26.11.2012 Views

Global Covered Bond Characteristics And ... - Standard & Poor's

Global Covered Bond Characteristics And ... - Standard & Poor's

Global Covered Bond Characteristics And ... - Standard & Poor's

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong><br />

<strong>And</strong> Rating Summary Q4 2011<br />

Primary Credit Analyst:<br />

Bjoern Schurich, Frankfurt (49) 69-33-999-237; Bjoern_Schurich@standardandpoors.com<br />

Secondary Contact:<br />

Sabrina Miehs, Frankfurt (49) 69-33-999-304; sabrina_miehs@standardandpoors.com<br />

Analytical Manager:<br />

Karlo Fuchs, Frankfurt (49) 69-33-999-156; karlo_fuchs@standardandpoors.com<br />

Sean Hannigan, London (44) 20-7176-3783; sean_hannigan@standardandpoors.com<br />

Nicolas Malaterre, Paris (33) 1-4420-7324; nicolas_malaterre@standardandpoors.com<br />

<strong>Global</strong> Analytical Manager <strong>Covered</strong> <strong>Bond</strong>s:<br />

Karen Naylor, London (44) 20-7176-3533; karen_naylor@standardandpoors.com<br />

Table Of Contents<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong>s Core <strong>Characteristics</strong> <strong>And</strong> Risk Indicators Data<br />

Our Five-Step Approach To Rating <strong>Covered</strong> <strong>Bond</strong>s<br />

Glossary Of Definitions<br />

Related Criteria <strong>And</strong> Research<br />

January 24, 2012<br />

www.standardandpoors.com/ratingsdirect 1<br />

933241 | 301860146


<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong><br />

Rating Summary Q4 2011<br />

(Editor's Note: Since we originally published this report on Jan. 24, 2012, we have republished it to correct an<br />

error. In table 1, we misstated the current rating on Societe Generale SCF's covered bonds. A corrected version<br />

follows.)<br />

This article provides <strong>Standard</strong> & <strong>Poor's</strong> Ratings Services' assessment of the characteristics of the listed covered bond<br />

programs that contribute to its rating opinion.<br />

We currently rate:<br />

• 96 covered bonds, the ratings on which are linked to the issuer (that is, covered bonds that have or can have<br />

asset-liability mismatches); and<br />

• 60 covered bonds, the ratings on which are not linked to the issuer. These covered bonds encompass 55 Spanish<br />

Multi-Cédulas transactions, the Cassa Depositi e Prestiti SpA's covered bond program, and the global covered<br />

bond programs of the Bank of Scotland PLC (£15 billion), Clydesdale Bank PLC <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Program,<br />

Barclays Bank PLC (£3.054 billion), and BPCE Home Loans FCT.<br />

This article focuses only on covered bonds that have or may have an asset-liability mismatch (ALMM), that is,<br />

because the rating is linked to the issuer credit rating (ICR) on the issuer. We have not included in this article<br />

covered bonds that we rate independently of the ICR on the issuer. (Listen to the related podcast, "<strong>Covered</strong> <strong>Bond</strong>s:<br />

Not All Are Created Equal," published Aug. 3, 2011.)<br />

Some core characteristics and risk indicators that we regularly assess in our analysis include the prevailing ALMM<br />

risk, the program's categorization, and the ICR on the issuing bank (see tables 1–7).<br />

Tables 2 and 3 include covered bonds where the majority of the assets are residential and/or commercial mortgage<br />

loans. Tables 4 and 5 include covered bonds where the majority of the assets are public-sector covered bonds. Tables<br />

6 and 7 include covered bonds that have a considerable portion of both mortgage and public-sector assets. The risk<br />

indicators in tables 2–5 only refer to the sub-pool of assets that makes up the majority of the assets.<br />

Our ratings on covered bonds issued globally are based predominantly on our criteria article "Revised Methodology<br />

<strong>And</strong> Assumptions For Assessing Asset-Liability Mismatch Risk In <strong>Covered</strong> <strong>Bond</strong>s," published Dec. 16, 2009 (see<br />

also "Credit FAQ: <strong>Standard</strong> & <strong>Poor's</strong> Explains Update To Criteria For Assessing Asset-Liability Mismatch Risk In<br />

<strong>Covered</strong> <strong>Bond</strong>s," published Dec. 17, 2009). We provide a summary of our five-step approach below (see "Our<br />

Five-Step Approach To Rating <strong>Covered</strong> <strong>Bond</strong>s").<br />

Our criteria reflect our belief that covered bonds that exhibit maturity mismatches between the underlying assets<br />

and the covered bond liabilities should be linked to the ICR on the issuer. Only if a covered bond can be isolated<br />

from that risk can we rate the covered bonds independently of the issuer.<br />

When a covered bond program is exposed to ALMM risk, the maximum potential uplift the covered bond rating<br />

can achieve above the ICR is seven notches, under our criteria. Therefore, this approach would only result in the<br />

assignment of 'AAA' ratings to covered bonds of highly rated issuers, if we believe the program has sufficient credit<br />

enhancement (typically from overcollateralization) to cover all relevant risks--in particular, market value risk arising<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 2<br />

933241 | 301860146


from the ALMM.<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong>s Core <strong>Characteristics</strong> <strong>And</strong> Risk Indicators Data<br />

The ratings shown in table 1 are current as of Jan. 23, 2012. The core characteristics and risk indicators shown in<br />

tables 1–7 are based on the data as of the respective reporting date (see "Glossary Of Definitions" for further<br />

information).<br />

<strong>Standard</strong> & <strong>Poor's</strong> conducts its covered bond rating analysis based on various credit and cash flow assumptions.<br />

Such assumptions are current as of our review date of the covered bond ratings. Data comparison between two<br />

covered bond programs as of the same reporting date may be distorted depending on the point in time of the data<br />

review, regardless of the reporting date.<br />

All figures in this article can be subject to analytical adjustments made by <strong>Standard</strong> & <strong>Poor's</strong> and therefore do not<br />

necessarily equal publicly available information of the respective covered bond program. For example, available<br />

credit enhancement figures may differ due to value adjustments for swaps, zero bonds, or repo assets made by<br />

<strong>Standard</strong> & <strong>Poor's</strong>.<br />

We expect to publish this report on a regular basis to illustrate the performance and development of these core<br />

characteristics and risk indicators over time.<br />

We have not included in this article covered bonds that have not provided sufficient information to us in a timely<br />

manner.<br />

Clicking on the "view expanded table" tab provides further information for each of the covered bond programs,<br />

such as the current uplift above the ICR, the weighted-average time to recovery, and the amount of outstanding<br />

assets and liabilities. The "view expanded table" tab also gives access to previous data.<br />

Table 1<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary<br />

Issuer/CB program<br />

Canadian Imperial Bank of<br />

Commerce <strong>Global</strong> Public Sector<br />

<strong>Covered</strong> <strong>Bond</strong> Programme<br />

Royal Bank of Canada <strong>Global</strong><br />

<strong>Covered</strong> <strong>Bond</strong> Programme<br />

Current<br />

CB type<br />

Country<br />

of<br />

issuer<br />

Current<br />

ALMM<br />

risk<br />

Current<br />

program<br />

category<br />

Current<br />

max<br />

potential<br />

uplift<br />

(notches)§<br />

Current<br />

unused<br />

uplift<br />

(notches)§ Current ICR*<br />

SCB CA Low 2 6 2 A+/Stable/A-1 (Canadian Imperial<br />

Bank of Commerce)<br />

SCB CA Low 2 6 3 AA-/Stable/A-1+ (Royal Bank of<br />

Canada)<br />

DekaBank Deutsche Girozentrale LCB/OPF DE Low 1 7 2 A/Stable/A-1 (DekaBank<br />

Deutsche Girozentrale)<br />

Deutsche Apotheker- und<br />

Aerztebank eG<br />

LCB/HPF DE Low 1 7 4 AA-/Stable/A-1+ (Deutsche<br />

Apotheker- und Aerztebank eG)<br />

Deutsche Bank AG LCB/HYPF DE Low 1 7 3 A+/Watch Neg/A-1 (Deutsche<br />

Bank AG)<br />

Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

LCB/HYPF DE Low 1 7 3 A+/Stable/A-1 (Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG)<br />

www.standardandpoors.com/ratingsdirect 3<br />

933241 | 301860146<br />

Current CB<br />

rating<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/-


Table 1<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary (cont.)<br />

Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG<br />

LCB/OPF DE Low 1 7 3 A+/Stable/A-1 (Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG)<br />

Deutsche Pfandbriefbank AG LCB/HPF DE Low 1 7 0 BBB/Stable/A-2 (Deutsche<br />

Pfandbriefbank AG)<br />

Deutsche Pfandbriefbank AG LCB/OPF DE Low 1 7 0 BBB/Stable/A-2 (Deutsche<br />

Pfandbriefbank AG)<br />

Deutsche Postbank AG LCB/HYPF DE Low 1 7 2 A/Watch Neg/A-1 (Deutsche<br />

Postbank AG)<br />

Deutsche Postbank AG LCB/OPF DE High 1 5 0 A/Watch Neg/A-1 (Deutsche<br />

Postbank AG)<br />

Deutsche Postbank AG (DSL) LCB/DSL<br />

Briefe<br />

Dexia Kommunalbank<br />

Deutschland AG<br />

DZ BANK AG Deutsche<br />

Zentral-Genossenschaftsbank<br />

DE Moderate 1 6 1 A/Watch Neg/A-1 (Deutsche<br />

Postbank AG)<br />

LCB/OPF DE Low 1 7 0 BBB+/Watch Neg/A-2 (Dexia<br />

Credit Local)<br />

LCB/OPF DE Low 1 7 4 AA-/Stable/A-1+ (DZ BANK AG<br />

Deutsche Zentral-<br />

Genossenschaftsbank)<br />

AAA/Stable/--<br />

AA+/Stable/--<br />

AA+/Stable/--<br />

AAA/Stable/--<br />

AAA/Watch<br />

Neg/--<br />

AAA/Stable/--<br />

AAA/Watch<br />

Neg/--<br />

AAA/Stable/--<br />

Eurohypo AG LCB/HYPF DE Low 1 7 1 A-/Watch Neg/A-2 (Eurohypo AG) AAA/Stable/--<br />

Eurohypo AG LCB/OPF DE Moderate 1 6 0 A-/Watch Neg/A-2 (Eurohypo AG) AAA/Watch<br />

Neg/--<br />

Landesbank Hessen-Thueringen<br />

Girozentrale<br />

LCB/OPF DE Low 1 7 2 A/Stable/A-1 (Landesbank<br />

Hessen- Thueringen Girozentrale)<br />

AAA/Stable/--<br />

NRW.BANK LCB/OPF DE Low 1 7 4 AA-/Stable/A-1+ (NRW.BANK) AAA/Stable/--<br />

UniCredit Bank AG LCB/OPF DE Low 1 7 2 A/Watch Neg/A-1 (UniCredit Bank<br />

AG)<br />

Westdeutsche ImmobilienBank LCB/HPF DE Low 1 7 0 BBB-/Negative/A-3<br />

(Westdeutsche ImmobilienBank)<br />

Westdeutsche ImmobilienBank LCB/OPF DE Low 1 7 0 BBB-/Negative/A-3<br />

(Westdeutsche ImmobilienBank)<br />

WL BANK AG Westfaelische<br />

Landschaft Bodenkreditbank<br />

WL BANK AG Westfaelische<br />

Landschaft Bodenkreditbank<br />

LCB/HYPF DE Low 1 7 4 AA-/Stable/A-1+ (WL BANK AG<br />

Westfaelische Landschaft<br />

Bodenkreditbank)<br />

LCB/OPF DE Low 1 7 4 AA-/Stable/A-1+ (WL BANK AG<br />

Westfaelische Landschaft<br />

Bodenkreditbank)<br />

AAA/Stable/--<br />

AA/Negative/--<br />

AA/Negative/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

BRFkredit A/S - Capital Center B LCB/RO DK Low 1 7 1 A-/Stable/A-2 (BRFkredit A/S) AAA/Stable/A-1+<br />

BRFkredit A/S - Capital Center E LCB/SDO DK Low 1 7 1 A-/Stable/A-2 (BRFkredit A/S) AAA/Stable/A-1+<br />

Danske Bank A/S - Pool C LCB/SDO DK Low 1 7 2 A/Negative/A-1 (Danske Bank<br />

A/S)<br />

Danske Bank A/S - Pool D LCB/SDO DK Moderate 1 6 1 A/Negative/A-1 (Danske Bank<br />

A/S)<br />

Danske Bank A/S - Pool I LCB/SDO DK Low 1 7 2 A/Negative/A-1 (Danske Bank<br />

A/S)<br />

Nordea Kredit Realkredit A/S -<br />

Capital Center 1<br />

Nordea Kredit Realkredit A/S -<br />

Capital Center 2<br />

Nykredit Realkredit A/S - Capital<br />

Center C<br />

Nykredit Realkredit A/S - Capital<br />

Center D<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

LCB/RO DK Low 1 7 4 AA-/Stable/A-1+ (Nordea Bank<br />

Danmark A/S)<br />

LCB/SDRO DK Low 1 7 4 AA-/Stable/A-1+ (Nordea Bank<br />

Danmark A/S)<br />

LCB/RO DK Low 1 7 3 A+/Stable/A-1 (Nykredit<br />

Realkredit A/S)<br />

LCB/RO DK Low 1 7 3 A+/Stable/A-1 (Nykredit<br />

Realkredit A/S)<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 4<br />

933241 | 301860146<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--


Table 1<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary (cont.)<br />

Nykredit Realkredit A/S - Capital<br />

Center E<br />

Nykredit Realkredit A/S - Capital<br />

Center General<br />

Nykredit Realkredit A/S - Capital<br />

Center H<br />

Realkredit Danmark A/S - Capital<br />

Center S<br />

Realkredit Danmark A/S - Capital<br />

Center T<br />

Realkredit Danmark A/S - General<br />

Capital Center<br />

LCB/SDO DK Low 1 7 3 A+/Stable/A-1 (Nykredit<br />

Realkredit A/S)<br />

LCB/RO DK Low 1 7 3 A+/Stable/A-1 (Nykredit<br />

Realkredit A/S)<br />

LCB/SDO DK Low 1 7 3 A+/Stable/A-1 (Nykredit<br />

Realkredit A/S)<br />

LCB/SDRO DK Low 1 7 2 A/Negative/A-1 (Danske Bank<br />

A/S)<br />

LCB/SDRO DK Low 1 7 2 A/Negative/A-1 (Danske Bank<br />

A/S)<br />

LCB/RO DK Low 1 7 2 A/Negative/A-1 (Danske Bank<br />

A/S)<br />

Totalkredit A/S - Capital Center C LCB/RO DK Low 1 7 3 A+/Stable/A-1 (Nykredit<br />

Realkredit A/S)<br />

Banca Civica S.A. LCB/CH ES Low 1 7 0 BBB/Negative/A-2 (Banca Civica<br />

S.A.)<br />

Banca Civica S.A. LCB/CT ES High 1 5 1 BBB/Negative/A-2 (Banca Civica<br />

S.A.)<br />

Banco Bilbao Vizcaya Argentaria<br />

S.A.<br />

LCB/CT ES Moderate 1 6 4 A+/Watch Neg/A-1 (Banco Bilbao<br />

Vizcaya Argentaria S.A.)<br />

Banco Popular Espanol S.A. LCB/CH ES Moderate 1 6 0 BBB+/Watch Neg/A-2 (Banco<br />

Popular Espanol S.A.)<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/A-1+<br />

AAA/Stable/--<br />

AAA/Stable/A-1+<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AA+/Negative/--<br />

A+/Negative/--<br />

AA/Watch Neg/--<br />

AA+/Watch<br />

Neg/--<br />

Barclays Bank S.A. LCB/CH ES Low 1 7 2 A/Stable/A-1 (Barclays Bank S.A.) AAA/Stable/--<br />

CaixaBank S.A. LCB/CH ES Low 1 7 2 A/Watch Neg/A-1 (CaixaBank<br />

S.A.)<br />

Caja de Ahorros y Monte de<br />

Piedad de Gipuzkoa y San<br />

Sebastian (Kutxa)<br />

LCB/CH ES Low 1 7 0 BBB+/Watch Neg/A-2 (Caja de<br />

Ahorros y Monte de Piedad de<br />

Gipuzkoa y San Sebastian (Kutxa))<br />

Ibercaja Banco S.A.** LCB/CH ES Low 1 7 0 BBB+/Watch Neg/A-2 (Ibercaja<br />

Banco S.A.**)<br />

OP Mortgage Bank (first program<br />

2007)<br />

OP Mortgage Bank (second<br />

program 2011)<br />

Banques Populaires <strong>Covered</strong><br />

<strong>Bond</strong>s Programme<br />

LCB/FCB FI Moderate 2 5 2 AA-/Stable/A-1+ (Pohjola Bank<br />

PLC)<br />

LCB/FCB FI Low 2 6 3 AA-/Stable/A-1+ (Pohjola Bank<br />

PLC)<br />

AAA/Stable/--<br />

AAA/Watch<br />

Neg/--<br />

AAA/Watch<br />

Neg/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

SCB FR Low 2 6 2 A+/Watch Neg/A-1 (BPCE) AAA/Stable/--<br />

BNP Paribas Home Loan SFH LCB/OFH FR Low 2 6 3 AA-/Watch Neg/A-1+ (BNP<br />

Paribas)<br />

BNP Paribas Public Sector SCF LCB/OF FR Low 1 7 4 AA-/Watch Neg/A-1+ (BNP<br />

Paribas)<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

BPCE SFH LCB/OFH FR Low 1 7 3 A+/Watch Neg/A-1 (BPCE) AAA/Stable/--<br />

Compagnie de Financement<br />

Foncier<br />

Credit Agricole Home Loan SFH<br />

<strong>Covered</strong> <strong>Bond</strong> Program<br />

Credit Foncier et Communal<br />

d'Alsace et de Lorraine - Societe<br />

de Credit Foncier<br />

Credit Mutuel Arkea Home Loans<br />

SFH<br />

Credit Mutuel Arkea Public Sector<br />

SCF<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

LCB/OF FR Low 1 7 2 A/Watch Neg/A-1 (Credit Foncier<br />

de France)<br />

LCB/OFH FR Low 2 6 2 A+/Watch Neg/A-1 (Credit<br />

Agricole S.A.)<br />

LCB/OF FR N/A 1 N/A N/A A/Stable/A-1 (Credit Foncier et<br />

Communal d'Alsace et de<br />

Lorraine-Banque)<br />

LCB/OFH FR Low 2 6 2 A+/Stable/A-1 (Credit Mutuel<br />

Arkea)<br />

LCB FR Low 1 7 3 A+/Stable/A-1 (Credit Mutuel<br />

Arkea)<br />

www.standardandpoors.com/ratingsdirect 5<br />

933241 | 301860146<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

A+/Stable/--<br />

AAA/Stable/--<br />

AAA/Watch<br />

Neg/-


Table 1<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary (cont.)<br />

Credit Mutuel-CIC Home Loan SFH LCB/OFH FR Low 2 6 2 A+/Stable/A-1 (Banque Federative<br />

du Credit Mutuel)<br />

Dexia Municipal Agency LCB/OF FR Low 1 7 0 BBB+/Watch Neg/A-2 (Dexia<br />

Credit Local)<br />

AAA/Stable/--<br />

AAA/Watch<br />

Neg/--<br />

GCE <strong>Covered</strong> <strong>Bond</strong>s Programme SCB FR High 2 4 0 A+/Watch Neg/A-1 (BPCE) AAA/Stable/--<br />

GE SCF S.C.A LCB/OF FR Low 1 7 6 AA+/Stable/A-1+ (General Electric<br />

Capital Corp.)<br />

AAA/Stable/--<br />

HSBC SFH (France) LCB/OFH FR Low 2 6 3 AA-/Stable/A-1+ (HSBC France) AAA/Stable/--<br />

Societe Generale SCF LCB/OF FR Low 1 7 3 A+/Watch Neg/A-1 (Societe<br />

Generale)<br />

AIB Mortgage Bank LCB/MCS IE Low 2 6 0 BB/Negative/B (Allied Irish Banks<br />

PLC)<br />

AAA/Watch<br />

Neg/--<br />

A/Negative/--<br />

Depfa ACS Bank LCB/ACS IE Low 2 6 0 BBB/Stable/A-2 (Depfa ACS) AA/Watch Neg/--<br />

Mediobanca SpA SCB IT High 2 4 0 A/Watch Neg/A-1 (Mediobanca<br />

SpA)<br />

UniCredit SpA Obbligazioni<br />

Bancarie Garantite Programme<br />

A/Watch Neg/--<br />

SCB IT Low 2 6 1 A/Watch Neg/A-1 (Unicredit SpA) AAA/Watch<br />

Neg/--<br />

Dexia LdG Banque S.A.*** LCB/LGP LU Low 2 6 0 A-/Watch Dev/A-2 (Dexia Banque<br />

Internationale a Luxembourg)<br />

Erste Europaeische Pfandbriefund<br />

Kommunalkreditbank AG<br />

EUROHYPO Europaeische<br />

Hypothekenbank S.A.<br />

Hypo Pfandbrief Bank<br />

International S.A.<br />

NORD/LB COVERED FINANCE<br />

BANK S.A.<br />

ABN AMRO Bank N.V. <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

AAA/Watch<br />

Neg/--<br />

LCB/LGP LU Low 2 6 N/A NR AA+/Watch<br />

Dev/--<br />

LCB/LGP LU Low 2 6 0 A-/Watch Neg/A-2 (EUROHYPO<br />

Europaeische Hypothekenbank<br />

S.A.)<br />

LCB/LGP LU Moderate 2 5 0 BBB/Stable/A-2 (Hypo Pfandbrief<br />

Bank International S.A.)<br />

LCB/LGP LU Low 2 6 0 BBB+/Stable/A-2 (NORD/LB<br />

COVERED FINANCE BANK S.A.)<br />

SCB NL Low 2 6 2 A+/Negative/A-1 (ABN AMRO<br />

Bank N.V.)<br />

AAA/Watch<br />

Neg/--<br />

AA-/Stable<br />

AA+/Stable/--<br />

AAA/Stable/--<br />

ING Bank N.V. SCB NL Low 2 6 2 A+/Stable/A-1 (ING Bank N.V.) AAA/Stable/--<br />

DNB Boligkreditt AS LCB/OMF NO Low 2 6 2 A+/Stable/A-1 (DNB Bank ASA) AAA/Stable/--<br />

Banco BPI S.A. LCB/OH PT Low 2 6 0 BB+/Watch Neg/B (Banco BPI<br />

S.A.)<br />

Banco BPI S.A. LCB/OSSP PT Low 2 6 0 BB+/Watch Neg/B (Banco BPI<br />

S.A.)<br />

Banco Santander Totta S.A. LCB/OH PT High 2 4 0 BBB-/Watch Neg/A-3 (Banco<br />

Santander Totta S.A.)<br />

AB Sveriges Sakerstallda<br />

Obligationer (The Swedish<br />

<strong>Covered</strong> <strong>Bond</strong> Corp.)<br />

LCB/SO SE Low 1 7 3 A+/Stable/A-1 (Sveriges<br />

Bostadsfinansieringsaktiebolag,<br />

SBAB (publ))<br />

A+/Watch Neg/--<br />

BBB-/Watch<br />

Neg/--<br />

A/Watch Neg/--<br />

AAA/Stable/--<br />

Landshypotek AB LCB/SO SE Moderate 1 6 1 A/Stable/A-1 (Landshypotek AB) AAA/Stable/--<br />

Lansforsakringar Hypotek LCB/SO SE Moderate 1 6 1 A/Stable/A-1 (Lansforsakringar<br />

Bank)<br />

Nordea Hypotek AB LCB/SO SE Low 1 7 4 AA-/Stable/A-1+ (Nordea Bank<br />

AB)<br />

Swedbank Mortgage AB LCB/SO SE Low 1 7 3 A+/Stable/A-1 (Swedbank<br />

Mortgage AB)<br />

Abbey National Treasury Services<br />

PLC <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

SCB UK Low 2 6 3 AA-/Watch Neg/A-1+ (Santander<br />

UK PLC)<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 6<br />

933241 | 301860146<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--


Table 1<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary (cont.)<br />

Bank of Ireland <strong>Covered</strong> <strong>Bond</strong><br />

Program (The Governor and<br />

Company of the Bank of Ireland<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Programme)<br />

Bank of Scotland PLC <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Bank of Scotland plc Social<br />

Housing <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

Barclays Bank PLC <strong>Global</strong> <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Bradford & Bingley PLC <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Lloyds TSB Bank PLC GBP30<br />

billion <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong><br />

programme guaranteed by Lloyds<br />

TSB Secured Finance LLP<br />

Nationwide Building Society<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Programme<br />

Northern Rock (Asset<br />

Management) PLC <strong>Global</strong> <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

SCB UK High 2 4 0 BB+/Negative/B (Bank of Ireland) A-/Watch Neg/--<br />

SCB UK Low 2 6 1 A/Stable/A-1 (Bank of Scotland<br />

PLC)<br />

SCB UK Low 2 6 1 A/Stable/A-1 (Bank of Scotland<br />

PLC)<br />

SCB UK Low 2 6 2 A+/Stable/A-1 (Barclays Bank<br />

PLC)<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

SCB UK Low 2 6 N/A --/--/A-1 (Bradford & Bingley PLC) AAA/Negative/--<br />

SCB UK Low 2 6 1 A/Stable/A-1 (Lloyds TSB Bank<br />

PLC)<br />

SCB UK Low 2 6 2 A+/Stable/A-1 (Nationwide<br />

Building Society)<br />

SCB UK Low 2 6 1 A/Stable/A-1 (Northern Rock<br />

(Asset Management) PLC)<br />

BA <strong>Covered</strong> <strong>Bond</strong> Issuer SCB US Moderate 3 4 0 A/Negative/A-1 (Bank of America<br />

N.A.)<br />

WM <strong>Covered</strong> <strong>Bond</strong> Program SCB US Moderate 3 4 0 A+/Stable/A-1 (JPMorgan Chase<br />

Bank N.A.)<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AAA/Stable/--<br />

AA/Negative/--<br />

AA/Negative/--<br />

***This program is currently under review; the covered bond rating will be updated in line with the CreditWatch resolution. **<strong>Covered</strong> bond program formerly "Caja de Ahorros y Monte<br />

de Piedad de Zaragoza Aragon y Rioja (IBERCAJA)". §These figures do not take into account the maximum rating differential between the sovereign and the covered bond program in the<br />

EMU (see "Nonsovereign Ratings That Exceed EMU Sovereign Ratings: Methodology <strong>And</strong> Assumptions", published June 14, 2011); also, if Target CE is higher than Actual CE, this figure is<br />

set "0". *Where the issuer is a special-purpose entity, we apply an ICR as described in paragraph 55 of the updated criteria. ACS--Asset covered securities. ALMM--Asset-liability<br />

mismatch. CB--<strong>Covered</strong> bond. CH--Cédulas Hipotecarias. CT--Cédulas Territoriales. FCB--Finnish covered bonds. HYPF--Hypothekenpfandbriefe. LGP--Lettres de Gage Publiques. ICR--Issuer<br />

credit rating. LCB--Legislation-enabled covered bond. MCS--Mortgage covered securities. N/A--Not available; not applicable. NR--Not rated. OF--Obligations foncieres. OFH--Obligation de<br />

Financement de l'Habitat. OH--Obrigacoes hipotecarias. OMF--Obligasjoner Med Fortrinnsrett. OPF--Oeffentlicher Pfandbrief. OSSP--Obrigacoes sobre o Sector Público.<br />

RO--Realkreditobligationer. SCB--Structured covered bond. SDO--Særligt Dækkede Obligationer. SDRO--Særligt Dækkede Realkreditobligationer. SO--Säkerställda Obligationer.<br />

Table 2<br />

Mortgage <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (Credit Risk)<br />

Issuer/CB program<br />

Canadian Imperial Bank of<br />

Commerce <strong>Global</strong> Public Sector<br />

<strong>Covered</strong> <strong>Bond</strong> Programme*<br />

Royal Bank of Canada <strong>Global</strong><br />

<strong>Covered</strong> <strong>Bond</strong> Programme*<br />

Deutsche Apotheker- und Aerztebank<br />

eG<br />

Country<br />

of<br />

issuer<br />

Reporting<br />

date<br />

Resi<br />

(%)<br />

Com<br />

(%)<br />

Pub<br />

(%)<br />

Other<br />

(%)<br />

WAFF<br />

(%)<br />

WALS<br />

(%)<br />

WAFFxWALS<br />

(%)<br />

WA<br />

whole<br />

loan<br />

LTV<br />

(%)<br />

Asset<br />

default<br />

risk (%)<br />

CA Sep. 2011 92 0 0 8 23.58 2.00 0.47 59.39 5.37<br />

CA Oct. 2011 100 0 0 0 12.29 12.72 1.56 69.90 5.72<br />

DE Jun. 2011 91 4 0 6 25.30 5.87 1.49 72.16 7.47<br />

Deutsche Bank AG DE Sep. 2011 22 76 0 2 43.00 8.92 3.84 87.97 13.87<br />

Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

DE Sep. 2011 44 54 0 3 21.53 16.79 3.61 56.23 3.28<br />

Deutsche Pfandbriefbank AG DE Sep. 2011 1 91 0 8 42.47 27.46 11.66 67.59 17.49<br />

Deutsche Postbank AG DE Jun. 2011 94 0 0 6 21.39 2.00 0.43 87.75 2.50<br />

www.standardandpoors.com/ratingsdirect 7<br />

933241 | 301860146


Table 2<br />

Mortgage <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (Credit Risk) (cont.)<br />

Eurohypo AG DE Nov. 2011 24 74 0 2 33.00 24.76 8.17 68.14 13.91<br />

Westdeutsche ImmobilienBank DE Sep. 2011 31 64 0 4 23.85 17.99 4.29 57.64 11.98<br />

WL BANK AG Westfaelische<br />

Landschaft Bodenkreditbank<br />

DE Sep. 2011 W/H W/H 0 7 21.26 22.20 4.72 61.62 5.52<br />

BRFkredit A/S - Capital Center B DK Sep. 2011 46 46 0 8 21.57 33.08 7.14 66.63 6.60<br />

BRFkredit A/S - Capital Center E DK Sep. 2011 55 35 0 10 22.85 39.44 9.01 75.08 7.76<br />

Danske Bank A/S - Pool C DK Nov. 2011 0 100 0 0 29.17 23.02 6.71 62.61 11.55<br />

Danske Bank A/S - Pool D DK Sep. 2011 100 0 0 0 12.76 33.02 4.21 62.57 2.50<br />

Danske Bank A/S - Pool I DK Jun. 2011 94 0 0 6 15.40 18.47 2.84 60.41 N/A<br />

Nordea Kredit Realkredit A/S -<br />

Capital Center 1<br />

Nordea Kredit Realkredit A/S -<br />

Capital Center 2<br />

Nykredit Realkredit A/S - Capital<br />

Center C<br />

Nykredit Realkredit A/S - Capital<br />

Center D<br />

Nykredit Realkredit A/S - Capital<br />

Center E<br />

Nykredit Realkredit A/S - Capital<br />

Center H<br />

Realkredit Danmark A/S - Capital<br />

Center S<br />

Realkredit Danmark A/S - Capital<br />

Center T<br />

Realkredit Danmark A/S - General<br />

Capital Center<br />

DK Sep. 2011 74 16 0 9 14.59 26.13 3.81 67.43 2.98<br />

DK Jun. 2011 57 27 0 16 24.58 33.23 8.17 72.22 7.17<br />

DK Jun. 2011 58 38 0 5 15.22 12.09 1.84 41.35 2.96<br />

DK Jun. 2011 63 31 0 6 19.10 30.91 5.90 58.40 4.04<br />

DK Jun. 2011 76 18 0 6 17.19 29.29 5.03 65.97 2.63<br />

DK Sep. 2011 60 30 0 10 21.13 33.57 7.09 68.82 4.07<br />

DK Dec. 2011 56 37 0 6 22.29 28.63 6.38 62.92 4.57<br />

DK Dec. 2011 54 39 0 7 22.54 25.40 5.73 62.17 2.50<br />

DK Sep. 2011 61 33 0 6 16.38 25.27 4.14 62.05 3.30<br />

Totalkredit A/S - Capital Center C DK Jun. 2011 97 0 0 3 10.81 12.72 1.38 58.15 2.50<br />

Banca Civica S.A. ES Dec. 2011 60 40 0 0 43.46 43.85 19.06 79.98 66.36<br />

Banco Popular Espanol S.A. ES Sep. 2011 40 60 0 0 45.97 52.08 23.94 79.75 55.38<br />

Barclays Bank S.A. ES Nov. 2011 71 29 0 0 37.20 49.66 18.47 87.79 41.84<br />

CaixaBank S.A. ES Jun. 2011 85 15 0 0 19.10 23.00 4.39 68.41 W/H<br />

Caja de Ahorros y Monte de Piedad<br />

de Gipuzkoa y San Sebastian (Kutxa)<br />

ES Nov. 2011 80 20 0 0 31.26 34.08 10.65 78.94 54.78<br />

Ibercaja Banco S.A.** ES Nov. 2011 69 31 0 0 30.17 27.34 8.25 82.38 43.53<br />

OP Mortgage Bank (first program<br />

2007)<br />

OP Mortgage Bank (second program<br />

2011)<br />

Banques Populaires <strong>Covered</strong> <strong>Bond</strong>s<br />

Programme<br />

FI Jun. 2011 100 0 0 0 11.20 2.15 0.24 42.50 5.75<br />

FI Sep. 2011 100 0 0 0 11.24 5.66 0.64 51.45 6.86<br />

FR Aug. 2011 100 0 0 0 14.71 32.96 4.85 68.80 8.56<br />

BNP Paribas Home Loan SFH FR Oct. 2011 100 0 0 0 14.35 30.52 4.38 67.80 9.33<br />

BPCE SFH FR Sep. 2011 100 0 0 0 19.15 34.97 6.70 71.41 14.23<br />

Credit Agricole Home Loan SFH<br />

<strong>Covered</strong> <strong>Bond</strong> Program<br />

Credit Foncier et Communal d'Alsace<br />

et de Lorraine - Societe de Credit<br />

Foncier<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

FR Oct. 2011 100 0 0 0 19.93 21.45 4.27 61.30 8.41<br />

FR Jun. 2011 100 0 1 0 48.57 3.53 1.71 43.52 5.29<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 8<br />

933241 | 301860146


Table 2<br />

Mortgage <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (Credit Risk) (cont.)<br />

Credit Mutuel Arkea Home Loans<br />

SFH<br />

FR Jun. 2011 100 0 0 0 15.02 38.65 5.81 68.83 7.80<br />

Credit Mutuel-CIC Home Loan SFH FR Sep. 2011 100 0 0 0 13.33 28.80 3.84 70.00 7.50<br />

GCE <strong>Covered</strong> <strong>Bond</strong>s Programme FR Jul. 2011 100 0 0 0 14.20 13.85 1.97 63.50 7.53<br />

GE SCF S.C.A FR Jul. 2011 100 0 0 0 22.60 28.90 6.53 68.70 6.55<br />

HSBC SFH (France) FR Jun. 2011 100 0 0 0 17.20 36.20 6.23 68.37 10.38<br />

AIB Mortgage Bank IE Sep. 2011 100 0 0 0 38.28 41.51 15.89 101.83 24.13<br />

Mediobanca SpA IT Dec. 2011 100 0 0 0 15.19 6.52 0.99 60.33 43.84<br />

UniCredit SpA Obbligazioni Bancarie<br />

Garantite Programme<br />

ABN AMRO Bank N.V. <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

IT Dec. 2011 91 0 0 9 18.21 12.32 2.24 65.94 13.18<br />

NL Dec. 2011 94 0 0 6 17.79 29.50 5.25 88.50 13.69<br />

ING Bank N.V. NL Dec. 2011 100 0 0 0 11.24 20.58 2.31 71.28 12.60<br />

DNB Boligkreditt AS NO Jan. 2012 100 0 0 0 17.57 26.98 4.74 57.65 4.70<br />

Banco BPI S.A. PT Jan. 2012 92 0 0 8 12.21 11.69 1.43 56.80 8.04<br />

Banco Santander Totta S.A. PT Oct. 2011 100 0 0 0 14.50 18.62 2.70 63.15 8.35<br />

AB Sveriges Sakerstallda<br />

Obligationer (The Swedish <strong>Covered</strong><br />

<strong>Bond</strong> Corp.)<br />

SE Jun. 2011 58 34 3 5 21.49 14.74 3.17 57.70 7.70<br />

Landshypotek AB SE Nov. 2011 81 0 0 19 11.80 24.80 2.93 42.60 2.74<br />

Nordea Hypotek AB SE Sep. 2011 71 19 9 1 16.41 10.85 1.78 60.38 13.33<br />

Swedbank Mortgage AB SE Sep. 2011 78 20 2 0 16.69 12.96 2.16 65.23 8.17<br />

Abbey National Treasury Services<br />

PLC <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Programme<br />

Bank of Ireland <strong>Covered</strong> <strong>Bond</strong><br />

Program (The Governor and Company<br />

of the Bank of Ireland <strong>Global</strong><br />

<strong>Covered</strong> <strong>Bond</strong> Programme)<br />

Bank of Scotland PLC <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

Barclays Bank PLC <strong>Global</strong> <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Bradford & Bingley PLC <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Lloyds TSB Bank PLC GBP30 billion<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> programme<br />

Nationwide Building Society <strong>Global</strong><br />

<strong>Covered</strong> <strong>Bond</strong> Programme<br />

Northern Rock (Asset Management)<br />

PLC <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Programme<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

UK Sep. 2011 97 0 0 3 23.21 20.93 4.86 69.71 13.01<br />

UK Nov. 2011 82 0 0 18 31.79 24.97 7.94 77.87 2.97<br />

UK Sep. 2011 89 0 0 11 30.13 23.09 6.96 75.30 16.38<br />

UK Sep. 2011 100 0 0 0 19.63 18.71 3.67 65.71 12.36<br />

UK Nov. 2011 100 0 0 0 36.20 32.14 11.63 85.27 18.57<br />

UK W/H W/H W/H W/H W/H W/H W/H W/H W/H W/H<br />

UK Oct. 2011 99 0 0 1 18.04 14.62 2.64 63.06 12.01<br />

UK Oct. 2011 92 0 0 8 49.44 35.59 17.60 92.44 36.08<br />

BA <strong>Covered</strong> <strong>Bond</strong> Issuer US Sep. 2011 100 0 0 0 43.01 48.25 20.75 63.00 7.63<br />

WM <strong>Covered</strong> <strong>Bond</strong> Program US Sep. 2011 100 0 0 0 80.51 60.55 48.75 69.00 16.42<br />

*The WA whole-loan LTV ratio reflects the maximum drawable loan amount rather than the current loan balance. **<strong>Covered</strong> bond program formerly "Caja de Ahorros y<br />

Monte de Piedad de Zaragoza Aragon y Rioja (IBERCAJA)". CB--<strong>Covered</strong> bond. Com--Commercial assets in cover pool. LCB--Legislation-enabled covered bond.<br />

LTV--Loan-to-value. N/A--Not available. Other--Includes substitute assets and other assets. Pub--Public-sector assets in cover pool. Resi--Residential assets in cover<br />

pool. SCB--Structured covered bond. WA--Weighted-average. WAFF--Weighted-average foreclosure frequency. WALS--Weighted-average loss severity. W/H--Withheld<br />

at issuer's request. Please also see "Glossary Of Definitions."<br />

www.standardandpoors.com/ratingsdirect 9<br />

933241 | 301860146


Table 3<br />

Mortgage <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (ALMM Risk)<br />

Issuer/CB program<br />

Canadian Imperial Bank of<br />

Commerce <strong>Global</strong> Public Sector<br />

<strong>Covered</strong> <strong>Bond</strong> Programme*<br />

Royal Bank of Canada <strong>Global</strong><br />

<strong>Covered</strong> <strong>Bond</strong> Programme*<br />

Deutsche Apotheker- und<br />

Aerztebank eG<br />

Country<br />

of<br />

issuer<br />

Reporting<br />

date<br />

WAM<br />

assets<br />

(years)<br />

WAM<br />

liabilities<br />

(years)<br />

WAM<br />

assets<br />

minus<br />

WAM<br />

liabilities<br />

(years) Soft-bullet<br />

WA<br />

target<br />

asset<br />

spread<br />

(bps)<br />

ALMM<br />

(%)<br />

Target<br />

CE<br />

nominal<br />

(%)<br />

Actual<br />

CE<br />

nominal<br />

(%)<br />

CA Sep. 2011 2.9 3.2 (0.3) No 279 0.00 7.64 19.57<br />

CA Oct. 2011 2.5 3.8 (1.3) Yes 425 0.00 7.40 106.62<br />

DE Jun. 2011 4.9 4.0 0.9 No 609 0.00 18.19 65.99<br />

Deutsche Bank AG DE Sep. 2011 9.9 5.3 4.7 No 918 0.00 26.17 55.62<br />

Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG<br />

DE Sep. 2011 4.2 3.6 0.6 No 682 0.00 6.37 14.27<br />

Deutsche Pfandbriefbank AG DE Sep. 2011 4.4 4.3 0.1 No 999 0.73 25.62 43.25<br />

Deutsche Postbank AG DE Jun. 2011 8.2 6.3 1.9 No 425 3.20 10.76 19.73<br />

Eurohypo AG DE Nov. 2011 3.6 4.0 (0.4) No 857 0.00 18.78 25.67<br />

Westdeutsche ImmobilienBank DE Sep. 2011 3.7 4.9 (1.1) No 723 2.26 18.11 23.91<br />

WL BANK AG Westfaelische<br />

Landschaft Bodenkreditbank<br />

DE Sep. 2011 5.6 5.9 (0.4) No 760 0.00 13.74 14.68<br />

BRFkredit A/S - Capital Center B DK Sep. 2011 13.0 13.7 (0.7) No 714 0.00 9.14 9.18<br />

BRFkredit A/S - Capital Center E DK Sep. 2011 14.3 15.8 (1.5) No 595 0.00 10.76 12.54<br />

Danske Bank A/S - Pool C DK Nov. 2011 12.0 6.3 5.8 Mixed 714 0.00 26.32 32.50<br />

Danske Bank A/S - Pool D DK Sep. 2011 16.9 6.4 10.6 Mixed 425 21.69 21.61 23.25<br />

Danske Bank A/S - Pool I DK Jun. 2011 25.5 7.1 18.4 Mixed 425 0.00 18.89 24.22<br />

Nordea Kredit Realkredit A/S -<br />

Capital Center 1<br />

Nordea Kredit Realkredit A/S -<br />

Capital Center 2<br />

Nykredit Realkredit A/S - Capital<br />

Center C<br />

Nykredit Realkredit A/S - Capital<br />

Center D<br />

Nykredit Realkredit A/S - Capital<br />

Center E<br />

Nykredit Realkredit A/S - Capital<br />

Center H<br />

Realkredit Danmark A/S - Capital<br />

Center S<br />

Realkredit Danmark A/S - Capital<br />

Center T<br />

Realkredit Danmark A/S - General<br />

Capital Center<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

DK Sep. 2011 12.4 13.6 (1.2) No 529 0.00 6.42 10.23<br />

DK Jun. 2011 14.4 16.8 (2.4) No 611 0.00 9.81 18.39<br />

DK Jun. 2011 7.3 7.3 0.0 No 598 0.00 4.69 4.84<br />

DK Jun. 2011 13.2 13.6 (0.4) No 616 0.00 5.04 5.94<br />

DK Jun. 2011 15.1 15.9 (0.7) No 534 0.00 4.04 6.72<br />

DK Sep. 2011 15.3 16.8 (1.5) No 611 0.00 5.36 11.04<br />

DK Dec. 2011 15.5 16.7 (1.2) No 614 0.00 6.81 7.21<br />

DK Dec. 2011 14.8 16.0 (1.2) No 652 0.00 3.60 6.66<br />

DK Sep. 2011 12.5 13.3 (0.8) No 541 0.00 4.99 6.70<br />

Totalkredit A/S - Capital Center C DK Jun. 2011 12.8 13.1 (0.3) No 425 0.00 1.45 2.88<br />

Banca Civica S.A. ES Dec. 2011 19.3 5.2 14.1 No 815 1.00 81.49 134.82<br />

Banco Popular Espanol S.A. ES Sep. 2011 15.4 3.7 11.8 No 879 26.00 79.35 88.79<br />

Barclays Bank S.A. ES Nov. 2011 18.9 6.9 11.9 No 793 0.00 75.88 278.00<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 10<br />

933241 | 301860146


Table 3<br />

Mortgage <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (ALMM Risk) (cont.)<br />

CaixaBank S.A. ES Jun. 2011 24.1 5.1 19.0 No 700 1.00 W/H W/H<br />

Caja de Ahorros y Monte de<br />

Piedad de Gipuzkoa y San<br />

Sebastian (Kutxa)<br />

ES Nov. 2011 21.1 3.1 18.0 No 760 0.00 72.68 169.11<br />

Ibercaja Banco S.A.** ES Nov. 2011 22.2 4.9 17.3 No 700 0.00 89.36 211.87<br />

OP Mortgage Bank (First program<br />

2007)<br />

OP Mortgage Bank (second<br />

program 2011)<br />

Banques Populaires <strong>Covered</strong><br />

<strong>Bond</strong>s Programme<br />

FI Jun. 2011 6.9 3.9 3.0 Yes 425 22.83 14.93 17.00<br />

FI Sep. 2011 8.0 6.9 1.1 Yes 425 0.00 11.33 34.46<br />

FR Aug. 2011 14.0 3.9 10.1 No 425 0.00 25.47 42.80<br />

BNP Paribas Home Loan SFH FR Oct. 2011 15.3 4.6 10.7 No 425 0.00 21.97 33.21<br />

BPCE SFH FR Sep. 2011 15.1 6.4 8.7 No 425 0.00 27.11 81.68<br />

Credit Agricole Home Loan SFH<br />

<strong>Covered</strong> <strong>Bond</strong> Program<br />

Credit Foncier et Communal<br />

d'Alsace et de Lorraine - Societe<br />

de Credit Foncier§<br />

Credit Mutuel Arkea Home Loans<br />

SFH<br />

FR Oct. 2011 12.5 5.7 6.9 No 425 0.00 24.60 59.72<br />

FR Jun. 2011 8.8 3.5 5.3 No 666 N/A 5.29 12.42<br />

FR Jun. 2011 13.8 7.8 6.0 No 425 0.00 22.59 31.64<br />

Credit Mutuel-CIC Home Loan SFH FR Sep. 2011 15.4 5.2 10.2 No 425 0.00 36.95 51.82<br />

GCE <strong>Covered</strong> <strong>Bond</strong>s Programme FR Jul. 2011 15.9 1.6 14.3 No 425 37.70 33.87 45.99<br />

GE SCF S.C.A FR Jul. 2011 9.0 5.8 3.2 No 507 5.10 15.99 73.56<br />

HSBC SFH (France) FR Jun. 2011 13.9 5.2 8.7 No 498 0.00 18.76 107.08<br />

AIB Mortgage Bank IE Sep. 2011 20.0 3.2 16.8 Yes 868 2.16 53.79 56.66<br />

Mediobanca SpA IT Dec. 2011 16.2 6.0 10.2 Yes 425 69.70 48.34 12.38<br />

UniCredit SpA Obbligazioni<br />

Bancarie Garantite Programme<br />

ABN AMRO Bank N.V. <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

IT Dec. 2011 20.7 8.5 12.3 Yes 425 0.00 16.80 31.95<br />

NL Dec. 2011 22.7 6.7 15.9 No 425 0.00 39.18 53.14<br />

ING Bank N.V. NL Dec. 2011 22.9 7.5 15.4 No 425 1.64 45.44 63.42<br />

DNB Boligkreditt AS NO Jan. 2012 13.9 6.3 7.6 Mixed 425 1.26 21.28 28.82<br />

Banco BPI S.A. PT Jan. 2012 13.7 6.6 7.1 Yes 700 2.65 34.79 42.69<br />

Banco Santander Totta S.A. PT Oct. 2011 7.4 3.6 3.8 Yes 700 30.83 29.17 33.56<br />

AB Sveriges Sakerstallda<br />

Obligationer (The Swedish<br />

<strong>Covered</strong> <strong>Bond</strong> Corp.)<br />

SE Jun. 2011 13.3 3.1 10.2 No 425 11.32 20.06 23.43<br />

Landshypotek AB SE Nov. 2011 20.9 4.1 16.8 No 425 17.37 17.44 27.12<br />

Nordea Hypotek AB SE Sep. 2011 7.8 2.9 4.9 No 449 13.33 25.29 32.22<br />

Swedbank Mortgage AB SE Sep. 2011 11.1 3.6 7.5 No 425 13.86 19.17 24.49<br />

Abbey National Treasury Services<br />

PLC <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

Bank of Ireland <strong>Covered</strong> <strong>Bond</strong><br />

Program (The Governor and<br />

Company of the Bank of Ireland<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Programme)<br />

Bank of Scotland PLC <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

UK Sep. 2011 18.7 5.3 13.4 Yes 425 0.00 50.07 82.17<br />

UK Nov. 2011 16.9 3.1 13.8 Yes 630 22.20 42.31 80.34<br />

UK Sep. 2011 17.4 4.7 12.7 No 425 0.00 42.09 52.39<br />

www.standardandpoors.com/ratingsdirect 11<br />

933241 | 301860146


Table 3<br />

Mortgage <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (ALMM Risk) (cont.)<br />

Barclays Bank PLC <strong>Global</strong> <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Bradford & Bingley PLC <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

Lloyds TSB Bank PLC GBP30<br />

billion <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

Nationwide Building Society<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> Programme<br />

Northern Rock (Asset<br />

Management) PLC <strong>Global</strong> <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

UK Sep. 2011 16.6 7.0 9.6 Mixed 425 0.00 37.55 69.20<br />

UK Nov. 2011 16.6 4.1 12.4 Yes 850 0.00 109.56 254.97<br />

UK W/H W/H W/H W/H W/H W/H W/H W/H W/H<br />

UK Oct. 2011 16.4 7.8 8.6 Yes 425 0.00 49.14 96.14<br />

UK Oct. 2011 18.9 5.8 13.1 Yes 539 0.00 71.02 98.19<br />

BA <strong>Covered</strong> <strong>Bond</strong> Issuer US Sep. 2011 26.0 31.4 (5.4) No N/A 28.82 103.71 66.33<br />

WM <strong>Covered</strong> <strong>Bond</strong> Program US Sep. 2011 24.8 2.6 22.2 No N/A 15.95 143.70 52.45<br />

*Program documentation currently features a minimum asset percentage of 90%, translating into a maximum possible available credit enhancement of approximately<br />

11.1%. Any excess is not available to covered bond holders following an issuer's insolvency (see "S&P Discusses Some Observations On Canada's Consultation Paper For<br />

A Proposed Legislative Regime For <strong>Covered</strong> <strong>Bond</strong>s," published on June 10, 2011). **<strong>Covered</strong> bond program formerly "Caja de Ahorros y Monte de Piedad de Zaragoza<br />

Aragon y Rioja (IBERCAJA)." §Target CE nominal reflects only asset default risk and not market value risk (see Step 5 of 2009 ALMM criteria). ALMM--Asset liability<br />

mismatch. Bps--Basis points. CB--<strong>Covered</strong> bond. CE--Credit Enhancement. LCB--Legislation-enabled covered bond. N/A--Not available. SCB--Structured <strong>Covered</strong> <strong>Bond</strong>.<br />

WA--Weighted-average. WAM--Weighted-average maturity. W/H--Withheld at issuer's request. Please also refer to table of definitions.<br />

Table 4<br />

Public <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (Credit Risk)<br />

Country of Reporting Resi Com Pub Other SDR WA<br />

Asset<br />

default risk<br />

Issuer/CB program<br />

issuer date (%) (%) (%) (%) (%) rating (%)<br />

DekaBank Deutsche Girozentrale DE Sep. 2011 0 0 94 6 11.92 A+ 2.50<br />

Deutsche Genossenschafts-Hypothekenbank<br />

AG<br />

DE Nov. 2011 0 0 100 0 16.74 A- 2.50<br />

Deutsche Pfandbriefbank AG DE Jun. 2011 0 0 96 4 17.18 A- 2.50<br />

Deutsche Postbank AG (DSL) DE Jun. 2011 0 0 100 0 17.45 A- 2.50<br />

Dexia Kommunalbank Deutschland AG DE Sep. 2011 0 0 100 0 19.98 A- 2.50<br />

DZ BANK AG Deutsche<br />

Zentral-Genossenschaftsbank<br />

DE Jun. 2011 0 0 98 2 W/H AA- 11.64<br />

Eurohypo AG DE Nov. 2011 0 0 94 6 15.82 A- 2.50<br />

Landesbank Hessen-Thueringen Girozentrale DE Oct. 2011 0 0 99 1 21.44 A- 3.79<br />

NRW.BANK DE Sep. 2011 0 0 100 0 27.15 A- 5.42<br />

UniCredit Bank AG DE W/H W/H W/H W/H W/H W/H W/H W/H<br />

Westdeutsche ImmobilienBank DE Sep. 2011 0 0 100 0 27.06 A- 3.18<br />

WL BANK AG Westfaelische Landschaft<br />

Bodenkreditbank<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

DE Jun. 2011 0 0 99 1 20.40 BBB+ 4.55<br />

Banca Civica S.A. ES Dec. 2011 0 0 100 0 74.21 BB+ 65.87<br />

Banco Bilbao Vizcaya Argentaria S.A. ES Sep. 2011 0 0 100 0 63.64 BB+ 70.33<br />

BNP Paribas Public Sector SCF FR Sep. 2011 0 0 100 0 23.14 N/A 4.37<br />

Credit Mutuel Arkea Public Sector SCF FR Jun. 2011 0 0 100 0 26.94 BBB 6.39<br />

Dexia Municipal Agency FR Sep. 2011 0 0 93 8 20.22 BBB 2.50<br />

Societe Generale SCF FR Jun. 2011 0 0 100 0 24.41 BBB+ 2.50<br />

Depfa ACS Bank IE Jun. 2011 0 0 100 0 15.96 A- 5.23<br />

Dexia LdG Banque S.A. LU Oct. 2011 0 0 94 6 25.29 BB+ 4.05<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 12<br />

933241 | 301860146


Table 4<br />

Public <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (Credit Risk) (cont.)<br />

Erste Europaeische Pfandbrief- und<br />

Kommunalkreditbank AG<br />

EUROHYPO Europaeische Hypothekenbank<br />

S.A.<br />

LU Jun. 2011 0 0 85 15 W/H W/H 2.50<br />

LU Nov. 2011 0 0 85 15 11.27 A 2.50<br />

Hypo Pfandbrief Bank International S.A. LU Jul. 2011 0 0 99 1 23.69 A- 2.50<br />

NORD/LB COVERED FINANCE BANK S.A. LU Sep. 2011 0 0 90 10 17.48 BBB+ 8.08<br />

Banco BPI S.A. PT Jul. 2011 0 0 91 9 100.00 BB 63.05<br />

Bank of Scotland PLC Social Housing <strong>Covered</strong><br />

<strong>Bond</strong> Programme<br />

UK Jul. 2011 0 0 86 14 23.70 A 6.11<br />

CB--<strong>Covered</strong> bond. Com--Commercial assets in cover pool. LCB--Legislation-enabled covered bond. N/A--Not available. Other--Includes substitute assets and other assets.<br />

Pub--Public-sector assets in cover pool. Resi--Residential assets in cover pool. SCB--Structured covered bond. SDR--Scenario default rate. WA--Weighted-average.<br />

W/H--Withheld at issuer's request. Please also see "Glossary Of Definitions."<br />

Table 5<br />

Public <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (ALMM Risk)<br />

WAM<br />

assets<br />

WA<br />

minus<br />

target<br />

Target Actual<br />

Country<br />

WAM WAM WAM<br />

asset<br />

CE CE<br />

of Reporting assets liabilities liabilities<br />

spread ALMM nominal nominal<br />

Issuer/CB program<br />

issuer date (years) (years) (years) Soft-bullet (bps) (%) (%) (%)<br />

DekaBank Deutsche Girozentrale DE Sep. 2011 3.7 3.4 0.3 No 175 14.46 6.42 16.90<br />

Deutsche<br />

Genossenschafts-Hypothekenbank<br />

AG<br />

DE Nov. 2011 6.7 6.3 0.4 No 265 2.85 7.76 11.71<br />

Deutsche Pfandbriefbank AG DE Jun. 2011 8.3 8.6 (0.3) No 229 14.10 3.91 10.69<br />

Deutsche Postbank AG (DSL) DE Jun. 2011 4.2 2.7 1.5 No 194 26.35 19.95 37.45<br />

Dexia Kommunalbank<br />

Deutschland AG<br />

DZ BANK AG Deutsche<br />

Zentral-Genossenschaftsbank<br />

DE Sep. 2011 8.5 7.5 1.0 No 233 3.49 7.83 8.61<br />

DE Jun. 2011 W/H W/H W/H No W/H 1.60 W/H 37.30<br />

Eurohypo AG DE Nov. 2011 7.4 5.7 1.7 No 223 22.69 5.22 6.87<br />

Landesbank Hessen-Thueringen<br />

Girozentrale<br />

DE Oct. 2011 5.3 4.7 0.6 No 183 6.42 12.93 40.50<br />

NRW.BANK DE Sep. 2011 6.3 6.7 (0.4) No 155 0.00 15.80 188.33<br />

UniCredit Bank AG DE W/H W/H W/H W/H W/H W/H W/H W/H W/H<br />

Westdeutsche ImmobilienBank DE Sep. 2011 5.6 5.2 0.4 No 150 1.01 16.71 28.61<br />

WL BANK AG Westfaelische<br />

Landschaft Bodenkreditbank<br />

DE Jun. 2011 6.0 6.4 (0.4) No 216 8.88 8.71 9.67<br />

Banca Civica S.A. ES Dec. 2011 6.9 1.5 5.4 No 550 33.00 68.27 140.39<br />

Banco Bilbao Vizcaya Argentaria<br />

S.A.<br />

ES Sep. 2011 5.2 3.6 1.6 No 550 21.00 95.39 129.87<br />

BNP Paribas Public Sector SCF FR Sep. 2011 4.3 5.1 (0.8) No 229 0.00 14.34 25.39<br />

Credit Mutuel Arkea Public Sector<br />

SCF<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

FR Jun. 2011 9.1 10.0 (0.9) No 170 0.00 25.54 49.55<br />

Dexia Municipal Agency FR Sep. 2011 8.8 6.0 2.8 No 229 9.99 15.11 18.00<br />

Societe Generale SCF FR Jun. 2011 8.3 7.3 1.0 No 167 1.59 14.02 18.29<br />

Depfa ACS Bank IE Jun. 2011 7.6 8.6 (1.0) No 275 12.11 7.78 3.32<br />

Dexia LdG Banque S.A. LU Oct. 2011 6.3 5.1 1.2 No 390 14.49 21.52 16.90<br />

www.standardandpoors.com/ratingsdirect 13<br />

933241 | 301860146


Table 5<br />

Public <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (ALMM Risk) (cont.)<br />

Erste Europaeische Pfandbriefund<br />

Kommunalkreditbank AG<br />

EUROHYPO Europaeische<br />

Hypothekenbank S.A.<br />

Hypo Pfandbrief Bank<br />

International S.A.<br />

NORD/LB COVERED FINANCE<br />

BANK S.A.<br />

LU Jun. 2011 8.4 9.3 (0.9) No W/H 0.00 0.00 8.54<br />

LU Nov. 2011 8.4 5.1 3.3 No 380 8.80 11.87 19.53<br />

LU Jul. 2011 6.5 11.0 (4.5) No 254 16.02 0.35 6.26<br />

LU Sep. 2011 7.6 7.3 0.3 No 301 0.15 19.22 22.68<br />

Banco BPI S.A. PT Jul. 2011 4.1 6.4 (2.3) Mixed 1,050 0.00 98.82 66.90<br />

Bank of Scotland PLC Social<br />

Housing <strong>Covered</strong> <strong>Bond</strong><br />

Programme<br />

UK Jul. 2011 11.7 9.1 2.6 Yes 250 0.00 14.50 64.30<br />

ALMM--Asset liability mismatch. Bps--Basis points. CB--<strong>Covered</strong> bond. CE--Credit Enhancement. LCB--Legislation-enabled covered bond. N/A--Not available.<br />

SCB--Structured <strong>Covered</strong> <strong>Bond</strong>. WA--Weighted-average. WAM--Weighted-average maturity. W/H--Withheld at issuer's request. Please also see "Glossary Of<br />

Definitions."<br />

Table 6<br />

Mixed <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (Credit Risk)<br />

WA whole<br />

Asset<br />

Country of Reporting Resi Com Pub Other WAFF loan LTV SDR WA default<br />

Issuer/CB program issuer date (%) (%) (%) (%) (%) (%) (%) rating risk (%)<br />

Deutsche Postbank AG DE Nov. 2011 18 0 82 0 15.50 49.60 21.35 N/A 2.50<br />

Nykredit Realkredit A/S -<br />

Capital Center General<br />

Compagnie de<br />

Financement Foncier*<br />

Lansforsakringar<br />

Hypotek<br />

DK Jun. 2011 21 18 0 61 21.36 75.01 45.50 N/A 13.34<br />

FR Jun. 2011 33 0 53 14 20.93 68.02 13.91 BBB 2.50<br />

SE Nov. 2011 79 0 0 21 18.98 77.23 34.40 N/A 2.50<br />

*Public-sector assets include securitizations. CB--<strong>Covered</strong> bond. Com--Commercial assets in cover pool. LCB--Legislation-enabled covered bond. N/A--Not available.<br />

Other--Includes substitute assets and other assets. Pub--Public sector assets in cover pool. Resi--Residential assets in cover pool. SCB--Structured covered bond.<br />

SDR--Scenario default rate. WA--Weighted-average. Please also see "Glossary Of Definitions."<br />

Table 7<br />

Mixed <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> (ALMM Risk)<br />

Issuer/CB<br />

program<br />

Deutsche<br />

Postbank AG<br />

Nykredit<br />

Realkredit A/S -<br />

Capital Center<br />

General<br />

Compagnie de<br />

Financement<br />

Foncier*<br />

Lansforsakringar<br />

Hypotek<br />

Country<br />

of<br />

issuer<br />

Reporting<br />

date<br />

WAM<br />

assets<br />

(years)<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

WAM<br />

liabilities<br />

(years) Soft-bullet<br />

WA target<br />

asset<br />

spread -<br />

mortgage<br />

assets<br />

(bps)<br />

WA target<br />

asset spread<br />

- public/other<br />

assets (bps)<br />

ALMM<br />

(%)<br />

Target<br />

CE<br />

nominal<br />

(%)<br />

Actual<br />

CE<br />

nominal<br />

(%)<br />

DE Nov. 2011 4.84 3.89 No 425 303 30.15 18.19 46.97<br />

DK Jun. 2011 8.25 9.64 No 692 373 0.00 28.20 154.24<br />

FR Jun. 2011 8.39 6.25 No 527 496 4.34 10.37 10.58<br />

SE Nov. 2011 11.78 2.78 No 425 280 29.53 18.34 23.31<br />

*Public-sector assets include securitizations. ALMM--Asset liability mismatch. Bps--Basis points. CB--<strong>Covered</strong> bond. CE--Credit Enhancement. LCB--Legislation-enabled<br />

covered bond. N/A--Not available. SCB--Structured <strong>Covered</strong> <strong>Bond</strong>. WA--Weighted-average. WAM--Weighted-average maturity. Please also see "Glossary Of Definitions."<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 14<br />

933241 | 301860146


Our Five-Step Approach To Rating <strong>Covered</strong> <strong>Bond</strong>s<br />

To arrive at a covered bond rating, we consider five main areas in our analysis (see chart).<br />

Owing to the importance we place on the analysis of the asset and cash flow risk, we put a specific emphasis on our<br />

five-step ALMM process, in which we evaluate the maximum potential rating uplift for a covered bond program,<br />

based on a combined assessment of its ALMM risk exposure, its program categorization, and the available credit<br />

enhancement.<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

Table 1 provides our opinion of the key characteristics of covered bond programs for which ALMM risk exists and<br />

for which we have resolved the CreditWatch negative placement of Dec. 16, 2009 (see "Ratings On 98 <strong>Covered</strong><br />

<strong>Bond</strong> Programs Placed On CreditWatch After Criteria Revision"). In particular, we provide information on our<br />

www.standardandpoors.com/ratingsdirect 15<br />

933241 | 301860146


assessment, which includes:<br />

• Step 1: The classification of the asset-liability mismatch (ALMM measure; see paragraph 23 of the Dec. 16, 2009,<br />

criteria);<br />

• Step 2: The program categorization (see paragraph 33); and<br />

• Step 3: Our determination of the maximum rating uplift a respective covered bond program can achieve (see<br />

paragraph 53).<br />

Table 1 also provides the current ICR on the issuers, which we use as the starting point for the rating uplift on the<br />

covered bonds.<br />

The current covered bond ratings are the result of Step 5 of our criteria (see paragraph 68 of the Dec. 16, 2009,<br />

criteria), subject to an analysis of other risks and a committee decision. In Step 5, we compare the available credit<br />

enhancement with a target credit enhancement level that we determine in Step 4: The cash flow and market value<br />

analysis (see paragraph 57). If the available credit enhancement matches or exceeds the target credit enhancement,<br />

then a covered bond program may achieve the maximum potential rating uplift. If the available credit enhancement<br />

is lower, we may assign a single notch of uplift to the covered bond rating if the available credit enhancement is<br />

sufficient, in our opinion, to cover asset-default risk. We may also elevate the covered bond rating by further notches<br />

depending on the level of ALMM risk that any remaining actual credit enhancement covers.<br />

We also provide an outlook on the rating on the covered bonds. The outlook provides our opinion of a program's<br />

potential for a rating change and its direction over the intermediate term. The covered bond outlook takes into<br />

account our views on the outlook on the issuer, the level of rating uplift achieved, the likelihood of changes in<br />

ALMM risk, and potential rating changes due to the performance of the collateral.<br />

In this article, we use the terms "issuer" or "issuing bank" to refer to the financial institution behind the covered<br />

bond program, even though the issuer of the bonds may technically be a special-purpose entity, depending on the<br />

program structure. Furthermore, we assign ratings to covered bonds, although we may refer to the rating on a<br />

program.<br />

At the end of the article, we have included a glossary of terms and explanations that we have used in the tables<br />

below and which represent to a large degree the terminology <strong>Standard</strong> & <strong>Poor's</strong> uses in its rating analysis. We<br />

recommend that readers refer to these definitions in conjunction with the data we have provided.<br />

Glossary Of Definitions<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

ALMM<br />

The asset-liability mismatch as described in paragraphs 23 to 32 of "Revised Methodology <strong>And</strong> Assumptions for<br />

Assessing Asset-Liability Mismatch Risk In <strong>Covered</strong> <strong>Bond</strong>s," published Dec. 16, 2009.<br />

Asset default risk<br />

We assign the first notch of uplift above the issuer's ICR if the available credit enhancement covers that asset default<br />

risk (see Step 5 of our 2009 ALMM criteria). The asset default risk equals all credit risks related to the default of the<br />

cover pool assets, including interest rate risks and foreign exchange rate risks. In other words, the asset default risk<br />

reflects all credit and cash flow risk except the market value risk arising from ongoing ALMMs.<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 16<br />

933241 | 301860146


<strong>Covered</strong> bond type<br />

This reflects our classification of covered bonds, whereby legislation-enabled covered bonds (LCBs) are covered<br />

bonds based on a specific covered bond legal framework, such as those in Germany, Finland, Sweden, Norway,<br />

Denmark, Luxembourg, Spain, Portugal, and France (Obligations foncières). Structured covered bonds (SCBs) are<br />

general law-based covered bonds issued in countries such as France, the U.S., and Canada. In addition, covered<br />

bonds issued from the U.K., The Netherlands, and Italy use a combination of legislation and general law framework<br />

and are included in our definition of SCBs.<br />

Unused uplift (notches)<br />

The unused uplift, which is determined in notches, is the difference between the maximum potential number of<br />

notches uplift above the issuer's ICR (according to Step 3 of our 2009 ALMM criteria) and the number of notches<br />

between the issuer's ICR and the maximum potential rating on the covered bonds. For the purpose of this article,<br />

covered bond programs can only have an unused uplift if the available credit enhancement is commensurate with the<br />

target credit enhancement level and if the maximum potential rating on the covered bonds is 'AAA'. For example, an<br />

unused uplift of three notches may be the result of a covered bond issuer having an ICR of 'A+' and a covered bond<br />

program having a maximum potential number of notches uplift of seven and where the assigned rating on the<br />

covered bonds is 'AAA'.<br />

Outstanding liabilities<br />

For SCBs, this amount either reflects the outstanding liabilities as of the respective reporting date or the outstanding<br />

liabilities including new issuances that appeared after the reporting date.<br />

In future updates on this article, we expect the numbers to represent the outstanding amount of just the quarterly<br />

surveillance reports.<br />

Reporting date<br />

Note that the tables show data mainly as of June 2011 or more recent data. <strong>Covered</strong> bond programs don't all report<br />

at the same cut-off date, although generally at least on a quarterly basis.<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

Please note that sometimes we receive more updated cash flow data--that is, while the asset reports could stem from<br />

June 2011, we have received updated cash flow data or an updated amount of the liabilities, due to further issuance,<br />

for example. In these cases, the reporting date referred to in the tables in this article is the cut-off date of updated<br />

cash flow data. The characteristics that are dependent on the provided data of the liabilities, such as the ALMM<br />

percentage, have been updated based on the most recent data received on the liabilities.<br />

Scenario default rate (SDR)<br />

The SDR is the modeled gross level of asset defaults of the public-sector and other assets (except mortgage loans)<br />

that the CDO Evaluator estimates and that covered bonds are expected to be able to withstand at the 'AAA' rating<br />

level, consistent with our rating criteria (see "Credit Rating Model: CDO Evaluator 5.1," published Aug. 16, 2010,<br />

and paragraph 70 of "Revised Methodology <strong>And</strong> Assumptions for Assessing Asset-Liability Mismatch Risk In<br />

<strong>Covered</strong> <strong>Bond</strong>s," published Dec. 16, 2009. This figure is comparable to the WAFF for mortgage loans.<br />

Soft bullet<br />

This indicates whether the respective covered bond program has outstanding covered bonds with soft-bullet<br />

structures. <strong>Covered</strong> bonds with soft-bullet structures provide for the possibility to extend the scheduled maturity for<br />

a certain period of time. Typically, this might be a 12- to 24-month period, but this can also result in the structure<br />

www.standardandpoors.com/ratingsdirect 17<br />

933241 | 301860146


ecoming pass-through ("pass-through" means that the cash flows from the assets are directly passed to the covered<br />

bond noteholders without delay. In other words, pass-through structures do not have an asset-liability mismatch<br />

before credit stresses). The extension triggers may vary and, depending on the respective wording, can be at the<br />

discretion of the issuer or a result of a nonpayment at their scheduled maturity. As we rate to the legal final maturity<br />

date, we typically consider the extended maturity date when assessing the full and timely payment of covered bonds.<br />

Target asset spread<br />

The methodologies and assumptions to calculate the target asset spread is described in paragraph 59 of "Revised<br />

Methodology <strong>And</strong> Assumptions for Assessing Asset-Liability Mismatch Risk In <strong>Covered</strong> <strong>Bond</strong>s," published Dec. 16,<br />

2009.<br />

Target credit enhancement and actual credit enhancement<br />

The methodologies and assumptions to calculate the target credit enhancement and actual credit enhancement are<br />

described in paragraphs 69–72 of our "Revised Methodology <strong>And</strong> Assumptions for Assessing Asset-Liability<br />

Mismatch Risk In <strong>Covered</strong> <strong>Bond</strong>s," published Dec. 16, 2009.<br />

Time to recovery<br />

This represents the weighted-average time needed to recover or restructure the cover pool assets following a default.<br />

WAFF<br />

WAFF is the weighted-average foreclosure frequency of the mortgage loans in the cover pool. The foreclosure<br />

frequency is a loan's probability of default leading to foreclosure. The estimated foreclosure frequency is a function<br />

of borrower and loan characteristics as well as the economic stress scenario commensurate with a certain rating<br />

level. This figure is comparable to the SDR for the public-sector and other assets.<br />

WALS<br />

WALS is the weighted-average loss severity. The loss severity quantifies the loss realized as a result of foreclosure.<br />

The expected loss is predicated on assumptions about the potential decline in the market value of collateral that may<br />

secure the asset, as well as the expenses incurred in foreclosing on and reselling the property, considering an<br />

economic stress scenario, commensurate typically with a certain rating level.<br />

WAFF and WALS<br />

The potential loss associated with an entire pool can be calculated by multiplying the weighted-average foreclosure<br />

frequency (WAFF) with the weighted-average loss severity (WALS) at the 'AAA' rating level (see paragraph 70 of<br />

"Revised Methodology <strong>And</strong> Assumptions for Assessing Asset-Liability Mismatch Risk In <strong>Covered</strong> <strong>Bond</strong>s,"<br />

published Dec. 16, 2009.) Note that the product of WAFF and WALS does not equal the asset default risk referred<br />

to in paragraph 73 of "Revised Methodology <strong>And</strong> Assumptions For Assessing Asset-Liability Mismatch Risk In<br />

<strong>Covered</strong> <strong>Bond</strong>s."<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

WAM assets and WAM liabilities<br />

The weighted-average maturity of the assets/liabilities of legislation-enabled covered bonds takes into account all<br />

scheduled amortizations of the assets/liabilities, whereby the WAM of the assets/liabilities of structured covered<br />

bonds--as presented--only takes into account the weighted average of final maturities. For future updates of this<br />

article, we expect both figures to consider scheduled amortization of the assets. The WAM of the liabilities is based<br />

on the final legal maturity, which takes into account the documented extension period.<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 18<br />

933241 | 301860146


WA rating<br />

The purpose of displaying the weighted-average (WA) obligor rating is mainly to show a relative ranking of the<br />

public-sector cover pools in respect of their credit quality.<br />

The weighted-average rating, as shown in table 4, is a modeled output of the CDO Evaluator, the credit rating<br />

model that we use for the credit analysis of public-sector assets. It does not reflect the weighted-average product of<br />

the rating on the individual obligors and the respective exposures to them. The weighted-average rating in table 4 is<br />

computed rather as the credit rating that would have a probability of default and maturity that best approximates<br />

the portfolio's weighted-average maturity and expected portfolio default rate. The latter is the weighted-average<br />

default rate of the portfolio, based on the asset default rates specified in <strong>Standard</strong> & <strong>Poor's</strong> default table, which, in<br />

turn, are based on historical default rates we have compiled. The weighted-average rating reflects the actual<br />

remaining life of the assets, rather than some fixed hypothetical remaining life. The use of the latter would<br />

increasingly distort the default probabilities of the portfolio as the actual average remaining life shortens over time.<br />

Note that in our credit analysis, we separate borrowers into rated and unrated borrowers. We will stress nonrated<br />

assets more severely because we do not regularly monitor their credit quality. For further information on the credit<br />

analysis please refer to "Rating Pfandbriefe--The Analytical Perspective," published Jan. 27, 2003.<br />

Whole-loan LTV<br />

Loan-to-value (LTV) ratio is defined as the ratio of aggregate mortgage debt (that is, not only the loans in the cover<br />

pool, but also all prior-ranking and second-ranking loans secured on the same property that we are aware of)<br />

divided by the value of the property. This ratio may be based on original or updated valuations and takes into<br />

account any analytical adjustments, such as (HPBI) indexation or valuation haircuts. The LTV ratios for French<br />

programs are loan-to-price (purchase price) ratios, not loan-to-value ones. Weighted average means they are<br />

weighted by the percentage of loans in the total pool balance.<br />

Related Criteria <strong>And</strong> Research<br />

• <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q3 2011, Oct. 18, 2011<br />

• Nonsovereign Ratings That Exceed EMU Sovereign Ratings: Methodology <strong>And</strong> Assumptions, June 14, 2011<br />

• <strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary, March 23, 2011<br />

• Counterparty <strong>And</strong> Supporting Obligations Methodology <strong>And</strong> Assumptions, Dec. 6, 2010<br />

• Credit Rating Model: CDO Evaluator 5.1, Aug. 16, 2010<br />

• Credit FAQ: <strong>Standard</strong> & <strong>Poor's</strong> Explains Update To Criteria For Assessing Asset-Liability Mismatch Risk In<br />

<strong>Covered</strong> <strong>Bond</strong>s, Dec. 17, 2009<br />

• Revised Methodology <strong>And</strong> Assumptions For Assessing Asset-Liability Mismatch Risk In <strong>Covered</strong> <strong>Bond</strong>s, Dec. 16,<br />

2009<br />

• Methodology <strong>And</strong> Assumptions: Update To The Cash Flow Criteria For European RMBS Transactions, Jan. 6,<br />

2009<br />

• Methodology & Assumptions: Applying The Derivative Counterparty Framework To <strong>Covered</strong> <strong>Bond</strong>s, Feb. 26,<br />

2008<br />

• A Listing Of S&P's New Actions Aimed At Strengthening The Ratings Process, Feb. 7, 2008<br />

• Principles-Based Rating Methodology For <strong>Global</strong> Structured Finance Securities, May 29, 2007<br />

• Revised Framework For Applying Counterparty <strong>And</strong> Supporting Party Criteria, May 8, 2007<br />

• Cash Flow Criteria For European RMBS Transactions, Nov. 20, 2003<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

www.standardandpoors.com/ratingsdirect 19<br />

933241 | 301860146


• Rating Pfandbriefe--The Analytical Perspective, Jan. 27, 2003<br />

Related articles are available on RatingsDirect. Criteria, presales, servicer evaluations, and ratings information can<br />

also be found on <strong>Standard</strong> & <strong>Poor's</strong> Web site at www.standardandpoors.com. Alternatively, call one of the<br />

following <strong>Standard</strong> & <strong>Poor's</strong> numbers: Client Support Europe (44) 20-7176-7176; London Press Office (44)<br />

20-7176-3605; Paris (33) 1-4420-6708; Frankfurt (49) 69-33-999-225; Stockholm (46) 8-440-5914; or Moscow (7)<br />

495-783-4011.<br />

Additional Contact:<br />

<strong>Covered</strong> <strong>Bond</strong>s Surveillance; <strong>Covered</strong><strong>Bond</strong>Surveillance@standardandpoors.com<br />

<strong>Global</strong> <strong>Covered</strong> <strong>Bond</strong> <strong>Characteristics</strong> <strong>And</strong> Rating Summary Q4 2011<br />

<strong>Standard</strong> & Poors | RatingsDirect on the <strong>Global</strong> Credit Portal | January 24, 2012 20<br />

933241 | 301860146


Copyright © 2012 by <strong>Standard</strong> & <strong>Poor's</strong> Financial Services LLC. All rights reserved.<br />

No content (including ratings, credit-related analyses and data, model, software or other application or output therefrom) or any part thereof (Content) may be modified,<br />

reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of <strong>Standard</strong> & <strong>Poor's</strong><br />

Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well<br />

as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the<br />

Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or<br />

for the security or maintenance of any data input by the user. The Content is provided on an "as is" basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED<br />

WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS,<br />

SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT'S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR<br />

HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or<br />

consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence)<br />

in connection with any use of the Content even if advised of the possibility of such damages.<br />

Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact.<br />

S&P's opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any<br />

investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The<br />

Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making<br />

investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from<br />

sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives.<br />

To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P<br />

reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the<br />

assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.<br />

S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result,<br />

certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the<br />

confidentiality of certain nonpublic information received in connection with each analytical process.<br />

S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate<br />

its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com<br />

and www.globalcreditportal.com (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional<br />

information about our ratings fees is available at www.standardandpoors.com/usratingsfees.<br />

www.standardandpoors.com/ratingsdirect 21<br />

933241 | 301860146

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!