AI assistant
ASM International N.V. — Audit Report / Information 2012
Dec 31, 2012
3812_10-k_2012-12-31_74d27b23-d97b-418b-bde1-c502da0d8a04.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
$\frac{1}{2}$
HAPOALIM INTERNATIONAL N.V.
$\frac{1}{2}$
Curaçao
Financial statements for the year ended December 31, 2012
(with independent auditors' report thereon)
$\frac{1}{4}$
Table of contents
| Independent auditors' report | $2 - 3$ |
|---|---|
| Financial statements | |
| Statement of financial position as at December 31, 2012 | 4 |
| Statement of comprehensive income for the year ended December 31, 2012 | 5 |
| Statement of changes in shareholder's equity for the year ended December 31, 2012 | 6 |
| Statement of cash flows for the year ended December 31, 2012 | 7 |
| Notes to the financial statements | $8 - 22$ |
| Annexes | |
| Annex 1: Detailed listing of time deposits with maturity date and year-end interest rate | $23 - 24$ |
| Annex 2: Guaranteed Notes as per December 31, 2012 | $25 - 30$ |
KPMG Accountants B.V. Emancipatie Boulevard 18 P.O. Box 3082 Willemstad Curacao
Telephone Teletax Internet
+599-9 732 5100 +599-9 737 5588 www.kpmg.an
Our ref 13/03-042
To the Management and Board of Supervisory Directors Hapoalim International N.V.
Curaçao
INDEPENDENT AUDITOR'S REPORT
We have audited the accompanying financial statements of Hapoalim International N.V., which comprise the statement of financial position as at December 31, 2012, the statements of comprehensive income, changes in shareholders' equity and cash flows for the year then ended, and notes, comprising a summary of significant accounting policies and other explanatory information.
Management's responsibility for the financial statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with International Financial Reporting Standards, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor's responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
13.03.042
Opinion
In our opinion, the financial statements give a true and fair view of the financial position of Hapoalim International N.V. as at December 31, 2012, and its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards.
Curaçao, March 15, 2013
KPMG ACCOUNTANTS B.V.
Vesselve
M.L.M. Kesselaer RA
÷,
Financial Statements
Statement of financial position as at December 31
| Assets | Note | 2012 | 2011 |
|---|---|---|---|
| (in US dollars) | |||
| Current assets | |||
| Cash and cash equivalents | 2 | ||
| Accrued interest receivable | 2,695,345 | 2,597,406 | |
| Derivative assets | 4 | 4,073,222 14,000,679 |
3,276,876 |
| Time Deposits due from related parties | 3 | 138,230,011 | 2,584,888 |
| 158,999,257 | 220,074,400 228,533,570 |
||
| Non-current assets | |||
| Time deposits due from related parties | 3 | 264,285,738 | 256, 181, 746 |
| 264, 285, 738 | 256, 181, 746 | ||
| 423,284,995 | 484,715,316 | ||
| Liabilities and shareholder's equity | Note | 2012 | 2011 |
| (in US dollars) | |||
| Current liabilities | |||
| Accrued interest payable | 3,525,639 | 2,749,475 | |
| Derivative liabilities | 4 | 674,583 | 13,828,329 |
| Guaranteed notes | 5. | 151,472,693 | 208,483,304 |
| Other liabilities | 84,127 | 11,843 | |
| Income tax payable | 6 | 90,065 | 134,500 |
| 155,847,107 | 225, 207, 451 | ||
| Non-current liabilities | |||
| Due to related parties | 900,000 | 900,000 | |
| Guaranteed notes | 5 264, 369, 154 | 256,529,401 | |
| 265,269,154 | 257,429,401 | ||
| Shareholder's equity | |||
| Share capital | 250,000 | 250,000 | |
| Accumulated deficit | (2, 513, 030) | (2,603,300) | |
| Additional paid-in capital | 4,431,764 | 4,431,764 | |
| 2,168,734 | 2,078,464 | ||
| 423,284,995 | 484,715,316 | ||
| uração Corporation Company N.V. | |||
| Managing Director |
Statement of comprehensive income for the year ended December 31
| Note | 2012 | 2011 | ||
|---|---|---|---|---|
| (in US dollars) | ||||
| Operating income | ||||
| Net interest income/(expense) | 8 | 835,992 | 668,235 | |
| Net (expenses) from guaranteed notes designated at fair value | ||||
| through profit or loss | (24, 569, 538) | 13,611,916 | ||
| Net income from derivatives | 24,569,538 | (13,611,916) | ||
| Exchange differences | (63, 772) | 27,817 | ||
| 772,220 | 696,052 | |||
| Operating expense | ||||
| Administrative expenses | (634, 657) | (412, 159) | ||
| Profit before tax | ||||
| (634, 657) | 283,893 | |||
| Income tax credit/(expense) | 6 | (47, 293) | (46, 500) | |
| Profit/(loss) for the year | 90,270 | 237,393 | ||
| Other comprehensive income/(loss) | ||||
| Total comprehensive income/(loss) for the year | 90,270 | 237,393 |
The accompanying notes form part of the financial statements
Statement of changes in shareholder's equity for the year ended December 31
| Share capital |
Accumulated deficit |
Additional paid-in capital |
Total | |
|---|---|---|---|---|
| (in US dollars) | ||||
| Balance at December 31, 2010 | 250,000 | (2,840,693) | 4,431,764 | 1,841,071 |
| Profit for the year | 237.393 | 237,393 | ||
| Total other comprehensive Income Total comprehensive Income for the year |
237,393 | 237,393 | ||
| Balance at December 31, 2011 | 250,000 | (2,603,300) | 4,431,764 | 2,078,464 |
| Profit for the year | 90,270 | 90,270 | ||
| Total other comprehensive Income Total comprehensive Income for the year |
90,270 | 90,270 | ||
| Balance at December 31, 2012 | 250,000 | (2,513,030) | 4,431,764 | 2,168,734 |
At December 31, 2012 the authorized share capital comprised 250 shares (2011: 250) with a par value of USD1,000. All issued shares are fully paid.
| 2012 | 2011 | |
|---|---|---|
| (in US dollars) | ||
| Net profit | 90,270 | 237,393 |
| Adjustments for: | ||
| Accrued income tax | 47,293 | 46,500 |
| Interest income | (18, 527, 164) | (13,961,450) |
| Interest expense | 17,691,172 | 13,293,215 |
| Interest received | 17,730,818 | 12,396,451 |
| Interest and commissions paid | (16,915,008) | |
| Income tax paid | (12, 237, 312) | |
| (Decrease)/increase in other liabilities | (91, 728) | (238, 754) |
| Effect of exchange rate fluctuations on cash held | 72,284 | 2,723 |
| Decrease/(increase) in time deposits due from related parties | (39, 308) | |
| Net (gain)/loss on investment securities at fair value through | 73,740,397 | (186, 833, 473) |
| Profit or loss from derivatives held for risk management | 24,569,538 | (13,611,916) |
| Net (gain)/loss on investment securities designated at fair | ||
| value through profit or loss from guaranteed notes | (24, 569, 538) | 13,611,916 |
| Cash flow from operating activities | 73,838,334 | (187, 334, 015) |
| Issue of guaranteed notes | 168,860,037 | 260,110,644 |
| Redemption of notes | (242, 600, 432) | (73,400,938) |
| Cash flow from financing activities | (73,740,395) | 186,709,706 |
| Net increase/(decrease) in cash and cash equivalents | 97,939 | (624, 309) |
| Cash and cash equivalents at January 1 | 2,597,406 | 3,221,715 |
| Cash and cash equivalents at December 31 | 2,695,345 | 2,597,406 |
Statement of cash flows for the year ended December 31
Notes to financial statements December 31
$(1)$ Reporting entity, basis of preparation and significant accounting policies
Reporting entity
Hapoalim International N.V., (the "Company"), a wholly owned subsidiary of Bank Hapoalim B.M., Israel ("Parent Bank"), was incorporated in the Netherlands Antilles under the Commercial Code of the Netherlands Antilles on August 11, 1977 with limited liability for an indefinite period. It was formed to assist the financing of the activities of Bank Hapoalim B.M. Under its Deed of Incorporation, the Company's corporate purposes include the borrowing and lending of money and issue of debt securities.
Basis of preparation
The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS").
The financial statements were authorized for issue by the Board of Directors on March 15, 2013.
Basis of measurement
The financial statements have been prepared on the historical cost basis except for the following:
- Derivative financial instruments are measured at fair value, and
- Guaranteed notes designated at fair value through profit and loss are measured at fair value.
The financial statements are presented in U.S. dollars, which is the Company's functional currency.
The preparation of financial statements in accordance with IFRS requires management to make judgments, estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected. In particular, significant areas of estimation uncertainty and critical judgments in applying accounting policies that have the most significant effect on the amounts recognized in the financial statements are included in the valuation of financial instruments. Management believes that the estimates utilized in preparing these financial statements are reasonable, however actual results could differ from these estimates. Refer to the valuation of the Guaranteed Notes outlined in the significant accounting policies.
Significant accounting policies
Except as described below, the accounting principles applied by the Company in these financial statements are the same as those applied by the Company in its financial statements as at and for the year ended December 31, 2011. With effect from January 1, 2011, the Company applies the following modified or new IFRS and Interpretations of IAS and IFRS:
- IAS 24 (revised 2009) Related Party Disclosures
- Amendment to IAS 32 Financial Instruments: Presentation Classification of Rights Issues
- IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments
- Improvement to IFRS (May 2010)
- Amendments to IFRIC 14: IAS 19 The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction - Prepayments of a Minimum Funding Requirement
The above mentioned standards had only an impact on disclosures of the financial statements of the Company.
New and revised standards and interpretations
A number of new standards, amendments to standards and interpretations are not yet effective for the year ended December 31, 2012, and have not been applied in preparing these financial statements.
| Planned application for |
||
|---|---|---|
| Standard/interpretation | Effective date | the Company |
| IFRS 9 - Financial Instruments: Measurement and Classification | January 1, 2015 | Reporting year 2015 |
| IFRS 13 - Fair Value Measurement | January 1, 2013 | Reporting year 2013 |
| Amendments to IFRS 7: Disclosures – Offsetting Financial Assets and Financial Liabilities |
January 1, 2013 | Reporting year 2013 |
| Amendments to IAS 32: Offsetting Financial Assets and Financial Liabilities |
January 1, 2014 | Reporting year 2014 |
| Improvements to IFRSs (May 2012) | January 1, 2013 | Reporting year 2013 |
Significant accounting policies
The accounting policies set out below have been consistently applied in the Company's financial statements and are consistent with those used in the previous year.
Time deposits due from related parties
Time deposits due from related parties comprise time deposits maintained with the Parent Bank and other related banks. Time deposits are initially measured at fair value i.e. the amount invested. The time deposits are subsequently carried at amortized cost less any write-downs or allowances for recoverability. Interest is recognized using the effective interest rate method. As the terms (e.g. interest rate) of the deposits are adjusted to the market every quarter, the fair value of the deposits approximates the carrying values.
Time deposits are stated at the amount of unpaid principal reduced by an allowance for losses as considered necessary by management. The recoverable amount of the deposits is calculated on a deposit-by-deposit basis by estimating the present value of expected future cash flows, discounted at the original effective interest rate. Interest rate changes on deposits with the Parent Bank are linked to those on the quaranteed floating/fixed rate notes.
Interest
Interest income and expense are recognized in the income statement using the effective interest method. The effective interest rate is the rate that exactly discounts the estimated future cash payments and receipts through the expected life of the financial asset or liability (or, where appropriate, a shorter period) to the carrying amount of the financial asset or liability. The effective interest rate is established on initial recognition of the financial asset and liability and is not revised subsequently. The calculation of the effective interest rate includes all fees and points paid or received discounts or premiums that are an integral part of the effective interest rate. Interest income and expense presented in the income statement include interest on financial assets and liabilities at amortized cost on an effective interest rate basis and related hedged items when interest rate risk is the hedged risk.
Net income from guaranteed notes designated at fair value through profit or loss and from derivatives
Net income from guaranteed notes designated at fair value and from derivatives relates to all realized and unrealized fair value changes from guaranteed notes and non-trading derivatives held for risk management purposes that do not form part of qualifying hedge relationships.
Guaranteed notes
Under the USD 2,500,000,000 Global Medium Term Note Program of the parent bank (the "Program"), the Company may from time to time issue notes in bearer form denominated in any currency agreed between the Issuer and the relevant Dealer. The payments of all amounts due in respect of the Notes will be unconditionally and irrevocably guaranteed by the Parent Bank. The maximum aggregate nominal amount of all Notes from time to time outstanding under the Program will not exceed USD 2,500,000,000.
Notes may be issued on a fully-paid or a partly-paid basis and at an issue price which is at par or at a discount to, or premium over, par. Maturities will be agreed between the Issuer and the relevant Dealer.
Under the Program the following notes may be issued:
Fixed rate notes
Fixed interest will be payable on such date or dates as may be agreed between the Issuer, the Parent Bank and the relevant Dealer (as indicated in the applicable Final Terms) and on redemption and will be calculated on the basis of such Day Count Fraction as may be agreed between the Issuer, the Parent Bank and the relevant Dealer.
Floating Rate Notes
Floating Rate Notes will bear interest at a rate determined either:
- on the same basis as the floating rate under a notional interest-rate swap transaction
- on the basis of a reference rate
- on such other basis as may be agreed between the Issuer, the Bank and the relevant Dealer
Index Linked Redemption Notes
Payments of principal in respect of Index Linked Redemption Notes or of interest in respect of Index Linked Interest Notes will be calculated by reference to such index and/or formula or to changes in the prices of securities or commodities or to such other factors as the Issuer, the Parent Bank and the relevant Dealer may agree (as indicated in the applicable Final Terms).
Floating Rate Notes and Index Linked Interest Notes may also have a maximum interest rate, a minimum interest rate or both (as indicated in the applicable Final Terms).
Dual Currency Notes
Payments (whether in respect of principal or interest and whether at maturity or otherwise) in respect of Dual Currency Notes will be made in such currencies, and based on such rates of exchange, as the Issuer, the Bank and the relevant Dealer may agree (as indicated in the applicable Final Terms).
Zero Coupon Notes
Zero Coupon Notes will be offered and sold at a discount to their nominal amount and will not bear interest other than in the case of late payment.
Redemption
The Final Terms relating to each Tranche of Notes will indicate either that the Notes of such Tranche will have no scheduled maturity (in the case of Undated Subordinated Notes) or will have a stated maturity (in the case of Unsubordinated Notes and Dated Subordinated Notes). The Final Terms will indicate either that the Notes of such Tranche cannot be redeemed prior to their stated maturity (other than in specific installments (see below), if applicable, or for taxation reasons or following an Event of Default) or that such Notes will be redeemable at the option of the Issuer upon giving not less than three nor more than 30 business days' notice and/or the holders of the Notes upon giving not less than 15 nor more than 30 days' irrevocable notice (or such other notice period (if any) as is indicated in the applicable Final Terms) to the holders of the Notes or the Issuer, as the case may be, on a date or dates specified prior to such stated maturity and at a price or prices and on such terms as are indicated in the applicable Final Terms. Notes which have a maturity of less than one year may be subject to restrictions on their denomination and distribution.
Listing
Application has been made for the Notes to be admitted to the Official List of the UK Listing Authority and admitted to trading on the London Stock Exchange. The Notes may also be admitted to listing, trading and/or quotation by such other or further stock exchange(s), listing authority and/or quotation system as may be agreed between the Issuer, the Parent Bank and the relevant Dealer in relation to each Series. The Final Terms relating to each Tranche of Notes will state whether or not and, if so, on which stock exchange(s) or quotation system(s) the Notes are to be listed, traded and/or quoted. Unlisted Notes may also be issued.
Selling restrictions
There are selling restrictions in relation to the United States, the United Kingdom, the former Netherlands Antilles, Israel, Japan, Germany, Switzerland, The Netherlands and such other restrictions as may be required in connection with the offering and sale of a particular Tranche of Notes.
Recognition and derecognition of the guaranteed notes
Guaranteed notes are initially recognized on the trade date at which the Company becomes a party to the contractual provisions of the instrument.
The Company derecognizes the guaranteed notes when its contractual obligations are discharged or cancelled or expire.
Valuation of the guaranteed notes
Guaranteed notes have been designated at fair value through profit or loss.
Fair value has been determined by discounting the expected cash flows using current market interest rates for similar instruments.
All interest payments are accrued over the interest period. In the calculation of the accrued interest the interest barriers on guaranteed notes or structured products are taken into consideration.
The Company enters into Interest Rate Swaps to minimize its exposure to fluctuations in interest rates.
Cash and cash equivalents
Cash and cash equivalents include cash balances and time deposits due from related parties with an original term of less than 90 days and are exclusively placed within the Group.
Derivative assets und liabilities
Interest Rate Swaps and Index Swaps are measured at fair value. Valuation changes are recognized in the profit or loss. The accrued interest on these instruments is shown separately in the statement of financial position. The fair value of a derivative is its net present value based on discounted cash flows taking into account the credit risk of the counterparty and liquidity risk. All derivatives with a positive fair value are shown as an asset. All derivatives with a negative fair value are shown as a liability.
Foreign currency translation
The Company's functional currency is U.S. dollars. Foreign currency transactions are recorded at the rate of exchange prevailing at the date of transaction. On the reporting date monetary assets and liabilities denominated in foreign currency are translated into U.S. dollars at the exchange rates prevailing at the reporting date. The resulting exchange gains and losses are included in profit or loss. The following exchange rates were used:
| 31.12.2012 | 31.12.2011 | |
|---|---|---|
| CAD | 1.0078 | 0.9791 |
| EUR | 1.3198 | 1.2961 |
| GBP | 1.6257 | 1.5543 |
| ILS | 0.2678 | 0.2624 |
Income tax
Under the terms of a ruling by the Inspector of Taxes, the Company is liable for tax at a rate of approximately 3% based on the deemed income on the average principal amounts of guaranteed notes outstanding during the last two years. If and to the extent total notes issued average exceed USD 80,000,000, the percentage will be reduced to 0.5% for the first portion of USD 80,000,000 over the initial USD 80,000,000. The next portions of USD 80,000,000 will follow the same logic (rate of the previous portion divided by two).
Related parties
All time deposits, interest rate swaps and other related financial instruments are with the Parent Bank, subsidiaries or branches from the Parent Bank in the world-wide network. The Parent Bank has also quaranteed the notes issued by the Company. The Company pays a management fee to Bank Hapoalim (Switzerland) Ltd., a subsidiary of the Parent Bank, for management and administrative services. All related party transactions are considered to be at arm's length.
(2) Cash and cash equivalents
Cash and cash equivalents can be specified as follows:
| 2012 | 2011 | |
|---|---|---|
| (in US dollars) | ||
| Nostro account with Bank Hapoalim (Switzerland) Ltd. in CAD | 699.743 | 679.816 |
| Nostro account with Bank Hapoalim (Switzerland) Ltd. in USD | 1,488,810 | 1,370,613 |
| Nostro account with Bank Hapoalim (Switzerland) Ltd. in EUR | 503,939 | 432.503 |
| Nostro account with Bank Hapoalim (Switzerland) Ltd. in ILS | 0 | 114,474 |
| Nostro account with Bank Hapoalim (Switzerland) Ltd. in GBP | 2.853 | 0 |
| 2,695,345 | 2,597,406 |
Time deposits due from related parties $(3)$
A summary of time deposits maintained with the parent bank and other related banks are mentioned below:
| Time deposits with Parent Bank | 402,515,749 | 476,256,146 |
|---|---|---|
| (in US dollars) | ||
| 2012 | 2011 |
Detailed listing with maturity date and year-end interest rate are included in annex 1.
Derivative assets and liabilities $\mathbf{A}$
Interest Rate Swaps and Index Swaps
In the normal course of business the Company is party to financial instruments to eliminate its exposure to fluctuations in interest rates, index rates and foreign exchange rates. For these products no actual exchange of principal occurs but the Company is exposed to credit risk to the extent of the fair value of the instrument at the reporting date plus any accrual.
An Interest Rate or an Index Swap is an agreement to exchange streams of interest payments or index points on a notional principal amount. The Company is exposed to credit loss in the event of nonperformance by one of the counter parties to the agreement, notwithstanding the fact that all of the Interest Rate Swap and Index Swap agreements are with the Parent Bank.
For each of the guaranteed notes the Company has entered into an Interest or an Asset Swap with its Parent Bank. In each of the swap agreements, the Company has agreed to pay a floating interest rate in return for receiving a fixed interest or other floating or index-linked return. In each case, the underlying notional amount is the same as the principal of the guaranteed notes.
The applicable dates for the Interest Rate Swap or the Asset Swap are the same as those applying to the underlying Fixed Rate Notes or the structured product.
Interest Rate Swaps
| Derivative assets 2012 |
Derivative liabilities 2012 |
Nominal amount 2012 |
|
|---|---|---|---|
| (in US dollars) | |||
| Fair value of Interest Rate Swaps for fixed interest notes |
418,475 | $\bullet\bullet$ | 19,790,000 |
| Fair value of Interest Rate Swaps for structured products |
13,582,204 | 674.583 | 207, 164, 833 |
| Total | 14,000,679 | 674,583 | 226,954,833 |
| Derivative assets 2011 |
Derivative liabilities 2011 |
Nominal amount 2011 |
|
|---|---|---|---|
| (in US dollars) | |||
| Fair value of Interest Rate Swaps for fixed interest notes |
602,940 | ۰ | 19,790,000 |
| Fair value of Interest Rate Swaps for structured products |
1.981,948 | 13,828,329 | 181, 313, 344 |
| Total | 2,584,888 | 13,828,329 | 201,103,344 |
$(5)$ Guaranteed notes
These include fixed, floating rate notes and structured notes. Some of these products may be redeemed at the option of the holder or of the Company. The guaranteed notes may also be redeemed at the option of the Company at any time in the event of the imposition of any Curaçao (formerly Netherlands Antilles) or Israeli withholding taxes affecting payments in respect of the products.
The Parent Bank has unconditionally guaranteed the payment of principal and interest of these products.
A summary of the guaranteed notes (designated at fair value through profit and loss) by categories is given as follows:
| 2012 | 2011 | |
|---|---|---|
| (in US dollars) | ||
| Floating rate notes | 175,560,916 | 175, 152, 802 |
| Fixed rate notes | 20,208,475 | 20,392,940 |
| Notes with interest convertible to fixed or floating | 0 | $\Omega$ |
| Structured products | 220,072,456 | 269,466,963 |
| 415,841,847 | 465,012,705 |
A detailed listing of principal amounts of the guaranteed notes together with maturity date, issue date and interest rate for the year is included in annex 2.
(6) Taxes payable
| 2012 | 2011 | |
|---|---|---|
| (in US dollars) | ||
| Income tax provision beginning of the year | 134.500 | 326.754 |
| Income tax paid during the year | (91, 728) | (238, 754) |
| (Credit) charge for the year | 47.293 | 46.500 |
| Income tax provision end of the year | 90.065 | 134,500 |
Employees $(7)$
The Company had no employees during the years ended December 31, 2012 and 2011. A part of the administration of the Company is outsourced to Bank Hapoalim (Switzerland) Ltd.
$(8)$ Net interest income
| 2012 | 2011 | |
|---|---|---|
| (in US dollars) | ||
| Interest income | ||
| Deposits with related parties | 11,926,152 | 8,850,527 |
| Derivative assets held for hedging purposes | 6,601,012 | 5,110,923 |
| Total interest income | 18,527,164 | 13,961,450 |
| Interest expense | ||
| Debt securities issued | 12,950,684 | 11,396,502 |
| Derivative liabilities held for hedging purposes | 4,740,488 | 1,896,713 |
| Total interest expense | 17,691,172 | 13,293,215 |
| Net interest income | 835,992 | 668,235 |
$(9)$ Risk management
The Company's financial instruments comprise derivatives used for hedging, time deposits, some cash and cash equivalents and guaranteed notes. The main risks arising from Company's activities in the normal course of its business related to the use of financial instruments are:
- Credit risk
- Liquidity risk
- Market risk (foreign currency risk)
- Interest rate risk
- Operational risk
This enumeration is not intended to be a comprehensive summary of all risks. This note represents information about the Company's exposure to each of the above mentioned risks. In general, the Company is supervised by the risk management department of Bank Hapoalim (Switzerland) Ltd. Therefore adequate policies and procedures for measuring and managing the risks apply. We refer to the annual report of Bank Hapoalim (Switzerland) Ltd.
As a wholly owned subsidiary of the Parent Bank, all investments are placed within the Hapoalim Group. The risk exposures such as credit and interest risk are hedged within the group. As a result, such risks are considered by the management as insignificant.
Credit risk
Credit risk is the risk of a financial loss to the Company, if a customer or counterparty to financial instruments fails to meet the contractual obligations, and arises principally from the time deposits placed. Due to the nature of the investments and the fact that time deposits are placed only with the Parent Bank, neither general nor individual allowances for impairment losses are established by the Company. Annex 1 shows a detailed listing of time deposits with maturity date and year-end interest rate. All notes are guaranteed by the Parent Bank for a global amount of USD 2,500,000,000 through the Global Medium Term Note Programme
Liquidity risk
Liquidity risk is the risk that the Company will encounter difficulty in meeting obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Head Treasury of the Bank Hapoalim (Switzerland) Ltd. monitors the Company's capital requirements on an ongoing basis to ensure that it has adequate liquid resources available. The financial instruments for liquidity management include derivatives contracts. Generally, these financial instruments represent future commitments to purchase or sell other financial instruments at specific terms at future dates. Each of these financial instruments contain varying degrees of off-balance sheet risk whereby changes in the market value of the securities underlying the financial instrument may exceed the amount recognized in the statement of financial position. The Company maintains trading relationships with counterparties for hedging interest risks; these relationships could result in concentration of credit risk. The loss incurred by the failure of counterparty is generally limited to the net payment to be received by the Company. The Company considers the creditworthiness of each counterparty to a contract in evaluating potential credit risk and only enters into contracts with group companies.
Maturity analysis for financial liabilities
I
| Carrying | $int O \wedge$ nominal Gross - |
Less than 1 | 3 months to | More than 5 | |||
|---|---|---|---|---|---|---|---|
| becember 31, 2012 | amount | outflow) | month | $1 - 3$ months | 1 year | $1 - 5$ years | vears |
| in US dollars) | |||||||
| Von-derivative liabilities Guaranteed notes |
415,841,847 | 515,749 402,5 |
9,395,000 | 18,729,400 | 110, 105, 611 | 186,932,728 | 77,353,010 |
| Total | 415,841,847 | 515,749 402 |
9,395,000 | 18,729,400 | 110,105,611 | 186,932,728 | 77,353,010 |
| Derivative liabilities | |||||||
| Risk management | (674, 583) | ||||||
| Outflow | (415, 492) | (162) | (104, 414) | (310, 916) | |||
| ntlow | 985,030 $\tilde{z}$ |
124,462 | 183,084 | 24,526,394 | 151,090 | ||
| Total | (674,583) | 569,538 24. |
124,300 | 183,084 | 24,526,394 | 46'676 | (310,916) |
page 17
| December 31, 2011 In US dollars) |
Carrying amount |
Gross nominal inflow (outflow) |
month Less than 1 |
$1 - 3$ months | 3 months to 1 year |
$1 - 5$ years | More than 5 years |
|---|---|---|---|---|---|---|---|
| Non-derivative liabilities Guaranteed notes |
465,012,705 | 476,256,146 | 220,074,400 | 168,563,401 | 87,618,345 | ||
| Total | 465.012.705 | 476,256,146 | 220,074,400 | 168,563,401 | 87,618,345 | ||
| Derivative liabilities Risk management Outflow Inflow |
(13, 828, 329) | (15, 263, 858) 1.659.044 |
(100.657) | (13,075,667) 1,415,128 |
1,988,671) | (98.863) 243,916 |
|
| Total | (13, 828, 329) | (13,604,814) | (100, 657) | (11,660,539) | (1,988,671) | 145,053 |
Market risk
Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the Company's profit or loss or the value of its holdings of financial instruments. The Company is exposed to interest rate risk (see below) and currency risk. The Company's revenues are mainly generated in U.S. dollars as functional currency.
Interest rate risk
Interest risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. Interest rate risk arises on interest-bearing financial instruments recognized in the statement of financial position. The Company is exposed to interest risk on the asset side from the time deposits as well as on the liabilities side from the quaranteed notes and the derivatives which are held for hedging purposes. An increase of 100 basis points in interest rates would have decreased profit or loss by USD 0, while a decrease of 100 basis points in interest rates would have increased profit or loss by USD 0 (2011; 0). The risk exposures relating to interest risks are economically hedged within the parent company. We refer to footnote 4 of these notes.
Foreign currency transactions
The Company may enter into transactions denominated in currencies other than its functional currency. Consequently, the Company is exposed to risks that the exchange rate of its currency relative to other foreign currencies may change in a manner that has an adverse effect on the value of that portion of the Company's assets or liabilities denominated in currencies other than U.S. dollars. Due to the small amounts and the low currency risk combined in the time deposits and quaranteed notes, management decided not to actively manage or hedge the currency risks.
| In USD | FUR | CAD | GRP | |
|---|---|---|---|---|
| Cash and cash equivalents | 503.939 | 699.743 | 2,853 | |
| Derivative assets | 12.886.877 | 185,603 | 14,708 | |
| Time deposits due from related parties | 95.815.626 | 16.946.232 | 14,330,916 | 1,137,990 |
| Derivative liabilities | ||||
| Guaranteed notes | 95.815.626 | 16.946.232 | 14,330,916 | ,137,990 |
Exposure to foreign currency risk
Sensitivity analysis
An appreciation of the foreign currencies against the USD at 31 December, 2012 would have increased (decreased) profit or loss by the amounts shown in the table below:
| Currency | Change in variables | Impact on profit or Impact on – profit – or |
||
|---|---|---|---|---|
| loss | loss 2011 | |||
| 10% | 68.954 | 58.226 | ||
| CAD | 10% | 69.974 | 67.982 | |
| 10% | 1.288.688 | |||
| GBF | 10% | .756 |
Operational risk
Operational risk is the risk of direct or indirect loss arising from a wide variety of causes associated with the Company's processes, personnel, technology and infrastructure, and from other external factors. It is the Group's objective to manage operational risk so as to balance the avoidance of financial losses and damage to the Company's and in association the Group's reputation with overall cost effectiveness. The Company is integrated in the operational risk management framework of Bank Hapoalim (Switzerland) Ltd. Therefore the Company is supported by the development of overall Group standards for the management of operational risk in the following areas:
- Compliance with regulatory and other legal requirements
-
Documentation of controls and procedures
-
Requirements for the periodic assessment of operational risk faced, and the adequacy of controls and procedures to address the risk identified
- Ethical and business standards
- Training and professional development
(10) Valuation of financial instruments
The Company's accounting policy on fair value measurements is discussed in accounting policy.
The Company categorizes financial instruments measured at fair value using the following fair value hierarchy that reflects the significance of the inputs used in making the measurements:
- Level 1: Quoted market price (unadjusted) in an active market for an identical instrument.
- Level 2: Valuation techniques based on observable inputs, either directly (i.e., as prices) or indirectly (i.e., derived from prices). This category includes instruments valued using: quoted market prices prices in active markets for similar instruments; quoted prices for identical or similar instruments in markets that are considered less than active; or other valuation techniques where all significant inputs are directly or indirectly observable from market data.
- Level 3: Valuation techniques using significant unobservable inputs. This category includes all instruments where the valuation technique includes inputs not based on observable data and the unobservable inputs have a significant effect on the instrument's valuation. This category includes instruments that are valued based on quoted prices for similar instruments where significant unobservable adjustments or assumptions are required to reflect differences between the instruments.
Fair value of financial assets and financial liabilities that are traded in active markets are based on quoted market prices or dealer price quotations. For all other financial instruments the Company determines fair values using valuation techniques provided by the Parent Bank. Widely recognized valuation models for determining the fair value of common and more simple financial instruments like interest rate swaps and notes that use only observable market data and require little management judgment and estimation are in place. Observable prices and model inputs are usually available in the market for listed debt and equity securities, exchange traded derivatives and simple over the counter derivatives like interest rate swaps. Availability of observable market prices and model inputs reduces the need for management judgment and estimation and also reduces the uncertainty associated with determination of fair values. Availability of observable market prices and inputs varies depending on the products and markets and is subject to change based on specific events and general conditions in the financial markets.
The table below analyses financial instruments measured at fair value at the end of the reporting period, by the level in the fair value hierarchy into which the fair value measurement is categorized:
| 2012 | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| (in US dollars) | ||||
| Derivative assets | 151,349 | 13.849.330 | 14,000,679 | |
| Derivative liabilities | (52, 265) | (622.318) | (674, 583) | |
| Guaranteed notes | $\overline{\phantom{a}}$ | (415, 841, 847) | (415, 841, 847) | |
| Total | 99,084 | (402, 614, 835) | (402, 515, 751) |
| 2011 | Level 1 | evel 2 | Level 3 | Totall |
|---|---|---|---|---|
| (in US dollars) | ||||
| Derivative assets Derivative liabilities Guaranteed notes |
1.018 (172, 792) $\rightarrow$ |
2,583,870 (13,655,537) (465, 012, 705) |
2,584,888 (13,828,329) (465, 012, 705) |
|
| Total | (171, 774) | (476,084,372) | (476, 256, 146) |
The following table shows a reconciliation from the beginning balances to the ending balances for fair value measurements in Level 3 of the fair value hierarchy:
| 2012 | 2011 | |
|---|---|---|
| (in US dollars) | ||
| Total as of January 1 | (476,084,372) | (289, 546, 440) |
| Total gains and losses recognized in profit or loss included in: | ||
| Gains or (losses) on derivative assets | 11.265.460 | (113.554) |
| Gains or (losses) on derivative liabilities | 13,033,219 | (13.326,588) |
| Gains or (losses) on guaranteed notes | (24, 569, 538) | 13,611,916 |
| Purchases | (168, 860, 037) | (260, 110, 644) |
| Redemption | 242,600,433 | 73,400,938 |
| Disposals | 0 | $\Omega$ |
| Transfers from Level 3 to Level 2 | 0 | $\Omega$ |
| Total as of December 31 | (402, 614, 835) | (476,084,372) |
In the previous year, the reconciliation from the beginning balances to the ending balances for fair value measurements in Level 3 of the fair value hierarchy did not agree with the amount shown in level 3 of fair value hierarchy for 2011. The previous year has been adjusted accordingly.
Total gains or losses for the year included in profit or loss for assets and liabilities held at the end of the reporting period amounted to 0 (2011:0). The amounts have been accounted as part of net interest income/expense.
Although the Company believes that its estimates of fair value are appropriate, the use of different methodologies or assumptions could lead to different measurements of fair value. For fair value measurements in Level 3, changing one or more of the assumptions used to reasonably possible alternative assumptions would have different effects on indicative prices used by the extraneous counterparty.
(11) Related parties
Against Related parties there are following open positions;
| Assets | 2012 | 2011 | |
|---|---|---|---|
| Amount | Amount | Counterpart | |
| Cash | 2,695,345 | 2.597.406 | Hapoalim (Switzerland) Ltd., Zurich |
| Deposits | 402.515.749 | 476.256.146 | Hapoalim BM, Tel Aviv |
| Derivative Assets | 14,000,679 | 2.584,888 | Hapoalim BM, Tel Aviv |
| Interest receivable | 4,073,222 | 3,276,876 | Hapoalim BM, Tel Aviv |
The derivative assets nominal amount is 2012 USD 196,854,833 (2011: USD 62,608,626).
Liabilities
| Due to related parties | 900.000 | 900.000 | Hapoalim BM, Tel Aviv |
|---|---|---|---|
| Derivatives Liabilities | 674.583 | 13,828,329 | Hapoalim BM, Tel Aviv |
The derivative liabilities nominal amount is 2012 USD 30,100,000 (2011:USD 138,494,718).
(12) Subsequent event
No material subsequent events to report.
Annexes
| Year-end interest rate | Principal | ||||
|---|---|---|---|---|---|
| Maturity date | 2012 | 2011 | 2012 | 2011 | |
| $\%$ | % | USD | USD | ||
| June 12-15 | 2017 | 2.758000 | 2,480,000 | ||
| July 12-16 | 2017 | 2.777250 | 1,490,000 | ||
| August 12-17 | 2017 | 2.772750 | 1,030,000 | ||
| October 12-19 | 2017 | 2.852500 | 860,000 | ||
| October 12-21 | 2017 | 2.813250 | 6,130,000 | ||
| December 12-22 | 2017 | 2.709500 | 1.390.000 | ||
| April 2019 | 2019 | 4.242900 | 4.148390 | 29,300,000 | 29,300,000 |
| July 2020A | 2020 | 0.724400 | 0.426250 | 32,600,000 | 32,600,000 |
| July 2020B | 2020 | 1.566000 | 1.355000 | 2,973,010 | 2,888,345 |
| August 11-8 | 2021 | 2.185000 | 3,250,000 | ||
| February 11-1 | 2023 | 1.481670 | 8.340,000 | ||
| March 12-8 | 2024 | 2.709500 | 2,650,000 | ||
| October 12-20 | 2024 | 3.015750 | 2,050,000 | ||
| November 11-13 | 2026 | 3.142750 | 3.258060 | 6,440,000 | 6,440,000 |
| November 11-15 | 2026 | 3.184170 | 1,150,000 | ||
| November 11-18 | 2026 | 3.293060 | 3,650,000 | ||
| December 12-23 | 2027 | 2.910000 | 1,340,000 |
402,515,749 476,256,146
| Principal | amount in Principal USD per |
|||||||
|---|---|---|---|---|---|---|---|---|
| ssue | Currency | amount | 31.12.2012 | Interest rate | Type of note | Issue date Maturity date | Callable | |
| 2014B | 50,710,000 | 50,710,000 | 2.792900 | Floating Rate Note | Mar-09 | |||
| 8,949,264 | 3.701000 | Floating Rate Note | Mar-09 | |||||
| 2014C 2015B 2015B 2020A 2020B |
88888888 | 8,880,000 9,980,000 2,390,000 |
9,980,000 | 2.829400 | Floating Rate Note | $Jul-09$ | Apr-14 Apr-14 Jul-15 Apr-19 Apr-19 Jul-20 |
|
| 2,408,642 | 3.668000 | Floating Rate Note | ||||||
| 38,640,000 | 38,640,000 | 3.692900 | Floating Rate Note | Jul-09 Mar-09 |
||||
| 29,300,000 32,600,000 |
29,300,000 | 4.242900 | Rate Note -loating |
Vlar-09 | ||||
| 32,600,000 | 0.724400 | Rate Note Floating |
$JU$ -09 | |||||
| 2,950,000 | 2,973,010 | 5566000 | Floating Rate Note | $JU$ $+09$ | ||||
| Subtotal | 175,560,916 | |||||||
| 2014A | JSD | 19,790,000 | 19,790,000 | 4.37700 | Fixed Rate Notes | Mar-09 | Apr-14 | |
| Subtotal | 19,790,000 |
Annex 2: Guaranteed Notes as per December 31, 2012
| くりへこ j Í |
|---|
| ם המה: さくらん こうせい |
| אין המוני ֚֚֚֚֚֚֚֚֡ |
| issue | Currency | amount Principal |
31.12.2012 USD per amount in Principal |
Interest rate | Type of note | Issue date | date Maturity |
Callable |
|---|---|---|---|---|---|---|---|---|
| ġ Δ. |
ω SU |
000,000 | ,000,000 | 0.000000 | Structured Products | Dec-09 | $Dec-14$ | |
| $\dot{g}$ $\frac{\Omega}{\Omega}$ |
GSU | 1,000,000 | 1,000,000 | 0.00000 | Products Structured |
Dec-09 | $Dec-14$ | |
| $\dot{8}$ Δ. |
GSU | 1,720,000 | 1,720,000 | 2.700000 | Structured Products | $Jan-10$ | $Jan-13$ | |
| ယ $09 - 1$ Ω. |
go | 1,000,000 | 1,000,000 | 0.000000 | Structured Products | $J$ an-10 | $Jan-13$ | |
| M 9 0 م |
EUR | 3,000,000 | 3,959,400 | 2.200000 | Structured Products | Feb-10 | Feb-13 | |
| $-31 - 2014$ တ် |
gsu | 8 1,650, |
1,650,000 | 1.550000 | Structured Products | Feb-11 | $Feb-14$ | |
| $14TE - 20$ Δ. ഗ |
EUR | 2,640,000 | 3,484,272 | 2.500000 | Products Structured |
Apr-11 | Apr-14 | |
| $1 - 67 - 2014$ SP. |
asu | 1,080,000 | 1,080,000 | 1.400000 | Structured Products | $M$ a $\gamma$ -11 | $May-14$ | |
| $-7 - 2015$ $\frac{\Omega}{\Omega}$ |
OSD | 1,730,00 | 1,730,000 | 1.950000 | Structured Products | $\frac{1}{2}$ | $JU+15$ | |
| $-9 - 2014$ co S |
OSU | 2,920,000 | 2,920,000 | 1.900000 | Structured Products | $Sep-1$ | $Sep-14$ | $11-9$ o S |
| $1 - 10E - 20$ $\frac{\Omega}{\mathcal{O}}$ |
EUR | 80 2,380, |
3,141,124 | 2.500000 | Products Structured |
Oct-1 | $Oct-14$ | |
| $-11 - 2014$ $\frac{\Omega}{\mathcal{G}}$ |
GSC | 1,200,000 | 1,200,000 | 2.000000 | Products Structured |
Oct-1 | $Oct-14$ | ပ္ပ |
| $-12 - 2014$ $\Omega$ $\omega$ |
asp | 3,540,000 | 3,540,000 | 2.200000 | Products Structured |
Oct-1 | $Oct-14$ | $\frac{a}{\infty}$ |
| 3-2026 $\overline{\cdot}$ $\frac{\Omega}{\Omega}$ |
GSD | 6,440,000 | 6,440,000 | 6.000000 | Structured Products | Oct-1 | Nov-26 | $1 - 13$ $\frac{\Omega}{\Omega}$ |
| 4 $-14-201$ $\alpha$ n |
OSD | 1,550,000 | 1,550,000 | 2.200000 | Structured Products | Nov-1 | $Nov-14$ | $11 - 14$ $\frac{\alpha}{\omega}$ |
| $-17 - 20$ α. ഗ |
asp | 2,890,000 | 2,890,000 | 2.200000 | Products Structured |
$\frac{1}{2}$ | Dec-14 | $-1 - 17$ $\Delta$ S |
| ഗ $2 - 1 - 201$ င္တ |
EUR | 4,820,00 | 6,361,436 | 2.750000 | Products Structured |
$Jan-12$ | $J$ an-1 | $12-1$ $\frac{\Omega}{\sqrt{2}}$ |
| $2 - 2 - 2015$ $\frac{\Omega}{\Omega}$ |
asp | 2,200,00 | 2,200,000 | 2.000000 | Products Structured |
$Jan-12$ | $1 - 11$ | $12 - 2$ $\frac{a}{\infty}$ |
| m 2-3-201 $\frac{\Omega}{\mathcal{S}}$ |
OSD | 3,365,00 | 3,365,000 | 2.000000 | Products Structured |
$Jan-12$ | $Jan-1$ | |
| $2 - 4 - 201$ | 1,310,000 | 1,310,000 | 1.600000 | Products Structured |
$Jan-1$ | $Jan-13$ | ||
| $2 - 5 - 201$ 8888 |
2,000,000 | 2,000,000 | 000006 | Products Structured |
$Jan-1$ | $J$ an-13 | ||
| $2 - 6 - 201$ | 4,160,000 | 4,160,000 | 400000 | Structured Products | Feb-12 | $Feb-13$ | ||
| $2 - 7 - 201$ | 3,580,000 | 3,580,000 | 1.400000 | Products Structured |
Feb-12 | Feb-13 | ||
| ₹ $2 - 8 - 202$ $rac{\alpha}{\beta}$ |
8888888 | 2,650.000 | 2,650,000 | 5.000000 | Products Structured |
$Mar-12$ | $Maf-24$ | $S-P - 12-8$ |
| $-9 - 201$ $\sim$ |
000 5,530, |
5,530,000 | 1.200000 | Products Structured |
Mar-12 | Mar-13 | ||
| $0 - 20$ $\mathbb{T}$ വ S |
80 1,500, |
1,500,000 | 1.300000 | Products Structured |
Mar-12 | $Mar-13$ | ||
| $1 - 201$ α. |
asp | 3,330,000 | 3,330,000 | 600000 | Products Structured |
Apr-12 | Apr-17 | |
| 2-201 Δ. |
asu | 2,330,000 | 2,330,000 | 2.500000 | Products Structured |
$\sqrt{a}$ y 12 | $\mathsf{Max}$ | |
| 3-201 Ω |
USD GBD |
530,000 $\mathbf{C}$ |
2,530,000 | 2.500000 | Products Structured |
$May-12$ | Vely | |
| $-14 - 201$ $\alpha$ |
മ | 700.000 | ,137,990 | 2.450000 | Products Structured |
$J$ un-12 | $Jun-17$ |
page 26
Principal
I $\ddot{\phantom{a}}$
$\ddot{\phantom{a}}$
$\ddot{\phantom{a}}$
| 402,515,749 | Grand total | |||||||
|---|---|---|---|---|---|---|---|---|
| 207,164,833 | Subtotal | |||||||
| $Jun-13$ | $km-12$ | Structured Products | 2.050000 | 95,815,626 | 357,788,000 | $\frac{0}{10}$ | GT 12-2 2013 | |
| SP 12-23 GT 12-1 GT 12-2 |
Apr-13 | Apr-12 | structured Products | 000001.1 | 13,159,985 | 13,159,985 | gSL | |
| $Dec-27$ | Structured Products | 1.800000 | 1,340,000 | ,340,000 | ||||
| Structured Products | 2.250000 | 1,390,000 | ,390,000 | |||||
| Structured Products | 2.500000 | 6,130,000 | 6,130,000 | |||||
| SP 12-20 | Aug-17 Aug-13 Oct-17 Oct-17 Oec-17 |
Aug-12 Aug-12 Oct-12 Oct-12 Oec-12 Oec-12 |
Structured Products | 1.740000 | 2,050,000 | 2,050,000 | SP 12-16-2017 SP 12-17-2017 SP 12-18-2013 SP 12-20-2024 SP 12-21-2017 SP 12-23-2027 SP 12-23-2027 ST 12-1 2013 |
|
| Structured Products | 2.250000 | 860,000 | 860,000 | |||||
| Structured Praducts | 0.900000 | ,130,000 | ,130,000 | |||||
| Structured Products | 2.250000 | 000,020 | ,030,000 | |||||
| $J$ ul-17 | $JU+12$ | Structured Products | 2.350000 | ,490,000 | ,490,000 | |||
| $Jun-17$ | $Jun-12$ | Structured Products | 2.400000 | 2,480,000 | ,480,000 | 육육육육육육육육 | SP 12-15-2017 | |
| Callable | date Maturity |
Issue date | Type of note | Interest rate | amount in 31.12.2012 USD per |
hincipal amount |
Currency | ssue |
page 27
House
$\overline{\phantom{a}}$
$\overline{r}$
| ssue | Currency | Principal amount |
rincipal amount in USD per 31.12.2011 ءَ |
Interest rate |
Type of note | Issue date | Maturity date | Callable |
|---|---|---|---|---|---|---|---|---|
| 2014B | 50,710,000 | 50,710,000 | 2.698390 | Floating Rate Note | Mar-09 | Apr-14 | ||
| 2014C | 8,880,000 | 8,694,408 | 3.420000 | Note Floating Rate |
Mar-09 | |||
| 2015A | 9,980,000 | 9,980,000 | 2.513250 | Note Floating Rate |
Jul-09 | |||
| 2015B | 2,390,000 | 2,340,049 | 3.441670 | Floating Rate Note | $JU+09$ | |||
| 2016 | 88888888 | 38,640,000 | 38,640,000 | 3.598390 | Floating Rate Note | Mar-09 | Apr-14 Jul-15 Apr-19 Apr-19 Jul-20 |
|
| 29,300,000 | 29,300,000 | 4.148390 | Floating Rate Note | Mar-09 | ||||
| 2020A | 32,600,000 | 32,600,000 | 0.426250 | Floating Rate Note | $JU$ -09 | |||
| 2020B | 2,950,000 | 2,888,345 | .355000 | Floating Rate Note | $JU +09$ | |||
| Subtota | 175,152,802 | |||||||
| 2014A | SSD | 19,790,000 | 19,790,000 | 4.377 | Fixed Rate Notes | Mar-09 | Apr-14 | |
| Subtotal | 19,790,000 |
Annex 2: Guaranteed Notes as per December 31, 2011
| Curacac |
|---|
| í |
| Hapoalim International N.V. |
| sue S |
Currency | Principal amount |
in USD per Principal amount 31.12.2011 |
rate Interest |
Type of note | Issue date | Maturity date | Callable |
|---|---|---|---|---|---|---|---|---|
| 09-06 Ω. |
□ | 4,410,000 | 4,410,000 | 0.000000 | Structured Products | Oct-09 | $Oct-12$ | |
| 09-07 ௳ |
asp | 3,000,000 | 3,000,000 | 0.000000 | Structured Products | $\mathsf{Sep}\text{-}\mathsf{G9}$ | $Sep-12$ | |
| တ္သ Ω |
asp asp |
1,000,000 | 1,000,000 | 0.000000 | Structured Products | Dec-09 | $Dec-14$ | |
| တ် Δ. ပာ |
1,000,000 | 1,000,000 | 0.000000 | Structured Products | $Dec-09$ | Dec-14 | ||
| g ௳ S |
asp asp |
1,720,000 | 1,720,000 | 1.850000 | Products Structured |
$Jan-10$ | $Jan-13$ | 09-15 o S |
| $\dot{\mathcal{Q}}$ Ω. ഗ |
1,000,000 | 1,000,000 | 0.000000 | Products Structured |
$Jan-10$ | $Jan-13$ | SP 09-16 | |
| . Од σ ഗ |
EUR | 4,000,000 | 5,184,400 | 3300000 | Structured Products | Dec-09 | $Dec-12$ | SP 09-17 |
| 10-03 $\alpha$ ഗ |
EUR | 3,000,000 | 3,888,300 | 1.850000 | Structured Products | Feb-10 | Feb-13 | SP 10-03 |
| 1-1T-2023 Ω. ပ |
asp | 8,340,000 | 8,340,000 | 6.250000 | Structured Products | $Feb-11$ | Feb-23 | $11-11$ |
| $1 - 2TE - 201$ $\alpha$ ഗ |
EUR | 1,000,000 | 1,296,100 | 2.300000 | Products Structured |
Feb-11 | $Feb-14$ | |
| $1 - 31 - 201$ $\Omega$ ഗ |
GSD | 1,650,000 | 1,650,000 | 1.550000 | Structured Products | $Feb-11$ | $Feb-14$ | |
| $-4TE - 201$ $\frac{\Omega}{\Omega}$ |
EUR | 2,640,000 | 3,421,704 | 2.500000 | Structured Products | Apr-11 | Apr-14 | |
| $1 - 5T - 2014$ $\alpha$ ഗ |
OSD | 2,820,000 | 2,820,000 | 2.050000 | Structured Products | May-11 | May-14 | $5P 11-5T$ |
| $-6T-2014$ $\Delta$ ပ |
asp asp |
1,080,000 | 1,080,000 | 1.400000 | Products Structured |
$M$ a $\gamma$ -11 | May-14 | |
| ၊ဂ $1 - 7 - 2011$ $\alpha$ ഗ |
1,730,000 | 1,730,000 | 1.950000 | Structured Products | $Jul-11$ | $Ju+15$ | ||
| $-8-202$ ഗ |
GSU | 3,250,000 | 3,250,000 | 5.100000 | Structured Products | Aug-11 | Aug-21 | $8-11-3$ |
| $1 - 9 - 2014$ ഗ |
USD EUR |
2,920,000 | 2,920,000 | 1.700000 | Structured Products | $Sep-1$ | $Sep-14$ | $6 - 11 - 3$ |
| $1 - 10E - 2014$ Δ. ഗ |
2,380,000 | 3,084,718 | 2.500000 | Structured Products | Oct-1 | $Oct-14$ | ||
| $1 - 11 - 2014$ $\Omega$ $\omega$ |
asp | 1,200,000 | 1,200,000 | 1.800000 | Structured Products | $Oct-11$ | $Oct-14$ | $SP 11-11$ |
| $-12-2014$ ΩL, S |
3,540,000 | 3,540,000 | 2.000000 | Structured Products | $Oct-11$ | $Oct-14$ | SP 11-12 | |
| $-13-2026$ Ω S |
gsu | 6,440,000 | 6,440,000 | 6.000000 | Structured Products | $Oct-1$ | $Nov-26$ | SP 11-13 |
| $-14-2014$ Ω. |
GSU | 1,550,000 | 1,550,000 | 2.000000 | Structured Products | Nov-11 | Nov-14 | $SP 11-14$ |
| $-15 - 2026$ $\frac{\Omega}{\Omega}$ |
GSU | 1,150,000 | 1,150,000 | 6.100000 | Structured Products | $\frac{7}{2}$ | Nov-26 | SP 11-15 |
| $-16E-2014$ တ် |
EUR | 2,020,000 | 2,618,122 | 2.600000 | Products Structured |
$Nov-11$ | $Nov-14$ | SP 11-16E |
| $-17 - 2014$ | asu | 2,890,000 | 2,890,000 | 2.000000 | Products Structured |
Nov-1 | Dec-14 | SP1117 |
| $-18-2026$ | GSU | 3,650,000 | 3,650,000 | 000000 ဖ |
Structured Products | $\frac{1}{2}$ | Nov-26 | SP11-18 |
| $-19-2012$ | OSD | 4,980,000 | 4,980,000 | 000000 | Structured Products | Dec-1 | $Jun-12$ | |
| $-1.2012$ ပ |
gsp | 17,500,000 | 17,500,000 | 340000 | Structured Products | Mar-11 | Apr-12 | $GT11-1$ |
| $-2 - 201$ | $\overline{S}$ | 100,000,000 | 100,000,000 | 850000 | Structured Products | $\frac{1}{2}$ | $Jun-12$ | |
| 1-3-2012 | SD | 85,000,000 | 85,000,000 | .600000 | Structured Products | $J$ un- $1$ | $J$ un-12 | $GT11-3$ |
page 29
$\mathcal{L}^{\mathcal{L}}$
$\frac{1}{2}$
| Ssue | Currency | Principal amount |
incipal amount in USD per 31.12.2011 ءِ م |
rate Interest |
Type of note | Issue date | Maturity date | Callable |
|---|---|---|---|---|---|---|---|---|
| Subtotal | 281,313,344 | |||||||
| Grand total | 476,256,146 |
$\frac{1}{2}$
CITCO
FOR INTERNAL USE ONLY
AMOUNT OF PROFIT TAX FISCAL YEAR 2011
Neth. Antilles Profit tax
| $2.4\%$ x Naf. | |||
|---|---|---|---|
| $3.0\%$ x Naf. | ≕ | ||
| $5.5\%$ x Naf. | $=$ | ||
| $24.0\%$ x Naf. | ≕ | ||
| $30.0\%$ x Naf. | $=$ | ||
| Nat. | O | Naf. | 0.00 |
| US\$ | $0.00\,$ |