3 Credit risk
Within the scope of credit risk management, vital importance is attached to the avoidance of credit losses and the early identification of default risks. In addition to systematic risk / return management at the individual loan level, the LLB Group proactively manages its credit risks at the credit portfolio level. The primary objective is to reduce the overall level of risk through diversification and a stabilisation of expected returns.
3.1 Credit risk management
Processes and organisational structures ensure that credit risks are identified, uniformly evaluated, controlled, monitored and included in risk reporting.
Basically, the LLB Group conducts its lending business for private and corporate clients on a secured basis. The process of granting a loan is based on a thorough evaluation of the borrower’s creditworthiness, the possible impairment and the legal existence of collateral, as well as risk classification in a rating process performed by experienced credit specialists. The granting of loans is subject to a specified assignment of authority. A major characteristic of the credit approval process is the separation between front and back office functions.
In addition, the LLB Group conducts lending business with banks on a secured and unsecured basis, whereby individual risk limits are approved for every counterparty.
3.2 Evaluation of credit risks
The consistent evaluation of credit risks represents an essential prerequisite of successful risk management. The credit risk can be broken down into the components: probability of default, loss given default and the expected exposure at the time point of the default.
Probability of default
The LLB Group assesses the probability of default of individual counterparties by means of an internal rating system. The different rating procedures are adapted to suit the different characteristics of borrowers. The credit risk management ratings employed for banks and debt instruments are based on external ratings from recognised rating agencies.
The reconciliation of the internal rating with the external rating is carried out in accordance with the following master scale.
Loss given default
The loss given default is influenced by the amount of collateralisation and the costs of realising the collateral. It is expressed as a percentage of the individual commitment.
The potential loss at portfolio level is broken down as follows at the LLB Group:
Download |
LLB rating |
Description |
External rating ** |
||||||
---|---|---|---|---|---|---|---|---|
|
||||||||
1 to 4 |
Investment grade |
AAA, Aa1, Aa2, Aa3, A1, A2, A3, Baa1, Baa2, Baa3 |
||||||
5 to 8, not rated * |
Standard monitoring |
Ba1, Ba2, Ba3, B1, B2 |
||||||
9 to 10 |
Special monitoring |
B3, Caa, Ca, C |
||||||
11 to 14 |
Sub-standard |
Default |
Expected loss
Expected loss is a future-related, statistical concept that permits the LLB Group to estimate the average annual costs. It is calculated on the basis of the default probability of a counterparty, the expected credit commitment made to this counterparty at the time of the default, and the magnitude of the loss given default. The concept of expected loss is also applied within the scope of IFRS 9 / ECL. See chapter “Accounting principles”.
Value-at-risk concept
The value-at-risk approach aims at computing the size of fluctuations in credit losses incurred by means of a statistical model and to show the change in the risk status of the credit portfolio.
Scenario analysis
The modelling of external credit losses is performed on the basis of stress scenarios, which enable us to evaluate the effects of fluctuations in the default rates of the assets pledged as collateral taking into consideration the existing risk concentration in every portfolio.
3.3 Controlling credit risk
Credit risk management has the task of actively influencing the risk situation of the LLB Group. This is carried out using a limits system, risk-adjusted pricing, through the possibility of using risk hedging instruments and the specific repayment of credit commitments. Risk management is conducted both at the individual loan and at the portfolio level.
Risk restriction
The LLB Group has in place a comprehensive limits system to restrict credit risk exposure. In addition to the limitation of individual credit risks, to prevent risk concentrations, the LLB Group assigns limits for regions and sectors.
Risk mitigation
To mitigate credit risk exposure, the LLB Group takes security mainly in the form of pledged assets and financial collateral. In the case of financial collateral in the form of marketable securities, we determine their collateral value by applying a schedule of reductions, the size of which is based on the quality, liquidity, volatility and complexity of the separate instruments.
Derivatives
The LLB Group may employ credit derivatives to reduce risks. This possibility has not been utilised in recent years.
3.4 Monitoring and reporting of credit risks
The organisational structure of the LLB Group ensures that departments which cause the risks (front office) and those that evaluate, manage and monitor them (back office) are completely separated.
Individual credit risks are monitored by means of a comprehensive limits system. Infringements are immediately reported to the senior officer responsible.
3.5 Risk provisioning
Overdue claims
A claim is deemed to be overdue if a substantial liability from a borrower to the bank is outstanding. The overdraft begins on the date when a borrower exceeds an approved limit, has not paid interest or amortisation, or has utilised an unauthorised credit facility.
Specific valuation allowances are made for claims that are overdue by more than 90 days.
Default-endangered claims
Claims are regarded as being in danger of default if, on the basis of the client’s creditworthiness, a loan default can no longer be excluded in the near future.
Impairments
Basically, an impairment is calculated and a provision set aside for all positions which are subject to a credit risk. Essentially, the credit quality determines the scope of the impairment. If the credit risk has not risen significantly since initial recognition, the expected credit loss is calculated over a year (credit quality level 1). However, if a significant increase in the credit risk has occurred since initial recognition, the expected loss is calculated over the remaining term to maturity (credit quality level 2). In the case of defaulted credit positions – a default in accordance with the Capital Requirements Regulation (CRR) Art. 178 – a specific value allowance is determined and recognised by the Group Recovery Department. The expected credit loss is calculated over the loan’s remaining term to maturity (credit quality level 3).
3.6 Country risks
A country risk arises if specific political or economic conditions in a country affect the value of a foreign position. Country risk is composed of transfer risk (e. g. restrictions on the free movement of money and capital) and other country risks (e. g. country-related liquidity, market and correlation risks).
Country risks are controlled on the basis of a limits system and are continually monitored. Ratings provided by a recognised rating agency are utilised for certain individual countries.
3.7 Risk concentration
The largest credit risk for the LLB Group arises from loans made to banks and loans made to customers. In the case of loans to customers, the majority of loans are secured by mortgages, which are granted to clients having first-class creditworthiness within the scope of the LLB Group’s lending policy. Thanks to the diversified nature of the collateral portfolio, containing properties primarily in the Principality of Liechtenstein and in Switzerland, the risk of losses is reduced to a minimum. The LLB Group undertakes bank investments on both a secured and an unsecured basis. The risk of losses with loans to banks is restricted, on the one hand, through a broad distribution of risks and, on the other, by the strict minimum lending requirements applied to the counterparties.
Download |
in CHF thousands |
Liechtenstein / Switzerland |
Europe excl. FL / CH |
North America |
Asia |
Others * |
Total |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
||||||||||||||
31.12.2018 |
|
|
|
|
|
|
||||||||
Credit risks from balance sheet transactions |
|
|
|
|
|
|
||||||||
Due from banks |
804'444 |
624'895 |
156'299 |
16'857 |
9'341 |
1'611'836 |
||||||||
Loans |
|
|
|
|
|
|
||||||||
Mortgage loans |
11'053'486 |
42'410 |
319 |
1'980 |
0 |
11'098'195 |
||||||||
Loans to public institutions |
73'552 |
0 |
0 |
0 |
0 |
73'552 |
||||||||
Miscellaneous loans |
655'096 |
374'675 |
1'893 |
417'073 |
241'997 |
1'690'734 |
||||||||
Derivative financial instruments |
40'675 |
146'339 |
325 |
2'397 |
8'150 |
197'886 |
||||||||
Financial investments |
|
|
|
|
|
|
||||||||
Debt instruments |
502'536 |
899'194 |
342'551 |
90'583 |
71'596 |
1'906'460 |
||||||||
Total |
13'129'789 |
2'087'513 |
501'387 |
528'890 |
331'084 |
16'578'663 |
||||||||
|
|
|
|
|
|
|
||||||||
Credit risks from off-balance sheet transactions |
|
|
|
|
|
|
||||||||
Contingent liabilities |
76'560 |
2'187 |
0 |
3'501 |
13'255 |
95'503 |
||||||||
Irrevocable commitments |
219'611 |
127'478 |
25 |
351 |
127'690 |
475'154 |
||||||||
Deposit and call liabilities |
9'101 |
0 |
37 |
0 |
0 |
9'138 |
||||||||
Total |
305'271 |
129'665 |
62 |
3'852 |
140'945 |
579'794 |
||||||||
|
|
|
|
|
|
|
||||||||
31.12.2019 |
|
|
|
|
|
|
||||||||
Credit risks from balance sheet transactions |
|
|
|
|
|
|
||||||||
Due from banks |
886'193 |
365'293 |
68'212 |
22'507 |
10'264 |
1'352'469 |
||||||||
Loans |
|
|
|
|
|
|
||||||||
Mortgage loans |
11'204'421 |
73'422 |
1'882 |
13'043 |
6'092 |
11'298'860 |
||||||||
Loans to public institutions |
76'406 |
0 |
0 |
0 |
0 |
76'406 |
||||||||
Miscellaneous loans |
653'225 |
362'041 |
914 |
316'958 |
259'437 |
1'592'575 |
||||||||
Derivative financial instruments |
47'860 |
64'426 |
0 |
36 |
477 |
112'798 |
||||||||
Financial investments |
|
|
|
|
|
|
||||||||
Debt instruments |
514'341 |
899'585 |
491'024 |
101'359 |
85'000 |
2'091'310 |
||||||||
Total |
13'382'446 |
1'764'767 |
562'033 |
453'903 |
361'269 |
16'524'418 |
||||||||
|
|
|
|
|
|
|
||||||||
Credit risks from off-balance sheet transactions |
|
|
|
|
|
|
||||||||
Contingent liabilities |
45'309 |
6'795 |
0 |
750 |
14'091 |
66'944 |
||||||||
Irrevocable commitments |
275'654 |
133'153 |
589 |
770 |
102'566 |
512'732 |
||||||||
Deposit and call liabilities |
14'183 |
0 |
0 |
0 |
0 |
14'183 |
||||||||
Total |
335'145 |
139'947 |
589 |
1'520 |
116'657 |
593'859 |
Download |
in CHF thousands |
Financial services |
Real estate |
Private households |
Others * |
Total |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
||||||||||||
31.12.2018 |
|
|
|
|
|
|||||||
Credit risks from balance sheet transactions |
|
|
|
|
|
|||||||
Due from banks |
1'611'836 |
0 |
0 |
0 |
1'611'836 |
|||||||
Loans |
|
|
|
|
|
|||||||
Mortgage loans |
148'291 |
2'285'220 |
7'454'795 |
1'209'889 |
11'098'195 |
|||||||
Loans to public institutions |
0 |
0 |
0 |
73'552 |
73'552 |
|||||||
Miscellaneous loans |
452'856 |
49'416 |
741'278 |
447'184 |
1'690'734 |
|||||||
Derivative financial instruments |
186'584 |
41 |
7'141 |
4'120 |
197'886 |
|||||||
Financial investments |
|
|
|
|
|
|||||||
Debt instruments |
1'345'267 |
5'731 |
0 |
555'462 |
1'906'460 |
|||||||
Total |
3'744'834 |
2'340'408 |
8'203'214 |
2'290'207 |
16'578'663 |
|||||||
|
|
|
|
|
|
|||||||
Credit risks from off-balance sheet transactions |
|
|
|
|
|
|||||||
Contingent liabilities |
13'807 |
2'407 |
17'728 |
61'561 |
95'503 |
|||||||
Irrevocable commitments |
180'986 |
32'222 |
152'581 |
109'365 |
475'154 |
|||||||
Deposit and call liabilities |
9'138 |
0 |
0 |
0 |
9'138 |
|||||||
Total |
203'931 |
34'629 |
170'309 |
170'926 |
579'794 |
|||||||
|
|
|
|
|
|
|||||||
31.12.2019 |
|
|
|
|
|
|||||||
Credit risks from balance sheet transactions |
|
|
|
|
|
|||||||
Due from banks |
1'352'469 |
0 |
0 |
0 |
1'352'469 |
|||||||
Loans |
|
|
|
|
|
|||||||
Mortgage loans |
190'714 |
2'680'966 |
7'515'077 |
912'102 |
11'298'860 |
|||||||
Loans to public institutions |
0 |
0 |
0 |
76'406 |
76'406 |
|||||||
Miscellaneous loans |
483'498 |
141'868 |
683'395 |
283'815 |
1'592'575 |
|||||||
Derivative financial instruments |
108'911 |
7 |
2'654 |
1'226 |
112'798 |
|||||||
Financial investments |
|
|
|
|
|
|||||||
Debt instruments |
1'932'290 |
5'754 |
0 |
153'266 |
2'091'310 |
|||||||
Total |
4'067'882 |
2'828'595 |
8'201'127 |
1'426'815 |
16'524'418 |
|||||||
|
|
|
|
|
|
|||||||
Credit risks from off-balance sheet transactions |
|
|
|
|
|
|||||||
Contingent liabilities |
14'639 |
8'525 |
21'137 |
22'643 |
66'944 |
|||||||
Irrevocable commitments |
180'446 |
55'165 |
158'982 |
118'139 |
512'732 |
|||||||
Deposit and call liabilities |
14'183 |
0 |
0 |
0 |
14'183 |
|||||||
Total |
209'267 |
63'690 |
180'119 |
140'782 |
593'859 |
3.8 Risk of default for financial instruments not measured at fair value according to the creditworthiness of the borrower
The following tables show the creditworthiness of borrowers with financial instruments, which are measured at amortised cost or at fair value through other comprehensive income, as well as for credit commitments and financial guarantees.
The carrying value of financial instruments, which are measured at fair value through other comprehensive income, is not corrected by means of a value allowance because the impairment is charged directly to other comprehensive income. In the case of credit commitments and financial guarantees, a corresponding provision is set aside.
Download |
in CHF thousands |
Note |
Investment Grade |
Standard Monitoring |
Special Monitoring |
Substandard |
Total |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2018 |
|
|
|
|
|
|
||||||
Due from banks |
1'611'454 |
0 |
0 |
0 |
1'611'454 |
|||||||
Loans |
1'869'460 |
10'433'965 |
421'951 |
127'164 |
12'852'541 |
|||||||
Financial investments measured at fair value through other comprehensive income |
|
|
|
|
|
|
||||||
Fixed-interest securities |
1'207'796 |
0 |
0 |
0 |
1'207'796 |
|||||||
Credit risks from balance sheet transactions |
|
4'688'709 |
10'433'965 |
421'951 |
127'164 |
15'671'790 |
||||||
|
|
|
|
|
|
|
||||||
Financial guarantees |
|
335'612 |
222'271 |
4'660 |
1'701 |
564'244 |
||||||
Credit cards |
|
550 |
14'995 |
6 |
0 |
15'551 |
||||||
Credit risks from off-balance sheet transactions |
|
336'162 |
237'266 |
4'666 |
1'701 |
579'795 |
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
31.12.2019 |
|
|
|
|
|
|
||||||
Due from banks |
1'352'338 |
0 |
0 |
0 |
1'352'338 |
|||||||
Loans |
2'167'925 |
10'282'030 |
345'906 |
164'663 |
12'960'524 |
|||||||
Financial investments measured at fair value through other comprehensive income |
|
|
|
|
|
|
||||||
Fixed-interest securities |
1'595'413 |
0 |
0 |
0 |
1'595'413 |
|||||||
Credit risks from balance sheet transactions |
|
5'115'677 |
10'282'030 |
345'906 |
164'663 |
15'908'276 |
||||||
|
|
|
|
|
|
|
||||||
Financial guarantees |
|
351'758 |
217'224 |
5'577 |
808 |
575'367 |
||||||
Credit cards |
|
707 |
17'756 |
29 |
0 |
18'491 |
||||||
Credit risks from off-balance sheet transactions |
|
352'465 |
234'980 |
5'606 |
808 |
593'859 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
31.12.2018 |
|
|
|
|
||||
Due from banks |
|
|
|
|
||||
Investment grade |
1'611'836 |
0 |
0 |
1'611'836 |
||||
Standard monitoring |
0 |
0 |
0 |
0 |
||||
Special monitoring |
0 |
0 |
0 |
0 |
||||
Sub-standard |
0 |
0 |
0 |
0 |
||||
Total gross carrying value |
1'611'836 |
0 |
0 |
1'611'836 |
||||
|
|
|
|
|
||||
Total value allowances |
–383 |
0 |
0 |
–383 |
||||
|
|
|
|
|
||||
Total net carrying value |
1'611'454 |
0 |
0 |
1'611'454 |
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
31.12.2019 |
|
|
|
|
||||
Due from banks |
|
|
|
|
||||
Investment grade |
1'352'469 |
0 |
0 |
1'352'469 |
||||
Standard monitoring |
0 |
0 |
0 |
0 |
||||
Special monitoring |
0 |
0 |
0 |
0 |
||||
Sub-standard |
0 |
0 |
0 |
0 |
||||
Total gross carrying value |
1'352'469 |
0 |
0 |
1'352'469 |
||||
|
|
|
|
|
||||
Total value allowances |
–131 |
0 |
0 |
–131 |
||||
|
|
|
|
|
||||
Total net carrying value |
1'352'338 |
0 |
0 |
1'352'338 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
31.12.2018 |
|
|
|
|
||||
Loans |
|
|
|
|
||||
Investment grade |
1'859'832 |
10'889 |
0 |
1'870'720 |
||||
Standard monitoring |
10'225'832 |
216'047 |
0 |
10'441'880 |
||||
Special monitoring |
335'344 |
87'373 |
0 |
422'717 |
||||
Sub-standard |
0 |
0 |
199'015 |
199'015 |
||||
Total gross carrying value |
12'421'009 |
314'309 |
199'015 |
12'934'332 |
||||
|
|
|
|
|
||||
Total value allowances |
–7'958 |
–1'982 |
–71'851 |
–81'791 |
||||
|
|
|
|
|
||||
Total net carrying value |
12'413'050 |
312'327 |
127'164 |
12'852'541 |
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
31.12.2019 |
|
|
|
|
||||
Loans |
|
|
|
|
||||
Investment grade |
2'124'739 |
44'254 |
0 |
2'168'993 |
||||
Standard monitoring |
9'870'249 |
417'541 |
0 |
10'287'791 |
||||
Special monitoring |
244'363 |
102'032 |
0 |
346'395 |
||||
Sub-standard |
0 |
0 |
236'257 |
236'257 |
||||
Total gross carrying value |
12'239'351 |
563'827 |
236'257 |
13'039'435 |
||||
|
|
|
|
|
||||
Total value allowances |
–5'191 |
–2'126 |
–71'594 |
–78'911 |
||||
|
|
|
|
|
||||
Total net carrying value |
12'234'160 |
561'701 |
164'663 |
12'960'524 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
31.12.2018 |
|
|
|
|
||||
Fixed-interest securities |
|
|
|
|
||||
Investment grade |
1'207'796 |
0 |
0 |
1'207'796 |
||||
Standard monitoring |
0 |
0 |
0 |
0 |
||||
Special monitoring |
0 |
0 |
0 |
0 |
||||
Sub-standard |
0 |
0 |
0 |
0 |
||||
Total carrying value |
1'207'796 |
0 |
0 |
1'207'796 |
||||
|
|
|
|
|
||||
Total value allowances |
–60 |
0 |
0 |
–60 |
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
31.12.2019 |
|
|
|
|
||||
Fixed-interest securities |
|
|
|
|
||||
Investment grade |
1'595'413 |
0 |
0 |
1'595'413 |
||||
Standard monitoring |
0 |
0 |
0 |
0 |
||||
Special monitoring |
0 |
0 |
0 |
0 |
||||
Sub-standard |
0 |
0 |
0 |
0 |
||||
Total carrying value |
1'595'413 |
0 |
0 |
1'595'413 |
||||
|
|
|
|
|
||||
Total value allowances |
–113 |
0 |
0 |
–113 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
31.12.2018 |
|
|
|
|
||||
Financial guarantees |
|
|
|
|
||||
Investment grade |
335'612 |
0 |
0 |
335'612 |
||||
Standard monitoring |
219'727 |
2'544 |
0 |
222'271 |
||||
Special monitoring |
4'009 |
652 |
0 |
4'660 |
||||
Sub-standard |
0 |
0 |
1'701 |
1'701 |
||||
Total credit risk |
559'347 |
3'196 |
1'701 |
564'244 |
||||
|
|
|
|
|
||||
Total provisions |
–1'128 |
–450 |
–1'701 |
–3'279 |
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
31.12.2019 |
|
|
|
|
||||
Financial guarantees |
|
|
|
|
||||
Investment grade |
351'758 |
0 |
0 |
351'758 |
||||
Standard monitoring |
210'338 |
6'886 |
0 |
217'224 |
||||
Special monitoring |
3'706 |
1'871 |
0 |
5'577 |
||||
Sub-standard |
0 |
0 |
808 |
808 |
||||
Total credit risk |
565'802 |
8'757 |
808 |
575'367 |
||||
|
|
|
|
|
||||
Total provisions |
–1'050 |
–572 |
–808 |
–2'430 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
31.12.2018 |
|
|
|
|
||||
Credit cards |
|
|
|
|
||||
Investment grade |
550 |
0 |
0 |
550 |
||||
Standard monitoring |
14'965 |
30 |
0 |
14'995 |
||||
Special monitoring |
6 |
0 |
0 |
6 |
||||
Sub-standard |
0 |
0 |
0 |
0 |
||||
Total credit risk |
15'521 |
30 |
0 |
15'551 |
||||
|
|
|
|
|
||||
Total provisions |
–6 |
0 |
0 |
–6 |
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
31.12.2019 |
|
|
|
|
||||
Credit cards |
|
|
|
|
||||
Investment grade |
707 |
0 |
0 |
707 |
||||
Standard monitoring |
17'671 |
85 |
0 |
17'756 |
||||
Special monitoring |
24 |
5 |
0 |
29 |
||||
Sub-standard |
0 |
0 |
0 |
0 |
||||
Total credit risk |
18'401 |
90 |
0 |
18'491 |
||||
|
|
|
|
|
||||
Total provisions |
–7 |
0 |
0 |
–7 |
3.9 Expected credit loss and value allowances
The development of expected credit loss and the value allowances made are shown in the following overview. The following table shows, on an aggregated basis, the values for all balance sheet and off-balance sheet positions for which a calculation of the expected credit loss was made, followed by a complete reconciliation for only the most important positions.
Download |
in CHF thousands |
Note |
Gross carrying value |
|
Value allowances |
|
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2018 |
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||||
Financial assets (balance sheet positions) |
|
|
|
|
|
|
|
|
|
|||||||||
Financial instruments measured at amortised cost |
|
|
|
|
|
|
|
|
|
|||||||||
Due from banks |
1'611'836 |
0 |
0 |
1'611'836 |
–383 |
0 |
0 |
–383 |
||||||||||
Loans |
12'421'009 |
314'309 |
199'015 |
12'934'332 |
–7'958 |
–1'982 |
–71'851 |
–81'791 |
||||||||||
Total |
|
14'032'845 |
314'309 |
199'015 |
14'546'168 |
–8'341 |
–1'982 |
–71'851 |
–82'174 |
Download |
in CHF thousands |
Note |
Carrying value |
|
Value allowances |
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2018 |
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||||||
|
||||||||||||||||||||
Financial instruments measured at fair value through other income * |
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed-interest securities |
1'207'796 |
0 |
0 |
1'207'796 |
–60 |
0 |
0 |
–60 |
||||||||||||
Total |
|
1'207'796 |
0 |
0 |
1'207'796 |
–60 |
0 |
0 |
–60 |
Download |
in CHF thousands |
Note |
Credit risk |
|
Value allowance provision |
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2018 |
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||||||
|
||||||||||||||||||||
Commitments and financial guarantees (off-balance sheet positions) ** |
|
|
|
|
|
|
|
|
|
|||||||||||
Financial guarantees |
|
559'347 |
3'196 |
1'701 |
564'244 |
–1'128 |
–450 |
–1'701 |
–3'279 |
|||||||||||
Credit cards |
|
15'521 |
30 |
0 |
15'551 |
–6 |
0 |
0 |
–6 |
|||||||||||
Total |
|
574'867 |
3'226 |
1'701 |
579'795 |
–1'134 |
–450 |
–1'701 |
–3'285 |
Download |
in CHF thousands |
Note |
Gross carrying value |
|
Value allowances |
|
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2019 |
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||||
Financial assets (balance sheet positions) |
|
|
|
|
|
|
|
|
|
|||||||||
Financial instruments measured at amortised cost |
|
|
|
|
|
|
|
|
|
|||||||||
Due from banks |
1'352'469 |
0 |
0 |
1'352'469 |
–131 |
0 |
0 |
–131 |
||||||||||
Loans |
12'239'351 |
563'827 |
236'257 |
13'039'435 |
–5'191 |
–2'126 |
–71'594 |
–78'911 |
||||||||||
Total |
|
13'591'820 |
563'827 |
236'257 |
14'391'904 |
–5'322 |
–2'126 |
–71'594 |
–79'042 |
Download |
in CHF thousands |
Note |
Carrying value |
|
Value allowances |
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2019 |
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||||||
|
||||||||||||||||||||
Financial instruments measured at fair value through other income * |
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed-interest securities |
1'595'413 |
0 |
0 |
1'595'413 |
–113 |
0 |
0 |
–113 |
||||||||||||
Total |
|
1'595'413 |
0 |
0 |
1'595'413 |
–113 |
0 |
0 |
–113 |
Download |
in CHF thousands |
Note |
Credit risk |
|
Value allowance provision |
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31.12.2019 |
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||||||
|
||||||||||||||||||||
Commitments and financial guarantees (off-balance sheet positions) ** |
|
|
|
|
|
|
|
|
|
|||||||||||
Financial guarantees |
|
565'802 |
8'757 |
808 |
575'367 |
–1'050 |
–572 |
–808 |
–2'430 |
|||||||||||
Credit cards |
|
18'401 |
90 |
0 |
18'491 |
–7 |
0 |
0 |
–7 |
|||||||||||
Total |
|
584'203 |
8'847 |
808 |
593'859 |
–1'058 |
–572 |
–808 |
–2'437 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Loans |
|
|
|
|
||||
Gross carrying amount as at 1 January 2018 |
11'591'783 |
371'422 |
198'206 |
12'161'411 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
–126'676 |
126'676 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
163'563 |
–163'563 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
–22'044 |
22'044 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
0 |
0 |
0 |
||||
Additions from changes to scope of consolidation |
286'419 |
0 |
5'506 |
291'925 |
||||
Additions due to issuing loans |
3'977'114 |
77'084 |
1'433 |
4'055'631 |
||||
Disposals due to redemption of loans / waiving of claims |
–3'470'048 |
–75'266 |
–28'174 |
–3'573'488 |
||||
Foreign currency influences |
–1'147 |
0 |
0 |
–1'147 |
||||
Gross carrying amount as at 31 December 2018 |
12'421'009 |
314'309 |
199'015 |
12'934'332 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Loans |
|
|
|
|
||||
Valuation allowance as at 1 January 2018 |
–8'944 |
–1'735 |
–77'445 |
–88'124 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
755 |
–4'197 |
0 |
–3'442 |
||||
from Stage 2 to Stage 1 |
–148 |
148 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
3'682 |
–3'682 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
0 |
0 |
0 |
||||
Additions from changes to scope of consolidation |
–138 |
0 |
–2'437 |
–2'575 |
||||
Additions due to issuing loans |
–3'533 |
–533 |
–4'086 |
–8'152 |
||||
Disposals due to redemption of loans / waiving of claims |
3'703 |
159 |
15'799 |
19'661 |
||||
Foreign currency influences |
2 |
0 |
0 |
2 |
||||
Changes due to adjusted risk parameters and due to maturity effect |
345 |
494 |
0 |
839 |
||||
Valuation allowance as at 31 December 2018 |
–7'958 |
–1'982 |
–71'851 |
–81'791 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Loans |
|
|
|
|
||||
Gross carrying amount as at 1 January 2019 |
12'421'009 |
314'309 |
199'015 |
12'934'332 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
–335'896 |
335'896 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
94'599 |
–94'599 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
–74'104 |
74'104 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
15'204 |
–15'204 |
0 |
||||
Additions from changes to scope of consolidation |
0 |
0 |
0 |
0 |
||||
Additions due to issuing loans |
4'128'605 |
141'899 |
3'421 |
4'273'925 |
||||
Disposals due to redemption of loans / waiving of claims |
–4'065'862 |
–74'778 |
–24'654 |
–4'165'294 |
||||
Foreign currency influences |
–3'103 |
0 |
–425 |
–3'528 |
||||
Gross carrying amount as at 31 December 2019 |
12'239'351 |
563'827 |
236'257 |
13'039'435 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Loans |
|
|
|
|
||||
Valuation allowance as at 1 January 2019 |
–7'958 |
–1'982 |
–71'851 |
–81'791 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
209 |
–209 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
–612 |
612 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
2 |
–2 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
0 |
0 |
0 |
||||
Net revaluation effect from transfers |
548 |
–669 |
–7'295 |
–7'416 |
||||
Additions from changes to scope of consolidation |
0 |
0 |
0 |
0 |
||||
Addition on account of new loans to customers / interest / reduction of existing collateral |
–603 |
–841 |
–10'357 |
–11'801 |
||||
Disposals due to redemption of loans / waiving of claims |
2'207 |
886 |
17'372 |
20'466 |
||||
Foreign currency influences |
2 |
0 |
425 |
427 |
||||
Changes due to adjusted risk parameters and due to maturity effect |
1'014 |
75 |
115 |
1'205 |
||||
Valuation allowance as at 31 December 2019 |
–5'191 |
–2'126 |
–71'594 |
–78'911 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Financial guarantees |
|
|
|
|
||||
Credit risk as at 1 January 2018 |
301'825 |
497 |
2'120 |
304'441 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
–758 |
758 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
1'020 |
–1'020 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
–4 |
4 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
0 |
0 |
0 |
||||
Additions from changes to scope of consolidation |
250'908 |
0 |
0 |
250'908 |
||||
Addition due to granting of new financial guarantees |
147'224 |
3'256 |
36 |
150'516 |
||||
Disposal due to withdrawal of financial guarantees |
–140'508 |
–290 |
–459 |
–141'257 |
||||
Foreign currency influences |
–361 |
0 |
0 |
–361 |
||||
Changes due to adjusted risk parameters and due to maturity effect |
–4 |
0 |
0 |
–4 |
||||
Credit risk as at 31 December 2018 |
559'347 |
3'196 |
1'701 |
564'244 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Financial guarantees |
|
|
|
|
||||
Provision on 1 January 2018 |
–1'988 |
–783 |
–2'120 |
–4'891 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
177 |
–177 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
–541 |
541 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
4 |
–4 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
0 |
0 |
0 |
||||
Additions from changes to scope of consolidation |
0 |
0 |
0 |
0 |
||||
Addition due to granting of new financial guarantees |
–178 |
–117 |
–36 |
–331 |
||||
Disposal due to withdrawal of financial guarantees |
622 |
25 |
459 |
1'106 |
||||
Foreign currency influences |
2 |
0 |
0 |
2 |
||||
Changes due to adjusted risk parameters and due to maturity effect |
778 |
56 |
0 |
834 |
||||
Provision as at 31 December 2018 |
–1'128 |
–450 |
–1'701 |
–3'279 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Financial guarantees |
|
|
|
|
||||
Credit risk as at 1 January 2019 |
559'347 |
3'196 |
1'701 |
564'244 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
–3'114 |
3'114 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
159 |
–159 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
0 |
0 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
51 |
–51 |
0 |
||||
Additions from changes to scope of consolidation |
0 |
0 |
0 |
0 |
||||
Addition due to granting of new financial guarantees |
150'094 |
3'752 |
448 |
154'294 |
||||
Disposal due to withdrawal of financial guarantees |
–140'004 |
–1'197 |
–1'290 |
–142'492 |
||||
Foreign currency influences |
–679 |
0 |
0 |
–679 |
||||
Credit risk as at 31 December 2019 |
565'802 |
8'757 |
808 |
575'367 |
Download |
|
Stage 1 |
Stage 2 |
Stage 3 |
|
||||
---|---|---|---|---|---|---|---|---|
in CHF thousands |
Expected 12-month credit loss |
Credit losses expected over the period without impairment of creditworthiness |
Credit losses expected over the period with impairment of creditworthiness |
Total |
||||
Financial guarantees |
|
|
|
|
||||
Provision on 1 January 2019 |
–1'128 |
–450 |
–1'701 |
–3'279 |
||||
Transfers |
|
|
|
|
||||
from Stage 1 to Stage 2 |
31 |
–31 |
0 |
0 |
||||
from Stage 2 to Stage 1 |
–74 |
74 |
0 |
0 |
||||
from Stage 2 to Stage 3 |
0 |
0 |
0 |
0 |
||||
from Stage 3 to Stage 2 |
0 |
–51 |
51 |
0 |
||||
Net revaluation effect from transfers |
72 |
–207 |
0 |
–136 |
||||
Additions from changes to scope of consolidation |
0 |
0 |
0 |
0 |
||||
Addition due to granting of new financial guarantees |
–275 |
8 |
–448 |
–716 |
||||
Disposal due to withdrawal of financial guarantees |
199 |
28 |
1'290 |
1'517 |
||||
Foreign currency influences |
6 |
0 |
0 |
6 |
||||
Changes due to adjusted risk parameters and due to maturity effect |
119 |
59 |
0 |
178 |
||||
Provision as at 31 December 2019 |
–1'050 |
–572 |
–808 |
–2'430 |
3.10 Collateral and positions with impaired credit rating
Chapter 3.7 “Risk concentration” shows the maximum credit risk without considering possible collateral. The LLB Group pursues the goal of reducing credit risks where possible. This is achieved by obtaining collateral from the borrower. The LLB Group predominantly holds collateral against loans to clients and banks.
The types of cover for loans to clients and due from banks are shown in the following tables.
Download |
in CHF thousands |
31.12.2019 |
31.12.2018 |
+/− % |
|||
---|---|---|---|---|---|---|
Secured by properties |
11'270'282 |
11'212'329 |
0.5 |
|||
Other collateral |
1'404'250 |
1'309'653 |
7.2 |
|||
Unsecured |
285'991 |
330'558 |
–13.5 |
|||
Total |
12'960'524 |
12'852'541 |
0.8 |
The table above shows the types of cover for net client loans, i. e. after deduction of expected credit loss. If value allowances are made for client loans, the amount of the allowance largely depends on the collateral provided by the client. The maximum value allowance may only correspond to the value of the collateral held and is shown in the following table.
Download |
in CHF thousands |
Gross carrying value |
Impaired creditworthiness |
Net carrying value |
Fair value of collateral held |
||||
---|---|---|---|---|---|---|---|---|
Financial assets of stage 3 on reporting date 31.12.2018 |
|
|
|
|
||||
Loans to customers |
199'015 |
–71'851 |
127'164 |
127'164 |
||||
Financial assets of stage 3 on reporting date 31.12.2019 |
|
|
|
|
||||
Loans to customers |
236'257 |
–71'594 |
164'663 |
164'663 |
Write-offs are made only on a very restrictive basis. The following table shows to what extent the LLB Group can also legally recover written-off claims in future.
Download |
in CHF thousands |
31.12.2019 |
31.12.2018 |
||
---|---|---|---|---|
Written-off financial assets in year under report, subject to an enforcement measure |
Contractually outstanding amount |
Contractually outstanding amount |
||
Loans to customers |
864 |
68 |
Newly agreed loans to customers
Newly agreed loans to customers are not substantial.
Changes to collateral policy
There were no substantial changes to the collateral policy or in the quality of collateral in the 2019 business year.
Download |
in CHF thousands |
31.12.2019 |
31.12.2018 |
+/− % |
|||
---|---|---|---|---|---|---|
Secured |
20 |
101'164 |
–100.0 |
|||
Unsecured |
1'352'319 |
1'510'289 |
–10.5 |
|||
Total |
1'352'338 |
1'611'454 |
–16.1 |
Expected value allowances of stage 1 exist for claims due from banks.
Download |
|
2019 |
2018 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
in CHF thousands |
Financial investments |
Real estate / Properties |
Total |
Financial investments |
Real estate / Properties |
Total |
||||||
As at 1 January |
0 |
850 |
850 |
0 |
2'741 |
2'741 |
||||||
Additions / (Disposals) |
0 |
900 |
900 |
0 |
–1'723 |
–1'723 |
||||||
(Value allowances) / Revaluations |
0 |
0 |
0 |
0 |
–168 |
–168 |
||||||
As at 31 December |
0 |
1'750 |
1'750 |
0 |
850 |
850 |
Taken-over collateral is disposed of again as soon as possible. It is reported under financial investments, trading portfolio assets, investment property and non-current assets held for sale, respectively.