SAMPO PLC STOCK EXCHANGE RELEASE 7 May 2008, at 9.35 am
SAMPO GROUP´S RESULTS FOR JANUARY - MARCH 2008
Positioning for tough times
Sampo Group's earnings per share for January-March 2008 amounted to EUR 0.18
(5.30). The comparison figure contains the sales gain from the Sampo Bank
transaction closed on 1 February 2007. The comparable figure for January-March
2007 was EUR 0.35. Earnings per share including the change in the fair value
reserve decreased to EUR -0.39 per share (5.38). Profit before taxes in
January-March 2008 amounted to EUR 142 million (3,129). Net asset value per
share was EUR 13.09 (13.49).
- Profit before taxes in P&C insurance was EUR 64 million (169). Insurance
technical result remained strong and combined ratio was 94.0 per cent (93.8).
The operating environment for P&C insurance continues to look favourable.
- Profit before taxes in life insurance amounted to EUR 64 million (100). Sampo
Bank's change of IT platform impacted sales and premium income negatively.
- Profit before taxes for the segment ‘Holding' rose to EUR 14 million (1).
--------------------------------------------------------------------------------
| KEY FIGURES | 1-3 | 1-3 | Change |
--------------------------------------------------------------------------------
| EURm | 2008 | 2007 | % |
--------------------------------------------------------------------------------
| Profit before taxes *) | 142 | 3,129 | -95 |
--------------------------------------------------------------------------------
| P&C insurance | 64 | 169 | -62 |
--------------------------------------------------------------------------------
| Life insurance | 64 | 100 | -36 |
--------------------------------------------------------------------------------
| Holding | 14 | 1 | 1,320 |
--------------------------------------------------------------------------------
| Profit for the period | 106 | 3,055 | -97 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings per share, EUR | 0.18 | 5.30 | -97 |
--------------------------------------------------------------------------------
| EPS (incl. change in FVR) EUR | -0.39 | 5.38 | - |
--------------------------------------------------------------------------------
| EPS, continuing operations EUR | - | 0.35 | - |
--------------------------------------------------------------------------------
| EPS, continuing operations (incl. | - | 0.43 | - |
| change in FVR) EUR | | | |
--------------------------------------------------------------------------------
| NAV per share, EUR ** ) | 13.09 | 14.21 | -8 |
--------------------------------------------------------------------------------
| Average number of staff (FTE) | 6,831 | 6,774 | 1 |
--------------------------------------------------------------------------------
| Group solvency ratio, % | 735 | 853 | -14 |
--------------------------------------------------------------------------------
| RoE, % | -11.6 | 46.2 | - |
--------------------------------------------------------------------------------
*) The sales gain of EUR 2,830 million and Sampo Bank Group's January 2007
profit of EUR 29 million (pre-tax) are reported under ‘Discontinued operations'.
**) Less full deferred tax.
The figures in this report are unaudited. Income statement items are compared on
a year-on-year basis whereas comparison figures for balance sheet items are from
31 December 2007 unless otherwise stated.
Business areas
P&C insurance
If P&C Insurance Company is the leading property and casualty insurance company
in the Nordic region, with insurance operations that also encompass the Baltic
countries and Russia. The P&C insurance group's parent company, If P&C Insurance
Holding Ltd, is located in Sweden, and the If subsidiaries provide insurance
solutions and services in Finland, Sweden, Norway, Denmark, the Baltic countries
and Russia. If's operations are divided into four business areas: Private,
Commercial, Industrial and Baltic & Russia.
--------------------------------------------------------------------------------
| Results | 1-3 | 1-3 | Change |
--------------------------------------------------------------------------------
| EURm | 2008 | 2007 | % |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Premium income | 1,429 | 1,384 | 3 |
--------------------------------------------------------------------------------
| Net income from investments | 16 | 119 | -86 |
--------------------------------------------------------------------------------
| Other operating income | 8 | 7 | 17 |
--------------------------------------------------------------------------------
| Claims incurred | -670 | -650 | 3 |
--------------------------------------------------------------------------------
| Change in liabilities for | -479 | -456 | 5 |
| insurance contracts | | | |
--------------------------------------------------------------------------------
| Staff costs | -110 | -114 | -4 |
--------------------------------------------------------------------------------
| Other expenses | -120 | -114 | 5 |
--------------------------------------------------------------------------------
| Finance costs | -12 | -7 | 74 |
--------------------------------------------------------------------------------
| Profit before taxes | 64 | 169 | -62 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Key figures | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Combined ratio, % | 94.0 | 93.8 | 0 |
--------------------------------------------------------------------------------
| Risk ratio, % | 70.5 | 70.0 | 1 |
--------------------------------------------------------------------------------
| Cost ratio, % | 23.5 | 23.8 | -1 |
--------------------------------------------------------------------------------
| Expense ratio, % | 17.0 | 17.0 | 0 |
--------------------------------------------------------------------------------
| Return on equity, % | 5.5 | 23.3 | -76 |
--------------------------------------------------------------------------------
| Average number of staff (FTE) | 6,381 | 6,340 | 1 |
--------------------------------------------------------------------------------
Profit before taxes in P&C insurance for the first three months of 2008 amounted
to EUR 64 million (169). The decrease was due to a significantly weaker
investment income than in the comparison period driven by the turmoil in the
financial markets. Technical result improved to EUR 113 million (105). Insurance
margin - technical result in relation to net premiums earned - improved further
and was 11.6 per cent (11.1). The combined ratio remained stable and was 94.0
per cent (93.8). The annualised RoE fell below the long-term target of 17.5 per
cent due to the weaker investment income and amounted to 5.5 per cent (23.3).
Business area Private accounted for 54 per cent, Commercial for 27 per cent,
Industrial for 10 per cent and Baltics and Russia for 7 per cent of the
technical result. EUR 24 million was released from technical reserves relating
to prior year claims (19).
In business area Private the combined ratio was 93.2 per cent (93.5) supported
by favourable weather conditions. In Commercial the combined ratio increased
somewhat to 95.7 per cent (94.8). In business area Industrial the combined ratio
increased to 97.6 per cent (95.1) due to a more unfavourable large claims
outcome. Technical result in business area Baltic and Russia more than tripled
from the previous year's first three months. The combined ratio improved
significantly to 81.0 per cent (95.5) partly helped by prior year gains and a
positive large claims situation.
In Denmark the combined ratio improved from the comparison period to 92.6 per
cent (118.0) due to a normalized large claim situation compared to last year. In
Finland the combined ratio was 89.6 per cent (88.9) whereas in Sweden the
combined ratio deteriorated due to a worse large claims outcome and was 97.3 per
cent (91.0). In Norway the combined ratio remained at the comparison period's
level and was 95.4 per cent (95.1).
Gross premiums written increased to EUR 1,548 million (1,522). The premium
growth was strongest in Baltics and Russia. Total costs amounted to EUR 242
million (235). Cost efficiency continued to improve and the cost ratio decreased
to 23.5 per cent (23.8).
On 31 March 2008 the total investment assets of If amounted to EUR 10.3 billion
(10.4), of which 90.7 per cent was invested in fixed income instruments (89),
8.6 per cent in equity (11) and 0.7 per cent in other assets (1). The current
running yield of the fixed income portfolio is 4.9 per cent. Net investment
income for the first three months of 2008 decreased significantly to EUR 16
million (119), due to a weak equity result. At the end of March the duration for
interest-bearing assets was 3.0 years (2.6).
To achieve a uniform accounting practice in all of Sampo Group's reporting
segments, equity and fixed income investments acquired as financial assets in
P&C insurance as of 1 January 2008 are treated as assets available for sale
(AFS). Assets are valued, as before, at market value in the balance sheet but
differing from earlier practice, the valuation changes are recognized directly
into the fair value reserve, which is part of the equity capital. The tax effect
will be taken into account in the fair value reserve. At the time of sale of an
asset, the valuation changes accumulated in equity capital and the sales gain or
loss are recognized in the profit.
If's capital position continued to be strong in the first quarter. Its solvency
capital amounted to EUR 2,688 million on 31 March 2008 (2,681). The solvency
ratio - solvency capital in relation to net premiums written - was 70 per cent
(71). If's reserve ratios decreased somewhat from the year-end and were 167 per
cent (170) of net premiums written and 256 per cent of claims paid (261).
Life insurance
Sampo Life Group consists of Sampo Life, a wholly-owned subsidiary of Sampo plc,
operating in Finland and of its subsidiary Sampo Life Insurance Baltic SE. Sampo
Life Insurance Baltic SE has the form of a European company and is headquartered
in Estonia. It operates in the other Baltic countries through branches.
--------------------------------------------------------------------------------
| Results | 1-3 | 1-3 | Change |
--------------------------------------------------------------------------------
| EURm | 2008 | 2007 | % |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Premiums | 123 | 168 | -27 |
--------------------------------------------------------------------------------
| Net income from investments | -41 | 180 | - |
--------------------------------------------------------------------------------
| Claims incurred | -233 | -205 | 14 |
--------------------------------------------------------------------------------
| Change in liabilities for | 238 | -21 | - |
| inv. and ins. contracts | | | |
--------------------------------------------------------------------------------
| Staff costs | -6 | -6 | 1 |
--------------------------------------------------------------------------------
| Other operating expenses | -14 | -13 | 8 |
--------------------------------------------------------------------------------
| Finance costs | -4 | -3 | 33 |
--------------------------------------------------------------------------------
| Profit before taxes | 64 | 100 | -36 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Key figures | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Expense ratio, % | 119 | 113 | 5 |
--------------------------------------------------------------------------------
| Return on equity, % | -29.4 | 40.0 | - |
--------------------------------------------------------------------------------
| Average number of staff (FTE) | 393 | 373 | 5 |
--------------------------------------------------------------------------------
Profit before taxes in life insurance for the first three months of 2008 was EUR
64 million (100). Net investment income, excluding income on unit-linked
contracts, amounted to EUR 116 million (147). Net income from unit-linked
investments was EUR -158 million (33). The fair value reserve decreased EUR 100
million from the beginning of the year.
Return on equity (RoE) in life insurance fell below its target being -29.4 per
cent (40.0).
Excluding the assets of EUR 1.9 billion (2.1) covering unit-linked liabilities,
Sampo Life Group's investment assets amounted to EUR 5.3 billion (5.7) at market
values on 31 March 2008. Fixed income covered 73 per cent (73), equity 24 per
cent (25) and real estate 3 per cent (3) of the total assets. Equity investments
include direct equity holdings, equity funds and private equity. The current
running yield of the fixed income portfolio is 4.9 per cent.
The return on investments for the first quarter of 2008 was -0.4 per cent (3.1).
At the end of March 2008 the duration of fixed income assets was 2.3 years.
Sampo Life Group's expense ratio rose to 119 per cent (113). The expense ratio
was somewhat burdened by costs caused by the separation of Sampo Bank's and
Sampo Life's administration and back-up operations as well as by investments in
the proprietary sales organization. The separation from Sampo Bank will further
increase operating costs.
Sampo Life Group's solvency capital remained strong and amounted to EUR 777
million (846) on 31 March 2008. Solvency ratio was 15.4 per cent (16.5). Total
technical reserves were EUR 6.5 billion (6.7), from which unit-linked reserves
accounted for EUR 1.9 billion (2.1). The share of unit-linked reserves of total
technical reserves was 30 per cent (31).
Sampo Life Group's premium income on own account for the first three months was
EUR 123 million (168). Premiums in the focus area, unit-linked insurance,
amounted to EUR 80 million (116) and the share of unit-linked premiums were 65
per cent of total premiums (69). The premiums in pure risk insurance in Finland
increased by over 13 per cent totalling EUR 14 million (12).
Endowment policy sales were affected by uncertain conditions in the capital
market and by the information technology platform change of Sampo Life's main
distribution channel Sampo Bank. Sampo Bank's IT platform migration to Danske
Bank's IT platform will distract the sales through Sampo Bank during the second
quarter of 2008.
Taking into account current circumstances in the capital market and market
situation in unit-linked business in general, Sampo Life succeeded well in its
focus area unit-linked insurance. Sampo Life managed to gain market share in
unit-linked insurance both in Finland and in the Baltic countries. In Finland
Sampo Life's market share in unit-linked premiums increased to 23.4 per cent
(22.7). The market share in pure risk insurance in Finland was 17.3 per cent
(19.2). Sampo Life's overall market share measured by premium income was 16.2
per cent (18.5).
In Baltic countries the market share increased to 18 per cent (13). The premium
income from the Baltic subsidiary operations remained at previous level at EUR
11.5 million (12.0).
Holding
Sampo plc manages investment assets of approximately EUR 5 billion and, in
addition, owns and controls its subsidiaries engaged in P&C and life insurance.
--------------------------------------------------------------------------------
| Results | 1-3 | 1-3 | Change |
--------------------------------------------------------------------------------
| EURm | 2008 | 2007 | % |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net investment income | 28 | 26 | 9 |
--------------------------------------------------------------------------------
| Other operating income | 1 | 1 | -5 |
--------------------------------------------------------------------------------
| Staff costs | -3 | -6 | -52 |
--------------------------------------------------------------------------------
| Other operating expenses | -4 | -10 | -54 |
--------------------------------------------------------------------------------
| Finance costs | -9 | -11 | -20 |
--------------------------------------------------------------------------------
| Profit before taxes | 14 | 1 | 1,320 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Average number of staff (FTE) | 57 | 61 | -7 |
--------------------------------------------------------------------------------
The segment's profit before taxes amounted to EUR 14 million (1). The fair value
reserve decreased from the end of 2007 by EUR 206 million and amounted to EUR
-180 million after tax (26).
The assets on Sampo plc's balance sheet on 31 March 2008 comprise investment
assets of EUR 4.8 billion, of which fixed income instruments covered EUR 2.0
billion and equities EUR 2.7 billion. The running yield of the fixed income
portfolio corresponds to short term money market yield.
Sampo plc's largest equity holding is Nordea, the market value of which was EUR
2.7 billion on 31 March 2008. Sampo plc held 260,000,000 Nordea shares and, in
addition, Sampo Life held 6,940,000 Nordea shares. Sampo Group's average
acquisition price of Nordea share was EUR 11.11 per share. Sampo plc's assets
also include holdings in insurance subsidiaries for EUR 2.4 billion (2.4).
On 17 December 2007 Sampo plc applied for a permission from the Swedish
supervisory authorities to increase its holding above 10 per cent in Nordea. The
permission was received on 6 February 2008 and subsequently Sampo Group
increased its holding in Nordea above 10 per cent.
Balance sheet liabilities include a subordinated note with face value of EUR 600
million which can be paid back in April 2009 at the earliest.
Developments in the first quarter of 2008
Changes in Group structure
The ownership of If Livförsäkring AB was transferred on 1 January 2008 from
Sampo Life to If P&C Insurance Holding Ltd. If Livförsäkring AB offers life
insurance products in Sweden, Norway and Denmark to complement If P&C's other
services.
Sampo's P&C insurance subsidiary If signed in March 2008 an agreement to acquire
SOAO Region, a Russian insurance company. SOAO Region's main focus is motor
insurance with approximately EUR 23.7 million of premium income. The acquisition
price will be within the normal valuation range for similar transactions in the
insurance industry and the goodwill from the transaction will be insignificant
in relation to If's annual profits. The acquisition is conditional upon the
approval of the Russian Insurance Regulatory and the Russian Anti-Monopoly
authorities.
Administration
The Annual General Meeting of Sampo plc held on 15 April 2008 adopted the
financial accounts for 2007 and discharged the Board of Directors and the Group
CEO and President from liability for the financial year. Ernst & Young Oy was
elected as Auditor.
The Annual General Meeting re-elected Tom Berglund, Anne Brunila, Georg
Ehrnrooth, Jukka Pekkarinen, Christoffer Taxell, Matti Vuoria and Björn Wahlroos
to the Board of Directors. Lýdur Gudmundsson and Eira Palin-Lehtinen were
elected as new Board members. Jussi Pesonen left the Board of Directors. At its
organisational meeting, the Board elected Georg Ehrnrooth as Chairman and Matti
Vuoria as Vice Chairman.
The Annual General Meeting decided to pay the following fees to the members of
the Board of Directors until the close of the 2009 Annual General Meeting: the
Chairman of the Board will be paid EUR 160,000 per year, the Vice Chairman EUR
100,000 per year and the other members EUR 80,000 per year. An amount equivalent
to 30 per cent of the annual fee will be paid in Sampo plc A shares. Board
members employed by the company will not be paid a separate fee for Board work.
The Annual General Meeting of If P&C Insurance Holding Ltd held on 28 March 2008
elected the company's managing director Torbjörn Magnusson as new member of the
Board. Mr Magnusson replaced Markku Hyvärinen who left the Board of Directors.
Kari Stadigh was re-elected Chairman of the Board and Patrick Lapveteläinen and
Peter Johansson continued as members of the Board of If P&C Insurance Holding
Ltd.
Shares and share capital
In the first quarter of 2008 Sampo plc repurchased 2,393,000 A shares. Together
with the shares acquired in 2007 Sampo plc held on 31 March 2008 6,715,000 A
shares corresponding to 1.2 per cent of all shares and related votes. All in all
EUR 125 million has been used to repurchase the shares at an average price of
EUR 18.64.
On 31 March 2008 Sampo plc's share capital amounted to EUR 98 million (98), and
the number of A shares was 577,330,890. The total number of shares of the
company, including 1,200,000 B shares, was 578,530,890.
The Annual General Meeting of 15 April 2008 decided to distribute a dividend of
EUR 1.20 per share for 2007. The record date for dividend payment was 18 April
2008 and the dividend was paid on 25 April 2008. Total dividend payment amounted
to EUR 686 million.
The Annual General Meeting authorised the Board to acquire in one or several
lots a maximum of 50 000 000 Sampo A shares. The shares can also be acquired in
a proportion differing from the proportions of shares owned by the shareholders.
The share price will be no higher than the highest price paid for Sampo shares
in public trading at the time of purchase. The authorisation will be valid until
the close of the next Annual General Meeting, nevertheless not more than 18
months after AGM's decision.
Sampo plc received on 12 February 2008 a disclosure in accordance with Chapter 2
Section 9 of the Securities Market Act regarding Sampo plc's shares. According
to the disclosure Exista Trading ehf. has extended the agreement of 9 August
2007 regarding 100,000 A shares in Sampo plc until 11 August 2008. The
agreement, if consummated through delivery of the shares, will result in Exista
hf. and companies controlled by Exista hf. holding shares in Sampo plc in excess
of the flagging threshold of 20 per cent of the number of shares as set forth in
Chapter 2, Section 9 of the Securities Markets Act. According to the disclosure
Exista hf. and its group companies hold 19.98 per cent of the total number of
shares and 19.82 per cent of the voting rights in the Sampo plc.
Complete disclosures are available at www.sampo.com.
Staff
Sampo Group's full-time equivalent staff on 31 March 2008 amounted to 6,828
employees compared to 6,965 employees on 31 December 2007.
At the end of March 2008 approximately 93 per cent of the staff worked in P&C
insurance, 6 per cent in life insurance and 1 per cent in the holding company.
Geographical division of the staff was the following: 30 per cent worked in
Finland, 27 per cent in Sweden, 23 per cent in Norway and 19 per cent in the
Baltic and other countries. The average number of employees during the first
quarter of 2008 was 6,831 compared to 6,774 employees during the same period of
time in 2007.
Management long-term incentive schemes
The payout on Sampo Group's long-term management incentive schemes is dependent
on Sampo's financial and share price performance. The incentive schemes 2005I -
2008I extend to 2010. The incentive schemes increased staff costs in the first
quarter of 2008 by EUR 0.5 million (3) and on 31 March 2008 the total provision
for the schemes was EUR 9 million (20).
The ‘Sampo 2006' share-based incentive increased staff costs by EUR 1 million
(3) in the first quarter of 2008.
Ratings
All the main ratings for Sampo Group companies remained unchanged in the first
quarter of 2008.
--------------------------------------------------------------------------------
| Rated company | Moody's | Standard and Poor's |
--------------------------------------------------------------------------------
| | Rating | Outlook | Rating | Outlook |
--------------------------------------------------------------------------------
| Sampo plc | Baa1 | Positive | Not rated | - |
--------------------------------------------------------------------------------
| If P&C Insurance | A2 | Positive | A | Stable |
| (Sweden) | | | | |
--------------------------------------------------------------------------------
| If P&C Insurance Co. | A2 | Positive | A | Stable |
| (Finland) | | | | |
--------------------------------------------------------------------------------
Group solvency
The Group solvency is based on adjusted solvency calculations for insurance
groups according to the Decree of the Ministry of Social Affairs and Health
(1106/2000), Chapter 7.1 §. The adjusted solvency is determined on the basis of
the Group financial statements as permitted by the Insurance Supervisory
Authority.
The Group's solvency ratio (own funds in relation to minimum requirements for
own funds) on 31 March 2008 was 735.3 per cent (774.6).
--------------------------------------------------------------------------------
| SAMPO GROUP SOLVENCY | 31 March 2008 | 31 December 2007 |
--------------------------------------------------------------------------------
| EURm | | |
--------------------------------------------------------------------------------
| Group capital | 7,469 | 7,733 |
--------------------------------------------------------------------------------
| Sectoral items | 753 | 855 |
--------------------------------------------------------------------------------
| Intangibles and other deductibles | -1,738 | -1,733 |
--------------------------------------------------------------------------------
| Group's own funds, total | 6,483 | 6,854 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Minimum requirements for own | 882 | 885 |
| funds, total | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group solvency | 5,602 | 5,969 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group solvency ratio | | |
--------------------------------------------------------------------------------
| (Own funds % of minimum | 735.3 | 774.6 |
| requirements) | | |
--------------------------------------------------------------------------------
In Sampo Group, and in its insurance subsidiaries, risks are measured and
aggregated internally using an economic capital framework, which quantifies the
amount of capital required to protect the economic solvency over a one year time
horizon at a confidence level equalling the historic bond defaults of AA-rated
issuers. The economic capital tied up in the Group's operations on 31 March 2008
was EUR 3,345 million (3,395).
Events after the end of the reporting period
Georg Ehrnrooth (67), Chairman of the Board, announced at Sampo's Annual General
Meeting held on 15 April 2008, that he will not stand as candidate for Sampo's
Board of Directors at the Annual General Meeting of 2009. Ehrnrooth, who has
been a member of Sampo's Board of Directors since 1992 and Chairman of the Board
since 2006, will thereby leave Sampo's Board of Directors at the end of the
Annual General Meeting of 2009.
In order to ensure continuity in the management of Sampo Group, the Board's
Nomination and Compensation Committee will propose to the Annual General Meeting
in the spring of 2009, having consulted the major shareholders, that Björn
Wahlroos be re-elected to Sampo's Board of Directors and that he would be
elected Chairman of the Board. Wahlroos would then leave his position as Group
CEO and President at the end of the Annual General Meeting of 2009. According to
the plan, Kari Stadigh will be nominated as the new CEO and President of Sampo
Group. Mr Stadigh has worked for Sampo Group since 1998 and was nominated Group
Deputy CEO in 2001.
Outlook for the rest of 2008
Uncertainty has continued in the capital markets during the first four months of
2008. The macro-economic outlook of early 2008 is much dimmer than it has been
for several years. Sampo Group has positioned itself to face an economic
downturn by reducing equity weights and by keeping fixed-income investments in
liquid assets.
Sampo Group's result for 2008 will of course depend on investment markets, which
are likely to be more volatile than in the previous years. Following the recent
change in reporting practice in P&C insurance, changes in the market values of
investment assets are now, however, recorded in the fair value reserve in the
balance sheet rather than reflected in reported profits.
The insurance technical development in P&C insurance is not expected to suffer
from the economic downturn but remain sound in 2008. If P&C is expected to reach
its long-term combined ratio target of below 95 per cent and to achieve a
combined ratio of 90 - 94 per cent for the full year 2008.
Sampo Life Group is not expected to achieve the exceptionally high profits of
2006 and 2007. However, full-year 2008 results are expected to remain reasonably
good with average expected pre-tax profits of approximately 30 million euros per
quarter. Operationally the focus of Sampo Life Group continues to be on
unit-linked insurance and risk policies in Finland and the Baltics.
Sampo plc has investment assets of close to EUR 5 billion before the dividend
payments for 2007 and further share buybacks. At the end of March 2008 Sampo plc
held 10 per cent of Nordea's outstanding shares corresponding to over EUR 2.7
billion in market value. Remaining funds are mainly invested in liquid money
market instruments. Sampo plc's profit for the second quarter of 2008 will
therefore be considerably higher than for other quarters due to dividends of EUR
130 million received from Nordea.
The biggest risk for the outlook is a further severe weakening of equity
markets. However, Sampo Group's equity capital on 31 March 2008 exceeded the
economic capital required to manage the operations by approximately EUR 4.1
billion and Sampo can therefore well sustain all foreseeable equity market
downturns. A sudden rise in interest rates or widening of credit spreads would
in the short term cause some valuation losses in the fair value reserve in the
balance sheet.
SAMPO PLC
Board of Directors
For more information, please contact:
Peter Johansson, Group CFO, tel. +358 10 516 0010
Jarmo Salonen, Head of Investor Relations and Group Communications, tel. +358 10
516 0030
Maria Silander, Press Officer, +358 10 516 0031
Essi Nikitin, IR Manager, +358 10 516 0066
Sampo will arrange an English-language telephone conference for investors and
analysts on the first quarter results at 4 pm (2 pm UK-time). Please call +44 20
7162 0025 (UK/Europe) or +1 334 323 6201 (North America). Password: SAMPO.
The telephone conference can also be followed from a direct transmission on the
Internet at www.sampo.com/ir. A recorded version will later be available at the
same address.
A webcast of Group CEO and President Björn Wahlroos's review of first quarter
developments is available at www.sampo.com/ir.
Sampo Life has today published the 2007 Embedded Value Report, which is
available at www.sampo.com/ir.
Sampo will publish second quarter 2008 result release on 13 August 2008.
DISTRIBUTION:
OMX Nordic Exchange Helsinki
The principal media
Financial Supervisory Authority
Insurance Supervisory Authority
www.sampo.com
--------------------------------------------------------------------------------
| GROUP FINANCIAL REVIEW | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| FINANCIAL HIGHLIGHTS | | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GROUP ¹) | | | |
--------------------------------------------------------------------------------
| Profit before taxes | EURm | 142 | 3,129 |
--------------------------------------------------------------------------------
| Return on equity (at fair value) | % | -11.6 | 46.2 |
--------------------------------------------------------------------------------
| Return on assets (at fair value) | % | -2.1 | 9.2 |
--------------------------------------------------------------------------------
| Equity/assets ratio | % | 28.9 | 30.8 |
--------------------------------------------------------------------------------
| Group solvency ²) | EURm | 5,602 | 6,584 |
--------------------------------------------------------------------------------
| Group solvency ratio | % | 735.3 | 853.0 |
--------------------------------------------------------------------------------
| Average number of staff 4) | | 6,831 | 6,774 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| PROPERTY & CASUALTY INSURANCE | | | |
--------------------------------------------------------------------------------
| Premiums written before reinsurers' | EURm | 1,548 | 1,522 |
| share | | | |
--------------------------------------------------------------------------------
| Premiums earned | EURm | 950 | 928 |
--------------------------------------------------------------------------------
| Profit before taxes | EURm | 64 | 169 |
--------------------------------------------------------------------------------
| Return on equity (at current value) | % | 5.5 | 23.3 |
--------------------------------------------------------------------------------
| Risk ratio ³) | % | 70.5 | 70.0 |
--------------------------------------------------------------------------------
| Cost ratio ³) | % | 23.5 | 23.8 |
--------------------------------------------------------------------------------
| Loss ratio ³) | % | 78.5 | 78.3 |
--------------------------------------------------------------------------------
| Loss ratio excl. unwinding of discount | % | 76.9 | 76.8 |
| ³) | | | |
--------------------------------------------------------------------------------
| Expense ratio ³) | % | 17.0 | 17.0 |
--------------------------------------------------------------------------------
| Combined ratio | % | 95.5 | 95.3 |
--------------------------------------------------------------------------------
| Combined ratio excl. unwinding of | % | 94.0 | 93.8 |
| discount | | | |
--------------------------------------------------------------------------------
| Average number of staff | | 6,381 | 6,340 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| LIFE INSURANCE | | | |
--------------------------------------------------------------------------------
| Premiums written before reinsurers' | EURm | 127 | 172 |
| share | | | |
--------------------------------------------------------------------------------
| Profit before taxes | EURm | 64 | 100 |
--------------------------------------------------------------------------------
| Return on equity (at current value) | % | -29.4 | 40.0 |
--------------------------------------------------------------------------------
| Expense ratio | % | 119.0 | 113.2 |
--------------------------------------------------------------------------------
| Average number of staff | | 393 | 373 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| HOLDING | | | |
--------------------------------------------------------------------------------
| Profit before taxes | EURm | 14 | 1 |
--------------------------------------------------------------------------------
| Average number of staff 4) | | 57 | 61 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| PER SHARE KEY FIGURES | | | |
--------------------------------------------------------------------------------
| Earnings per share | EUR | 0.18 | 5.30 |
--------------------------------------------------------------------------------
| Earnings per share, continuing | EUR | - | 0.35 |
| operations | | | |
--------------------------------------------------------------------------------
| Earnings per share, incl. change in | | | |
| fair value | | | |
--------------------------------------------------------------------------------
| reserve | EUR | -0.39 | 5.38 |
--------------------------------------------------------------------------------
| Earnings per share, incl. change in | | | |
| fair value | | | |
--------------------------------------------------------------------------------
| reserve, continuing operations | EUR | - | 0.43 |
--------------------------------------------------------------------------------
| Capital and reserves per share | EUR | 13.06 | 14.19 |
--------------------------------------------------------------------------------
| Net asset value per share | EUR | 13.09 | 14.21 |
--------------------------------------------------------------------------------
| Adjusted share price, high | EUR | 19.30 | 22.80 |
--------------------------------------------------------------------------------
| Adjusted share price, low | EUR | 14.80 | 22.51 |
--------------------------------------------------------------------------------
| Market capitalisation | EURm | 9,807 | 13,144 |
--------------------------------------------------------------------------------
¹) Sampo plc's sales gain (EURm 2,830) arising from the disposal of the share
stock of Sampo Bank plc to Danske Bank A/S is included in the comparison Group
key figures.
²) The Group solvency is based on adjusted solvency calculations for insurance
groups according to the Decree of the Ministry of Social Affairs and Health
(1106/2000), Chapter 7.1 §. The adjusted solvency is determined on the basis of
the Group financial statements as permitted by the Insurance Supervisory
Authority.
³) The key figures for P&C Insurance are based on activity based costs and
cannot, therefore, be calculated directly from the consolidated income
statement. The result analysis of P&C insurance is presented in note 13.
In calculating the per share key figures, the number of shares used at the
balance sheet date was 571,815,890 and the average number of shares during the
period 572,075,945. The treasury shares held by Sampo plc have been deducted
from the number of shares at balance sheet date (6,715,000) and from the average
number of shares (6,454,945).
In calculating the key figures, the tax corresponding to the result for the
accounting period has been taken into account. The valuation differences of
investment property and held-to-maturity debt securities have been taken into
account in return on assets, return on equity, equity/assets ratio and net asset
value per share. Additionally, the change in fair value reserve has been taken
into account in return on assets and return on equity. A deferred tax liability
has been deducted from the valuation differences.
The key figures for the insurance business have been calculated in accordance
with the decree issued by the Ministry of Finance and the specifying regulations
and instructions of the Insurance Supervisory Authority.
--------------------------------------------------------------------------------
| CALCULATION OF KEY FIGURES | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Return on equity (fair values), % | |
--------------------------------------------------------------------------------
| + profit before taxes | |
--------------------------------------------------------------------------------
| + change in fair value reserve | |
--------------------------------------------------------------------------------
| + change in valuation differences on investments | |
--------------------------------------------------------------------------------
| - tax (incl. change in deferred tax relating to | x 100 % |
| valuation differences on investments) | |
--------------------------------------------------------------------------------
| + total equity | |
--------------------------------------------------------------------------------
| + valuation differences on investments after deduction | |
| of deferred tax | |
--------------------------------------------------------------------------------
| (average of values 1 Jan. and the end of reporting | |
| period) | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Return on assets (at fair values), % | |
--------------------------------------------------------------------------------
| + operating profit | |
--------------------------------------------------------------------------------
| + interest and other financial charges | |
--------------------------------------------------------------------------------
| + calculated interest on technical provisions | |
--------------------------------------------------------------------------------
| + change in fair value reserve | |
--------------------------------------------------------------------------------
| + change in valuation differences on investments | x 100 % |
--------------------------------------------------------------------------------
| + balance sheet total | |
--------------------------------------------------------------------------------
| - technical provisions relating to unit-linked | |
| insurance | |
--------------------------------------------------------------------------------
| + valuation differences on investments | |
--------------------------------------------------------------------------------
| (average of values on 1 Jan. and the end of the | |
| reporting period) | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity/assets ratio (at fair values), % | |
--------------------------------------------------------------------------------
| + total equity | |
--------------------------------------------------------------------------------
| + valuation differences on investments after deduction | x 100 % |
| of deferred tax | |
--------------------------------------------------------------------------------
| + balance sheet total | |
--------------------------------------------------------------------------------
| + valuation differences on investments | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Risk ratio for P&C Insurance, % | |
--------------------------------------------------------------------------------
| + claims incurred | |
--------------------------------------------------------------------------------
| - claims settlement expenses | x 100 % |
--------------------------------------------------------------------------------
| insurance premiums earned | |
--------------------------------------------------------------------------------
| | |
--------------------------------------------------------------------------------
| Cost ratio for P&C Insurance, % | |
--------------------------------------------------------------------------------
| + operating expenses | |
--------------------------------------------------------------------------------
| + claims settlement expenses | x 100 % |
--------------------------------------------------------------------------------
| insurance premiums earned | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Loss ratio for P&C Insurance, % | |
--------------------------------------------------------------------------------
| claims incurred | x 100 % |
--------------------------------------------------------------------------------
| insurance premiums earned | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Expense ratio for P&C Insurance, % | |
--------------------------------------------------------------------------------
| operating expenses | x 100 % |
--------------------------------------------------------------------------------
| insurance premiums earned | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Combined ratio for P&C Insurance, % | |
--------------------------------------------------------------------------------
| Loss ratio + expense ratio | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Expense ratio for life insurance, % | |
--------------------------------------------------------------------------------
| + operating expenses before change in deferred | |
| acquisition costs | |
--------------------------------------------------------------------------------
| + claims settlement expenses | x 100 % |
--------------------------------------------------------------------------------
| expense charges | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Per share key figures | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings per share | |
--------------------------------------------------------------------------------
| Profit for the financial period attributable to the | |
| parent | |
--------------------------------------------------------------------------------
| company's equity holders | |
--------------------------------------------------------------------------------
| adjusted average number of shares | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity per share | |
--------------------------------------------------------------------------------
| Profit for the financial period attributable to the | |
| parent | |
--------------------------------------------------------------------------------
| company's equity holders | |
--------------------------------------------------------------------------------
| adjusted number of shares at the balance sheet date | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net asset value per share | |
--------------------------------------------------------------------------------
| + equity attributable to the parent company's equity | |
| holders | |
--------------------------------------------------------------------------------
| + valuation differences after the deduction of | |
| deferred taxes | |
--------------------------------------------------------------------------------
| adjusted number of shares at balance sheet date | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Market capitalisation | |
--------------------------------------------------------------------------------
| number of shares at the balance sheet date | |
--------------------------------------------------------------------------------
| x closing share price at the balance sheet date | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GROUP QUARTERLY INCOME | | | | | |
| STATEMENT | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | 1-3 | 10-12 | 7-9 | 4-6 | 1-3 |
| | /2008 | /2007 | /2007 | /2007 | /2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Continuing operations | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Insurance premiums written | 1,552 | 974 | 887 | 1,046 | 1,552 |
--------------------------------------------------------------------------------
| Net income from investments | 2 | 75 | 217 | 360 | 322 |
--------------------------------------------------------------------------------
| Other operating income | 6 | 8 | 6 | 6 | 5 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Claims incurred | -904 | -789 | -781 | -769 | -855 |
--------------------------------------------------------------------------------
| Change in liabilities for | -241 | 180 | 193 | -84 | -477 |
| insurance and investment | | | | | |
| contracts | | | | | |
--------------------------------------------------------------------------------
| Staff costs | -119 | -117 | -120 | -116 | -126 |
--------------------------------------------------------------------------------
| Other operating expenses | -135 | -155 | -132 | -139 | -132 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Finance costs | -22 | -17 | -16 | -16 | -19 |
--------------------------------------------------------------------------------
| Share of associates' | 2 | 1 | 1 | 1 | 1 |
| profit/loss | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from continuing | 142 | 160 | 256 | 289 | 270 |
| operations before taxes | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Taxes | -37 | -46 | -65 | -75 | -68 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from continuing | 106 | 113 | 191 | 214 | 202 |
| operations | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Discontinued operations | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from discontinued | - | 0 | 0 | 0 | 2,853 |
| operations | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the period | 106 | 113 | 191 | 214 | 3,055 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Attributable to | | | | | |
--------------------------------------------------------------------------------
| Equity holders of parent | 106 | 113 | 191 | 214 | 3,054 |
| company | | | | | |
--------------------------------------------------------------------------------
| Minority interest | 0 | 0 | 0 | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED INCOME STATEMENT | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | Note | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Continuing operations | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Insurance premiums written | 1 | 1,552 | 1,552 |
--------------------------------------------------------------------------------
| Net income from investments | 2 | 2 | 322 |
--------------------------------------------------------------------------------
| Other operating income | | 6 | 5 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Claims incurred | 3 | -904 | -855 |
--------------------------------------------------------------------------------
| Change in liabilities for insurance and | | -241 | -477 |
| investment contracts | | | |
--------------------------------------------------------------------------------
| Staff costs | 4 | -119 | -126 |
--------------------------------------------------------------------------------
| Other operating expenses | | -135 | -132 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Finance costs | | -22 | -19 |
--------------------------------------------------------------------------------
| Share of associates' profit/loss | | 2 | 1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from continuing operations | | 142 | 270 |
| before taxes | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Taxes | | -37 | -68 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from continuing operations | | 106 | 202 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Discontinued operations | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from discontinued operations | | - | 2,853 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the period | | 106 | 3,055 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Attributable to | | | |
--------------------------------------------------------------------------------
| Equity holders of parent company | | 106 | 3,054 |
--------------------------------------------------------------------------------
| Minority interest | | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earning per share (eur) | | 0.18 | 5.30 |
--------------------------------------------------------------------------------
| Basic, continuing operations | | - | 0.35 |
--------------------------------------------------------------------------------
| Basic, discontinued operations | | - | 4.95 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED BALANCE SHEET | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | Note | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets | | | |
--------------------------------------------------------------------------------
| Property, plant and equipment | | 40 | 40 |
--------------------------------------------------------------------------------
| Investment property | | 144 | 158 |
--------------------------------------------------------------------------------
| Intangible assets | 5 | 723 | 718 |
--------------------------------------------------------------------------------
| Investments in associates | | 8 | 9 |
--------------------------------------------------------------------------------
| Financial assets | 6, 7 | 19,533 | 19,575 |
--------------------------------------------------------------------------------
| Investments related to unit-linked | 8 | 1,941 | 2,072 |
| insurance contracts | | | |
--------------------------------------------------------------------------------
| Tax assets | | 163 | 89 |
--------------------------------------------------------------------------------
| Reinsurers' share of insurance | | 578 | 489 |
| liabilities | | | |
--------------------------------------------------------------------------------
| Other assets | | 1,671 | 1,316 |
--------------------------------------------------------------------------------
| Cash and cash equivalents | | 1,064 | 958 |
--------------------------------------------------------------------------------
| Total assets | | 25,865 | 25,424 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities | | | |
--------------------------------------------------------------------------------
| Liabilities for insurance and | 9 | 13,710 | 13,148 |
| investment contracts | | | |
--------------------------------------------------------------------------------
| Liabilities for unit-linked insurance | 10 | 1,936 | 2,071 |
| and investment contracts | | | |
--------------------------------------------------------------------------------
| Financial liabilities | 11 | 1,111 | 1,102 |
--------------------------------------------------------------------------------
| Tax liabilities | | 515 | 562 |
--------------------------------------------------------------------------------
| Provisions | | 32 | 35 |
--------------------------------------------------------------------------------
| Employee benefits | | 105 | 118 |
--------------------------------------------------------------------------------
| Other liabilities | | 988 | 655 |
--------------------------------------------------------------------------------
| Total liabilities | | 18,397 | 17,691 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | | | |
--------------------------------------------------------------------------------
| Share capital | | 98 | 98 |
--------------------------------------------------------------------------------
| Reserves | | 1,521 | 1,847 |
--------------------------------------------------------------------------------
| Retained earnings | | 5,849 | 5,788 |
--------------------------------------------------------------------------------
| Equity attributable to parent company's | | 7,469 | 7,733 |
| equityholders | | | |
--------------------------------------------------------------------------------
| Minority interest | | 0 | 0 |
--------------------------------------------------------------------------------
| Total equity | | 7,469 | 7,733 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total equity and liabilities | | 25,865 | 25,424 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| STATEMEN | | | | | | | | |
| TS OF | | | | | | | | |
| CHANGES | | | | | | | | |
| IN | | | | | | | | |
| EQUITY, | | | | | | | | |
| IFRS | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | Share | Share | Legal | Fair | Retaine | Total | Minorit | Total |
| | capit | premi | reser | value | d | | y | |
| | al | um | ve | reser | earning | | interes | |
| | | accou | | ve | s | | t | |
| | | nt | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | 95 | 1,157 | 370 | 486 | 3,061 | 5,168 | 21 | 5,189 |
| at 1 | | | | | | | | |
| Jan. | | | | | | | | |
| 2007 | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Items of | | 0 | 0 | 3 | -3 | -1 | -21 | -22 |
| equity | | | | | | | | |
| of | | | | | | | | |
| disposed | | | | | | | | |
| operatio | | | | | | | | |
| ns | | | | | | | | |
--------------------------------------------------------------------------------
| Financia | | | | | | | | |
| l assets | | | | | | | | |
| availabl | | | | | | | | |
| e-for-sa | | | | | | | | |
| le | | | | | | | | |
--------------------------------------------------------------------------------
| - | | | | 5 | | 5 | | 5 |
| recognis | | | | | | | | |
| ed in | | | | | | | | |
| equity | | | | | | | | |
--------------------------------------------------------------------------------
| - | | | | -176 | | -176 | | -176 |
| recognis | | | | | | | | |
| ed in | | | | | | | | |
| p/l | | | | | | | | |
--------------------------------------------------------------------------------
| Exchange | | | | | -74 | -74 | | -74 |
| rate | | | | | | | | |
| translat | | | | | | | | |
| ion | | | | | | | | |
| differen | | | | | | | | |
| ce | | | | | | | | |
--------------------------------------------------------------------------------
| Profit | | | | | 3,572 | 3,572 | 0 | 3,572 |
| for | | | | | | | | |
| period | | | | | | | | |
--------------------------------------------------------------------------------
| Total | | 0 | 0 | -169 | 3,495 | 3,326 | 0 | 3,305 |
| income | | | | | | | | |
| and | | | | | | | | |
| expenses | | | | | | | | |
| recognis | | | | | | | | |
| ed for | | | | | | | | |
| the | | | | | | | | |
| period | | | | | | | | |
--------------------------------------------------------------------------------
| Subscrip | 3 | 4 | | | | 6 | | 6 |
| tion for | | | | | | | | |
| shares | | | | | | | | |
| with | | | | | | | | |
| options | | | | | | | | |
--------------------------------------------------------------------------------
| Share-ba | | | | | 0 | 0 | | 0 |
| sed | | | | | | | | |
| payments | | | | | | | | |
--------------------------------------------------------------------------------
| Acquisit | | | | | -81 | -81 | | -81 |
| ion of | | | | | | | | |
| treasury | | | | | | | | |
| shares | | | | | | | | |
--------------------------------------------------------------------------------
| Recognit | | | | | 6 | 6 | | 6 |
| ion of | | | | | | | | |
| undrawn | | | | | | | | |
| dividend | | | | | | | | |
| s | | | | | | | | |
--------------------------------------------------------------------------------
| Dividend | | | | | -693 | -693 | | -693 |
| s | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | 98 | 1,160 | 370 | 317 | 5,788 | 7,733 | 0 | 7,733 |
| at 31 | | | | | | | | |
| Dec. | | | | | | | | |
| 2007 | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financia | | | | | | | | |
| l assets | | | | | | | | |
| availabl | | | | | | | | |
| e-for-sa | | | | | | | | |
| le | | | | | | | | |
--------------------------------------------------------------------------------
| - | | | | -311 | | -311 | | -311 |
| recognis | | | | | | | | |
| ed in | | | | | | | | |
| equity | | | | | | | | |
--------------------------------------------------------------------------------
| - | | | | -14 | | -14 | | -14 |
| recognis | | | | | | | | |
| ed in | | | | | | | | |
| p/l | | | | | | | | |
--------------------------------------------------------------------------------
| Exchange | | | | | 0 | 0 | | 0 |
| rate | | | | | | | | |
| translat | | | | | | | | |
| ion | | | | | | | | |
| differen | | | | | | | | |
| ce | | | | | | | | |
--------------------------------------------------------------------------------
| Profit | | | | | 106 | 106 | 0 | 106 |
| for the | | | | | | | | |
| period | | | | | | | | |
--------------------------------------------------------------------------------
| Total | - | - | - | -326 | 106 | -220 | 0 | -220 |
| income | | | | | | | | |
| and | | | | | | | | |
| expenses | | | | | | | | |
| recognis | | | | | | | | |
| ed for | | | | | | | | |
| the | | | | | | | | |
| period | | | | | | | | |
--------------------------------------------------------------------------------
| Share-ba | | | | | 0 | 0 | | 0 |
| sed | | | | | | | | |
| payments | | | | | | | | |
--------------------------------------------------------------------------------
| Acquisit | | | | | -45 | -45 | | -45 |
| ion of | | | | | | | | |
| treasury | | | | | | | | |
| shares | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | 98 | 1,160 | 370 | -9 | 5,849 | 7,469 | 0 | 7,469 |
| at 31 | | | | | | | | |
| March | | | | | | | | |
| 2008 | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| STATEMENT OF CASH FLOWS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash and cash equivalent at the beginning of | 971 | 2,016 |
| the period | | |
--------------------------------------------------------------------------------
| Cash flow from/used in operating activities | 364 | -3,788 |
--------------------------------------------------------------------------------
| Cash flow from/used in investing activities | -227 | 2,817 |
--------------------------------------------------------------------------------
| Cash flow from/used in financing activities | -45 | -449 |
--------------------------------------------------------------------------------
| Paid dividends | - | -9 |
--------------------------------------------------------------------------------
| Subscription for shares with options | - | 6 |
--------------------------------------------------------------------------------
| Acquisition of own shares | -45 | - |
--------------------------------------------------------------------------------
| Increase of liabilities | - | 733 |
--------------------------------------------------------------------------------
| Decrease of liabilities | - | -1,180 |
--------------------------------------------------------------------------------
| Cash and cash equivalent at the end of the | 1,064 | 595 |
| period | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| The net cash flows of discontinued operations | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
| Cash flow used in operating activities | - | -712 |
--------------------------------------------------------------------------------
| Cash flow from/used in investing activities | - | 3,224 |
--------------------------------------------------------------------------------
| Cash flow from/used in financing activities | - | -299 |
--------------------------------------------------------------------------------
| Net cash flows total | - | 2,214 |
--------------------------------------------------------------------------------
In the statements, the net cash derived from the disposal of Banking and
investment services, is included in the cash flow from investing activities.
The cash flow statement reports cash flows during the period classified by
operating, investing and financing activities. Cash flows are reported by using
the indirect method. Cash flows from operating activities derive primarily from
the principal revenue-producing activities. Cash flows from investments in
subsidiaries and associated undertakings and those from investments in
intangible assets and property, plant and equipment are presented in investing
activities. Financing activities include cash flows resulting from changes in
equity and borrowings in order to conduct the business. Cash and cash
equivalents consist of cash at bank and in hand and short-term deposits (under 3
months).
--------------------------------------------------------------------------------
| NOTES |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ACCOUNTING POLICIES |
--------------------------------------------------------------------------------
Sampo Group's consolidated financial statements are prepared in accordance with
the International Financial Reporting Standards (IFRS) adopted by the EU. The
interim financial statements are presented in accordance with IAS 34 Interim
Financial Reporting. In preparing the interim financial statements, the same
accounting policies and methods of computation are applied as in the financial
statements for 2007. Sampo has not adopted new standards or interpretations in
2008.
The financial statements for 2007 are available on Sampo's website at the
address www.sampo.com/ir.
--------------------------------------------------------------------------------
| CONSOLIDATED INCOME | | | | | |
| STATEMENT BY SEGMENT FOR | | | | | |
| THREE MONTHS ENDED 31 | | | | | |
| MARCH 2008 | | | | | |
--------------------------------------------------------------------------------
| EURm | P&C | Life | Holding | Elimina- | Group |
| | insuranc | insuran | | tion | |
| | e | ce | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Insurance premius | 1,429 | 123 | - | - | 1,552 |
| written | | | | | |
--------------------------------------------------------------------------------
| Net income from | 16 | -41 | 28 | -1 | 2 |
| investments | | | | | |
--------------------------------------------------------------------------------
| Other operating income | 8 | 0 | 1 | -4 | 6 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Claims incurred | -670 | -233 | - | - | -904 |
--------------------------------------------------------------------------------
| Change in liabilities | -479 | 238 | - | - | -241 |
| for insurance and | | | | | |
| investment contracts | | | | | |
--------------------------------------------------------------------------------
| Staff costs | -110 | -6 | -3 | - | -119 |
--------------------------------------------------------------------------------
| Other operating expenses | -120 | -14 | -4 | 3 | -135 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Finance costs | -12 | -4 | -9 | 2 | -22 |
--------------------------------------------------------------------------------
| Share of associates' | 1 | 0 | 0 | - | 2 |
| profit/loss | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit before taxes | 64 | 64 | 14 | 0 | 142 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Taxes | | | | | -37 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the period | | | | | 106 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Attributable to | | | | | |
--------------------------------------------------------------------------------
| Equity holders of parent | | | | | 106 |
| company | | | | | |
--------------------------------------------------------------------------------
| Minority interest | | | | | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED INCOME | | | | | |
| STATEMENT BY SEGMENT FOR | | | | | |
| THREE MONTHS ENDED 31 | | | | | |
| MARCH 2007 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | P&C | Life | Holding | Elimina- | Group |
| | insuranc | insuran | | tion | |
| | e | ce | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Insurance premius | 1,384 | 168 | - | - | 1,552 |
| written | | | | | |
--------------------------------------------------------------------------------
| Net income from | 119 | 180 | 26 | -3 | 322 |
| investments | | | | | |
--------------------------------------------------------------------------------
| Other operating income | 7 | 0 | 1 | -3 | 5 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Claims incurred | -650 | -205 | - | - | -855 |
--------------------------------------------------------------------------------
| Change in liabilities | -456 | -21 | - | - | -477 |
| for insurance and | | | | | |
| investment contracts | | | | | |
--------------------------------------------------------------------------------
| Staff costs | -114 | -6 | -6 | - | -126 |
--------------------------------------------------------------------------------
| Other operating expenses | -114 | -13 | -10 | 4 | -132 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Finance costs | -7 | -3 | -11 | 2 | -19 |
--------------------------------------------------------------------------------
| Share of associates' | 0 | 0 | 0 | - | 1 |
| profit/loss | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from continuing | 169 | 100 | 1 | 0 | 270 |
| operations before taxes | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Taxes | | | | | -68 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from continuing | | | | | 202 |
| operations | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit from discontinued | | | | | 2,853 |
| operations | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the period | | | | | 3,055 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Attributable to | | | | | |
--------------------------------------------------------------------------------
| Equity holders of parent | | | | | 3,054 |
| company | | | | | |
--------------------------------------------------------------------------------
| Minority interest | | | | | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED BALANCE | | | | | |
| SHEET BY SEGMENT AT 31 | | | | | |
| MARCH 2008 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | P&C | Life | Holding | Elimina- | Group |
| | insuran | insuranc | | tion | |
| | ce | e | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets | | | | | |
--------------------------------------------------------------------------------
| Property, plant and | 28 | 5 | 6 | - | 40 |
| equipment | | | | | |
--------------------------------------------------------------------------------
| Investment property | 30 | 103 | 11 | - | 144 |
--------------------------------------------------------------------------------
| Intangible assets | 558 | 164 | 0 | - | 723 |
--------------------------------------------------------------------------------
| Investments in associates | 3 | 2 | 3 | - | 8 |
--------------------------------------------------------------------------------
| Financial assets | 9,825 | 5,043 | 7,163 | -2,499 | 19,533 |
--------------------------------------------------------------------------------
| Investments related to | - | 1,941 | - | - | 1,941 |
| unit-linked insurance | | | | | |
| contracts | | | | | |
--------------------------------------------------------------------------------
| Tax assets | 80 | 15 | 68 | | 163 |
--------------------------------------------------------------------------------
| Reinsurers' share of | 574 | 4 | - | - | 578 |
| insurance liabilities | | | | | |
--------------------------------------------------------------------------------
| Other assets | 1,533 | 113 | 54 | -28 | 1,671 |
--------------------------------------------------------------------------------
| Cash and cash equivalents | 732 | 225 | 107 | - | 1,064 |
--------------------------------------------------------------------------------
| Total assets | 13,364 | 7,615 | 7,412 | -2,527 | 25,865 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities | | | | | |
--------------------------------------------------------------------------------
| Liabilities for insurance | 9,136 | 4,574 | - | - | 13,710 |
| and investment contracts | | | | | |
--------------------------------------------------------------------------------
| Liabilities for | - | 1,936 | - | - | 1,936 |
| unit-linked insurance and | | | | | |
| investment contracts | | | | | |
--------------------------------------------------------------------------------
| Financial liabilities | 530 | 107 | 598 | -125 | 1,111 |
--------------------------------------------------------------------------------
| Tax liabilities | 371 | 133 | 10 | - | 515 |
--------------------------------------------------------------------------------
| Provisions | 32 | 0 | 0 | - | 32 |
--------------------------------------------------------------------------------
| Employee benefits | 105 | - | - | - | 105 |
--------------------------------------------------------------------------------
| Other liabilities | 798 | 143 | 76 | -28 | 988 |
--------------------------------------------------------------------------------
| Total liabilities | 10,972 | 6,893 | 684 | -153 | 18,397 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | | | | | |
--------------------------------------------------------------------------------
| Share capital | | | | | 98 |
--------------------------------------------------------------------------------
| Reserves | | | | | 1,521 |
--------------------------------------------------------------------------------
| Retained earnings | | | | | 5,849 |
--------------------------------------------------------------------------------
| Equity attributable to | | | | | 7,469 |
| parent company's | | | | | |
| equityholders | | | | | |
--------------------------------------------------------------------------------
| Minority interest | | | | | 0 |
--------------------------------------------------------------------------------
| Total equity | | | | | 7,469 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total equity and | | | | | 25,865 |
| liabilities | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED BALANCE | | | | | |
| SHEET BY SEGMENT AT 31 | | | | | |
| DECEMBER 2007 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EURm | P&C | Life | Holding | Elimina- | Group |
| | insuran | insuranc | | tion | |
| | ce | e | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets | | | | | |
--------------------------------------------------------------------------------
| Property, plant and | 29 | 5 | 6 | - | 40 |
| equipment | | | | | |
--------------------------------------------------------------------------------
| Investment property | 41 | 105 | 12 | - | 158 |
--------------------------------------------------------------------------------
| Intangible assets | 554 | 164 | 0 | - | 718 |
--------------------------------------------------------------------------------
| Investments in associates | 4 | 2 | 3 | - | 9 |
--------------------------------------------------------------------------------
| Financial assets | 9,467 | 5,456 | 7,151 | -2,499 | 19,575 |
--------------------------------------------------------------------------------
| Investments related to | - | 2,072 | - | - | 2,072 |
| unit-linked insurance | | | | | |
--------------------------------------------------------------------------------
| Tax assets | 84 | 0 | 5 | 1 | 89 |
--------------------------------------------------------------------------------
| Reinsurers' share of | 484 | 5 | - | - | 489 |
| insurance liabilities | | | | | |
--------------------------------------------------------------------------------
| Other assets | 1,224 | 66 | 54 | -29 | 1,316 |
--------------------------------------------------------------------------------
| Cash and cash equivalents | 637 | 93 | 229 | - | 958 |
--------------------------------------------------------------------------------
| Total assets | 12,524 | 7,968 | 7,458 | -2,527 | 25,424 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities | | | | | |
--------------------------------------------------------------------------------
| Liabilities for insurance | 8,527 | 4,621 | - | - | 13,148 |
| and investment contracts | | | | | |
--------------------------------------------------------------------------------
| Liabilities for | - | 2,071 | - | - | 2,071 |
| unit-linked insurance and | | | | | |
| investment contracts | | | | | |
--------------------------------------------------------------------------------
| Financial liabilities | 530 | 101 | 596 | -125 | 1,102 |
--------------------------------------------------------------------------------
| Tax liabilities | 391 | 155 | 16 | - | 562 |
--------------------------------------------------------------------------------
| Provisions | 35 | - | - | - | 35 |
--------------------------------------------------------------------------------
| Employee benefits | 118 | - | - | - | 118 |
--------------------------------------------------------------------------------
| Other liabilities | 558 | 46 | 79 | -29 | 655 |
--------------------------------------------------------------------------------
| Total liabilities | 10,159 | 6,994 | 690 | -153 | 17,691 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | | | | | |
--------------------------------------------------------------------------------
| Share capital | | | | | 98 |
--------------------------------------------------------------------------------
| Reserves | | | | | 1,847 |
--------------------------------------------------------------------------------
| Retained earnings | | | | | 5,788 |
--------------------------------------------------------------------------------
| Equity attributable to | | | | | 7,733 |
| parent company's | | | | | |
| equityholders | | | | | |
--------------------------------------------------------------------------------
| Minority interest | | | | | 0 |
--------------------------------------------------------------------------------
| Total equity | | | | | 7,733 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total equity and | | | | | 25,424 |
| liabilities | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| OTHER NOTES | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1 INSURANCE PREMIUMS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | | |
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
| Premiums from insurance contracts | | |
--------------------------------------------------------------------------------
| Premiums written, direct insurance | 1,521 | 1,478 |
--------------------------------------------------------------------------------
| Premiums written, assumed reinsurance | 27 | 44 |
--------------------------------------------------------------------------------
| Premiums written, gross | 1,548 | 1,522 |
--------------------------------------------------------------------------------
| Ceded reinsurance premiums written | -119 | -138 |
--------------------------------------------------------------------------------
| P&C Insurance, total | 1,429 | 1,384 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Change in unearned premium provision | -533 | -530 |
--------------------------------------------------------------------------------
| Reinsurers' share | 54 | 75 |
--------------------------------------------------------------------------------
| Premiums earned for P&C Insurance, total | 950 | 928 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | | |
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
| Premiums from insurance contracts | | |
--------------------------------------------------------------------------------
| Premiums from contracts with discretionary | 47 | 54 |
| participation feature | | |
--------------------------------------------------------------------------------
| Premiums from unit-linked contracts | 79 | 109 |
--------------------------------------------------------------------------------
| Premiums from other contracts | 1 | 2 |
--------------------------------------------------------------------------------
| Insurance contracts, total | 127 | 165 |
--------------------------------------------------------------------------------
| Assumed reinsurance | 0 | 0 |
--------------------------------------------------------------------------------
| Premiums from investment contracts | | |
--------------------------------------------------------------------------------
| Premiums from contracts with discretionary | 0 | 0 |
| participation feature | | |
--------------------------------------------------------------------------------
| Premiums from unit-linked contracts | 1 | 7 |
--------------------------------------------------------------------------------
| Investment contracts, total | 1 | 8 |
--------------------------------------------------------------------------------
| Reinsurers' shares | -4 | -4 |
--------------------------------------------------------------------------------
| Life insurance, total | 123 | 168 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Single and regular premiums from direct | | |
| insurance | | |
--------------------------------------------------------------------------------
| Regular premiums, insurance contracts | 90 | 98 |
--------------------------------------------------------------------------------
| Single premiums, insurance contracts | 37 | 67 |
--------------------------------------------------------------------------------
| Single premiums, investment contracts | 1 | 8 |
--------------------------------------------------------------------------------
| Total | 128 | 172 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | 1,552 | 1,552 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 2 NET INCOME FROM INVESTMENTS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C Insurance | | |
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
| Financial assets | | |
--------------------------------------------------------------------------------
| Derivative financial instruments | -2 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial assets designated as at fair value | | |
| through p/l | | |
--------------------------------------------------------------------------------
| Debt securities | 62 | 67 |
--------------------------------------------------------------------------------
| Equity securities | -113 | 63 |
--------------------------------------------------------------------------------
| Total | -51 | 130 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Loans and receivables | 10 | 6 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial asset available-for-sale | | |
--------------------------------------------------------------------------------
| Debt securities | 70 | - |
--------------------------------------------------------------------------------
| Equity securities | 5 | - |
--------------------------------------------------------------------------------
| Total | 76 | - |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total financial assets | 33 | 137 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Income from other assets | 1 | -1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Fee and commission expense | -2 | -2 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Expense on other than financial liabilities | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Effect of discounting annuities | -15 | -14 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance, total | 16 | 119 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | | |
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
| Financial assets | | |
--------------------------------------------------------------------------------
| Derivative financial instruments | 43 | 2 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial assets designated as at fair value | | |
| through p/l | | |
--------------------------------------------------------------------------------
| Debt securities | 0 | 1 |
--------------------------------------------------------------------------------
| Equity securities | -1 | 0 |
--------------------------------------------------------------------------------
| Total | -1 | 1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Investments related to unit-linked contracts | | |
--------------------------------------------------------------------------------
| Debt securities | -1 | -2 |
--------------------------------------------------------------------------------
| Equity securities | -157 | 34 |
--------------------------------------------------------------------------------
| Total | -158 | 33 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Investment securities held-to-maturity | | |
--------------------------------------------------------------------------------
| Debt securities | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Loans and receivables | -3 | 2 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial asset available-for-sale | | |
--------------------------------------------------------------------------------
| Debt securities | 28 | 30 |
--------------------------------------------------------------------------------
| Equity securities | 45 | 109 |
--------------------------------------------------------------------------------
| Total | 72 | 139 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total income from financial assets | -46 | 176 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other assets | 2 | 1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Fee and commission income, net | 2 | 3 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance, total | -41 | 180 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | | |
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
| Financial assets | | |
--------------------------------------------------------------------------------
| Derivative financial instruments | 0 | 1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Loans and other receivables | 1 | -3 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial assets available-for-sale | | |
--------------------------------------------------------------------------------
| Debt securities | 22 | 25 |
--------------------------------------------------------------------------------
| Equity securities | 5 | 4 |
--------------------------------------------------------------------------------
| Total | 27 | 28 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other assets | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding, total | 28 | 26 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Elimination items between segments | -1 | -3 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | 2 | 322 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 3 CLAIMS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Claims paid | -648 | -590 |
--------------------------------------------------------------------------------
| Reinsurers' share | 42 | 27 |
--------------------------------------------------------------------------------
| Claims paid, net | -606 | -564 |
--------------------------------------------------------------------------------
| Change in provision for claims outstanding | -104 | -99 |
--------------------------------------------------------------------------------
| Reinsurers' share | 40 | 12 |
--------------------------------------------------------------------------------
| P&C Insurance total | -670 | -650 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Claims paid | -176 | -175 |
--------------------------------------------------------------------------------
| Reinsurers' share | 3 | 4 |
--------------------------------------------------------------------------------
| Claims paid, net | -173 | -171 |
--------------------------------------------------------------------------------
| Change in provision for claims outstanding | -60 | -35 |
--------------------------------------------------------------------------------
| Reinsurers' share | 0 | 0 |
--------------------------------------------------------------------------------
| Life insurance, total | -233 | -205 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | -904 | -855 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 4 STAFF COSTS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Wages and salaries | -79 | -79 |
--------------------------------------------------------------------------------
| Granted equity-settled share options | 0 | 0 |
--------------------------------------------------------------------------------
| Granted cash-settled share options | 0 | -2 |
--------------------------------------------------------------------------------
| Pension costs | -16 | -17 |
--------------------------------------------------------------------------------
| Other social security costs | -14 | -16 |
--------------------------------------------------------------------------------
| P&C insurance, total | -110 | -114 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Wages and salaries | -5 | -4 |
--------------------------------------------------------------------------------
| Granted equity-settled share options | 0 | 0 |
--------------------------------------------------------------------------------
| Granted cash-settled share options | 0 | 0 |
--------------------------------------------------------------------------------
| Pension costs | -1 | -1 |
--------------------------------------------------------------------------------
| Other social security costs | 0 | -1 |
--------------------------------------------------------------------------------
| Life insurance, total | -6 | -6 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Wages and salaries | -2 | -2 |
--------------------------------------------------------------------------------
| Granted equity-settled share options | 0 | 0 |
--------------------------------------------------------------------------------
| Granted cash-settled share options | 0 | -3 |
--------------------------------------------------------------------------------
| Pension costs | 0 | 0 |
--------------------------------------------------------------------------------
| Other social security costs | 0 | 0 |
--------------------------------------------------------------------------------
| Holding, total | -3 | -6 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | -119 | -126 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 5 INTANGIBLE ASSETS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Goodwill | 535 | 530 |
--------------------------------------------------------------------------------
| Customer relations | 20 | 21 |
--------------------------------------------------------------------------------
| Other intangible assets | 3 | 3 |
--------------------------------------------------------------------------------
| P&C Insurance, total | 558 | 554 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Goodwill | 153 | 153 |
--------------------------------------------------------------------------------
| Other intangible assets | 11 | 11 |
--------------------------------------------------------------------------------
| Life insurance, total | 164 | 164 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other intangible assets | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | 723 | 718 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 6 FINANCIAL ASSETS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Derivative financial instruments (Note 7) | 161 | 182 |
--------------------------------------------------------------------------------
| Financial assets designated as at fair value | | |
| through p/l | | |
--------------------------------------------------------------------------------
| Debt securities | 759 | 8,272 |
--------------------------------------------------------------------------------
| Equity securities | 72 | 1,011 |
--------------------------------------------------------------------------------
| Total | 831 | 9,283 |
--------------------------------------------------------------------------------
| Loans and receivables | | |
--------------------------------------------------------------------------------
| Deposits with ceding undertakings | 2 | 2 |
--------------------------------------------------------------------------------
| Financial assets available-for-sale | | |
--------------------------------------------------------------------------------
| Debt securities | 8,033 | - |
--------------------------------------------------------------------------------
| Equity securities | 799 | - |
--------------------------------------------------------------------------------
| Total | 8,831 | - |
--------------------------------------------------------------------------------
| P&C insurance, total | 9,825 | 9,467 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Derivative financial instruments (Note 7) | 27 | 10 |
--------------------------------------------------------------------------------
| Financial assets designated as at fair value | | |
| through p/l | | |
--------------------------------------------------------------------------------
| Debt securities | 34 | 42 |
--------------------------------------------------------------------------------
| Equity securities | 3 | 5 |
--------------------------------------------------------------------------------
| Total | 37 | 47 |
--------------------------------------------------------------------------------
| Investments held-to-maturity | | |
--------------------------------------------------------------------------------
| Debt securities | 8 | 8 |
--------------------------------------------------------------------------------
| Loans and receivables | | |
--------------------------------------------------------------------------------
| Deposits | 2 | 2 |
--------------------------------------------------------------------------------
| Deposits with ceding undertakings | 2 | 2 |
--------------------------------------------------------------------------------
| Total | 3 | 4 |
--------------------------------------------------------------------------------
| Financial assets available-for-sale | | |
--------------------------------------------------------------------------------
| Debt securities | 3,405 | 3,679 |
--------------------------------------------------------------------------------
| Equity securities *) | 1,562 | 1,707 |
--------------------------------------------------------------------------------
| Total | 4,968 | 5,387 |
--------------------------------------------------------------------------------
| Life insurance, total | 5,043 | 5,456 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| *) of which investments in interest funds | 272 | 276 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Derivative financial instruments (Note 7) | 0 | 0 |
--------------------------------------------------------------------------------
| Loans and receivables | | |
--------------------------------------------------------------------------------
| Deposits | 1 | 1 |
--------------------------------------------------------------------------------
| Financial assets available-for-sale | | |
--------------------------------------------------------------------------------
| Debt securities | 2,035 | 2,023 |
--------------------------------------------------------------------------------
| Equity securities | 2,758 | 2,758 |
--------------------------------------------------------------------------------
| Total | 4,793 | 4,781 |
--------------------------------------------------------------------------------
| Investments in subsidiaries | 2,370 | 2,370 |
--------------------------------------------------------------------------------
| Holding, total | 7,163 | 7,151 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Elimination items between segments | -2,499 | -2,499 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | 19,533 | 19,575 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 7 | | | | | | |
| DERIVATIVE | | | | | | |
| FINANCIAL | | | | | | |
| INSTRUMENTS | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C | | 3/2008 | | | 12/2007 | |
| insurance | | | | | | |
--------------------------------------------------------------------------------
| | | Fair | Fair | | Fair | Fair value |
| | | value | value | | value | |
--------------------------------------------------------------------------------
| | Contrac | Assets | Liabiliti | Contract | Assets | Liabilitie |
| | t/ | | es | / | | s |
| | notiona | | | notional | | |
| | l | | | amount | | |
| | amount | | | | | |
--------------------------------------------------------------------------------
| Derivatives | | | | | | |
| held for | | | | | | |
| trading | | | | | | |
--------------------------------------------------------------------------------
| Interest | 5,018 | 19 | 6 | 6,368 | 24 | 7 |
| rate | | | | | | |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| Foreign | 5,742 | 139 | 82 | 5,963 | 159 | 82 |
| exchange | | | | | | |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| Equity | 261 | 3 | 3 | 68 | 0 | 0 |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| P&C | 11,020 | 161 | 91 | 12,399 | 182 | 90 |
| Insurance, | | | | | | |
| total | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life | | 3/2008 | | | 12/2007 | |
| insurance | | | | | | |
--------------------------------------------------------------------------------
| | | Fair | Fair | | Fair | Fair value |
| | | value | value | | value | |
--------------------------------------------------------------------------------
| | Contrac | Assets | Liabiliti | Contract | Assets | Liabilitie |
| | t/ | | es | / | | s |
| | notiona | | | notional | | |
| | l | | | amount | | |
| | amount | | | | | |
--------------------------------------------------------------------------------
| Derivatives | | | | | | |
| held for | | | | | | |
| trading | | | | | | |
--------------------------------------------------------------------------------
| Interest | 740 | 2 | 2 | 475 | 1 | 0 |
| rate | | | | | | |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| Foreign | 757 | 21 | 2 | 541 | 7 | 1 |
| exchange | | | | | | |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| Equity | 49 | 1 | 1 | 59 | 2 | 0 |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| Commodity | 50 | 3 | 2 | 0 | 0 | 0 |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
| Life | 1,596 | 27 | 7 | 1,075 | 10 | 1 |
| insurance, | | | | | | |
| total | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | | 3/2008 | | | 12/2007 | |
--------------------------------------------------------------------------------
| | | Fair | Fair | | Fair | Fair value |
| | | value | value | | value | |
--------------------------------------------------------------------------------
| | Contrac | Assets | Liabiliti | Contract | Assets | Liabilitie |
| | t/ | | es | / | | s |
| | notiona | | | notional | | |
| | l | | | amount | | |
| | amount | | | | | |
--------------------------------------------------------------------------------
| Derivatives | | | | | | |
| held for | | | | | | |
| trading | | | | | | |
--------------------------------------------------------------------------------
| Equity | 8 | 0 | 0 | 4 | 0 | 0 |
| derivatives | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 8 INVESTMENTS RELATED TO UNIT-LINKED INSURANCE | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
| Financial assets as at fair value through p/l | | |
--------------------------------------------------------------------------------
| Debt securities | 77 | 75 |
--------------------------------------------------------------------------------
| Equity securities | 1,864 | 1,997 |
--------------------------------------------------------------------------------
| Financial assets as at fair value through p/l | 1,940 | 2,072 |
| total | | |
--------------------------------------------------------------------------------
| Other | 0 | 0 |
--------------------------------------------------------------------------------
| Life insurance, total | 1,941 | 2,072 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 9 LIABILITIES FOR INSURANCE AND INVESTMENT | | |
| CONTRACTS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
| Insurance contracts | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 2,216 | 1,691 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 6,920 | 6,835 |
--------------------------------------------------------------------------------
| P&C Insurance, total | 9,136 | 8,527 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Reinsurers' share | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 109 | 55 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 465 | 429 |
--------------------------------------------------------------------------------
| P&C Insurance, total | 574 | 484 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
| Insurance contracts | | |
--------------------------------------------------------------------------------
| Liabilities for contracts with DPF | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 2,741 | 2,843 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 1,724 | 1,664 |
--------------------------------------------------------------------------------
| Total | 4,465 | 4,506 |
--------------------------------------------------------------------------------
| Liabilities for contracts without DPF | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 12 | 3 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 0 | 1 |
--------------------------------------------------------------------------------
| Total | 12 | 4 |
--------------------------------------------------------------------------------
| Total | 4,478 | 4,510 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assumed reinsurance | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 2 | 3 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 2 | 2 |
--------------------------------------------------------------------------------
| Total | 4 | 5 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Insurance contracts, total | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 2,755 | 2,849 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 1,726 | 1,667 |
--------------------------------------------------------------------------------
| Total | 4,481 | 4,515 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Investment contracts | | |
--------------------------------------------------------------------------------
| Liabilities for contracts with DPF | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 93 | 105 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities for insurance and investment | | |
| contracts, total | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 2,848 | 2,954 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 1,726 | 1,667 |
--------------------------------------------------------------------------------
| Life insurance, total | 4,574 | 4,621 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Recoverable from reinsurers | | |
--------------------------------------------------------------------------------
| Provision for unearned premiums | 0 | 1 |
--------------------------------------------------------------------------------
| Provision for claims outstanding | 4 | 4 |
--------------------------------------------------------------------------------
| Life insurance, total | 4 | 5 |
--------------------------------------------------------------------------------
Investment contracts do not include a provision for claims outstanding.
Liability adequacy test does not give rise to supplementary claims.
Exemption allowed in IFRS 4 Insurance contracts has been applied to investment
contracts with DPF or contracts with a right to trade-off for an investment
contract with DPF. These investment contracts have been valued like insurance
contracts.
--------------------------------------------------------------------------------
| Group, total | 13,710 | 13,148 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 10 LIABILITIES FROM UNIT-LINKED INSURANCE AND | | |
| INVESTMENT CONTRACTS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Unit-linked insurance contracts | 1,876 | 2,008 |
--------------------------------------------------------------------------------
| Unit-linked investment contracts | 61 | 63 |
--------------------------------------------------------------------------------
| Life insurance, total | 1,936 | 2,071 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 11 FINANCIAL LIABILITIES | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Derivative financial instruments (Note 7) | 91 | 90 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Subordinated debt securities | | |
--------------------------------------------------------------------------------
| Subordinated loans | 439 | 440 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance, total | 530 | 530 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Derivative financial instruments (Note 7) | 7 | 1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Subordinated debt securities | | |
--------------------------------------------------------------------------------
| Subordinated loans | 100 | 100 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance, total | 107 | 101 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Derivative financial instruments (Note 7) | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Subordinated debt securities | | |
--------------------------------------------------------------------------------
| Debentures | 591 | 589 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other | | |
--------------------------------------------------------------------------------
| Other | 6 | 6 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding, total | 598 | 596 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Elimination items between segments | -125 | -125 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Group, total | 1,111 | 1,102 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 12 CONTINGENT LIABILITIES AND COMMITMENTS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P&C insurance | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
| Off-balance sheet items | | |
--------------------------------------------------------------------------------
| Guarantees | 38 | 41 |
--------------------------------------------------------------------------------
| Other irrevocable commitments | 15 | 16 |
--------------------------------------------------------------------------------
| Total | 53 | 57 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other | | |
--------------------------------------------------------------------------------
| Assets covered by policyholders' beneficiary | 348 | 340 |
| rights | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets pledged as collateral | | | | |
| for liabilities or contingent | | | | |
| liabilities | | | | |
--------------------------------------------------------------------------------
| | 3/2008 | 3/2008 | 12/2007 | 12/2007 |
--------------------------------------------------------------------------------
| Assets pledged as collateral | Assets | Liabilitie | Assets | Liabilities |
| | pledge | s/ commit- | pledged | / commit- |
| | d | ments | | ments |
--------------------------------------------------------------------------------
| Cash at balances at central | 8 | 7 | 12 | 8 |
| banks | | | | |
--------------------------------------------------------------------------------
| Investments | | | | |
--------------------------------------------------------------------------------
| - Investment securities | 191 | 66 | 276 | 102 |
--------------------------------------------------------------------------------
| Total | 199 | 73 | 289 | 110 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-cancellable operating | 3/2008 | 12/2007 | | |
| leases | | | | |
--------------------------------------------------------------------------------
| Minimum lease payments | | | | |
--------------------------------------------------------------------------------
| not later than one year | 34 | 35 | | |
--------------------------------------------------------------------------------
| later than one year and not | 98 | 101 | | |
| later than five years | | | | |
--------------------------------------------------------------------------------
| later than five years | 105 | 99 | | |
--------------------------------------------------------------------------------
| Total | 236 | 236 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Life insurance | | | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 | | |
--------------------------------------------------------------------------------
| Off-balance sheet items | | | | |
--------------------------------------------------------------------------------
| Fund commitments | 282 | 273 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 | | |
--------------------------------------------------------------------------------
| Other commitments | | | | |
--------------------------------------------------------------------------------
| Acquisition of IT-software | 2 | 1 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-cancellable operating | 3/2008 | 12/2007 | | |
| leases | | | | |
--------------------------------------------------------------------------------
| Minimum lease payments | | | | |
--------------------------------------------------------------------------------
| not later than one year | 2 | 2 | | |
--------------------------------------------------------------------------------
| later than one year and not | 7 | 6 | | |
| later than five years | | | | |
--------------------------------------------------------------------------------
| later than five years | 4 | 4 | | |
--------------------------------------------------------------------------------
| Total | 12 | 12 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Holding | | | | |
--------------------------------------------------------------------------------
| | 3/2008 | 12/2007 | | |
--------------------------------------------------------------------------------
| Off-balance sheet items | | | | |
--------------------------------------------------------------------------------
| Fund commitments | 6 | 6 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets pledged as collateral | | | | |
| for liabilities or contingent | | | | |
| liabilities | | | | |
--------------------------------------------------------------------------------
| | 3/2008 | 3/2008 | 12/2007 | 12/2007 |
--------------------------------------------------------------------------------
| Assets pledged as collateral | Assets | Liabilitie | Assets | Liabilities |
| | pledge | s/ commit- | pledged | / commit- |
| | d | ments | | ments |
--------------------------------------------------------------------------------
| Investments | | | | |
--------------------------------------------------------------------------------
| - Mortgaged collateral notes | 15 | 6 | 15 | 6 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-cancellable operating | 3/2008 | 12/2007 | | |
| leases | | | | |
--------------------------------------------------------------------------------
| Minimum lease payments | | | | |
--------------------------------------------------------------------------------
| not later than one year | 3 | 2 | | |
--------------------------------------------------------------------------------
| later than one year and not | 5 | 5 | | |
| later than five years | | | | |
--------------------------------------------------------------------------------
| later than five years | 3 | 3 | | |
--------------------------------------------------------------------------------
| Total | 11 | 11 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 13 RESULT ANALYSIS OF P&C INSURANCE BUSINESS | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Premiums earned | 950 | 928 |
--------------------------------------------------------------------------------
| Claims incurred | -731 | -713 |
--------------------------------------------------------------------------------
| Operating expenses | -162 | -158 |
--------------------------------------------------------------------------------
| Other technical income and expenses | 3 | 2 |
--------------------------------------------------------------------------------
| Allocated investment return transferred from the | 53 | 45 |
| non-technical account | | |
--------------------------------------------------------------------------------
| Technical result | 113 | 105 |
--------------------------------------------------------------------------------
| Investment result | 19 | 126 |
--------------------------------------------------------------------------------
| Allocated investment return transferred to the | -68 | -59 |
| technical account | | |
--------------------------------------------------------------------------------
| Other income and expenses | -1 | -2 |
--------------------------------------------------------------------------------
| Operating result | 64 | 169 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 14 SAMPO PLC'S INCOME STATEMENT AND BALANCE SHEET | | |
| (FAS) | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| INCOME STATEMENT | | |
--------------------------------------------------------------------------------
| | 1-3/2008 | 1-3/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other operating income | 2 | 2 |
--------------------------------------------------------------------------------
| Staff expenses | -2 | -6 |
--------------------------------------------------------------------------------
| Depreciation and impairment | 0 | -1 |
--------------------------------------------------------------------------------
| Other operating expenses | -5 | -10 |
--------------------------------------------------------------------------------
| Operating profit | -5 | -15 |
--------------------------------------------------------------------------------
| Finance income and expenses | 219 | 3,456 |
--------------------------------------------------------------------------------
| Profit before appropriations and income taxes | 214 | 3,441 |
--------------------------------------------------------------------------------
| Income taxes | -4 | -1 |
--------------------------------------------------------------------------------
| Profit for the financial period | 210 | 3,440 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| BALANCE SHEET | 3/2008 | 12/2007 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ASSETS | | |
--------------------------------------------------------------------------------
| Non-current assets | | |
--------------------------------------------------------------------------------
| Intangible assets | 1 | 1 |
--------------------------------------------------------------------------------
| Property, plant and equipment | 5 | 6 |
--------------------------------------------------------------------------------
| Investments | | |
--------------------------------------------------------------------------------
| Shares in Group companies | 2,370 | 2,370 |
--------------------------------------------------------------------------------
| Receivables from Group companies | 126 | 128 |
--------------------------------------------------------------------------------
| Shares in participating undertakings | 1 | 1 |
--------------------------------------------------------------------------------
| Other shares and participations | 2,765 | 2,763 |
--------------------------------------------------------------------------------
| Other receivables | 1,909 | 1,896 |
--------------------------------------------------------------------------------
| Receivables | 119 | 57 |
--------------------------------------------------------------------------------
| Cash and cash equivalents | 107 | 228 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL ASSETS | 7,403 | 7,450 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| LIABILITIES | | |
--------------------------------------------------------------------------------
| Equity | | |
--------------------------------------------------------------------------------
| Share capital | 98 | 98 |
--------------------------------------------------------------------------------
| Share premium account | 1,160 | 1,160 |
--------------------------------------------------------------------------------
| Legal reserve | 366 | 366 |
--------------------------------------------------------------------------------
| Fair value reserve | -180 | 26 |
--------------------------------------------------------------------------------
| Other reserves | 273 | 273 |
--------------------------------------------------------------------------------
| Retained earnings | 4,799 | 811 |
--------------------------------------------------------------------------------
| Profit for the year | 210 | 4,033 |
--------------------------------------------------------------------------------
| Total equity | 6,728 | 6,768 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities | | |
--------------------------------------------------------------------------------
| Long-term | 591 | 589 |
--------------------------------------------------------------------------------
| Short-term | 85 | 93 |
--------------------------------------------------------------------------------
| Total liabilities | 676 | 682 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL LIABILITIES | 7,403 | 7,450 |
--------------------------------------------------------------------------------
