2013/245/EU: Commission Decision of 20 December 2011 on the State aid C 40/2009 a... (32013D0245)
2013/245/EU: Commission Decision of 20 December 2011 on the State aid C 40/2009 a... (32013D0245)
COMMISSION DECISION
of 20 December 2011
on the State aid C 40/2009 and C 43/2008 for the restructuring of WestLB AG
(notified under document C(2011) 9395)
(Only the German text is authentic)
(Text with EEA relevance)
(2013/245/EU)
I.
PROCEDURE
II.
FACTS
1.
THE BENEFICIARY
|
|
31.12.2008 |
31.12.2009 |
31.12.2010 |
30.6.2011 |
|
Balance Sheet Figures (billion EUR) |
||||
|
Total assets |
288,1 |
242,3 |
191,5 |
160,4 |
|
Equity |
3,8 |
3,7 |
4,1 |
4,2 |
|
Bank Regulatory Capital Ratios (SolvV) |
||||
|
Core capital in billion EUR |
5,7 |
5,3 |
5,5 |
4,9 |
|
Own funds in billion EUR |
8,9 |
7,6 |
7,7 |
7,3 |
|
Risk-weighted assets in billion EUR |
88,5 |
83,0 |
48,6 |
45,4 |
|
Core capital ratio in % |
6,4 |
6,4 |
11,4 |
10,7 |
|
Overall ratio in % |
10,1 |
9,1 |
15,9 |
16,0 |
|
Employees |
||||
|
Number of employees |
5 957 |
5 214 |
4 712 |
4 622 |
|
Full-time employees |
5 663 |
4 971 |
4 473 |
4 376 |
2.
THE AID MEASURES
a. THE FIRST SET OF MEASURES – THE RISK SHIELD FOR THE PHOENIX PORTFOLIO
b. THE SECOND SET OF MEASURES – THE FIRST ASSET TRANSFER TO THE EAA
i)
The capital injection of SoFFin into WestLB
ii)
The guarantees by the shareholders
iii)
The first asset transfers
iv)
Asset valuation
|
|
Germany's Position |
|
Commission's Position |
|||
|
Portfolio of Assets being transferred |
Dec Book Value (TV) |
WestLB Dec REV "inferred" |
WestLB Dec REV - TV "inferred" |
EU expert Dec REV estimate |
EU expert Dec REV-TV estimate |
|
|
Structured Securities' Portfolio |
Phoenix |
22 764 |
20 323 |
(2 441) |
19 786 |
(2 978) |
|
European Super Seniors |
2 918 |
1 751 |
(1 167) |
2 276 |
(642) |
|
|
Other ABS |
3 188 |
3 182 |
(6) |
3 178 |
(10) |
|
|
Securities' Portfolio |
Bonds |
16 501 |
16 323 |
(178) |
15 762 |
(739) |
|
Banque D'Orsay Portfolio |
2 749 |
2 733 |
(16) |
2 770 |
21 |
|
|
CDS & Derivatives |
(65) |
(45) |
20 |
(102) |
(37) |
|
|
Lending Products |
Drawn Positions |
20 061 |
18 666 |
(1 395) |
17 807 |
(2 254) |
|
Undrawn Commitments |
— |
(205) |
(205) |
(310) |
(310) |
|
|
Total |
68 116 |
62 727 |
(5 389) |
61 167 |
(6 949) |
|
|
Source |
22-Feb-10 |
8-Jul-10 |
8-Jul-10 |
23-Sep-10 |
23-Sep-10 |
|
|
Mitigation factors |
|
|
|
|||
|
Capital of the EAA (difference between transfer values of assets and liabilities) |
3 267 |
|
3 267 |
|||
|
Transfer of Grandfathered Liabilities |
882 |
|
not applicable |
|||
|
Future cash flows of transferred portfolio |
880 |
|
not applicable |
|||
|
Transfer of Credit Linked Notes |
268 |
|
268 |
|||
|
Adjustment for undrawn committed lines |
205 |
|
not applicable |
|||
|
Adjustment for discounting expected losses |
75 |
|
not applicable |
|||
|
Total "Transfer Delta" = Transfer Price - REV - Mitigation |
– 188 |
|
3 414 |
|||
c. THE THIRD SET OF MEASURES – THE LIQUIDATION MEASURES
i)
The second asset transfer to the EAA
|
Portfolio(32) |
HGB book value |
Portfolio market values |
Difference |
|
Assets |
[120-150](33) |
[120-150] |
[0,8-1,3] |
|
Liabilities |
[120-150] |
[120-150] |
[0,2-0,5] |
|
Total |
|
|
[1,0-1,8] |
|
Portfolio |
HGB book values |
Market values |
Difference |
|
International Real Est. |
[3,5-4,0] |
[3,0-4,0] |
[0,1-0,4] |
|
German Real Estate |
[1,1-1,6] |
[1,1-1,6] |
[0,01-0,05] |
|
FI Portfolio |
[0,7-1,3] |
[0,5-1,25] |
[0,1-0,3] |
|
Total |
[5,3-6,9] |
[4,6-6,85] |
[[0,3-0,8] |
ii)
The additional capital instrument for SPM bank
iii)
Assumption of further operating costs and liquidation costs of SPM bank
iv)
Commitment to provide liquidity support during the restructuring period
3.
RESTRUCTURING PLANS
a. INTRODUCTION
b. THE JUNE 2011 RESTRUCTURING PLAN
|
Current structure < 30 June 2011 |
Target structure > 30 June 2012 |
|
WestLB Balance sheet size: EUR 160 billion RWA: 88,5 billion (in 2008, see table 1) Equity: EUR 4 billion Employees: 4 400 shareholder: NRW 48 %, regions 2 %, Savings banks: 50 % |
SPM bank holding Balance sheet size: tbc (assets synthetically transferred to EAA) RWA: < 1 billion Employees: 4 400, < 400 in 2016 either in holding or operating company Equity: […] Shareholder: NRW 100 % |
|
WestImmo and other subsidiaries of WestLB |
[Bild bitte in Originalquelle ansehen] Subsidiary = SPM operating companyBalance sheet size: tbc (assets synthetically transferred to EAA) Employees: see holding |
|
|
[Bild bitte in Originalquelle ansehen] Subsidiary = SPM servicing companyBalance sheet size: EUR < 1 billion Employees: max 1 000 in 2016 To be sold by 2016 |
|
|
Transfer of the Verbundbank to Helaba Balance sheet size: EUR 40-45 billion Equity: EUR 1 billion by savings banks Employees: ~ 400 shareholder: transfer to Helaba |
|
|
Sale of assets by 30 June 2012 In particular WestImmo (Pfandbriefbank) Balance sheet size WestImmo: EUR [16-23] billion |
|
EAA – bad bank as of April 2010 Nominal volume: EUR 77,5 billion (October 2011: 53) Equity: EUR 3 billion Stakeholders: NRW 48 %, regions 2 %, savings banks associations 50 % |
EAA (replenished) – the bad bank Balance sheet size: ~ EUR [100-250] billion Equity: Equity as of 06/2012 plus additional capital for the loss-free round-down of the assets transferred on 30.6.2012 Stakeholders: NRW 48 %, regions 2 %, savings banks associations 50 % |
i)
Verbundbank
ii)
Sale or transfer of assets
iii)
SPM bank
4.
COMMITMENTS BY GERMANY
III.
OPENING OF THE FORMAL INVESTIGATION UNDER ARTICLE 108(2) TFEU
1.
THE DECEMBER 2009 DECISION
2.
THE NOVEMBER 2010 DECISION
IV.
POSITION OF GERMANY
1.
REGARDING THE FIRST ASSET TRANSFER TO THE EAA
a. APPLICABILITY OF THE IMPAIRED ASSETS COMMUNICATION
b. ESTABLISHING THE REAL ECONOMIC VALUE OF THE FIRST ASSET TRANSFER
c. MITIGATING FACTORS
2.
REGARDING THE ADVANTAGE FOR THE SAVINGS BANKS
V.
ASSESSMENT OF AID TO WESTLB
1.
STATE AID WITHIN THE MEANING OF ARTICLE 107(1) TFEU
a. THE RISK SHIELD FOR THE PHOENIX PORTFOLIO
b. THE CAPITAL INJECTION
c. THE ADDITIONAL CAPITAL INSTRUMENT FOR SPM BANK
d. THE ADDITIONAL LOSS COVERAGE BY NRW FOR SPM BANK
e. THE FIRST ASSET TRANSFER
|
Portfolio of Assets being transferred |
Dec Book Value (TV) |
Commission's Market Value Estimate |
|
|
Structured Securities' Portfolio |
Phoenix |
22 764 |
13 200 |
|
European Super Seniors |
2 918 |
1 750 |
|
|
Other ABS |
3 188 |
2 900 |
|
|
Securities' Portfolio |
Bonds |
16 501 |
(722) |
|
Banque D'Orsay Portfolio |
2 749 |
23 749 |
|
|
CDS & Derivatives |
(65) |
(102) |
|
|
Lending Products |
Drawn Positions |
20 061 |
17 355 |
|
Undrawn Commitments |
— |
(748) |
|
|
Total |
68 116 |
52 887 |
|
f. THE SECOND ASSET TRANSFER - REPLENISHMENT OF THE EAA
g. PROVISION OF LIQUIDITY SUPPORT BY THE WESTLB SHAREHOLDERS IN THE FIRST HALF OF 2012
h. CONCLUSION
|
Capital or capital-like measures |
Aid element (billion EUR) |
|
The risk shield for the Phoenix portfolio |
5 |
|
The capital injection in the context of the first asset transfer |
3 |
|
The additional capital instrument for SPM bank |
1 |
|
The additional loss coverage by NRW for SPM bank |
[0,5-2,0] |
|
The first asset transfer |
10,812 |
|
The second transfer - replenishment of the EAA with WestImmo assets and liabilities (carve-out portfolio) |
[0,3-0,8] |
|
The second transfer - replenishment of the EAA with WestLB assets and liabilities |
[1,0-1,8] |
|
Total |
[21,6-24,4] |
|
Percentage of aid, compared with EUR 88,5 billion of RWAs (as of 30.12.2008) |
[24,4-27,6]% |
|
Liquidity measures |
[…] |