Collateral consistent derivatives pricing

Similar documents
European Freight Forwarding Index

European Freight Forwarding Index

With the derivative markets having changed dramatically since the 2008 financial crisis,

Research US Fed on hold: uncertainty set to keep Fed sidelined

Research Commodities El Niño returns grains and soft commodities at risk

Russia: Where to find new growth drivers?

FOMC review Less confident Fed likely to stay on hold in March as well

Africa in context. Source: GDP and Population: Global Insight, September 2009, Area: World Bank 2008 GDP. Share ($Bn) (% of Total)

US Labour Market Monitor July report set to attract much attention as both employment and growth have slowed in 2016

FOMC preview Fed set to keep door open for a June hike

Application of Interest Rate Swaps in Indian Insurance Industry Amruth Krishnan Rohit Ajgaonkar Guide: G.LN.Sarma

Risk and Investment Conference Brighton, June

Pricing and Strategy for Muni BMA Swaps

ONIA Swap Index. The derivatives market reference rate for the Euro

DACT autumn diner workshop. Risk management, valuation and accounting

OVERVIEW OF THE USE OF CROSS CURRENCY SWAPS

BUY Target: 215p. Strategic impact: cross-selling. Financial impact: good value

Introduction to the Nordic Non-Investment Grade Corporate Bond Market

New valuation and pricing approaches for derivatives in the wake of the financial crisis

Commodities. Precious metals as an asset class. April What qualifies as an asset class? What makes commodities an asset class?

FX / XCCY Swap market overview. Frankfurt, 9 th of September 2014 Patrick Chauvet, BNPParibas Fixed Income

Dataline A look at current financial reporting issues

Analytical Research Series

The Merchant Securities FTSE 100. Hindsight II Note PRIVATE CLIENT ADVISORY

Eric Ming Financial Markets Standard Chartered Bank (China) Limited May 2009

Interest Only Expiry. July 2013

The new ACI Diploma. Unit 2 Fixed Income & Money Markets. Effective October 2014

Guggenheim Investments. European High-Yield and Bank Loan Market Overview

INTEREST RATE SWAP (IRS)

Quant Picks United Breweries

TRADING GERMAN POWER BY USING A CLIMATE SPREAD SIGNAL

FX OPTIONS MARGIN MODEL SEPTEMBER 2015, SAXO BANK

FX Derivatives Terminology. Education Module: 5. Dated July FX Derivatives Terminology

IFRS Practice Issues for Banks:

FX Option Solutions. FX Hedging & Investments

Managers Directive AIFs. Issued :

Tenor Adjustments for a Basis Swap

IPI s 2012 Fall Forum - San Francisco Hedging Portfolio Risk

Some Applications of Mathematics in Finance

FX Strategies. in the Post-Crisis World. Eddie Wang Head of FX Structuring, Asia. Hong Kong October 2009

How To Sell A Callable Bond

Petrel Energy Ltd. This report is intended for Unauthorized redistribution of this report is prohibited.

NewWave GBP Currency ETN

Equity-index-linked swaps

Perspectives September

FX & MIFID ECB FX Contact Group

OTC Derivatives Market Reforms - Focusing on International Discussion-

Managing Currency Mismatch. May 2010

Strategy German engine in headwind

Trading the Yield Curve. Copyright Investment Analytics

The Money Market. Juan Barragan ECP January 2009

Introduction to Eris Exchange Interest Rate Swap Futures

Managing Interest Rate Exposure

PROVIDING RETIREMENT INCOME WITH STRUCTURED PRODUCTS

Eris Interest Rate Swap Futures: Flex Contract Specifications

How To Understand A Rates Transaction

DO WE NEED MORE STORAGE IN EUROPE?

Online Share Trading Currency Futures

FIN 684 Fixed-Income Analysis From Repos to Monetary Policy. Funding Positions

Interest Rate Risk Management for the Banking Book: Macro Hedging

Measuring performance Update to Insurance Key Performance Indicators

Heimstaden Q1 16: Stable quarter with continued transactions

An Introduction to the Asset Class. Convertible Bonds

Trading in Treasury Bond Futures Contracts and Bonds in Australia

INTEREST RATE SWAPS September 1999

Introduction to Derivative Instruments Part 1 Link n Learn

Why ECB QE is Negative for Commodities. Investment Research & Advisory. Deltec International Group

} } Global Markets. Currency options. Currency options. Introduction. Options contracts. Types of options contracts

Online Share Trading Currency Futures

The role of the repo product in finance

Weekly Credit Update

THE WORLD MARKETS COMPANY PLC DESCRIPTION OF SERVICES AND CONFLICTS OF INTEREST DISCLOSURE STATEMENT MARCH 1, 2015

PWM Structured Solutions. May 2011

Treasury Floating Rate Notes

Fasano Associates 7 th Annual Conference. Longevity Risk Protection. Cormac Treanor Vice President Wilton Re. October 18, 2010

JB Certificates and Warrants on Interest Rates in EUR, USD and CHF

FX Strategies. In the Low Yield Environment. Eddie Wang Head of FX Structuring, Asia. Hong Kong October 2010

Background. Discount rates for valuation, including taking account of liquidity. Seamus Creedon (Working Party Chairman)

The properties of interest rate swaps An investigation of the price setting of illiquid interest rates swaps and the perfect hedging portfolios.

Introduction to swaps

Collateral Fundamentals

Heimstaden Q3 15: steady performance with moderate leverage

Spectrum Insights. Bond and stock market around the same size Australian bonds vs Australian stock market

Introduction to Fixed Income (IFI) Course Syllabus

OIS Discounting: Changing the Way Interest Rate Swaps are Valued By: Bryan Kern, February 2012

The ECB s operations amid the financial turmoil: experience and policy lessons

Research Commodities Four key factors to drive the aluminium market

I NTEREST RATE BOOTSTRAPPING EXPLAINED. Abstract

A Best Practice Oversight Approach for Securities Lending

Autumn Investor Seminar. Workshops. Managing Variable Annuity Risk

New Impala Bond Offering: Scottish Widows plc. September 2013

Interest Rate Futures Pricing, Hedging, Trading Analysis and Applications

Equity Derivatives Strategy

Fixed Income Portfolio Management. Interest rate sensitivity, duration, and convexity

High yield bonds. US senior loans update. begin on page 4.

Equity derivative strategy 2012 Q1 update and Trading Volatility

Analysts and Investors conference call Q results 15 May 2014

Industrial and Commercial Bank of China Limited Dealing frequency: Daily on each business day *

Product Descriptions Credit Derivatives. Credit Derivatives Product Descriptions

High yield bonds. US senior loans update. required disclosures begin on page 4.

Transcription:

Collateral consistent derivatives pricing FRIC Practitioner Seminar, CBS Martin D. Linderstrøm, marlin@danskebank.dk Counterparty Credit & Funding Risk

Agenda The intuition behind collateral consistent pricing. A benchmark case: A multi-currency calibration under EUR cash collateral. The complexities of a multi CSA book Which collateral assumptions hold for calibration instruments? The ISDA Standardized CSA approach Market fragmentation between CCP cleared and bilateral trades? Case studies in curve calibration What are reasonable bounds for forward curves? Arbitrages in fragmented markets? Pricing and hedging discounting risks under different CSA regimes? The collateral valuation adjustment. The cheapest-to-deliver optionality in CSAs Hedge ratios with and without optionality? 2

Swaps in the old way In the old days (until Aug 07) many market participants had just one swap curve for each currency. Forward rates irrespective of tenor were calculated on this. Discount factors were also derived from this curve. This implicitly assumes: No money market basis (e.g. 3s6s basis is zero). No cross currency basis (e.g. EUR/USD basis is (close to) zero). Traders can fund themselves at xibor. Note that on a single curve, a Floating Rate Note trades at par at fixing time. These assumptions are no longer valid. 70 60 50 40 30 20 10 5Y 3M-6M Basis 0 2005 2006 2007 2008 2009 2010 2011 2012 5Y EUR/USD X-CCY 5Y EONIA-3M Basis 10 0-10 -20-30 -40-50 -60-70 -80 2005 2006 2007 2008 2009 2010 2011 2012 3

23-Aug-10 29-Nov-10 7-Mar-11 15-Jun-11 21-Sep-11 29-Dec-11 5-Apr-12 17-Jul-12 23-Oct-12 1-Feb-13 15-May-13 21-Aug-13 Swaps in the new way Need for multiple projection curves for each currency. Forward LIBOR Surface 2.5% 2.0% We cannot compute 3M xibor and 6M xibor forwards on the same curve. Need for a single discounting curve for each currency. 10M 5M 1B 1.5% 1.0% 0.5% 0.0% This should reflect CCS spreads. But what should be my anchor in terms of currency and credit premium? If your trade is collateralised, you should discount with the collateral rate. What is your collateral rate? 1.2 Discount Factors 1.0 0.8 0.6 0.4 0.2 0.0 4

The institutional setting The ISDA Master agreement The legal umbrella underpinning netting. Default and early termination provisions. ISDA Definitions Sets standards for methodologies such as settlement of options, application of floating rates etc. ISDA Credit Support Annex (Credit Support Deed) Defines the terms for collateralisation. Sets Thresholds, Independent Amounts, Mininmum Transfer Amounts and valuation frequency. Eligible collateral and specifies interest earned. 5

The intuition behind collateral consistent pricing Flow analysis: EUR Derivative - EUR Cash collateral T 0 : Payment (=+100 EUR) Bank T 0 : Payment (=+100 EUR) Counter Party T 0 : Contract (PV=-100 EUR) Trading Desk T 1 : Interest= R Intern *(1/360)*100 EUR T 1 : Contract (PV=-100*(1+ R Disc /360) EUR) Cash Desk T 1 : Interest= R EUR/OIS *(1/360)*100 EUR T 1 : Interest= R Intern *(1/360)*100 EUR T 0 : Payment (=+100 EUR) Collateral Management T 0 : Payment (=+100 EUR) Cash desk is passing through the liquidity no haircuts or disagreement on valuation. Internal loop can be closed if r Intern =r OIS See Piterbarg (2010). For the setup to be arbitrage free, the trader needs to be discounted at the rate his cash position earns, i.e. R Disc = R OIS. He could in principle hedge his cash exposure via an EONIA swap. 6

A benchmark case: A multi-currency calibration under EUR cash collateral Stylised market: Only IRSs against 3M xibor. 3M xibor-ois basis swaps. X-CCY basis swaps against 3M XIBOR. Only swap instruments 1-30Y. Setup Separate forward and discounting curves. Single collateral assumption all products are EUR cash collateralised. Want a CCS consistent valuation setup. Approach Calibrate jointly EUR3M and EUROIS=EURDISC curves. 3.5% 3.0% 2.5% 2.0% 1.5% 1.0% 0.5% 0.0% EUR: 3M forward rates EUROIS EUR3M 0 60 120 180 240 300 360 Forward start (months) 7

Benchmark case cont d Approach cont d: Calibrate jointly USD3M, USDOIS and USDDISC curves......requires EUR model as input since X-CCY legs have initial PV......USDDISC curve is not dependent on USDOIS. Pricing implication This creates a X-CCY dependence for the pricing of every USD cashflow. Hedging tool for USD net liquidity is to trade USD fixed-eonia float CCS this delivers the required EONIA floater to collateral mgmt. 3.5% 3.0% 2.5% 2.0% 1.5% 1.0% 0.5% 0.0% USD: 3M forward rates USDOIS USD3M USDDISC EUR/USD X-CCY 3M (rhs.) 0.0% -0.1% -0.2% -0.3% -0.4% -0.5% -0.6% 0 60 120 180 240 300 360 Forward start (months) 8

The intuition behind collateral consistent pricing (cont.) Flow analysis: EUR Derivative - USD Cash collateral T 0 : Payment (=+100 EUR) Bank T 0 : Payment (=+100 EUR) Counter Party T 0 : Contract (PV=-100 EUR) T 1 : Contract (PV=-100*(1+ R Disc /360) EUR) T 1 : Interest= R USD/OIS *(1/360)*126 USD Trading Desk T 1 : Interest= R Intern *(1/360)*100 EUR Cash Desk T 1 : Interest= R Intern *(1/360)*126 USD T 1 : Interest= (R EUR/OIS +s)(1/360)*100 EUR T 0 : 100 EUR T 0 : 126 USD CCS Counter Party T 0 : Payment (=+126USD) Collateral Management T 0 : Payment (=+126 USD) T 1 : Interest= R USD/OIS *(1/360)*126 USD To produce the collateral posting in USD an Eonia/Fed-Funds CCS is entered. Notice that there is a spread s on the EUR leg! See Piterbarg (2012). The discount rate needs to reflect the spread in the CCS. In reality there may be multiple currencies, and hence a cheapest-to-deliver option for the collateral poster! 9

Calibration instrument assumptions Fundamentals What do we mean by calibration instruments? Our model tells where to price one product reletive to others so we should calibrate it market prices at which we can execute hedges. The Market How is The Market collateralised? No single answer CSAs are bilateral agreements and they vary substantially. CCP collateralisation rules are however very clear. My calibration should depend carefully on the collateral assumptions that I will face once I start using the calibration instruments for hedging. Each market segment offers one source of risk but can be collateralised differently: On several CCPs EUR trades are EONIA collateralised, USD trades are FF collateralised the same goes for the ISDA Standardised CSA. But what holds true for FX products? 10

Changing the assumptions Back to USD: Let us instead calibrate by using Fed Funds discounting most of The Market for USD swaps clears via LCH We are using the same market quotes for spot instruments but see slight changes in the 3M Fwd curve for 3M USD LIBOR. Intuition: A par-swap rate is a weighted average of xibor forward rates. Changing the discounting assumption alters the weighting of the individual fwd xibor rates. A typical swap market calibration has many degrees of freedom. Conclusion: Depending on your assumptions, you can easily misprice forward starting swaps with 1.0-1.5 bps. This is huge in a market that trades with bid-offer spreads in the 0.25-1 bps range. 3.5% 3.0% 2.5% 2.0% 1.5% 1.0% 0.5% 0.0% USD3M Fwd: EONIA vs. Fed Funds based EONIA based calibration Fed Funds based calibration Diff (bps), rhs 0.25 0.00-0.25-0.50-0.75-1.00-1.25-1.50-1.75-2.00 0 60 120 180 240 300 360 Forward start (months) 11

Changing the assumptions cont d Cross currency swaps: The same effect holds true for CCSs. In most markets, the fwd curves for the CCS breaks are less steep than xibor fwd curves this means that the discounting effect is smaller. ISDA Standardised CSA: Is promoting USD cash collateral for FX products incl. CCS so Fed Funds discounting must be right but what about the fwd curves needed to price up this product? This introduces a multi-step calibration requirement need to calibrate silo models first and subsequently introduce a new discounting curve. 0.0% -0.1% -0.2% -0.3% -0.4% -0.5% -0.6% CCS 3M fwd breaks: EONIA vs. Fed Funds based EONIA based calibration Fed Funds based calibration Diff (bps), rhs 0.10 0.05 0.00-0.05-0.10-0.15-0.20-0.25-0.30-0.35-0.40 0 60 120 180 240 300 360 Forward start (months) 12

Changing the assumptions cont d An aside on CCSs: The basic building block for CCSs is in itself tricky MtM FX resets or constant notionals? Should FX-Basis correlation be included? Does the market standard CCS product rather warrant a full hybrid model? Conclusion: The full sequential calibration of the silobased model matters in certain curve segments. Is obviously dependent on interpolation settings but for plausible choices, the difference in a 5Y5Y EUR/USD CCS can be up 0.25 bps. 0.25 0.00-0.25-0.50 CCS 3M fwd breaks: Difference to Fed Funds (bps) EONIA based calibration Silo based calibration 0 60 120 180 240 300 360 Forward start (months) 13

The intuition behind collateral consistent pricing Flow analysis: EUR Derivative - EUR security collateral T 0 : Payment (=+100 EUR) Bank T 0 : Payment (=+100 EUR) Counter Party T 0 : Contract (PV=-100 EUR) Trading Desk T 1 : Interest= R Intern *(1/360)*100 EUR Cash T 1 : Contract (PV=-100*(1+ R Disc /360) EUR) Cash Desk Bond Repo Cpty. Bond Collateral Management Bond T 1 : Interest= R Repo *(1/360)*100 EUR Security collateral can be financed at their respective repo rate. Note the role of haircuts: Cash desk potentially receives one, but collateral management will have to provide one in the CSA. Only differences in haircuts matter and then becomes a question of unsecured funding rates. 14

Case study: Potential for market fragmentation in SEK CCP vs. Bilateral: Clearing is not standard in all markets yet. In SEK, a large share of the IRS market is cleared but much is still bilateral. Among the market makers security collateral is allegedly common place and some of this is closer to STIBOR funded. CCP valuation vs. cash accrual LCH.SwapClear uses STIBOR discounting for VM calculation but still pays T/N rate on SEK cash. First order (accrual rate) vs. second order (accrual balance) effect. Conclusion: If there is still only one broker price, there should be fragmentation in the forward swap market. Screen prices should be different. 3.5 3.0 2.5 2.0 1.5 1.0 0.5 0.0-0.5-1.0 SEK3M: Fwd curve diffs (bps) STINA-Fed Funds STINA-EONIA STINA-STIBOR 0 60 120 180 240 300 360 Forward start (months) 15

Collateral valuation adjustments CSA optionality: Many (older) CSAs contain long lists of eligible collateral. If collateral can be freely substituted, this creates a cheapest-to-deliver option for the posting party. This creates a need for an effective discount curve created from more than one curve. Example: Can choose between placing EUR cash earning EONIA and USD cash earning Fed Funds. This is effectively a series of call options on the EONIA-FF CCS spread. Intrinsic value of CSA option: Find the upper convolution of the EONIA disc curve and the Fed Funds adjusted curve (in fwd terms). Use these forward rates to generate effective discount curve. In the specific example, it is expected to be cheapest to deliver EUR for all 30Y years... but there is a risk that USD will be cheaper. 3.5% 3.0% 2.5% 2.0% 1.5% 1.0% 0.5% 0.0% -0.5% -1.0% 3M forward EURDISC rates Fed Funds based calibration EONIA based calibration 0 60 120 180 240 300 360 Forward start (months) 16

The intuition behind collateral consistent pricing (cont.) Expected collateral flow 100M EUR 20Y IRS Payer Net Flow Take forward Euribor rates and par fixed rate as given, assume EUR OIS discounting. Forward curve is upward sloping We pay out net the first 5 years, and receive net the last 15 years. Future Value as expected collateral balance. Starts and ends at zero for the ATM trade. Increses since we are owed more and more. Decreases when we start to receive. 1,000,000 800,000 600,000 400,000 200,000 0-200,000-400,000-600,000 40,000,000 35,000,000 30,000,000 25,000,000 20,000,000 15,000,000 10,000,000 5,000,000 0 Flow 0Y 5Y 10Y 15Y FV 0Y 5Y 10Y 15Y Flow Rec Flow Pay Flow Net FV Rec FV Pay FV Net 17

The intuition behind collateral consistent pricing (cont.) Forward Cross Currency Basis Spreads 1Y Forward CCS next 20Y ColVA Consider the Collateral Valuation Adjustment if collateral should be posted in USD Cash rather than EUR Cash. User the FV Net as the CCS notional profile, compute the value of paying the spread. The spread is determined through the CCS with the Fed Funds rate flat on the one leg and Eonia plus a spread on the other. 0.000% -0.100% -0.200% -0.300% -0.400% -0.500% 8,000,000 7,000,000 6,000,000 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 0 Flow ColVA -0.600% 0Y 5Y 10Y 15Y FV ColVA 0Y 5Y 10Y 15Y 10,000 8,000 6,000 4,000 2,000 0 250,000 200,000 150,000 100,000 50,000 0 CCS Spread Flow ColVA FV Net FV ColVA 18

The intuition behind collateral consistent pricing (cont.) Discount Curve Risk wrt 1Y Forward CCS Spreads - 100M EUR 20Y IRS Payer Compute Discount Curve Risk wrt. 1Y Fwd swaps to derive 1st order ColVA impact estimate from shifting collateral type. 2,000 1,000 0-1,000-2,000-3,000 Disc Risk 0.00% -0.20% -0.40% -0.60% Example continued: ATM, ITM (ATM-100bp), OTM(ATM+100bp) ATM Disc Risk ITM Disc Risk OTM Disc Risk CCS Spread Positive FV implies negative Fwd Disk Risk. ITM/OTM have the extra disk risk from an annuity. Result: ATM OTM ITM 150,000 100,000 50,000 0-50,000-100,000 1st Order ColVA: Disc Risk * CCS Spread Impact Impact Impact 203k EUR -356k EUR 761k EUR ATM Impact OTM Impact ITM Impact 19

Option adjusted collateral consistent pricing Realised volatility on CCS spreads: Spot (normal) volatility is in the 20-50 bps range on an annualised basis. Forward spreads are however less volatile. How to include volatility? Simple model, can only EUR or USD cash. Assume Gaussian model. Collateral poster is long a series of caplets on CCS breaks, struck at 0 bps. Conclusion Given the shape of the CCS fwd break curve, the short expiries are deep OTM little effect on effective discounting curve. But significant increases for long dated expiries (closer to ATM and higher vega). 0.80% 0.60% 0.40% 0.20% 0.00% Feb-10 Aug-10 Feb-11 Aug-11 Feb-12 Aug-12 4.0% 3.0% 2.0% 1.0% 0.0% EONIA-FF CCS: Rolling 30D realised volatility (annualised) 5Y 10Y 3M forward EURDISC rates Intrinsic 20 bps vol 50 bps vol 0 60 120 180 240 300 360 Forward start (months) 20

Option adjusted collateral consistent pricing cont d Theory: Fujii & Takahashi (2011) and Piterbarg (2012) Example: 30Y EUR Payer, 100m 250 bps OTM. Risk: Using the intrinsic approach, not CCS hedge is required (EUR trade, EUR cash is CTD with certainty). But this will change as basis spreads increase Risk will jump. Stability in hedges is an important argument for developing CTD models especially in naive bump-and-re-run mode. 30,000 25,000 20,000 15,000 10,000 5,000 Model PV Initial Difference -5,000 Intrinsic CTD -46.67m - -10,000 Option adj. CTD, 20 bps -45,80m 878k Option adj. CTD, 50 bps -43.92m 2.756k -15,000 Note, this is a typical pension fund trade a difference of 6% of the PV of derivatives can mean insolvency. 0 Intrinsic (0 bps): CCS Dv01 (EUR) Base +10 bps +20 bps 1Y 2Y 3Y 4Y 5Y 7Y 10Y 12Y 15Y 20Y 25Y 30Y 21

Option adjusted collateral consistent pricing cont d Option adj (20 bps): CCS risk (EUR) Option adj (50bps): CCS risk (EUR) Base case +10 bps +20 bps Base case +10 bps +20 bps 15,000 15,000 10,000 10,000 5,000 5,000 0 0-5,000 1Y 2Y 3Y 4Y 5Y 7Y 10Y 12Y 15Y 20Y 25Y 30Y -5,000 1Y 2Y 3Y 4Y 5Y 7Y 10Y 12Y 15Y 20Y 25Y 30Y Option adjusted discount deltas: Results in stable hedges. Intuition fits well against USD cashonly benchmark case. 25,000 20,000 15,000 10,000 5,000 0 USD cash only: CCS risk (EUR) Base case +10 bps +20 bps 1Y 2Y 3Y 4Y 5Y 7Y 10Y 12Y 15Y 20Y 25Y 30Y 22

Conclusion There is a direct link between collateral terms and discount factors. This is important it is not just for market makers in derivatives. It is not trivial to construct collateral consistent swap curves and arbitrages are sometimes not far away. The poor man s collateral consistent approach can bring most market participants far. While the value of CTD options embedded in CSAs is debatable the risk implications are clear. 23

References Piterbarg, V. (2010), Funding beyond discounting: Collateral agreements and derivatives pricing, Risk Magazine February, pp.97-102 Fujii, M. & Takahashi, A. (2011), Choice of collateral currency, Risk Magazine January, pp. 120-125 Piterbarg, V. (2012), Cooking with collateral, Risk Magazine, pp. 58-63 24

Disclosure This presentaitonhas been prepared by Danske Research, a division of Danske Bank A/S ("Danske Bank"). Analyst certification Each research analyst responsible for the content of this research report certifies that the views expressed in the research report accurately reflect the research analyst s personal view about the financial instruments and issuers covered by the research report. Each responsible research analyst further certifies that no part of the compensation of the research analyst was, is or will be, directly or indirectly, related to the specific recommendations expressed in the research report. Regulation Danske Bank is authorized and subject to regulation by the Danish Financial Supervisory Authority and is subject to the rules and regulation of the relevant regulators in all other jurisdictions where it conducts business. Danske Bank is subject to limited regulation by the Financial Services Authority (UK). Details on the extent of the regulation by the Financial Services Authority are available from Danske Bank upon request. The research reports of Danske Bank are prepared in accordance with the Danish Society of Financial Analysts rules of ethics and the recommendations of the Danish Securities Dealers Association. Conflicts of interest Danske Bank has established procedures to prevent conflicts of interest and to ensure the provision of high quality research based on research objectivity and independence. These procedures are documented in the research policies of Danske Bank. Employees within the Danske Bank Research Departments have been instructed that any request that might impair the objectivity and independence of research shall be referred to the Research Management and the Compliance Department. Danske Bank Research Departments are organised independently from and do not report to other business areas within Danske Bank. Research analysts are remunerated in part based on the over-all profitability of Danske Bank, which includes investment banking revenues, but do not receive bonuses or other remuneration linked to specific corporate finance or debt capital transactions. Financial models and/or methodology used in this research report Calculations and presentations in this research report are based on standard econometric tools and methodology as well as publicly available statistics for each individual security, issuer and/or country. Documentation can be obtained from the authors upon request. Risk warning Major risks connected with recommendations or opinions in this research report, including as sensitivity analysis of relevant assumptions, are stated throughout the text. First date of publication Please see the front page of this research report for the first date of publication. Price-related data is calculated using the closing price from the day before publication. 25

General disclaimer This presentation has been prepared by Danske Markets (a division of Danske Bank A/S). It is provided for informational purposes only and should be viewed solely in conjunction with the oral presentation provided by Danske Markets and/or Danske Markets Inc. It does not constitute or form part of, and shall under no circumstances be considered as, an offer to sell or a solicitation of an offer to purchase or sell any relevant financial instruments (i.e. financial instruments mentioned herein or other financial instruments of any issuer mentioned herein and/or options, warrants, rights or other interests with respect to any such financial instruments) ( Relevant Financial Instruments ). The presentation has been prepared independently and solely on the basis of publicly available information which Danske Bank considers to be reliable. Whilst reasonable care has been taken to ensure that its contents are not untrue or misleading, no representation is made as to its accuracy or completeness, and Danske Bank, its affiliates and subsidiaries accept no liability whatsoever for any direct or consequential loss, including without limitation any loss of profits, arising from reliance on this presentation. The opinions expressed herein are the opinions of the research analysts responsible for the presentation and reflect their judgment as of the date hereof. These opinions are subject to change, and Danske Bank does not undertake to notify any recipient of this presentation of any such change nor of any other changes related to the information provided in the presentation. Danske Bank, its affiliates, subsidiaries and staff may perform services for or solicit business from any issuer mentioned herein and may hold long or short positions in, or otherwise be interested in, the financial instruments mentioned herein. The Equity and Corporate Bonds analysts of Danske Bank and undertakings with which the Equity and Corporate Bonds analysts have close links are, however, not permitted to invest in financial instruments which are covered by the relevant Equity or Corporate Bonds analyst or the research sector to which the analyst is linked. Danske Bank is authorized and subject to regulation by the Danish Financial Supervisory Authority and is subject to the rules and regulation of the relevant regulators in all other jurisdictions where it conducts business. Danske Bank is subject to limited regulation by the Financial Services Authority (UK). Details on the extent of the regulation by the Financial Services Authority are available from Danske Bank upon request. This presentation is not intended for retail customers in the United Kingdom or the United States. This presentation is protected by copyright and is intended solely for the designated addressee. It may not be reproduced or distributed, in whole or in part, by any recipient for any purpose without Danske Bank s prior written consent. 26

Disclaimer related to presentations to U.S. customers In the United States this presentation is presented by Danske Bank and/or Danske Markets Inc., a U.S. registered broker-dealer and subsidiary of Danske Bank. In the United States the presentation is intended solely to "U.S. institutional investors" as defined in SEC Rule 15a-6. Danske Bank is not subject to U.S. rules with regard to the preparation of research reports and the independence of research analysts. In addition, the research analysts of Danske Bank who have prepared this presentation are not registered or qualified as research analysts with the NYSE or FINRA, but satisfy the applicable requirements of a non-u.s. jurisdiction. Any U.S. investor recipient of this presentation who wishes to purchase or sell any Relevant Financial Instrument may do so only by contacting Danske Markets Inc. directly and should be aware that investing in non-u.s. financial instruments may entail certain risks. Financial instruments of non-u.s. issuers may not be registered with the U.S. Securities and Exchange Commission and may not be subject to the reporting and auditing standards of the U.S. Securities and Exchange Commission. 27