Research Article |
Corresponding author: Ralph ter Hoeven ( rterhoeven@deloitte.nl ) Academic editor: Annemarie Oord
© 2022 Tristan Brouwer, Ralph ter Hoeven.
This is an open access article distributed under the terms of the Creative Commons Attribution License (CC BY-NC-ND 4.0), which permits to copy and distribute the article for non-commercial purposes, provided that the article is not altered or modified and the original author and source are credited.
Citation:
Brouwer T, ter Hoeven R (2022) The financing structures of social housing corporations: an examination of disclosure quality in the annual reports. Maandblad voor Accountancy en Bedrijfseconomie 96(11/12): 431-442. https://doi.org/10.5117/mab.96.96127
|
This study examines the financing structures and the accompanying disclosures of social housing corporations. We found that in the period 2018–2021, the loans issued by the social housing corporations increased, while the overall interest costs decreased, leading to a lower cost of funding. In addition, we found that the social housing corporations favour fixed rate loans and the use of floating rate loans decreased. Most of these floating rate loans were hedged with derivatives, but the use of derivatives in general decreased with a significant amount. The disclosures related to the financing structures vary significantly in quality. The disclosures which can be improved relate to embedded derivatives, collateral requirements for derivatives, interest rate risk sensitivity analyses and the assumptions used for the fair value calculation.
Social housing corporations, financing structures, financial instruments, DAS 290, quality of disclosures
This study provides the reader with an overview of the financing structures of social housing corporations and provides insight into how the financing structures have changed over the period from 2018 to 2021. The research provides insight into the disclosures regarding financing structures of social housing corporations and shares best practices of the disclosures, in order to increase the overall quality of disclosures.
Social housing corporations (hereinafter abbreviated to SHCs), fulfil an important task within the society (CBS 2022), where these organisations are tasked in providing affordable housing for the people with lower-than-average incomes.
In December 2021 a remarkable deal took place between SHCs in the social housing sector (
Another motivation of this paper is that most financial reporting research around SHC is focussed on the real estate of the SHCs (e.g.
This study is structured as follows; in section 2 the reporting framework and disclosure requirements for SHCs are summarised, along with the connection with academic research. In section 3 the data and the sample of this study are described. The outcomes of our analyses on the financing structures are described and analysed in section 4. Subsequently, section 5 analyses the disclosures related to the financing structures of SHCs and offers best practices to the reader. This study is concluded by section 6, in which we provide concluding remarks and give recommendations to further improve the quality of financial reporting.
The SHCs in the Netherlands report under Dutch GAAP, which is the combination of Title 9 of Book 2 of the Dutch Civil Code and the financial reporting rules stipulated by the Dutch Accounting Standards Board (DASB). In the guidelines issued by the DASB, it is already clear that there is a distinction between SHCs and other real estate investors. The Dutch Accounting Standards (DAS) have specific reporting standards for SHCs regarding the real estate.
We have not found literature about the financing structure and accompanying disclosures in the annual reports of SHCs. The majority of the disclosures regarding the financing structures is stipulated by DAS 290: Financial Instruments. This standard shows some resemblance to the International Accounting Standard (IAS) 32 – Financial Instruments: Presentation, International Financial Reporting Standard (IFRS) 9 - Financial Instruments and IFRS 7 - Financial Instruments: Disclosures, but there are some fundamental differences. Under DAS 290, it is allowed to have a subsequent measurement at cost for derivative instruments
Next to the mandatory disclosures, an organisation has the option to voluntarily disclose additional information. There is a vast body of literature regarding voluntary disclosures, but given the characteristics of SHCs, there is a link to the stakeholder theory. The stakeholder theory dictates that for the achievement of the goals of an organisation, the stakeholders’ interests must be fulfilled (
Since January 1, 2020, SHCs with more than 5,000 rental units
The population of this study consists of all SHCs that operate in the Netherlands. From this list of over 280 SHCs, we decided to only focus on the largest SHCs. This choice was made because the largest SHCs have the largest impact on society and can be considered as most relevant for the social housing system in the Netherlands. In this study a SHC is defined large if it has more than 10,000 rental units in 2021. There are 78 of such SHCs in our population, of which we examined 50. The 50 SHCs in our sample are randomly selected from the 78 SHCs that meet the criteria. For the SHCs in our sample, we refer to Appendix
Year | Amount of annual reports examined | Balance Sheet Total | Total Rental Units | Total Real Estate Investments | Total DAEB Real Estate Investments | Total Equity | Rental Income | Exploitation Result | |
---|---|---|---|---|---|---|---|---|---|
2018 | 49 | Minimum | 954,281 | 7,058 | 929,483 | 909,980 | 611,460 | 45,767 | 23,546 |
Average | 3,528,688 | 26,878 | 3,322,351 | 2,882,695 | 2,470,854 | 162,995 | 72,013 | ||
Maximum | 14,002,000 | 84,631 | 13,588,000 | 10,947,000 | 10,344,000 | 549,400 | 290,737 | ||
2019 | 50 | Minimum | 1,042,638 | 9,767 | 1,028,524 | 1,011,374 | 704,265 | 63,339 | 24,503 |
Average | 3,860,229 | 26,875 | 3,724,586 | 3,137,549 | 2,762,743 | 165,408 | 74,761 | ||
Maximum | 15,557,000 | 84,167 | 15,063,000 | 12,221,000 | 11,920,000 | 552,400 | 292,026 | ||
2020 | 50 | Minimum | 1,110,021 | 10,297 | 1,084,540 | 1,064,260 | 768,803 | 66,968 | 26,556 |
Average | 4,147,640 | 26,895 | 4,022,040 | 3,437,572 | 3,046,464 | 169,287 | 73,151 | ||
Maximum | 16,530,000 | 83,984 | 15,900,000 | 13,000,000 | 12,774,000 | 565,300 | 287,908 | ||
2021 | 50 | Minimum | 1,205,232 | 10,154 | 1,180,683 | 1,160,894 | 831,378 | 67,932 | 27,790 |
Average | 4,807,664 | 26,955 | 4,679,604 | 3,981,897 | 3,671,257 | 171,473 | 72,334 | ||
Maximum | 19,857,000 | 83,820 | 19,159,000 | 15,849,000 | 16,056,000 | 571,900 | 262,051 |
From the table above, we see that for every year there are 50 observations except for 2018, where the annual report of Woonwaarts is missing because this SHC is a result of a merger in 2019. In addition, it becomes clear from the table above that the number of rental units remained relatively constant over the last four years. This is consistent with the finding of CBS (2022), which provided macro figures
In order to determine the quality of the disclosures of SHCs, we have developed a disclosure index (
The real estate investments of the SHCs grew rapidly over the four-year period, as can be seen in Table
Year | Average Real Estate Investments | Average Equity | Average Revaluation Reserve | Average debt-to-equity Ratio |
---|---|---|---|---|
2018 | 3,322,351 | 2,470,854 | 1,871,793 | 44% |
2019 | 3,724,586 | 2,762,743 | 2,110,170 | 41% |
2020 | 4,022,040 | 3,046,464 | 2,339,971 | 37% |
2021 | 4,679,604 | 3,671,257 | 2,904,335 | 33% |
The debt-to-equity ratio is a ratio which is of importance for the bank, given that it provides some information about the financial condition of the entity. When looking at the issued loans by the SHCs in Table
Year | Average Loans Outstanding | Average Interest Costs | Average Interest Percentage |
---|---|---|---|
2018 | 883,895 | 29,119 | 3.38% |
2019 | 895,037 | 27,420 | 3.12% |
2020 | 915,717 | 26,347 | 2.91% |
2021 | 945,278 | 22,950 | 2.53% |
The issuance of new loans can be observed when looking at the maturity of the outstanding debt of the SHCs. In Table
Examination of the maturity of the financing structure in thousands of Euros.
Year | Average Loans Outstanding | Average of Loans Outstanding with a >5 year remaining maturity | Percentage of Loans with a >5 year remaining maturity |
---|---|---|---|
2018 | 883,895 | 716,631 | 81.1% |
2019 | 895,037 | 742,880 | 83.0% |
2020 | 915,717 | 757,947 | 82.8% |
2021 | 945,278 | 793,477 | 83.9% |
SHCs issued both fixed rate debt and floating rate debt, as can be seen in Table
Examination of the floating part of the financing structure in thousands of Euros.
Year | Average Loans Outstanding | Average Floating Rate Loans Outstanding | Percentage of Loans with a floating rate | Average Notional of Derivatives | Percentage of Floating Loans that is hedged | Percentage of SHCs that have Derivatives |
---|---|---|---|---|---|---|
2018 | 883,895 | 138,718 | 15.7% | 133,328 | 96% | 69% |
2019 | 895,037 | 124,586 | 13.9% | 115,437 | 93% | 66% |
2020 | 915,717 | 113,547 | 12.4% | 101,323 | 89% | 62% |
2021 | 945,278 | 101,374 | 10.7% | 86,831 | 86% | 60% |
Next to the information listed above, we have examined the disclosures of the SHCs with regards to their financial instruments. These disclosures offer a more detailed view of the financing structure of SHCs. These disclosures are discussed in the following section, where certain best practices are featured, to illustrate examples of transparent reporting and to stimulate overall disclosure quality.
To have a more granular understanding of the financing of SHCs, it is important to study the disclosures by the SHCs. The disclosures can give additional information on the use and value of financial instruments. In this study we have identified thirteen disclosure elements which we deem essential in understanding the financing structure of the SHCs. These disclosure elements, the reference to the Dutch Accounting Standards and the percentage of SHCs that disclose this information over the four years, are included in Appendix
In section 5.1 the most interesting findings with respect to the disclosure elements are discussed. For each disclosure element discussed, a best practice is given and described why we deem this a best practice. We will close this section with an analysis of the results over the four-year period based on Appendix
In the introduction, we mentioned that in 2021 a remarkable deal took place, where low interest loans were swapped with Vestia for higher interest loans. The participating SHCs
The first element of interest is the treatment of embedded derivatives. About 60 percent of the SHCs report the treatment of embedded derivatives. In the SHC sector there are multiple embedded derivatives present. A large part of the SHCs have so called ‘basis-interest’ loans or ‘extendable’ loans. These instruments are loans which have a fixed interest rate and a variable part based on the credit risk of the SHC and loans where the bank has the right to increase the maturity of the loan where the interest rate remains constant, respectively. These loans contain embedded derivatives given that the described features satisfy the definition of a derivative. We, as authors, can only comment on the appropriateness of bifurcation in case of sufficient disclosure and therefore we deem it important that the SHC discloses the treatment of the embedded derivatives. During this examination we saw a large diversity in the quality of disclosures. Many of the disclosures only included the bare minimum of stating that there is no close relationship between the economic characteristics and risks of the embedded derivative and the host contract. A disclosure which offers additional insight is the disclosure of Vestia. In Figure
Best practice of embedded derivative disclosures: Stichting Vestia jaarrekening 2021, p. 22–23. https://www.vestia.nl/Media/7e6dc701-2397-4f9f-aa17-fe05d72e04a9/original/jaarrekening-2021.pdf/ (for translation: see Appendix
The second element that we want to highlight are the disclosures regarding collateral requirements for derivatives. The collateral requirements for derivatives are in place to reduce the counterparty credit risk (see section 4) and became more or less a standard term after the financial crisis of 2008. The collateral requirements were one of the most important reasons why certain SHCs needed to be helped (
Best practice of collateral agreements: Staedion bestuursverslag en jaarrekening 2021, p. 175–176. https://www.staedion.nl/STAEDION/media/Staedion/Over%20Staedion/Toezicht%20en%20verantwoording/staedion-bestuursverslag-en-jaarrekening-2021.pdf (for translation: see Appendix
In order to do a thorough investigation of the financing structure of an entity, the maturities and interest rates of the loans need to be disclosed. All the SHCs disclosed the interest rates of the loans and nine out of ten SHCs disclosed the maturity of the loans. For these elements, there is again a wide variety in the quality of the disclosures. Some SHCs only disclose the average interest rate that is paid over the loans, while other SHCs have assigned the notional of the loans to interest buckets. The same holds for disclosures related to the maturity of the loans. The SHCs therefore offer some insight in the loans that they have issued, but there are ways which increase this insight in the financing structure. An example of a disclosure which provides more information on the maturity and interest rates of the loans is the disclosure of Volkshuisvesting Arnhem, which is included in Figure
Best practice of maturity and interest rates: Volkshuisvesting Arnhem jaarverslag 2021, p. 112. https://www.volkshuisvesting.nl/over-ons/onze-verantwoording/Jaarverslag-en-Jaarrekening-Volkshuisvesting-Arnhem-2021.pdf.
An element which can be improved by many SHCs is the interest rate sensitivity analysis of the loan portfolio. Of the SHCs in our sample, only fourteen percent disclose some information about the sensitivity of the loan portfolio to shocks of the interest rate. The added value of such analyses is demonstrated in the current times. In the last year we have seen unprecedented increases in interest rates and hence a question arises how this influences the interest costs of SHCs. This question can be answered with a sensitivity analysis
Best practice of the sensitivity analysis: Eigen Haard jaarstukken 2021, p. 116. https://www.eigenhaard.nl/media/jeymimqv/eigen-haard_jaarstukken_2021.pdf (for translation: see Appendix
The final element that we would like to bring under the attention of the reader are the assumptions used for the fair value calculation of the financial instruments. During our examination we observed that around 80 percent of the SHCs discloses at least some of the assumptions related to the fair value valuation of the financial instruments. Also with this disclosure element, the quality of the disclosures varies greatly. Some SHCs only disclose that the fair value of the financial instruments is calculated using a discounted cash flow method, while other SHCs share the explicit assumptions used in the discounted cash flow method. Given the extent of SHC’s exposure to financial instruments, a small difference in the assumptions can create material different valuations. It is therefore important to the stakeholders to know which main assumptions are used. An SHC that clearly outlines the assumptions used is Rochdale. The disclosure of Rochdale, which is included in Figure
Best practice of the fair value assumptions: Rochdale jaarverslag 2021, p. 100. https://www.rochdale.nl/fileadmin/user_upload/PDF_bestanden/Jaarverslagen_feiten_en_cijfers/2021-Jaarverslag-Rochdale.pdf (for translation: see Appendix
From Appendix
The disclosure elements for the Vestia deal are set-out in Table
No. | Disclosure elements | Percentage of SHCs disclosed the item |
---|---|---|
1 | The loan exchange with Vestia is disclosed. | 88% |
2 | Details of the new loan from the Vestia deal are disclosed. | 73% |
3 | The market value of the Vestia deal loan is disclosed. | 31% |
4 | The agio from the Vestia loan is explained separately. | 83% |
5 | Agio depreciation method is explicitly explained. | 75% |
There is a large diversity in the disclosures related to the Vestia deal. All SHCs that participated in the deal received information on how the deal should be accounted for in the financial statements (
Best practice of the Vestia deal disclosure: Woonstad Rotterdam jaarverslag 2021, p. 53. https://www.woonstadrotterdam.nl/media/c4dff8d8-a69a-44b6-bdf3-751737c3314e/ty7wCQ/Content/Landingspagina/Jaarverslag%202021/Jaarverslag%202021.pdf (for translation: see Appendix
The SHC sector has seen turbulent times. In the last ten years, multiple SHCs needed to be bailed out and audit firm regulations were strengthened for the audit of large SHCs as a result of their changed status as public interest entities. In the last four years, we observed that the number of rental units remained approximately constant. The value of the real estate however increased significantly, which can be attributed to the increase in house prices in the Netherlands. This increase contributes to a lower debt-to-equity ratio which, in turn, leads to a lower perceived credit risk. We saw a decrease in interest costs which probably reflects a combination of lower market rates and lower credit risk, but we can’t separate the two. The SHCs issued more debt, year on year, over the period 2018 up to and including 2021. This debt was issued at significant lower interest rates for long maturities and hence SHCs made use of the unique market environment of (close to) 0% interest rates.
The Vestia debacle was fuelled by the inherent liquidity risk of using derivative instruments with margin requirements. Since then, the SHCs became more reluctant to enter into derivative contracts. This is what we observed, where the number of SHCs using derivatives decreased. Also, the average outstanding notional of the derivatives decreased significantly, indicating a policy to refrain from the use of derivative instruments in the SHC sector. These derivatives were entered into together with a floating rate loan. Not surprisingly, we see a decrease in the use of floating rate loans and given the growth of the loan portfolio an increased use of fixed rate loans.
For this study we constructed a disclosure index, to measure the quality of the disclosures made by the SHCs. We observed that most items were disclosed by the SHCs but there is a wide variety in the quality of disclosures. Some disclosures are only focussed on compliance while others are focused on providing additional information to the reader of the financial statements. We observed that despite the changed (PIE) status of the SHCs during our four year research period the overall disclosure quality remains stable. We did however see some quality improvements in the financial statements on a whole since the SHCs fell under the PIE-regime. Though we support the regulation to make the SHCs PIEs for audit firm purposes, we recommend to make these SHCs also PIEs for financial statement purposes. It is hard to explain to the public how an entity can be of public interest for audit firm regulation purposes while simultaneously not being a PIE for financial statement regulation purposes. Being a PIE for financial statement purposes means that additional disclosure requirements should be applied (e.g. in the area of non-financial disclosures) that aligns with the status of public interest entities and will probably put more emphasis on reviewing the quality of financial statement disclosures during its preparation phase.
The elements in the disclosure index that stood out were the disclosures of the embedded derivatives, collateral requirements for derivatives, the sensitivity of the loans to the interest rate and the assumptions used for the fair value calculations. We observed that many disclosures were boilerplate disclosures and are similar to the disclosures in prior years. This means that the disclosures are not responsive to market circumstances and hence there is still room for improvement in these important disclosure areas. An area where these specific disclosures were present is the Vestia loan exchange deal. Most of the participating SHCs disclosed details of the deals. The market value of the acquired loan was, however, seldom disclosed, while this could have a multimillion-euro impact on certain SHCs.
This study contributed to literature in several ways. The financing structure for SHCs is seldomly researched. In addition, the disclosures related to these financial instruments are also rarely studied. With this study we hope that we have contributed to a better understanding of the financing structures of the SHCs and of the quality of the related disclosures. Finally, we hope that this study will ultimately lead to improved disclosure quality in those areas where there is still (much) room for improvement.
T.L. Brouwer MSc – Tristan is Senior Associate at PwC and (part-time) assistant professor Financial Reporting at the University of Groningen.
Prof. dr. R.L. (Ralph) ter Hoeven RA is partner in the technical office of Deloitte Accountants Netherlands and professor Financial Reporting at the University of Groningen.
The authors wrote this article in a personal capacity.
The authors would like to thank Norbert Langerak for his contribution to this article.
Refer to Article 45 of the Woningwet.
Refer to DAS 645: Licensed public-sector housing institutions.
Refer to DAS 290.511.
Refer to DAS 290.633.
An exception to this is when the hedged item is a monetary item in a different currency than the reporting currency, which therefore needs to be translated using the closing rate at the end of each reporting period. Any differences arising from this translation will adjust the cost price of the hedging instrument, being the derivative. By this method a fully effective hedge results in balanced opposite results in the income statement.
A rental unit is a unit that can be rented out independently, e.g. a house, parking spot, etc.
For the macro figures, refer to https://opendata.cbs.nl/statline/#/CBS/nl/dataset/82900NED/table?ts=1666945639101.
Refer to DAS 645.206.
For a detailed explanation of the working of this derivative instrument refer to
For a comprehensive overview of this derivatives incident refer to
From the 50 SHCs in our sample, 48 SHCs participated in the loan exchange with Vestia.
The use of a sensitivity analysis is highly recommended by the DASB in DAS 290.937.
Social Housing Corporation |
---|
Woningstichting Rochdale |
Woonstad Rotterdam |
Woningstichting Eigen Haard |
Stichting Portaal |
Stadgenoot |
Stichting Havensteder |
Woonbron |
Stichting Woonbedrijf SWS.Hhvl |
Stichting Lefier |
Woonzorg Nederland |
Wonen Limburg |
Staedion |
Stichting WonenBreburg |
Stichting de Alliantie |
Stichting Vestia |
Mitros |
Stichting Ymere |
Woonstichting De Key |
Stichting Zayaz |
Stichting Intermaris |
Stichting deltaWonen |
Domesta |
Stichting Parteon |
Stichting Volkshuisvesting Arnhem |
Wonen Zuid |
Woningstichting ‘thuis |
Woningstichting Stek |
BrabantWonen |
HEEMwonen |
Stichting Mozaïek Wonen |
Woonwaarts |
Trivire |
ZOWonen |
Stichting KleurrijkWonen |
Stichting Woonconcept |
Haag Wonen |
Wooncompagnie |
Stichting Alwel |
Stichting Elkien |
Stichting Woonforte |
Stichting Woonpunt |
Stichting Actium |
Woningstichting Kennemer Wonen |
Pré Wonen |
Vivare |
Stichting Nijestee |
HW Wonen |
GroenWest |
Casade Woonstichting |
Welbions |
No. | Disclosure elements | Source | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
1 | The initial measurement is disclosed (zie grondslagen) | DAS 290.501, DAS 290.906 & DAS 290.915 | 100% | 100% | 100% | 100% |
2 | The subsequent measurement is disclosed (zie grondslagen) | DAS 290.519, DAS 290.906 & DAS 290.915 | 100% | 100% | 100% | 100% |
3 | Treatement of embedded derivatives instruments are disclosed | DAS 290.827 | 63% | 64% | 62% | 62% |
4 | The amount and requirements for collateral for derivatives is disclosed. | DAS 290.906 (a) & DAS 290.928 | 57% | 53% | 50% | 47% |
5 | The notional of the loans is disclosed | DAS 290.908 | 100% | 100% | 100% | 100% |
6 | The maturity of the loans is disclosed | DAS 290.908 & DAS 290.918 | 90% | 90% | 92% | 90% |
7 | The maturity of the loans is divided into three brackets (< 1y, 1y<5y, >5y) | DAS 290.926 (a) | 98% | 98% | 100% | 100% |
8 | The interest rate of the loans is disclosed | DAS 290.908, DAS 290.918 & DAS 290.926 (d) | 94% | 96% | 100% | 100% |
9 | The sensitivity of the loans to the interest rate is discolosed | DAS 290.918, DAS 290.919 & DAS 290.927 | 12% | 14% | 14% | 14% |
10 | The portion of floating rate debt is disclosed | DAS 290.926 (c) | 73% | 74% | 80% | 80% |
11 | The fair value of the loans is disclosed | DAS 290.937 | 98% | 100% | 100% | 100% |
12 | The assumptions used for the fair value calculation are disclosed | DAS 290.937 | 80% | 78% | 80% | 82% |
13 | The protection of the loans by the WSW is disclosed | Best Practice | 100% | 100% | 100% | 100% |
Figure
Derivatives embedded in loans were not split off up to and including the 2013 financial year and were not recognized separately in the balance sheet. The effect of such contractual provisions is included in the effective interest rate and its fair value is disclosed.
In December 2013, the Dutch Accounting Standards Board (DASB) published DAS statement 2013-15 regarding DAS 290 Financial Instruments (2013).
Embedded derivatives must always be separated from the host contract in this standard – irrespective of the chosen measurement basis for derivatives – if the applicable criteria for the separation of derivatives are met:
In practice it appears that separating embedded derivatives mainly depends on the first condition mentioned in DAS 290.827, i.e. the consideration of whether or not the economic characteristics and risks of the embedded derivative and the host contract are closely related.
Figure
Staedion monitors the liquidity position by means of successive liquidity budgets. Staedion is exposed to significant liquidity risks due to conditions attached to derivative financial instruments, namely interest rate swaps. Interest rate swaps have been entered into to hedge the interest rate risk on variable interest loans. If the conditions for hedge accounting are met, the hedge relationship is accounted for in accordance with the rules of cost price hedge accounting. A Credit Support Annex (CSA) has been concluded with ABN AMRO Bank N.V. with regard to derivative financial instruments. This means that there is a collateral obligation (a so-called margin call obligation) when the market value is lower than € 5 million. The collateral obligation amounts to € 57.25 million at year-end 2021. This collateral obligation has been deposited with ABN AMRO Bank N.V. The fair value of the derivatives portfolio amounts to € 47.6 million, the market value based on discontinuity is € 52.6 million. A decrease in the market value of the related financial instruments below this amount therefore has no further effect on the collateral obligation to be deposited. This total amount of € 59.25 million has been deposited with ABN AMRO Bank N.V. Of this amount, € 57.25 million has been placed in a blocked account (i.e. the margin call). The remaining € 2 million has been placed on a current account on which no further transactions take place. This account has been deliberately separated from Staedion’s operational current account. An interest rate shock of 200 basis points therefore has an impact of €0.0 million. Staedion therefore meets the stress test in the aforementioned policy rules at the end of 2021.
Figure
If the market interest rate were to rise by 1%, the annual interest expense on variable loans would increase by € 0.79 million. However, as compensation, the interest to be received from the five interest rate derivatives, which are linked to 5 of the 6 variable loans, will increase by € 0.70 million. All other loans have a fixed interest rate for a specific term and are not sensitive to fluctuations in market interest rates for the (annual) interest expense to be paid. For new loans, an interest rate based on the prevailing market interest rate will have to be paid.
Figure
The market value of the loans is calculated against the swap curve based on the 6-month Euribor plus 0.33% spread for the average loan term of 15.7 years. The principles used are:
Basic interest loan:
Interest Conversion:
Rollover loan:
The market value of the interest rate swaps is calculated against the Eonia curve and includes accrued interest. The 1-year market interest rate, excluding surcharge, amounted to -0.484% at the end of 2021.
If the market value of the loans would be calculated excluding credit spread, this would be €1,699,655 (2020 €1,891,737).
Figure
In Q4-2021, the Vestia loan exchange took place sector-wide. Woonstad Rotterdam has taken out a 40-year secured loan of € 16.7 million and exchanged it for a high-interest loan of € 16.7 million from Vestia (interest 4.86%). The market value of this loan is € 42.6 million. The premium on this loan (non-recurring negative result) of € 25.9 million is recognized in the 2021 result under heading 15: sector levies as contributions for remediation support (tax-deductible expenses, 50% in 2021 and 50% in 2022). The premium included in the balance sheet will be released to the result in the coming years, so that the interest expense in the coming years will be equal to the market interest rate (future interest payment based on a high coupon rate of 4.86%).