                                      4.3
                                           3.9                     3.7                                     2.4
            4.1
                                                                                                                                      0.7                  0.8
                                                                                                           0.6

            3.9                            4.6                     4.8                                     8.6                        9.0                  9.0

            2018                           2019                  H1 2020                                  2018                       2019                H1 2020

                             Netherlands    Germany   Belgium                                              Owner occupied          Buy-to-let   Originate-to-manage

                                                                                                                                                                      30
RETAIL CLIENT OFFERING
MORTGAGE LOANS

▪ Total mortgage origination reached EUR 2.2bn in H1 2020, resulting in a market share of 4%
▪ Our on-balance portfolio increased EUR 0.1 bn to EUR 9.8bn1 and the OTM portfolios grew by EUR 1.3bn in H1 2020
▪ OTM mandates increased to EUR 8.8bn; the total OTM portfolio reached EUR 5.6bn at half year 2020
   ▪ fee generating initiative leading to income diversification
   ▪ strengthening our client franchise, as it enables NIBC to be active across maturities and sub-segments
▪ Growth in buy-to-let portfolio of 7%, resulting in a total of EUR 0.8bn at half year 2020
▪ The mortgage loan portfolio displays a solid performance with credit loss expenses of EUR 6 million in H1 2020

ORIGINATION (EUR BLN)                                                                                         RETAIL ASSET SPREADS

                   3.4                                   3.7                                                                                       3.45%
                                                                                                                                                                              3.58%
                                                                                                                        3.28%

                                                         2.0                      2.2
                   1.8                                                                                                  2.36%                      2.30%                      2.21%

                                                                                  1.5
                   1.6                                   1.7                                                                                       1.88%
                                                                                                                                                                              1.74%
                                                                                  0.7                                   1.53%

                  2018                                   2019                   H1 2020                                 2018                        2019                     H1 2020
                                                                                                                   Portfolio spread   Origination spread BTL   Origination spread owner occupied
                                              Own book    Originate to manage

 1: Includes EUR 0.8bn buy-to-let mortgages                                                                                                                                                        31
RETAIL CLIENT OFFERING

                                                                   COMMENTS
                                                                   ▪   Since 2016, when NIBC closed its first originate-to-
                             Owner-occupied          Buy-to-let        manage (OTM) mandate for residential mortgage
                                                                       loans, NIBC has offered institutional investors the
                           NHG        Non-NHG                          opportunity to invest directly in Dutch residential
                                                                       mortgages
                                                                   ▪   Together with our OTM partners we are able to offer
              30 year      OTM           OTM         Not offered       mortgage loans across all tenors and with or without
   Fixed                                                               NHG (national mortgage guarantee) in an efficient
   terms      20 year      OTM        OTM     NIBC   Not offered       manner
                                                                   ▪   With the launch of “Lot Hypotheken” in February
              10 year      NIBC          NIBC           NIBC           2020 NIBC has expanded its OTM platform. This new
                                                                       label aims to outperform on processes and
                                                                       consumer experience, while focusing on
              5 year       NIBC          NIBC           NIBC           sustainability
                                                                   ▪   The Buy-to-Let segment is a growing market and
   Floating             Not offered   Not offered    Not offered       represents an attractive risk/return for NIBC

                                                                                                                        32
DUTCH MORTGAGE LOANS
ARREARS >90DAYS                           INDEXED LOAN-TO-MARKET VALUE
                                          Weighted-average LTIMV: 66% (H1 2020)

                                            29%
        0.5%

                                              24%
                                                   21%
                                                  20%

                                                                                               18%
                                                              17%

                                                                                              17%
                                                              17%

                                                                                                        17%
                                                                                            16%
                                                           15%

                                                                                    15%

                                                                                                     15%
                                                                                   14%
                  0.2%           0.2%

                                                                                                                12%
                                                                                                          12%
                                                                                                          12%
                                                         12%

                                                                       10%
                                                                      10%

                                                                      10%

                                                                               10%
                                                                               9%

                                                                                          9%
                                                                    8%

                                                                                                                    8%
                         0.1%

                                                                                                                   7%
                                                                                                                  7%

                                                                                                                             5%
                                                                                                                            2%
                                                                                                                           1%
                                                                                                                          1%
       2017       2018   2019   H1 2020       NHG          100%

                                                                        2017      2018    2019   H12020

                                                                                                                              33
CONDITIONAL PASS-THROUGH
COVERED BOND PROGRAMME

                      34
COVERED BOND PROGRAMME
                                            SUMMARY OF THE COVERED BOND PROGRAMME                                                    KEY BENEFITS
Robust Structure
NIBC set up a robust Covered                Issuer:                                   NIBC Bank N.V.
                                                                                                                                                         ✓ Hard obligation for NIBC to redeem the bond at
Bond Programme, benefitting
                                                                                                                                     Double recourse:      expected maturity (no optionality)
from a conditional pass-                    Guarantor:                                Bankruptcy remote Covered Bond Company (CBC)
through structure                                                                                                                                        ✓ Recourse on CBC in case of NIBC default

                                            Ratings:                                  AAA/AAA (S&P/Fitch)

                                            Collateral:                               Prime Dutch residential mortgage loans1                            ✓ LCR eligible (bucket: L1) and favourable regulatory
                                                                                                                                     Regulatory:
                                                                                                                                                           treatment
                                            Documented minimum
                                                                                      15%
                                            OC:
                                                                                                                                                         ✓ De-linkage from issuer rating: a downgrade of the
                                            Derivatives:                              None
                                                                                                                                     Stable Ratings:       issuer rating does not directly affect the covered
                                                                                                                                                           bond ratings
                                            Asset monitor:                            EY

                                            REGULATORY                                                                               Index:              ✓ iBoxx eligible
                                                                                      Law based, registered with the Dutch Central
                                            Format:
                                                                                      Bank
                                                                                                                                                         ✓   No swap counterparties
                                                                                                                                                         ✓   Back-up administrator
                                            Regulated status:                         UCITS and CRD compliant
                                                                                                                                     Robust Structure:   ✓   External account banks
                                                                                                                                                         ✓   External sub-services
                                            Label:                                    ECBC Covered Bond Label                                            ✓   Live cash flows

    1: Owner-occupied residential mortgages only; buy-to-let mortgages are not eligible collateral for the cover pool                                                                                    35
COVERED BOND PROGRAMME: CONDITIONAL PASS-THROUGH STRUCTURE

   TRANSACTION STRUCTURE                                                                WHAT HAPPENS IF THE CONDITIONAL PASS-THROUGH MECHANISM IS TRIGGERED?

   ▪ NIBC as issuer has a hard obligation (no option) to repay the covered bonds at      ▪ Cash-flows received by the CBC are used to pay down the relevant outstanding
     scheduled maturity date                                                               covered bonds
   ▪ Conditional pass-through structure addresses refinancing risk and ensures an        ▪ The CBC attempts to sell a randomly selected part of the cover pool every 6
     orderly wind-down of the Cover Pool in case of issuer default, avoiding the risk      months. The sale is only carried out when the proceeds are sufficient to redeem
     of a fire sale                                                                        the relevant bonds at par
   ▪ If the pass-through mechanism is triggered, the respective series become pass-      ▪ The Amortisation Test is not allowed to deteriorate
     through covered bonds

   CONDITIONAL PASS-THROUGH                                          EXPECTED INCREASE OF OC IN PASS-                              COMPARISON COVERED BOND
   MECHANICS                                                         THROUGH SCENARIO (PER 6 MONTHS)1                              STRUCTURES
                                                                    45%
        Issuer Event of        No      Bullet                                                                                       Hard Bullet
        Default                        Maturity                     40%
                                                                                                                                    Covered Bonds
                                                                    35%
                  Yes                                               30%
                                                                    25%
        Amortisation           Pass    Bullet                       20%                                                             Soft Bullet        Extension
        Test                           Maturity                                                                                     Covered Bonds      Period
                                                                    15%
                                                 Insufficient
                  Fail                           funds at
                                                                    10%
                                                 maturity            5%
        All CB’s                       Relevant CB                   0%                                                             CPT Covered        Extension Period
        converted to                   converted to                                                                                 Bonds
        Pass-Through                   Pass-Through

 1: Assuming all bonds in pass-through mode, 5% CPR and no losses                                                                                                         36
COVERED BOND PROGRAMME: TRANSACTION STRUCTURE

In a covered bond structure
                                   Sub-servicers
payments to investors on the
bonds are guaranteed by the                                                                                   Principal
CBC. For this guarantee a                                                                        NIBC
                                                                                                                                      Investors
pool of Dutch prime                                                                             Issuer      Interest + Principal
residential mortgages is
segregated in the CBC                  NIBC
                                     Servicer
                                                                                         Cover Pool
                                                                                                                     Guarantee
Monthly cash flows from the
borrowers are transferred to
the CBC without first
touching NIBC’s balance                                                                       NIBC CBC
                               Collection Foundation                                                                               Security Trustee
sheet                                                             Principal & Mortgage       Guarantor   Pledge of Receivables
                                                                         Interest
                                           Principal & Mortgage
                                           Interest

                                    Borrowers

                                                                                                                                                      37
APPENDIX I
COVID-19: OVERVIEW OF
SELECTED POLICY MEASURES
FOR BANKS

                    38
COVID-19
Overview of selected policy measures for banks
  The Coronavirus (COVID-19) is having a significant impact on the global                                                                           MEASURES WITH RESPECT TO CAPITAL
  economy. Governments and other policy makers have taken serious                                                                                   ▪   Implementation start date Basel IV delayed from 2022 to 2023
  measures to support the economy. This slide provides a high level                                                                                 ▪   Accelerated application (initially on 1/1/2021) of P2 requirements being able
  overview of the measures taken by ECB/SSM/EBA/DNB/Basel                                                                                               to be partially met by capital instruments that do not qualify as CET 1 capital,
  Committee towards the banking sector                                                                                                                  albeit that at least 56.25% must comprise of CET 1, 18.75% of AT1 and 25% of
                                                                                                                                                        Tier 2 instruments
  In general banks are temporarily allowed to operate at lower levels
                                                                                                                                                    ▪   Banks may temporarily operate below the Pillar 2 Guidance (P2G) and the
  of capital and liquidity than normal
                                                                                                                                                        capital conservation buffer (CCB)
                                                                                                                                                    ▪   Temporary postponement (for as long as necessary) of the introduction of the
  MEASURES WITH RESPECT TO FUNDING AND LIQUIDITY                                                                                                        floor on the AIRB risk weighting for Dutch mortgage loans
  ▪      In addition to the Asset Purchase Programme (APP) ECB announced in March                                                                   ▪   Flexibility in prudential treatment of exposures backed by public support
         2020 the EUR 750bn ‘Pandemic Emergency Purchase Programme’ (PEPP)                                                                              measures and/or subject to eligible moratoria
  ▪      Relaxation of TLTRO III conditions and implementation of additional LTROs. The                                                             ▪   Recommendation urging banks not to pay out any dividends until 1 October
         TLTRO III operation between June 2020 and June 2021 offers 3-year funding at a                                                                 2020. SSM informally confirmed there is currently no plan to suspend
         rate of -0.75% if banks maintain current lending levels to euro area non-                                                                      additional Tier 1 or Tier 2 payments
         financial corporates and households (excluding loans for house purchases)                                                                  MEASURES ON OPERATIONAL RELIEF
  ▪      Banks may temporarily operate below the required 100% level of the liquidity
                                                                                                                                                    ▪   In general adjustment of prudential timetables, processes and deadlines
         coverage ratio (LCR)
  ▪      DNB will - on a case-by-case basis - offer temporary relaxation to LSIs of asset
         encumbrance limits
                                                                                                                                                    The measures support banks to focus on co-operating with its clients
                                                                                                                                                    to weather the challenging market conditions due to COVID-19

                                                                                                                                                                                                                                      39
Most of the measures mentioned above were taken by the various European authorities after which DNB has taken comparable measures for Dutch LSI’s
APPENDIX II
MORTGAGE BUSINESS AT
NIBC

                       40
MORTGAGE BUSINESS AT NIBC BANK
NIBC BANK’S MORTGAGE BUSINESS

▪ NIBC has outsourced its origination to independent intermediaries and its standard servicing activities to a third party. This has created a highly standardised and efficient
  business model
▪ Special servicing is performed in-house to ensure tailor-made solutions to optimise recoveries
▪ NIBC Bank has a dedicated team to manage the relationship with the servicers and to monitor the quality of their servicing. A major emphasis is put on quality control
  and on ensuring that all processes remain ISAE 3402 compliant

IN-HOUSE PERFORMANCE OF CORE ACTIVITIES                                                         OUTSOURCING OF STANDARDISED ACTIVITIES

▪ Origination:                                                                                  ▪ Origination is done via dedicated independent intermediaries
  ▪ NIBC Bank sets the underwriting criteria                                                      ▪ The underwriting criteria are highly standardized and hard coded in the
  ▪ Deviations from underwriting criteria can only be made when accepted by                          systems of the servicers
     NIBC Bank                                                                                    ▪ Intermediaries can only originate mortgages that meet the underwriting
▪ Servicing:                                                                                         criteria
  ▪ The arrears management is performed in-house to ensure tailor-made                          ▪ Standard servicing activities are outsourced to specialized mortgage servicers
     solutions to optimize recoveries                                                             STATER and Quion:
                                                                                                  ▪ Payments
                                                                                                  ▪ Administration
                                                                                                  ▪ First contact point for clients
                                                                                                                                                                                   41
MORTGAGE BUSINESS AT NIBC BANK
 BASIC PRINCIPLES ARREARS MANAGEMENT

 ▪   In 2006 NIBC Bank decided to take the arrears and foreclosure management in-house since NIBC Bank was confident that it could decrease arrears and losses via a result based approach.
 ▪   Employees have no insight into whether a loan has been securitized or transferred to the CBC or not.
 ▪   NIBC Bank uses the Salesforce CRM system in which the focus is on the client situation and performance is closely monitored through reporting and dashboards on a daily basis.
 ▪   Team Early (which is part of Special Servicing) tries to get in contact with the borrower to make a payment arrangement and indicates the financial situation. Special Servicing Mortgages (SSM)
     will follow up or step in depending on the situation.

                                                        NIBC Early                                                                                NIBC Special Servicing

                                               Arrears of max 2 months                                                          All clients in arrears with life events1 or arrears > 2 months

  EARLY                                                                                                       SPECIAL SERVICING MORTGAGES
▪ During the 1st month arrears clients receive (if necessary) up to 4 letters and 5 calls.                   ▪ Specialized team including 1 account manager with extensive experience in (mortgage)
▪ Outbound calls within 6 days after first arrear is determined.                                               credit management. Educated in restructuring mortgage loans.
▪ Mandate is maximum of two payment arrangements.                                                            ▪ Goal is to find the best structural solution; assess the situation and determine whether the
▪ Over 90% of new arrears recover within the first 2 months.                                                   problems are temporary or structural.

▪ Track and trace to get in contact with the client through multiple channels (e.g. Chamber of               ▪ Client retention: preventing credit losses and meeting our duty of care.
  Commerce, social media).                                                                                   ▪ Termination of the loan: limiting losses by maximizing foreclosure proceeds.
▪ Determine nature of problems (e.g. life events 1).                                                         ▪ Maximizing post-foreclosure proceeds.
▪ When arrear is indicated as incidental by Early the client can do a payment at once or a
  simple arrangement is setup with the client.
▪ When client faces (temporary) financial hardship the client is allocated to the SSM team.

1: Life events: divorce, deceased, unemployment (because of incapacity)
                                                                                                                                                                                                        42
APPENDIX III
MAIN UNDERWRITING
CRITERIA

                    43
MAIN UNDERWRITING CRITERIA
LAWS AND REGULATIONS                                                                 AFFORDABILITY

▪ NIBC complies with:                                                                ▪ Steady income: Income is derived from the salary slip and proof of employment
  ▪ “Wet op het Financieel Toezicht” (WFT). Dutch Law                                  or a so-called determination of income from paid employment
  ▪ Code of Conduct of Dutch Bankers Association (2013). The code concerns e.g.        (‘Inkomensbepaling Loondienst’) executed by the intermediary based on data
     minimum requirements to the borrower.                                             from the Employee Insurance Agency (‘UWV’). In case of self-employed
  ▪ Temporary Rule of Mortgages. These guidelines concerns regulations to              borrowers, a statement of income is drawn up by a certified calculation agent.
     income and maximum loans and are yearly set by the government.                  ▪ Comply or Explain: a predetermined test is available (comply), but allows
  ▪ GDPR (General Data Protection Regulation). European Law, NIBC and Stater           deviation if well-justified by the lender (explain). NIBC Direct origination only
     are compliant to the requirements of the GDPR as applicable per May the 25 th     concerns Comply.
     2018.                                                                           ▪ Actual interest rate: is taken into account unless the fixed rate term is under 10
                                                                                       years. In case of shorter terms a pre-determined rate is used or the loan must be
                                                                                       totally repaid at the end of the fixed rate term (only by annuity or linear).
                                                                                     ▪ LTI: Loan-To-Income is maximized in line with the Code of Conduct. Calculations
                                                                                       are based on guidelines from the NIBUD (An independent institute focused on
                                                                                       household expenses).

                                                                                                                                                                     44
MAIN UNDERWRITING CRITERIA
LOAN AND COLLATERAL                                                                    CREDIT HISTORY AND FRAUD

▪ Maximum loan amount: EUR 1.000.000. Loans above EUR 750.000 are treated as           ▪ Bureau for Credit Registration (BKR): Credit history is checked at BKR, ‘negative’
  an overrule.                                                                           BKR-registrations which are allowed by NHG can be done without overrules. All
▪ Maximum loan-to-Value: 100% and in case of energy saving facilities (EBV) 106%.        the other ‘negative’ BKR registrations must be handed to the overrule desk. The
▪ NHG hurdle: EUR 310.000,- excl. EBV or EUR 328.600 incl. EBV                           BKR registration must be cured. Specific criteria and surcharges are used by the
▪ Non-NHG mortgages with loans above 80% of the Market Value are required to be          overrule desk.
  covered by a mortality insurance.                                                    ▪ Stichting Fraudebestrijding Hypotheken (SFH): Fraud is checked at SFH which is
▪ The mortgage loan is secured by a first ranking mortgage right or a first and          located at the BKR office and coordinated by the Dutch Banking Association.
  sequentially higher ranking mortgage right(s) over real estate, an apartment right   ▪ A check is performed to verify the borrower’s identity.
  or a long lease (“erfpacht”) situated in the Netherlands.                            ▪ Kadaster (National Property Register): Additionally, a Kadaster check is
▪ The property value is determined by a recent valuation report (
APPENDIX IV
ASSET COVER TEST

                   46
ASSET COVER TEST
                                                                        Covered Bond                                                  Asset Cover Tests                Minimum Cover Pool
                                                                     Outstanding Bonds                                                     Test Outcome               Higher of Asset Cover Test

                                                                                                                          LTV Cut-off +
                                                                                                                         other haircuts              EUR 3.3bn1
                                                                                                                             110%1
                                                                                                          1                                                       x

                                                                                                                      Asset Percentage:
                                                                           EUR 3.0bn                      2                                          EUR 3.1bn    x         EUR 3.5bn
                                                                                                                            97.5%

                                                                                                          3
                                                                                                                         Minimum OC:
                                                                                                                             15%
                                                                                                                                                     EUR 3.5bn

                                                             1
                                                                 To meet the CRD requirements the LTV cut-off is included: For each mortgage receivable any amount
                                                                 exceeding 80% of the indexed market value of the underlying collateral is not taken into account.
                                                                 Other haircuts are also included.

                                                             2
                                                                 Following their analysis the rating agencies communicate a minimum asset percentage. The amount
                                                                 of bonds relative to the amount of assets cannot exceed this percentage.

                                                             3
                                                                 An additional feature not present in most other Dutch programmes is the 15% minimum OC, which
                                                                 is a hard commitment irrespective of changing environment or rating agency opinions. By Dutch law
                                                                 the minimum nominal OC is set at 5%.
1: This amount differs every month based on the characteristics of the mortgages in the portfolio. In July 2020, the cover ratio was 110.07%.                                                      47
APPENDIX V
CONDITIONAL PASS-THROUGH
SCENARIOS

                      48
CONDITIONAL PASS-THROUGH SCENARIOS
                 Conventional covered bonds: A combination of three events: bank default, sale of the pool not
                 possible and breach Amortisation test results in the following four scenarios:
                         1: The bank redeems the                   2: The bonds are                                3: If part of the cover pool                    4: If in addition, the pool
                         bond at scheduled                         redeemed at maturity with                       cannot be sold to redeem                        deteriorates and the
                         maturity                                  cash and sale of part of the                    the bonds at par, all bonds                     Amortisation test is
                                                                   pool. Principal test holds to                   accelerate and the pool has                     breached, all bonds
                                                                   protect later maturing                          to be sold, which may                           accelerate and the pool has
                                                                   bonds                                           result in a loss on the                         to be sold, which may
                                                                                                                   bonds                                           result in a loss on the
                                                                                                                                                                   bonds

                               Bond I                                     Bond I                                         Bond   I                                        Bond   I

                                                                                                                                                   outstanding
         outstanding

                                                    outstanding

                                                                                                   outstanding
                               Bond II                                    Bond II                                        Bond   II                                       Bond   II
                        time                                       time                                           time                                            time

             Conditional Pass-Through Covered bonds: A combination of three events: bank default,                                                                   sale of the pool
             not possible and breach Amortisation test results in the following four scenarios:

                          1: The bank redeems the                  2: The bonds are                                 3: Pass-through is triggered                    4: If in addition, the pool
                          bond at scheduled                        redeemed at maturity with                        at maturity if proceeds                         deteriorates and the
                          maturity                                 cash and sale of part of the                     from sale of part of the                        Amortisation test is
                                                                   pool. Amortisation test                          pool are not sufficient to                      breached, all bonds
                                                                   holds to protect later                           redeem the bond in full                         become pass-through
                                                                   maturing bonds                                                                                   bonds

                               Bond I                                     Bond I                                         Bond   I                                        Bond   I

                                                                                                                                                    outstanding
          outstanding

                                                     outstanding

                                                                                                    outstanding
                               Bond II                                    Bond II                                        Bond   II                                       Bond   II
                        time                                       time                                           time                                            time

                                                                                                                                                                                                  49
APPENDIX VI
INVESTOR REPORTING AND
LEGAL FRAMEWORK

                    50
COVERED BOND PROGRAMME: INVESTOR REPORTING
INVESTOR REPORTING FOR COVERED BONDS

▪ Best in class reporting of NIBC originated and/or NIBC serviced
  transactions via www.assetbacked.nl
▪ Following a European Covered Bond Council (ECBC) initiative, the
  Covered Bond Label was introduced in 2012
▪ NIBC covered bonds carry the Covered Bond Label and reporting is
  done according to the (Dutch) National Transparency Template and the
  (worldwide) Harmonised Transparency Template
▪ Free registration (details treated confidentially) and optional
  subscription to automated e-mail service (new uploads are
  automatically sent to recipients inbox)
▪ Investor queries via website and investor.services@nibc.com
▪ Investor reports always timely available, including full performance
  information, portfolio split and bond information

                                                                         51
DUTCH LEGAL FRAMEWORK AND DACB
DUTCH LEGAL FRAMEWORK FOR COVERED BONDS

▪ The Dutch Covered Bond Decree is in place since 1 July 2008. As per 1 January 2015 the legislation has been upgraded and engrained at all three levels of legislation
  including the highest Law on Financial Supervision (“WFT”)
▪ The main aim of the new legislation is to increase transparency and protection for investors. It is less principle based and more rule based. Amongst other, the following
  is included:
  ▪   Obligation to be UCITS as well as CRR compliant. No ABS as eligible assets allowed.
  ▪   Specific definition of Covered Bonds as a product and description of the structure
  ▪   Role of the Dutch Central Bank (DNB) more described, including enhanced supervisory powers
  ▪   Minimum OC of 105% nominal and 100% according to Article 129 CRR
  ▪   6 month liquidity reserve required
  ▪   Minimum reporting requirements towards investors
▪ NIBC, ING, ABN AMRO, Rabobank, De Volksbank, Van Lanschot, Achmea, Aegon and Nationale Nederlanden have their Covered Bond programmes registered with the
  Dutch Central Bank

DUTCH ASSOCIATION OF COVERED BOND ISSUERS

▪ As a result of the strong growth of the Dutch covered bond market, in January 2011 the Dutch issuers decided to establish the Dutch Association of Covered Bond issuers
  (DACB)
▪ Aim of the DACB is to strengthen the market and product offering of Dutch covered bonds through e.g. improving transparency, standardisation and general promotion
▪ The DACB was consulted in the making of the new regulations. More information can be found on www.dacb.nl

                                                                                                                                                                               52
Notes to the presentation

Parts of this presentation contain inside information within the meaning of article 7 of Regulation (EU) No
596/2014 (Market Abuse Regulation). This public announcement does not constitute an offer, or any
solicitation of any offer, to buy or subscribe for any securities in NIBC Holding N.V.

Forward-looking Statements

This presentation may include forward-looking statements. All statements other than statements of historical
facts may be forward-looking statements. These forward-looking statements may be identified by the use of
forward-looking terminology, including but not limited to terms such as guidance, expected, step up,
announced, continued, incremental, on track, accelerating, ongoing, innovation, drives, growth, optimising,
new, to develop, further, strengthening, implementing, well positioned, roll-out, expanding, improvements,
promising, to offer, more, to be or, in each case, their negative or other variations or comparable
terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. The forward-
looking statements included in this presentation with respect to the business, results of operation and
financial condition of NIBC Holding N.V. are subject to a number of risks and uncertainties that could cause
actual results to differ materially from such forward-looking statements, including but not limited to the
following: changes in economic conditions in Western Europe, changes in credit spreads or interest rates, the
results of our strategy and investment policies and objectives. NIBC Holding N.V. undertakes no obligation to
update or revise any forward-looking statement to reflect events or circumstances that may arise after the
date of this release.

                                                                                                                  53
You can also read