Replicating investment portfolios

Many banks use a framework of replicating investment portfolios to measure and manage the interest rate risk of variable savings deposits. There are two commonly used methodologies, known as the marginal investment strategy and the portfolio investment strategy. While these have the same objective, the effects for margin and interest maturity may vary. We review these strategies on the basis of a quantitative and a qualitative analysis.
A replicating investment portfolio is a collection of fixed-income investments based on an investment strategy that aims to reflect the typical interest rate maturity of the savings deposits (also referred to as ‘non-maturing deposits’). The investment strategy is formulated so that the margin between the portfolio return and the savings interest rate is as stable as possible, given various scenarios.
A replicating framework enables a bank to base its interest rate risk measurement and management on investments with a fixed maturity and price – while the deposits have no contractual maturity or price. In addition, a bank can use the framework to transfer the interest rate risk from the business lines to the central treasury, by turning the investments into contractual obligations. There are two commonly used methodologies for constructing the replicating portfolios: the marginal investment strategy and the portfolio investment strategy. These strategies have the same objective, but have different effects on margin and interest-rate term, given certain scenarios.
Strategies defined
An investment strategy determines the monthly allocation of the investable volume across various maturities. The investable volume in month t ( It ) consists of two parts:

The first part is equal to the decrease or increase in the volume of savings deposits compared to the previous month. The second part is equal to the total principal of all investments in the investment portfolio maturing in the current month (end date m = t ), Σi,m=t vi,m.
By investing or re-investing the volume of these two parts, the total principal of the investment portfolio will equal the savings volume outstanding at that moment. When an investment is generated, it receives the market interest rate relating to the maturity at that time. The portfolio investment return is determined as the principal weighted average interest rate.
The difference between a marginal investment strategy and a portfolio investment strategy is that in a marginal investment strategy, the volume is invested with a fixed allocation across fixed maturities. In a portfolio strategy, these parameters are flexible, however investments are generated in such a way that the resulting portfolio each month has the same (target) proportional maturity profile. The maturity profile provides the total monthly principal of the currently outstanding investments that will mature in the future.
In the savings modelling framework, the interest rate risk profile of the savings portfolio is estimated and defined as a (proportional) maturity profile. For the portfolio investment strategy, the target maturity profile is set equal to this estimated profile. For the marginal investment strategy, the ‘investment rule’ is derived from the estimated profile using a formula. Under long lasting constant or stable volume of savings deposits, the investment portfolio given the investment rule converges to the estimated profile.
Strategies illustrated
In Figure 1, the difference between the two strategies is graphically illustrated in an example. The example provides the development of replicating portfolios of the two strategies in two consecutive months upon increasing savings volume. The replicating portfolios initially consist of the same investments with original maturities of one month, 12 months and 36 months. To this end, the same investments and corresponding principals mature. The total maturing principal will be reinvested and the increase in savings volume will be invested.

Figure 1: Maturity profiles for the marginal (figure on top) and portfolie (figure below) investment strategies given increasing volume.
Note that if the savings volume would have remained constant, both strategies would have generated the same investments. However, with changing savings volume, the strategies will generate different investments and a different number of investments (3 under the marginal strategy, and 36 under the portfolio strategy).
The interest rate typical maturities and investment returns will therefore differ, even if market interest rates do not change. For the quantitative properties of the strategies, the decision will therefore focus mainly on margin stability and the interest rate typical maturity given changes in volume (and potential simultaneous movements in market interest rates).
Scenario analysis
The quantitative properties of the investment strategies are explained by means of a scenario analysis. The analysis compares the development of the duration, margin and margin stability of both strategies under various savings volume and market interest rate scenarios.
Client interest rate
As part of the simulation of a margin, a client interest rate is modeled. The model consists of a set of sensitivities to market interest rates (M1,t) and moving averages of market interest rates (MA12,t). The sensitivities to the variables show the degree to which the bank has to reflect market movements in its client interest rate, given the profile of its savings clients.
The model chosen for the interest rate for the point in time t (CRt) is as follows:
Up to a certain degree, the model is representative of the savings interest rates offered by (retail) banks.
Investment strategies
The investment rules are formulated so that the target maturity profiles of the two strategies are identical. This maturity profile is then determined so that the same sensitivities to the variables apply as for the client rate model. An overview of the investment strategies is given in Table 1.

The replication process is simulated for 200 successive months in each scenario. The starting point for the investment portfolio under both strategies is the target maturity profile, whereby all investments are priced using a constant historical (normal) yield curve. In each scenario, upward and downward shocks lasting 12 months are applied to the savings volume and the yield curve after 24 months.
Example scenario
The results of an example scenario are presented in order to show the dynamics of both investment strategies. This example scenario is shown in Figure 2. The results in terms of duration and margin are shown in Figure 3.

As one would expect, the duration for the portfolio investment strategy remains the same over the entire simulation. For the marginal investment strategy, we see a sharp decline in the duration during the ‘shock period’ for volume, after which a double wave motion develops on the duration. In short, this is caused by the initial (marginal) allocation during the ‘stress’ and subsequent cycles of reinvesting it.
With an upward volume shock, the margin for the portfolio strategy declines because the increase in savings volume is invested at downward shocked market interest rates. After the shock period, the declining investment return and client rate converge. For the marginal strategy this effect also applies and in addition the duration effects feed into the margin development.
Scenario spectrum
In the scenario analysis the standard deviation of the margin series, also known as the margin volatility, serves as a proxy for margin stability. The results in terms of margin stability for the full range of market interest rate and volume scenarios are summarized in Figure 4.

Figure 4: Margin volatility of marginal (left-hand figure) and portfolio strategy (right-hand figure) for upward (above) and downward (below) volume shocks.
From the figures, it can be seen that the margin of the marginal investment strategy has greater sensitivity to volume and interest rate shocks. Under these scenarios the margin volatility is on average 2.3 times higher, with the factor ranging between 1.5 and 4.5. In general, for both strategies, the margin volatility is greatest under negative interest-rate shocks combined with upward or downward volume shocks.
Replication in practice
The scenario analysis shows that the portfolio strategy has a number of advantages over the marginal strategy. First of all, the maturity profile remains constant at all times and equal to the modeled maturity of the savings deposits. Under the marginal strategy, the interest rate typical maturity can vary from it over long periods, even when there are no changes in market interest environment or behavior in the savings portfolio.
Secondly, the development of the margin is more stable under volume and interest rate shocks. The margin volatility under the marginal investment strategy is actually at least one and a half times higher under the chosen scenarios.
An intuitive process
These benefits might, however, come at the expense of a number of qualitative aspects that may form an important consideration when it comes to implementation. Firstly, the advantage of a constant interest-rate profile for the portfolio strategy, comes at the expense of intuitive combinations of investments. This may be important if these investments form contractual obligations for the transfer of the interest rate risk.
The strategy, namely, requires generating a large number of investments that can even have negative principals in case of a (small) decline of savings volume. Secondly, the shocks in the duration in a marginal strategy might actually be desirable and in line with savings portfolio developments. For example, if due to market or idiosyncratic circumstances there is high inflow of deposit volume, this additional volume may be relatively more interest rate sensitive justifying a shorter duration.
Nevertheless, the example scenario shows that after such a temporary decline a temporary increase will follow for which this justification no longer applies.
The choice
A combination of the two strategies may also be chosen as a compromise solution. This involves the use of a marginal strategy whereby interventions trigger a portfolio strategy at certain times. An intervention policy could be established by means of limits or triggers in the risk governance. Limits can be set for (unjustifiable) deviations from the target duration, whereas interventions can be triggered by material developments in the market or the savings portfolio.
In its choice for the strategy, the bank is well-advised to identify the quantitative and qualitative effects of the strategies. Ultimately, the choice has to be in line with the character of the bank, its savings portfolio and the resulting objective of the process.
- The profile shown is a summary of the whole maturity profile. In the whole profile, 5.97% of the replicating volume matures in the first month, 2.69% per month in the second to the 12th month, etc.
- Note that this is a proxy for the duration based on the weighted average maturity of the target maturity profile.
An extended version of this article is published in our Savings Special. Would you like to read it? Please send an e-mail to marketing@zanders.eu.
More articles about ‘The modeling of savings’:
The Matching Adjustment versus the Volatility Adjustment

What is their impact and what are the main differences
On April 30th 2014, the European Insurance and Occupational Pensions Authority (EIOPA) published the technical specifications for the preparatory phase towards Solvency II. The technical specifi cations on the long-term guarantee package offer the insurers basically two options to mitigate ‘artificial’ fluctuations in their own funds, the Volatility Adjustment and the Matching Adjustment. What is their impact and what are the main differences between these two measures?
Solvency II aims to unify the EU insurance market and will come into effect on January 1st 2016. The technical specifications published by EIOPA will be used for interim reporting during 2015.
Although the specifications are not yet finalized, it is unlikely that they will change extensively. The technical specifications consist of two parts; part one focuses on the valuation and calculation of the capital requirements and part two focuses on the long-term guarantee (LTG) package. The LTG package was agreed upon in November 2013 and has been one of the key areas of debate in the Solvency II legislation.
Artificial volatility
The LTG package consists of regulatory measures to ensure that short-term market movements are appropriately treated with regards to the long-term nature of the insurance business. It aims to prevent ‘artificial’ volatility in the ‘own funds’ of insurers, while still reflecting the market consistent approach of Solvency II. When insurance companies invest long-term in fixed income markets, they are exposed to credit spread fluctuations not related to an increased probability of default of the counterparty.
These fluctuations impact the market value of the assets and own funds, but not the return of the investments itself as they are held to maturity. The LTG package consists of three options for insurers to deal with this so-called ‘artificial’ volatility: the Volatility Adjustment, the Matching Adjustment and transitional measures.

Figure 1
The transitional measures allow insurers to move smoothly from Solvency I to Solvency II and apply to the risk-free curve and technical provisions. However, the most interesting measures are the Volatility Adjustment and the Matching Adjustment. The impact of both measures is difficult to assess and it is a strategic choice which measure should be applied.
Both try to prevent fluctuations in the own funds due to artificial volatility, yet their requirements and use are rather different. To find out more about these differences, we immersed ourselves into the impact of the Volatility Adjustment and the Matching Adjustment.
The Volatility Adjustment
The Volatility Adjustment (VA) is a constant addition to the risk-free curve, which used to calculate the Ultimate Forward Rate (UFR). It is designed to protect insurers with long-term liabilities from the impact of volatility on the insurers’ solvency position. The VA is based on a risk-corrected spread on the assets in a reference portfolio. It is defined as the spread between the interest rate of the assets in the reference portfolio and the corresponding risk-free rate, minus the fundamental spread (which represents default or downgrade risk).
The VA is provided and updated by EIOPA and can differ for each major currency and country. The VA is added to the liquid part of the risk-free zero-coupon rates, i.e. until the so-called Last Liquid Point (LLP). After the LLP, the curve converges to the UFR. The resulting rates are used to produce the relevant risk-free curve.
The Matching Adjustment
The Matching Adjustment (MA) is a parallel shift applied to the entire basic risk-free term structure and serves the same purpose as the VA. The MA is calculated based on the match between the insurers’ assets and the liabilities. The MA is corrected for the fundamental spread. Note that, although the MA is usually higher than the VA, the MA can possibly become negative. The MA can only be applied to a portfolio of life insurance obligations with an assigned portfolio of assets that covers the best estimate of the liabilities.
The mismatch between the cash flows of the assets and the cash flows of the liabilities must not be a material risk in relation to the risks inherent to the insurance business. These portfolios need to be identified, organized and managed separately from other activities of the insurers. Furthermore, the assigned portfolio of assets cannot be used to cover losses arising from other activities of the insurers.
The more of these portfolios are created for an insurance company, the less diversification benefits are possible. Therefore, the MA does not necessarily lead to an overall benefit.
Differences between VA and MA
The main difference between the VA and the MA is that the VA is provided by EIOPA and based on a reference portfolio, while the MA is based on a portfolio of the insurance company.
Other differences include:
- The VA is applied until the LLP, after which the curve converges to the UFR, while the MA is a parallel shift of the whole risk-free curve;
- The MA can only be applied to specifically identified portfolios;
- The VA can be used together with the transitional measures in the preparatory phase, the MA cannot;
- The MA has to be taken into account for the calculation of the Solvency Capital Requirement (SCR) for spread risk. The VA does not respond to SCR shocks for spread risks.

Figure 2: Graphical representations of balance sheets. The blue box represents the assets, the red box the liabilities, and the green box the available capital.
The impact of the VA and MA is twofold. Both adjustments have a direct impact on the available capital and next to this, the MA impacts the SCR. As a result, the level of free capital is affected as well. While the exact impact of the adjustments depends on firm-specific aspects (e.g. cash flows, the asset mix), an indication of the effects on available capital as well as the SCR is given in Figure 2. Please note that this is an example in which all numbers are fictitious and used merely for illustrative purposes.
Impact on available capital
Both the VA and the MA are an addition to the curve used to discount the liabilities, and will therefore lead to an increase in the available capital. The left chart in Figure 2 shows the Base scenario, without adjustment to the risk-free curve. Implementing the VA reduces the market value of the liabilities, but has no effect on the assets. As a result, the available capital increases, which can be seen in the middle chart.
A similar but larger effect can be seen in the right chart, which displays the outcome of the MA. The larger effect on the available capital after the MA compared to the VA is due to two components.
- The MA is usually higher than the VA, and
- the MA is applied to the whole curve.
Impact on the SCR
The calculation of the total SCR, using the Standard Formula, depends on several marginal SCRs. These marginal SCRs all represent a change in an associated risk factor (e.g. spread shocks, curve shifts), and can be seen as the decrease in available capital after an adverse scenario occurs. The risk factors can have an impact on assets, liabilities and available capital, and therefore on the required capital.
Take for example the marginal SCR for spread risk. A spread shock will have a direct, and equal, negative impact on the assets for each scenario. However, since a change in the assets has an impact on the level of the MA, the liabilities are impacted too when the MA is applied. The two left charts in Figure 3 show the results of an increase in the spread, where, by applying the spread shock, the available capital decreases by the same amount (denoted by the striped boxes).

Figure 3: Graphical representations of balance sheets after a positive spread shock. The lined boxes represent a decrease of the corresponding balance sheet item. Note that, in the MA case, the liabilities decrease (striped red box) due to an increase of the MA.
Hence, the marginal SCR for the spread shock will be equal for the Base case and the VA case. The right chart displays an equal effect on the assets. However, the decrease of the assets results in an increase of the MA. Therefore, the liabilities decrease in value too. Consequently, the available capital is reduced to a lesser extent compared to the Base or VA case.
The marginal SCR example for a spread shock clearly shows the difference in impact on the marginal SCR between the MA on the one hand, and the VA and Base case on the other hand. When looking at marginal SCRs driven by other risk factors, a similar effect will occur. Note that the total SCR is based on the marginal SCRs, including diversification effects. Therefore, the impact on the total SCR differs from the sum of the impacts on the marginal SCRs.
Impact on free capital
The impact on the level of free capital also becomes clear in Figure 3. Note that the level of free capital is calculated as available capital minus required capital. It follows directly that the application of either the VA or the MA will result in a higher level of free capital compared to the Base case. Both adjustments initially result in a higher level of available capital.
In addition, the MA may lead to a decrease in the SCR which has an extra positive impact on the free capital. The level of free capital is represented by the solid green boxes in Figure 3. This figure shows that the highest level of free capital is obtained for the MA, followed by the VA and the Base case respectively.
Conclusion
Our example shows that both the VA and the MA have a positive effect on the available capital. Apart from its restrictions and difficulties of the implementation, the MA leads to the greatest benefits in terms of available and free capital.
In addition, applying the MA could lead to a reduction of the SCR. However, the specific portfolio requirements, practical difficulties, lower diversification effects and the possibility of having a negative MA, could offset these benefits.
Besides this, the MA cannot be used in combination with the transitional measures. In order to assess the impact of both measures on the regulatory solvency position for an insurance company, an in-depth investigation is required where all firm specific characteristics are taken into account.
Ultimate Forward Rate: does it create more risk?

What is their impact and what are the main differences
The UFR is a method of adjusting the market rate at which future commitments are discounted. Interests for durations of more than 20 years are adjusted by converging the one-year forward rate towards the Ultimate Forward Rate of 4.2%.
The introduction of the UFR was an attempt to address three problems. Firstly, as interest rates currently stand, applying the UFR has the effect of increasing rates with a maturity of 20 years or more (see figure 1). This causes the present value of long-term liabilities to fall, which means funding ratios and capital ratios rise. Secondly, the interest rate market for long maturities is assumed to be insufficiently liquid to permit a reliable market valuation, which means the value of liabilities may be very volatile.

Figure 1: Spot yield curve with UFR (red) and without UFR (blue) as of September 30, 2013
The third problem addressed by the UFR is the desire to escape the vicious circle which is created when interest rate risks are hedged. Due to demand among pension funds and insurers for swaps with long maturities, these interest rates are falling, necessitating further interest rate hedging and triggering a renewed rise in demand.
Risk management
The UFR, however, is raising questions about risk management by insurers and pension funds, who are required to use the UFR when valuing their liabilities in their regulatory reports. From a risk management perspective, however, there are important arguments against hedging interest rate risks on the basis of the UFR.
The UFR is not an economic reality: there are no instruments on the market which generate the same returns as the UFR-adjusted interest rates. Consequently, there is an imbalance between the value as reported to DNB and the available instruments on the market for managing the risks. Furthermore, the UFR is only applied to the liabilities on the balance sheet, and not to the assets. This creates a discrepancy between the economic reality of the assets and the ‘paper’ UFR reality of the liabilities. If a company’s assets and liabilities have identical interest rate profiles, the company does not run an interest rate risk; nonetheless, its UFR-based funding ratio does change in line with interest rate movements on the market. There is also greater interest rate sensitivity around the 20-year interest rate point: past this point, market interest rates are partially or entirely disregarded. Lastly, there is a political risk (which cannot be hedged) that the UFR method may be revised by the regulator – a fact underlined by recent developments.
Insurers and pension funds are compelled to keep two different sets of records: a ‘UFR report’ for the regulator and an economic version on which the interest rate risk is actually managed. Both records have their own, specific risks.
Insurers: debate and uncertainty
Understandably, the UFR has created quite a furor among insurers. In June 2013, EIOPA published the results of a survey of insurers who offer long-term guarantee products. Interestingly, EIOPA acknowledges in this publication that the UFR entails significant risks. Potentially, the UFR could mislead regulators, meaning that any action is taken too late. Moreover, the design of the UFR – specifically, the speed at which the forward rate converges towards the UFR – has long been a source of uncertainty. EIOPA advises using what is known as the ‘20+40’ convergence (whereby market interest rates are used up to and including 20 years and, 40 years later, the forward rate has converged to the UFR). Both insurers and the European Parliament, however, are pressing for a switch to a ‘20+10’ convergence.
Proponents of this shorter convergence period point to the lower sensitivity to shocks in (long-term) market interest rates, which would help stabilize the valuation of liabilities. One drawback of a short convergence period is the increased volatility of own funds. This is because the assets are discounted at market interest rates and are sensitive to changes in interest rates, whereas the liabilities are not. Moreover, the potential impact of a change in the level of the UFR is greater when the convergence period is shorter.
While the debate continues among European insurers, DNB has already compelled Dutch insurers to use the UFR. In so doing, DNB is largely taking its cue from EIOPA’s latest advice. However, there is a high risk that the convergence period will change in the definitive Solvency II legislation, meaning that, eventually, insurers will have to switch to a different UFR.
Pensions: DNB is pursuing its own course
The UFR committee
In October 2013, the UFR committee advised the Dutch cabinet to abandon the current method for pension funds, which involves a fixed UFR of 4.2%. The committee advises using the UFR as an ultimate rate, based on the average forward rates of the last 120 months, with an infinite convergence period.
The UFR will then become a moving target based on current market rates. As things currently stand, this would mean a UFR of 3.9% – which is significantly different to the current UFR.
The cabinet informed the UFR committee in a response that the recommendation of applying a moving target UFR will be implemented from 2015 onwards. This will only accentuate the contrast between Europe and the Dutch pension landscape. In addition to an economic report and the current UFR report, it will compel pension funds to also prepare an adjusted UFR report for 2015.
The situation as regards pension funds illustrates the political risk. Following criticism in Dutch academic circles about the high sensitivity affecting the 20-year forward rate, DNB adapted the rules specifically for pension funds. These funds must now continue applying the forward rate past the 20-year point (with fixed weightings) and the spot rates are averaged over the last three months.
Since then, in its advisory report, the UFR committee has proposed a completely new calculation method (see insert), which may have a big impact on funding ratios. It is not inconceivable that, if the yield curve fluctuates significantly, the UFR will yet again be changed. In addition, there are also long-term risks to be taken into account. The UFR could potentially create discrepancies between the pension entitlements of current and future pensioners.
The higher funding ratio resulting from the application of the UFR reduces the likelihood of increases in contributions and cuts to pensions at the present time – which is an advantage for current pensioners. If, however, the yield turns out lower than assumed, future pensioners will have fewer funds at their disposal. Potentially, therefore, pension rights may end up being transferred from younger to older generations.
Conclusion
The EIOPA study and the UFR committee illustrate that the introduction of the UFR has made the world of insurance more complex. In risk management terms, it has created two landscapes and it is not yet clear exactly what the UFR landscape will look like. From an economic perspective, the majority of risk managers will give priority to hedging risks. To prevent interference by the regulator, however, the UFR value must always be closely monitored. Furthermore, the impending change to the UFR method for pension funds reaffirms that the political risk is a significant, unmanageable factor.
Making a SWIFT Decision: Alliance Lite or Service Bureau?

What is their impact and what are the main differences
Corporate treasurers often look to SWIFT to standardise cross-border messaging, to facilitate payments and other financial transactions, and to avoid being bound to one bank’s proprietary system. With SWIFT’s launch of the cloud-based new Alliance Lite2 (AL2) last year and the recent introductions of new requirements and certification of SWIFT service bureau (SSB), the question is how can corporate treasurers choose the best way to connect to SWIFTNet?
With the introduction of AllianceLite (AL1) in 2008, SWIFT originally targeted smaller corporations with a lower volume of payment messages and a limited number of message types, with the option of connecting through the internet. The volume restrictions of AL1 proved to be a limiting factor and was among the reasons why many companies did not consider to offer a practical solution.
One of the major improvements in its successor AL2 is that volume restrictions through pricing are no longer imposed on a corporation, enlarging AL2’s potential target market to include companies with a high volume of payment messages. It is now also possible to access all message types (MTs) and all MX SWIFT message types and other services offered over SWIFTNet. These include:
- Accord for Treasury: A matching and exception handling solution for foreign exchange (FX), money market, over-the-counter (OTC) derivatives, and commodity trade confirmations.
- Sanctions Screening over SWIFT: An easy, cost effective compliance with sanctions laws.
- The Trade Services Utility: A centralised matching and workflow engine that can be used to support the timely and accurate matching of trade-related transaction data.
- Browse: A messaging service that enables secure access from a standard web browser to a service provider’s web server and SWIFTNet server application over the SWIFTsecure internet protocol (IP) network and SWIFTNet. thus removing any previous limitations of message types or services.
SWIFT has further increased the choice of connecting to SWIFTNet by adding the option of connecting over a SWIFT-managed virtual private network (VPN) or using an internet browser.
Both manual entry of payments into AL2 and automated file transfers via AutoClient are supported by AL2. Using AutoClient to transfer files is possible, but straight-through processing (STP) for payments, using AL2 together with a treasury management system (TMS) remains an issue because a hard token is needed to approve payments. SWIFT has indicated that it is working on a solution to overcome this shortcoming, by developing a ‘soft certificate’ for use with AutoClient using a VPN connection.
SWIFT Service Bureaux Services
With the introduction of SWIFT’s new qualifying criteria, it is generally expected that the SWIFT service bureau (SSB) market will enter a consolidation phase, where smaller SSBs might disappear and the distinguishing services of bigger SSBs will prove to be an important factor in retaining and attracting clients.
Services offered by SSBs range from providing a connecting service to SWIFTNet, to value-added services such as on-boarding assistance to sign-up to SWIFT, data transformation, data enrichment, integration and format translation, electronic bank account management (eBAM), compliance and anti-money laundering services and cash/balance reporting. These additional services will be unique selling points for SSBs in future, instead of only offering connectivity to SWIFTNet.
Important Considerations for Selection
The service provided by AL2 can be compared to an SSB, except that AL2 only offers a connection service to SWIFTNet and has the distinct advantage of eliminating a third party and simplifying the process. By dealing directly with SWIFT, it could be argued that it removes any security and performance questions around the capability of SSBs to deliver services that would need to be addressed during the selection process.
Among the main driving forces of the decision to choose between AL2 and an SSB solution is still the pricing, but other factors that can be a determining factor in the choice between AL2 and an SSB are IT policy and security, integration with an enterprise resource planning (ERP) or existing TMSs and additional services or support.
Pricing
Alliance Lite2 is priced using bands to determine the base licence fee and monthly subscription. Pricing is scalable, meaning the amount you pay is based on how much you actually use the service. Messages and files are charged as per standard SWIFT prices. There is an automatic band upgrade or downgrade every six months, based on the 12-month average network-based invoice (NBI).
The estimated cost of using AL2 is compared below with the estimated cost of choosing an SSB based on a low volume example of 50 FIN messages per day and 1,000 FileAct messages per day.
Comparing the cost of AL2 vs. SSB.
Once off | Yearly | 5 years | |
AllianceLite2 | € 10,000 | € 15,000 | € 85,000 |
SSB average | € 30,000 | € 40,000 | € 230,000 |
The initial costs include only the basic implementation costs, but should any further assistance from SWIFT be required, this could lead to additional consulting costs of around € 1,500 per day. As an alternative, SWIFT offers a peace of mind support pact at an additional cost.
The range of the initial once-off cost for AL2 could vary from as little as € 10,000 (based on band 4 pricing) to an estimated €40,000 (based on a band 1 pricing), depending upon the expected volume of transactions, with the cost of connecting via an SSB ranging from around €25,000 to € 40,000, depending on the SSB.
Comparing the monthly costs of joining an SSB with AL2 shows a big difference. This is not surprising, as AL2 is based on the standard SWIFT message prices, while SSB pricing includes a margin. Over a five-year period this difference could lead to significant savings.
Although the pricing difference is a major consideration, it shouldn’t be seen in isolation. The compliance with IT policy and security standards can be a major deciding-factor in choosing between AL2 and an SSB.
IT Policy and Security
Ensuring that the SWIFT connection is secure is a basic requirement and one of the main concerns of IT departments. The current requirement of AL2 to make use of a hard token will not comply with the IT and security policies of many corporations and could be a deal breaker, leading to an early decision to select an SSB.
Furthermore, the use of AutoClient as a part of a requirement to automate the payment process is raising concerns in some IT departments as it is currently not possible to move an encrypted file from a TMS via AutoClient.
Integration and SSB Services Required
Another determining factor that will influence the decision between AL2 and SSBs is the availability of in-house skills with ability to implement SWIFT and also assist with other related projects. The implementation of SWIFT is seldom a standalone project, but is most likely part of a bigger project to consolidate the banking landscape, implement an in-house bank (IHB)/payment factory or improve TMS integration and straight-through processing (STP).
Having the required skills in-house would enable a corporation to conduct their own formatting and mapping of information to the required SWIFT formats using their TMS or ERP system, providing future independence from a third party. Should these skills not be available, then choosing an SSB could be an attractive option as this is one of the areas where an SSB can provide a value-added service in using the existing TMS or ERP output and translating it into the required SWIFT formats.
Choosing between AL2 and an SSB could thus imply a choice between outsourcing a part of the solution and keeping it in-house.
The Future
With AL2’s entry into the market, there is now greater choice when it comes to selecting connectivity to the SWIFT network. One can simplify the task by considering how you would use the AL2 option and then consider reasons why that would not be possible or desirable.
Currently, the recurring issue mentioned as a major reason for not selecting AL2 remains the use of hard tokens. This affects more than one of the major decision-making areas including IT security, integration and STP, and is probably the main disadvantage standing in the way of AL2 becoming an even more serious contender in the current SSB market.
With SWIFT indicating that it is working on resolving this issue in the near future, SAP’s development of its financial services network and the consolidation expected between the SSBs could set the scene for increased competition among the major players in this market. This in turn should enable treasurers to benefit from better service, performance and a more secure connection solution.
Setting up an Effective Counterparty Risk Management Framework

What is their impact and what are the main differences
In recent years, the counterparty risks that corporates are exposed to have dramatically changed. Besides the traditional default risk that corporates hold on their customers, there has been an increase in counterparty risk regarding the exposures to financial institutions (FIs), the total supply chain, and also to sovereign risk. Market volatility remains high and counterparty risk is one of the top risks that need to be managed. Any failure in managing counterparty risk effectively can result in a direct adverse cash flow effect.
There are two important factors that have resulted in greater attention being paid to counterparty risk related to FIs in treasury. Firstly, FIs are no longer considered ‘immune’ to default. Secondly, the larger and better-rated corporates are now hoarding a day’s more cash compared to their pre-2008 crisis practice, due to restricted investment opportunities in the current economic environment, limited debt redemption and share buy-back possibilities and the desire to have financial flexibility.
Several trends can be identified regarding counterparty risk in the corporate landscape. In a corporate-to-bank relationship, counterparty risk is being increasingly assessed bilaterally. For example, the days are over when counterparty risk mitigating arrangements, such as the credit support annex (CSA) of an International Swaps and Derivative Association (ISDA) agreement, were only in favor of FIs. Nowadays, CSAs are more based on equivalence between the corporate and FI.
Measuring and Quantifying of Counterparty Risks
The magnitude of counterparty risk can be estimated according to the expected loss (EL), which is a combination of the following elements:
- Probability of default (PD): The probability that the counterparty will default.
- Exposure at default (EAD): The total amount of exposure on the counterparty at default. Besides the actual exposure the potential future exposure can also be taken into account. This is the maximum exposure expected to occur in the future at a certain confidence level, based on a credit-at-risk model.
- Loss given default (LGD): Magnitude of actual loss on the exposure at default.
This methodology is also typically applied by FIs to assess counterparty risk and associated EL. The probability of default is an indicator of the credit standing of the counterparty, whereas the latter two are an indicator of the actual size of the exposure. Maximum exposure limits on the combination of the two will have to be defined in a counterparty risk management policy.
Another form of counterparty risk is settlement risk, or the risk that one party of the agreement does not deliver a security, or its value in cash, as per the agreement after the other party has already delivered the security or cash value. Whereas EAD and LGD are calculated on a net market value for derivatives, settlement risk entails risk to the entire face value of the exposure. Settlement risk can be mitigated, for example by the joining multicurrency cash settlement system Continuous Link Settlement (CLS), which settles gross transactions of both legs of trades simultaneously with immediate finality.
Counterparty Exposures
In order to be able to manage and mitigate counterparty risk effectively, treasurers require visibility over the counterparty risk. They must ensure that they measure and manage the full counterparty exposure, which means not only managing the risk on cash balances and bank deposits but also the effect of lending (the failure to lend), actual market values on outstanding derivatives and also indirect exposures.
Any counterparty risk mitigation via collateralisation of exposures, such as that negotiated in a CSA as part of the ISDA agreement and also legally enforceable netting arrangements, also has to be taken into account. Such arrangements will not change the EAD, but can reduce the LGD (note that collateralisation can reduce credit risk, but it can also give rise to an increased exposure to liquidity risk).
Also, clearing of derivative transactions through a clearing house – as is imposed for certain counterparties by the European Market Infrastructure Regulation (EMIR) – will alter counterparty risk exposure. Those cleared transactions are also typically margined. Most corporates will be exempted from central clearing because they will stay below the EMIR-defined thresholds.
It will be important to take a holistic view on counterparty risk exposures and assess the exposures on an aggregated basis across a company’s subsidiaries and treasury activities.
Assessing Probability of Default
A good starting point for monitoring the financial stability of a counterparty has traditionally been to assess the credit rating of the institutions as published by ratings agencies. Recent history has proved however that such ratings lag somewhat behind other indicators and that they do not move quickly enough in periods of significant market volatility. Since the credit rating is perceived to be somewhat more reactive they will have to be treated carefully. Market driven indicators, such as credit default swap (CDS)* spreads, are more sensitive to changes in the markets. Any changes in the perceived credit worthiness are instantly reflected in the CDS pricing. Tracking CDS spreads on FIs can give a good proxy of their credit standing.
How to use CDS spreads effectively and incorporate them into a counterparty risk management policy is, however, sometimes still unclear. Setting fixed limits on CDS values is not flexible enough when the market changes as a whole. Instead, a more dynamic approach that is based on the relative standing of an FI in the form of a ranking compared to its peers will add more value, or the trend in the CDS of a FI compared against that of its peers can give a good indication.
A combination of the credit rating and ‘normalised’ CDS spreads will give a proxy of the FI’s financial stability and the probability of default.
Counterparty Risk Management Policy
It is important to implement a clear policy to manage and monitor counterparty risk and it should, at the very least, address the following items:
- Eligible counterparties for treasury transactions, plus acceptance criteria for new counterparties – for example, to ensure consistent ISDA and credit support agreements are in place. This will also be linked to the credit commitment. Banks which provide credit support to the company will probably also demand ancillary business, so there should be a balanced relationship. While the pre-crisis trend was to rationalise the number of bank relationships, since 2008 it has moved to one of diversification. This is a trade-off between cost optimisation and risk mitigation that corporates should make.
- Eligible instruments and transactions (which can be credit standing dependent).
- Term and duration of transactions (which can be credit standing dependent).
- Variable maximum credit exposure limits based on credit standing.
- Exposure measurement – how is counterparty risk identified and quantified?
- Responsibility and accountability – at what level/who should have ultimate responsibility for managing the counterparty risk.
- Decision making to provide an overall framework for decision making by staff, including treatment of breaches etc.
- Key Performance Indicators (KPIs) – Selection of KPIs to measure and monitor performance.
- Reporting – Definition of reporting requirements and format.
- Continuous improvement – What procedures are required to keep the policy up to date?
Conclusion
To set up an effective counterparty risk management process, there are five steps to be taken as shown below; from identifying, quantifying, setting a policy to process and execute the set policy regarding counterparty risk.

Treasurers should avoid this becoming an administrative process; instead it should really be a risk management process. It will be important that counterparty risk can be monitored and reported on a continuous basis. Having real-time access to exposure and market data will be a prerequisite in order to be able to recalculate the exposures on a frequent basis. Market volatility can change exposure values rapidly.
* A credit default swap protects against default. In the event of a default the buyer will receive compensation. The spread (CDS spread) is the (insurance) premium paid for the swap.
An overview of Hedge Accounting

What is their impact and what are the main differences
This results in a (temporary) valuation and or timing; mismatch between the hedged item and the hedge instrument. The objective of hedge accounting is to avoid temporary undesired volatility in P&L as a result of these valuation and timing differences. However, entities can practice hedge accounting only if they meet the numerous and complex requirements set out in IAS 39. What are these requirements and how Zanders can help you in the different steps?
What is hedging?
The aim of hedging is to mitigate the impact of non-controllable risks on the performance of an entity. Common risks are foreign exchange risk, interest rate risk, equity price risk, commodity price risk and credit risk.
The hedge can be executed through financial transactions. Examples in which hedging is used include:
- an entity that has a liability in a foreign currency and wants to protect itself against the change in the foreign exchange rate
- a company entering into an interest rate swap so that the floating rate of a loan becomes a fixed rate
Types of hedge accounting
There are three types of hedge accounting: fair value hedges, cash flow hedges and hedges of the net investment in a foreign operation.
- Fair Value Hedge
The risk being hedged in a fair value hedge is a change in the fair value of an asset or a liability. For examples, changes in fair value may arise through changes in interest rates (for fixed-rate loans), foreign exchange rates, equity prices or commodity prices. - Cash Flows Hedges
The risk being hedged in a cash flow hedge is the exposure to variability in cash flows that is attributable to a particular risk and could affect the income statement. Volatility in future cash flows will result from changes in interest rates, exchange rates, equity prices or commodity prices. - Hedges of net investment in a foreign operation
An entity may have overseas subsidiaries, associates, joint ventures or branches (‘foreign operations’). It may hedge the currency risk associated with the translation of the net assets of these foreign operations into the group’s currency. IAS 39 permits hedge accounting for such a hedge of a net investment in a foreign operation.
The mismatch in the income statement recognition
Under the accounting standard IAS 39, all derivatives are recorded at fair value in the income statement. However these derivatives are often used to hedge recognized assets and liabilities, which are recorded at amortized cost or forecasted transactions that are not yet recognized on the Balance Sheet yet. The difference between the fair value measurement for the derivative and the amortized cost for the asset/liability leads to a mismatch in the timing of income statement recognition.
Hedge accounting seeks to correct this mismatch by changing the timing recognition in the income statement. Fair value hedge accounting treatment will accelerate the recognition of gains or losses on the hedged item into the P&L, whereas cash flow hedge accounting and net investment hedge accounting will defer the gains or losses on the hedge instrument.
The hedge relation
The hedge relation consists of a hedged item and a hedge instrument. A hedged item exposes the entity to the risk of changes in fair value or future cash flows that could affect the income statement currently or in the future. For example, a hedged item could be a loan in which the entity is paying a floating rate (e.g., Euribor 6 month + spread) to a counterparty.
If the hedge instrument is a derivative, it can be designated entirely or as a proportion as a hedging instrument. Even a portfolio of derivatives can be jointly designated as a hedge instrument. The hedge instrument can be a swap in which the entity is receiving a floating rate and paying a fixed rate. With this relation the entity is offsetting the floating rate payments and will only pay the fixed rate.
Criteria to qualify for hedge accounting
Hedge accounting is an exception to the usual accounting principles, thus it has to meet several criteria:
- At the start of the hedge, the hedged item and the hedging instrument has to be identified and designated.
- At the start of the hedge, the hedge relationship must be formally documented.
- At the start of the hedge, the hedge relationship must be highly effective.
- The effectiveness of the hedge relationship must be tested periodically. Ineffectiveness is allowed, provided that the hedge relationship achieves an effectiveness ratio between 80% and 125%.
Hedge effectiveness
Complying with IAS 39 requires two types of effectiveness tests:
- A prospective (forward-looking) test to see whether the hedging relationship is expected to be highly effective in future periods
- A retrospective (backward-looking) test to assess whether the hedging relationship has actually been highly effective in past periods
Both tests need to be highly effective at the start of the hedge. A prospective test is highly effective if, at the inception of the hedge relation and during the period for which the hedge relation is designated, the expected changes in fair value of cash flows are offset. Meaning that during the life of the hedge relation, the change in fair value (due to change in the market conditions) of the hedged item should be offset by the change in fair value of the hedged instrument.
A retrospective test is highly effective if the actual results of the hedge are within the range 80%-125%.
Calculation methods
IAS 39 does not specify a single method for the calculation of the effectiveness of the hedge. The method used depends on the risk management strategy. The most common methods are:
- Critical terms comparison – this method consists of comparing the critical terms (notional, term, timing, currency, and rate) of the hedging instrument with those from the hedged item. This method does not require any calculation.
- Dollar offset method – this is a quantitative method that consists of comparing the change in fair value between the hedging instrument and the hedged item. Depending on the entity risk policies, this method can be performed on a cumulative basis (from inception) or on a period-by-period basis (between two specific dates). A hedge is considered highly effective if the results are within the range 80%-125%.
- Regression analysis – this statistical method investigates the strength of the statistical relationship between the hedged item and the hedge instrument. From an accounting perspective this method proves whether or not the relationship is sufficiently effective to qualify for hedge accounting. It does not calculate the amount of ineffectiveness.
Termination of the hedge relation
A hedge relation has to be terminated going forward when any of the following occur:
- A hedge fails an effectiveness test
- The hedged item is sold or settled
- The hedging instruments are sold, terminated or exercised
- Management decides to terminate the relation
- For a hedge of a forecast transaction; the forecast transaction is no longer highly probable.
Please note that these requirements described previously may change as the IASB is currently working to replace IAS39 by IFRS9 (new qualification of hedging instruments, hedged items, hedge effectiveness…)
Conclusion
Hedge accounting is a complex process involving numerous and technical requirements with the objective to avoid temporary undesired volatility in P&L. This volatility is the result of valuation and or timing mismatch between the hedged item and the hedge instrument. If you are considering hedge accounting, we have a dedicated team on the valuation desk. We can offer advices on the calculation of the market values of the underlying risks and the hedge instruments, as well as setting up the hedge relation, preparing documentation and helping on the accounting treatment of the results.
How to value a cross-currency swap

What is their impact and what are the main differences
A cross-currency swap (CCS), can have different objectives. It can reduce the exposure to exchange rate fluctuation or it can provide arbitrage opportunities between different rates. It can be used for example, if a European company is looking to acquire some US dollar bonds but does not want to expose itself to US dollar risk. In this case it is possible to do a CCS transaction with a US-based bank. The European company is paying in euros and receives a (fixed) US dollar cash flow. With these flows the European company can meet its US dollar obligations.
The valuation of a CCS is quite similar to the valuation of an interest-rate swap. The CCS is valued by discounting the future cash flows for both legs at the market interest rate applicable at that time. The sum of the cash flows denoted in the foreign currency (hereafter euro) is converted with the spot rate applicable at that time. One big difference with an interest-rate swap is that a CCS always has an exchange of notional.
Looking at a CCS with a fixed-fixed structure (both legs of the swap have a fixed rate), the undiscounted cash flows are already known at the start of the deal, they are simply the product of the notional, the fixed rate and the year fraction.
The discounting of the cash flows requires a more complex method. The US dollar curve is the base of everything and is, therefore, not different from valuations of plain vanilla US dollar interest-rate swaps. Looking at a euro/US dollar CCS, the eurocurve (excluding credit spreads) is made of two parts:
- The euro interest rate curve and
- The basis spread.
This basis spread curve represents a ‘compensation’ for the changes in the forward FX rates between the two currencies used in the swap. Before the global credit crisis this spread was close to zero. Nowadays, the spread ranges from 18 basis points (bp) (10-year spread) to 40bp (one-year spread), but reached 120bp as shown by figure 1.

The big peak which is visible in the last quarter of 2008 was caused by the credit crisis (the default of Lehman Brothers and Bear Stearns, and the sale of Merrill Lynch, etc). Due to the lack of liquidity in the market during the crisis, the (liquidity) spreads in the US became a lot higher than those in Europe. To make up for this window of arbitrage, the basis spread decreased at a similar pace.
Here is an example: The characteristics of our USD-EUR example swap are:
The first leg in US dollar has a notional of USD 10,000,000 and a fixed interest of 2.50%
The valuation is performed at January 31st, 2011. The FX rate at that moment was EUR/USD 1.3697. The second leg in euro has a notional of EUR 7,481,670 and a fixed interest of 3.00%. The valuation is done from the perspective of the party which pays the euro flows and receives the US dollar flows. The frequency of the payment is annual and there is no amortization of the notional.
- In columns B and E the future cash flows are calculated by multiplying the notional with the fixed rate applicable for that leg. This results in cash flows of USD 250,000 (column B) and -/- EUR 224,450 (column E).
- The market value of the cash flows is calculated by multiplying the cash flows with their discount factor (column C for the US dollar and column F for the euro).
- The euro market value (column G) is converted to US dollar by multiplying it with the spot EUR/USD, i.e. 1.3697. Adding this converted value to the US dollar market value of column D results in the net market value (column H).

To demonstrate the impact of the basis spread we will repeat step 2 and 3 without the basis spread. The euro market value excluding basis spread is shown in column J, it is calculated by multiplying column E and I. The adjusted net market values are shown in column K. The difference of the sum of column H and K is 7,5 basis points of the US dollar notional. The basis spread impact can be checked, for the first year, by calculating the variation between the value in column G (222,206) with the value in column J (221,347), the result is 39bp which is in line with figure 1.
The above calculation shows that the exclusion of the basis spread in the valuation of the cross-currency swap results in a wrong net market value.
How do you value a credit default swap?

What is their impact and what are the main differences
Multi-billionaire Warren Buffet once called these products 'weapons of mass destruction', because he thought they were partly responsible for causing the credit crunch. Despite this remark, there is still a buoyant trade in credit default swaps. Here we discuss how they work, and how they are valued.
A credit default swap, or CDS, is effectively an insurance product whereby the consequences of a bankruptcy (default) of a reference party are transferred in return for a periodic payment. Take, for example, a party that wishes to purchase or has already purchased a bond, but is keen to avoid the (further) risk that the seller will go bankrupt. By concluding a CDS, any loss sustained in the case of default is compensated, or paid off, in return for a periodic payment; the premium for the CDS.
The CDS is valued in much the same way as its cousin, the interest rate swap. In an interest rate swap, the exchange of fixed and variable interest cash flows is valued by estimating the amount of the future cash flows in advance. These cash flows are then discounted at the market interest rate applicable at that time and added up. In the case of a CDS, two types of cash flow are also exchanged. Firstly, a series of cash flows from the risk seller to the risk buyer, including the periodic payment of the premium. These cash flows are then exchanged for a (possible) cash flow from risk buyer to risk seller in the event of a default. The periodic payment ceases immediately if that bankruptcy actually takes place.
rating transition matrix
The greatest uncertainty in valuing a CDS is the moment of bankruptcy. This is generally determined by means of probability distribution and modeled on the basis of the ‘probability of default’ (PD). This probability can be obtained in the market by combining the rating of the bond with the rating transition matrix. These ratings are prepared by rating agencies. A triple-A rating is considered to denote ‘virtually risk-free’, a D rating means that a default event has already occurred. The matrix then indicates how great the probability is that a reference party will migrate from one rating to another.
Table 1 is a fictitious example of a rating transition matrix:

In order to illustrate the valuation of the CDS, we give an example of a credit default swap with the following assumptions:
- the term is two years,
- in case of bankruptcy, the loss is equal to the entire principal,
- the reference party’s current rating is BBB,
- we take the (fictitious) rating transition matrix from table 1, and
- the premium on the CDS is 4% of the principal.
Table 2 shows the probability distribution when calculating the moment of default:

Explanation of table 2:
In year 1, the probability of default (the probability of migration from rating BBB to D) is: 5%. Taking into account this probability of default in that first year, the robability of bankruptcy in year 2 is 95%, multiplied by the following two-stage default probabilities:
- constant year 1 (BBB), followed by bankruptcy (70% x 5%),
- downgrade to CCC, followed by bankruptcy (20% x 20%), and
- upgrade to AAA, followed by bankruptcy (15% x1%).
The anticipated cash flows that are payable are equal to the premium in the first year (4) and 95% of the premium in the second year (95% x 4=3.8). The anticipated cash flows that are receivable are equal to 5% of the principal (5) in the first year and 7% of the principal in the second year (7).
Assuming an interest rate of 2% per year, the following calculations apply:

The market value of the CDS is positive because the discounted present value of the premium payments is lower than the anticipated payments in the case of bankruptcy.
WACC: Practical Guide for Strategic Decision- Making – Part 8

What is their impact and what are the main differences
The WACC is a calculation of the ‘after-tax’ cost of capital where the tax treatment for each capital component is different. In most countries, the cost of debt is tax deductible while the cost of equity isn’t, for hybrids this depends on each case.
Some countries offer beneficial tax opportunities that can result in an increase of operational cash flows or a reduction of the WACC.
This article elaborates on the impact of tax regulation on the WACC and argues that the calculation of the WACC for Belgian financing structures needs to be revised. Furthermore, this article outlines practical strategies for utilizing tax opportunities that can create shareholder value.
The eighth and last article in this series on the weighted average cost of capital (WACC) discusses how to increase shareholder value by utilizing tax opportunities. Generally, shareholder value can be created by either:
- Increasing operational cash flows, which is similar to increasing the net operating profit ‘after-tax’ (NOPAT);
- or Reducing the ‘after-tax’ WACC.
This article starts by focusing on the relationship between the WACC and tax. Best market practice is to reflect the actual environment in which a company operates, therefore, the general WACC equation needs to be revised according to local tax regulations. We will also outline strategies for utilizing tax opportunities that can create shareholder value. A reduction in the effective tax rate and in the cash taxes paid can be achieved through a number of different techniques.
Relationship Between WACC and Tax
Within their treasury and finance activities, multinational companies could trigger a number of different taxes, such as corporate income tax, capital gains tax, value-added tax, withholding tax and stamp or capital duties. Whether one or more of these taxes will be applicable depends on country specific tax regulations. This article will mainly focus on corporate tax related to the WACC. The tax treatment for the different capital components is different. In most countries, the cost of debt is tax deductible while the cost of equity isn’t (for hybrids this depends on each case).
The corporate tax rate in the general WACC equation, discussed in the first article of this series (see Part 1: Is Estimating the WACC Like Interpreting a Piece of Art?), is applicable to debt financing. It is appropriate, however, to take into consideration the fact that several countries apply thin capitalization rules that may restrict tax deductibility of interest expenses to a maximum leverage.
Furthermore, in some countries, expenses on hybrid capital could be tax deductible as well. In this case the corporate tax rate should also be applied to hybrid financing and the WACC equation should be changed accordingly.
Finally, corporate tax regulation can also have a positive impact on the cost of equity. For example, Belgium has recently introduced a system of notional interest deduction, providing a tax deduction for the cost of equity (this is discussed further in the section below: Notional Interest Deduction in Belgium).
As a result of the factors discussed above, we believe that the ‘after-tax’ capital components in the estimation of the WACC need to be revised for country specific tax regulations.
Revised WACC Formula
In other coverage of this subject, a distinction is made between the ‘after-tax’ and ‘pre-tax’ WACC, which is illustrated by the following general formula:
WACCPT = WACCAT / [1 – TC]
WACCAT : Weighted average cost of capital after-tax
WACCPT : Weighted average cost of capital pre-tax
TC : Corporate income tax rate
In this formula the ‘after-tax’ WACC is grossed-up by the corporate tax rate to generate the ‘pre-tax’ WACC. The correct corporate tax rate for estimating the WACC is the marginal tax rate for the future! If a company is profitable for a long time into the future, then the tax rate for the company will probably be the highest marginal statutory tax rate.
However, if a company is loss making then there are no profits against which to offset the interest. The effective tax rate is therefore uncertain because of volatility in operating profits and a potential loss carry back or forward. For this reason the effective tax rate may be lower than the statutory tax rate. Consequently, it may be useful to calculate multiple historical effective tax rates for a company. The effective tax rate is calculated as the actual taxes paid divided by earnings before taxes.
Best market practice is to calculate these rates for the past five to ten years. If the past historical effective rate is lower than the marginal statutory tax rate, this may be a good reason for using that lower rate in the assumptions for estimating the WACC.
This article focuses on the impact of corporate tax on the WACC but in a different way than previously discussed before. The following formula defines the ‘after-tax’ WACC as a combination of the WACC ‘without tax advantage’ and a ‘tax advantage’ component:
WACCAT = WACCWTA – TA
WACCAT : Weighted average cost of capital after-tax
WACCWTA : Weighted average cost of capital without tax advantage
TA : Tax advantage related to interest-bearing debt, common equity and/or hybrid capital
Please note that the ‘pre-tax’ WACC is not equal to the WACC ‘without tax advantage’. The main difference is the tax adjustment in the cost of equity component in the pre-tax calculation. As a result, we prefer to state the formula in a different way, which makes it easier to reflect not only tax advantages on interestbearing debt, but also potential tax advantages on common equity or hybrid capital.
The applicable tax advantage component will be different per country, depending on local tax regulations. An application of this revised WACC formula will be further explained in a case study on notional interest deduction in Belgium.
Notional Interest Deduction in Belgium
Recently, Belgium introduced a system of notional interest deduction that provides a tax deduction for the cost of equity. The ‘after-tax’ WACC formula, as mentioned earlier, can be applied to formulate the revised WACC equation in Belgium:
WACCAT = WACCWTA – TA
WACCWTA : Weighted average cost of capital without tax advantage, formulated as follows: RD x DM / [DM+EM] + RE x EM / [DM+EM] TA : Tax advantage related to interest-bearing debt and common equity, formulated as follows: TC x [RD x DM + RN x EB] / [DM+EM] TC : Corporate tax rate in Belgium
RD : Cost of interest-bearing debt
RE : Cost of common equity
RN : Notional interest deduction
DM : Market value of interest-bearing debt
EM : Market value of equity
EB : Adjusted book value of equity
The statutory corporate tax rate in Belgium is 33.99%. The revised WACC formula contains an additional tax deduction component of [RN x EB], which represents a notional interest deduction on the adjusted book value of equity. The notional interest deduction can result in an effective tax rate, for example, intercompany finance activities of around 2-6%.
The notional interest is calculated based on the annual average of the monthly published rates of the long-term Belgian government bonds (10-year OLO) of the previous year. This indicates that the real cost of equity, e.g. partly represented by distributed dividends, is not deductible but a notional risk-free component.
The adjusted book value of equity qualifies as the basis for the tax deduction. The appropriate value is calculated as the total equity in the opening balance sheet of the taxable period under Belgian GAAP, which includes retained earnings, with some adjustments to avoid double use and abuse. This indicates that the value of equity, as the basis for the tax deduction, is not the market value but is limited to an adjusted book value.
As a result, Belgium offers a beneficial tax opportunity that can result in an increase of shareholder value by reducing the ‘after-tax’ WACC. Belgium is, therefore, on the short-list for many companies seeking a tax-efficient location for their treasury and finance activities. Furthermore, the notional interest deduction enables strategies for optimizing the capital structure or developing structured finance instruments.
How to Utilize Tax Opportunities?
This article illustrates the fact that managing the ‘after-tax’ WACC is a combined strategy of minimizing the WACC ‘without tax advantages’ and, at the same time, maximizing tax advantages. A reduction in the effective tax rate and in the cash taxes paid can be achieved through a number of different techniques. Most techniques have the objective to obtain an interest deduction in one country, while the corresponding income is taxed at a lower rate in another country. This is illustrated by the following two examples.
The first example concerns a multinational company that can take advantage of a tax rate arbitrage obtained through funding an operating company from a country with a lower tax rate than the country of this operating company. For this reason, many multinational companies select a tax-efficient location for their holding or finance company and optimize their transfer prices.
Secondly, country and/or company specific hybrid capital can be structured, which would be treated differently by the country in which the borrowing company is located than it would be treated by the country in which the lending company is located. The potential advantage of this strategy is that the expense is treated as interest in the borrower’s country and is therefore deductible for tax purposes.
However, at the same time, the country in which the lender is located would treat the corresponding income either as a capital receipt, which is not taxable or it can be offset by capital losses or other items; or as dividend income, which is either exempt or covered by a credit for the foreign taxes paid. As a result, it is beneficial to optimize the capital structure and develop structured finance instruments.
There is a range of different strategies that may be used to achieve tax advantages, depending upon the particular profile of a multinational company. Choosing the strategy that will be most effective depends on a number of factors, such as the operating structure, the tax profile and the repatriation policy of a company. Whatever strategy is chosen, a number of commercial aspects will be paramount. The company will need to align its tax planning strategies with its business drivers and needs.
The following section highlights four practical strategies that illustrate how potential tax advantages and, as a consequence, an increase in shareholder value can be achieved by:
- Selecting a tax-efficient location.
- Optimizing the capital structure.
- Developing structured finance instruments.
- Optimizing transfer prices.
Selecting a tax-efficient location
Many companies have centralized their treasury and finance activities in a holding or separate finance company. Best market practice is that the holding or finance company will act as an in-house bank to all operating companies. The benefit of a finance company, in comparison to a holding, is that it is relatively easy to re-locate to a tax-efficient location. Of course, there are a number of tax issues that affect the choice of location. Selecting an appropriate jurisdiction for the holding or finance company is critical in implementing a tax-efficient group financing structure.
Before deciding to select a tax-efficient location, a number of issues must be considered. First of all, whether the group finance activities generate enough profit to merit re-locating to a low-tax jurisdiction. Secondly, re-locating activities affects the whole organization because it is required that certain activities will be carried out at the chosen location, which means that specific substance requirements, e.g. minimum number of employees, have to be met. Finally, major attention has to be paid to compliance with legal and tax regulation and a proper analysis of tax-efficient exit strategies. It is advisable to include all this information in a detailed business case to support decision-making.
When selecting an appropriate jurisdiction, several tax factors should be considered including, but not limited to, the following: The applicable taxes, the level of taxation and the availability of special group financing facilities that can reduce the effective tax rate.
- The availability of tax rulings to obtain more certainty in advance.
- Whether the jurisdiction has an expansive tax treaty network.
- Whether dividends received are subject to a participation exemption or similar exemption.
- Whether interest payments are restricted by a thin capitalization rule.
- Whether a certain controlled foreign company (CFC) rule will absorb the potential benefit of the chosen jurisdiction.
Other important factors include the financial infrastructure, the availability of skilled labor, living conditions for expatriates, logistics and communication, and the level of operating costs.
Based on the aforementioned criteria, a selection of attractive countries for locating group finance activities is listed below:
Belgium: In 2006, Belgium introduced a notional interest deduction as an alternative for the ‘Belgian Co-ordination Centres’. This regime allows taxefficient equity funding of Belgian resident companies and Belgian branches of non-resident companies. As a result, the effective tax rate may be around 2-6%.
Ireland: Ireland has introduced an attractive alternative to the previous ‘IFSC regime’ by lowering the corporate income tax rate for active trading profits to 12.5%. Several treasury and finance activities can be structured easily to generate active trading profit taxed at this low tax rate.
Switzerland: Using a Swiss finance branch structure can reduce the effective tax rate here. These structures are used by companies in Luxembourg. The benefits of this structure include low taxation at federal and cantonal level based on a favorable tax ruling – a so called tax holiday – which may reduce the effective tax rate to even less than 2%.
The Netherlands: Recently, the Netherlands proposed an optional tax regulation, the group interest box, which is a special regime for the net balance of intercompany interest within a group, taxed at a rate of 5%. This regulation should serve as a substitute for the previous ‘Dutch Finance Company’.
Optimizing the capital structure
One way to achieve tax advantages is by optimizing not only the capital structure of the holding or finance company but that of the operating companies as well. Best market practice is to take into account the following tax elements:
Thin capitalization: When a group relationship enables a company to take on higher levels of debt than a third party would lend, this is called thin capitalization. A group may decide to introduce excess debt for a number of reasons. For example, a holding or finance company may wish to extract profits tax-efficiently, or may look to increase the interest costs of an operating company to shelter taxable profits.
To restrict these situations, several countries have introduced thin capitalization rules. These rules can have a substantial impact on the deductibility of interest on intercompany loans.
Withholding tax: Interest and dividend payments can be subject to withholding tax, although in many countries dividends are exempt from withholding tax. As a result, high rates of withholding tax on interest can make traditional debt financing unattractive. However, tax treaties can reduce withholding tax. As a consequence, many companies choose a jurisdiction with a broad network of tax treaties.
Repatriation of cash: If a company has decided to centralize its group financing, then it is relevant to repatriate cash that can be used for intercompany financing. In most countries, repatriation of cash can be performed through dividends, intercompany loans or back-to-back loans. It depends on each country what will be the most tax-efficient method.
Developing structured finance instruments
Developing structured finance instruments can be interesting for funding or investment activities. Examples of structured finance instruments are:
Hybrid capital instruments: Hybrid capital combines certain elements of debt and equity. Examples are preferred equity, convertible bonds, subordinated debt and index-linked bonds. For the issuers, hybrid securities can combine the best features of both debt and equity: tax deductibility for coupon payments, reduction in the overall cost of capital and strengthening of the credit rating.
Tax sparing investment products: To encourage investments in their countries, some countries forgive all or part of the withholding taxes that would normally be paid by a company. This practice is known as tax sparing. Certain tax treaties consider spared taxes as having been paid for purposes of calculating foreign tax deductions and credits. This is, for example, the case in the tax treaty between The Netherlands with Brazil, which enables the structuring of tax-efficient investment products.
Double-dip lease constructions: A double-dip lease construction is a cross-border lease in which the different rules of the lessor’s and lessee’s countries let both parties be treated as the owner of the leased equipment for tax purposes. As a result of this, a double interest deduction is achieved, also called double dipping.
Optimizing transfer prices
Transfer pricing is generally recognized as one of the key tax issues facing multinational companies today. Transfer pricing rules are applicable on intercompany financing activities and the provision of other treasury and finance services, e.g. the operation of cash pooling arrangements or providing hedging advice.
Currently, in many countries, tax authorities require that intercompany loans have terms and conditions on an arm’s length basis and are properly documented. However, in a number of countries, it is still possible to agree on an advance tax ruling for intercompany finance conditions.
Several companies apply interest rates on intercompany loans, being the same rate as an external loan or an average rate of the borrowings of the holding or finance company. When we apply the basic condition of transfer pricing to an intercompany loan, this would require setting the interest rate of this loan equal to the rate at which the borrower could raise debt from a third party.
In certain circumstances, this may be at the same or lower rate than the holding or finance company could borrow but, in many cases, it will be higher. Therefore, whether this is a potential benefit depends on the objectives of a company. If the objective is to repatriate cash, then a higher rate may be beneficial.
Transfer pricing requires the interest rate of an intercompany loan to be backed up by third-party evidence, however, in many situations this may be difficult to obtain. Therefore, best market practice is to develop an internal credit rating model to assess the creditworthiness of operating companies.
An internal credit rating can be used to define the applicable intercompany credit spread that should be properly documented in an intercompany loan document. Furthermore, all other terms and conditions should be included in this document as well, such as, but not limited to, clauses on the definition of the benchmark interest rate, currency, repayment, default and termination.
Conclusion
This article began with a look at the relationship between the WACC and tax. Best market practice is to revise the WACC equation for local tax regulations. In addition, this article has outlined strategies for utilizing tax opportunities that can create shareholder value. A reduction in the effective tax rate, and in the cash taxes paid, can be achieved through a number of different techniques.
This eight-part series discussed the WACC from different perspectives and how shareholder value can be created by strategic decision-making in one of the following areas:
Business decisions: The type of business has, among others, a major impact on the growth potential of a company, the cyclicality of operational cash flows and the volume and profit margins of sales. This influences the WACC through the level of the unlevered beta.
Treasury and finance decisions: Activities in the area of treasury management, risk management and corporate finance can have a major impact on operational cash flows, capital structure and the WACC.
Tax decisions: Utilizing tax opportunities can create shareholder value. Potential tax advantages can be, among others, achieved by selecting a taxefficient location for treasury and finance activities, optimizing the capital structure, developing structured finance instruments and optimizing transfer prices.
Based on this overview we can conclude that the WACC is one of the most critical parameters in strategic decision-making.
WACC: Practical Guide for Strategic Decision- Making – Part 3

What is their impact and what are the main differences
Hybrids are financial instruments that combine certain elements of debt and equity. Examples are preferred equity, convertible bonds, subordinated debt and index-linked bonds. For the issuers, hybrid securities can combine the best features of both debt and equity: tax deductibility for coupon payments, reduction in the overall cost of capital, and a strengthening of senior credit ratings.
This article describes the reasons behind the increased interest among corporates in using hybrid instruments to optimize their capital structure and the impact of hybrids on the WACC and shareholder value. It also takes a look at treatment by accountants, tax regulation and rating agencies.
Over €8bn of capital was raised in 2005 by corporates in Europe in the hybrid category, according to The Treasurer, April 2006. Over the past decade, it has primarily been financial institutions who have been frequent issuers of hybrids to optimize their capital structure. However, corporates are now also increasingly tapping this segment.
This growing interest can be explained both by new insights regarding the accounting and rating benefits of these instruments, as well as an increased appetite by investors who are drawn by the opportunity to make an additional yield in the current low-interest rate and credit spreads environment.
Accounting Treatment
A hybrid instrument can be structured to achieve equity treatment from an IFRS perspective. IAS 32 (Financial Instruments: Disclosure and Presentation) requires a hybrid to have optional payment for all coupons and that the instrument should have no defined economic maturity.
If the instrument is structured to achieve equity accounting, the coupon is accounted for as a ‘preferred’ dividend distribution. This way, there is no interest expense and the reported net income is not affected. Likewise, earnings per share (EPS) are unchanged as for the purposes of the EPS calculation, preferred dividends are deducted from earnings.
However, if the instrument is treated as equity there is no IAS 39 (Financial Instruments: Recognition and Measurement) hedge accounting available for any associated swaps. The resulting P&L volatility may lead issuers to choose to have the instruments structured so that they are accounted for as debt.
View of Rating Agencies
Credit rating agency Moody’s published its Tool Kit for Assessing Hybrid Securities, a framework to determine the relative debt and equity characteristics of hybrid instruments, in December 1999. Since then, the rating agency has assessed hundreds of instruments, positioning them along the debtequity continuum in baskets from A (more debtlike) to E (more equity-like). Each basket on this continuum translates into the following percentages of equity and debt for the purpose of financial ratio calculations:

To illustrate, a €100m hybrid placed by Moody’s in Basket D will result in a €75m increase in equity and a €25m increase in debt. All relevant ratios, which include either debt or equity, will be adjusted accordingly by the agency.
In February 2005, Moody’s announced its revised methodology for the category, significantly increasing the acknowledgement of the equity-like features of the instruments and rewarding higher equitycredit to structures which meet specifically required features, particularly regarding subordination, coupon deferral and permanence in the capital structure. Moody’s revision has made it possible for corporates to achieve meaningful equity-credit of 50 per cent or more, and has prompted increased corporate activity in this area.
Standard & Poor’s and Fitch Ratings have also clarified their thinking on hybrids, and the three big rating agencies are now roughly in line in their treatment of hybrid capital.
Tax Treatment
The recent flow of corporate transactions has started in Europe thanks to favourable tax legislation in several European countries that makes it easier than in the US to develop new hybrid products that both improve rating treatment and qualify as debt for tax purposes. In the UK, however, the corporate tax law contains several provisions that challenge the tax deduction on interest paid on debt with ‘excessive’ equity characteristics.
The potential to achieve a more robust tax opinion may lead issuers choosing to have the instrument structured to be accounted for as debt. In article seven of this series on the WACC, ‘Reducing the WACC by Utilizing Tax Opportunities’; more tax angles related to this topic will be covered.
Impact on the WACC and Shareholder Value
Optimizing the WACC and maximizing returns to shareholders is a top priority for corporate treasurers.
Hybrid instruments strengthen the capital base by creating a buffer between senior creditors and shareholders. Hybrid capital offers an opportunity, when correctly structured and used as a substitute for more expensive and less flexible common equity, to lower the WACC.
Hybrid issues typically price between 50 and 200 basis points over senior debt. This means that the marginal cost of funding can be significantly lower than funding achieved through traditional debt and equity funding sources. This cost-effectiveness can be illustrated with the following example.
A company wants to raise €100m of capital with half of it qualifying as equity for rating purposes. It has, simply put, two options:
- €50m each of traditional debt and equity.
- €100m of hybrid capital with an equity treatment by the rating agencies of 50 per cent.
We assume the following rates apply to this company:

The marginal cost of capital for option 1 (traditional capital) would be:

The marginal cost of capital for option 2 (hybrid capital) would be

Please note: this calculation assumes full tax deductibility of the hybrid instrument.
By issuing hybrid capital with 50 per cent equity treatment the company achieves a cost of capital saving of 2.4 per cent. The advantage could be bigger still with 75 per cent equity treatment. The example shows that when hybrids are applied to substitute expensive equity, they offer an opportunity to lower the WACC of the issuer.
Conclusion
Hybrids offer corporates the opportunity to strengthen or maintain their credit ratings and balance sheet ratios, while funding acquisitions, share repurchases or pension deficits.
The economics achievable in current markets are an additional driving factor in the continuing rise in the number of hybrid instruments issued by corporates.
As a non-dilutive instrument, hybrid capital is particularly suitable for issuers who have limited access to equity or have dilution concerns. Raising hybrid capital offers the opportunity to lower the marginal cost of capital and therefore increase the return to shareholders.
To return to the question in the title of this article, hybrid capital can indeed be considered cheap equity. The additional cost on top of the normal cost of senior debt does not preclude the potential overall reduction in the cost of capital.
For companies with sufficient debt capacity within their current ratings, however, raising cheaper financing (not only in terms of spreads but also in terms of upfront fees) through traditional debt markets could still be a more attractive option. Possible changes in tax regimes and rating methodologies should also be taken into account when deciding on which funding instrument to choose.