SAMPO BANK GROUP'S INTERIM REPORT JANUARY-JUNE 2006
- Sampo Bank Group's profit before taxes for January-June rose to EUR 176 million (119)
- Net interest income increased 8 per cent to EUR 180 million (167)
- Rapid growth continued in fee and commission income
- Loans and advances to customers continued to grow and loan stock surpassed EUR 20 billion
- Credit quality remained firm
- Annualised RoE for Sampo Bank Group rose to 26.4 percent (17.9)
- Sampo Bank Group's total assets increased by 10 per cent from year end 2005 and amounted
to EUR 25.6 billion (23.2) at June 30
KEY FIGURES
|
EURm |
|
|
|
|
|
1 - 6 /2006 |
1 - 6 /2005 |
1 - 12 /2005 |
|
|
|
|
|
|
Total income |
396 |
309 |
643 |
|
Total costs |
-225 |
-198 |
-394 |
|
Impairment losses on loans and receivables |
5 |
7 |
3 |
|
Operating profit before taxes |
176 |
119 |
252 |
|
Cost to income ratio, % |
56.7 |
63.9 |
61.2 |
|
Total assets, at end of period |
25,615 |
21,599 |
23,207 |
|
Capital and reserves, at end of period |
1,114 |
931 |
1,032 |
|
Return on eguity, % |
26.4 |
17.9 |
18.4 |
|
Capital adequacy, % |
10.9 |
9.9 |
10.6 |
|
Average staff number during the period |
4,340 |
3,940 |
4,201 |
SAMPO BANK GROUP IN JANUARY - JUNE 2006
Investment services companies were transferred to the ownership of Sampo Bank plc on 30 December 2005. Therefore they are not included in the comparison figures for 2005.
Operating performance of Sampo Bank Group continued to improve and profit before taxes for the first six months rose to EUR 176 million (119). The improvement was largely derived from higher net interest and fee income. Annualised return on equity amounted to 26.4 per cent (17.9).
Net interest income grew to EUR 180 million (167) as good growth in lending volumes continued. Higher interest rates had positive impact on interest income and income from financial transactions. The pressure on housing loan margins has leveled off but lower margins on new loans still reduce the average lending margin.
Net fee and commission income increased clearly compared with first half of 2005 and rose to EUR 132 million (75). All fee and commission items developed favorably and good growth continued particularly in asset management and investment banking.
Total operating costs were EUR 225 million (198). In Finland costs grew roughly in-line with wage inflation. Cost-to-income ratio improved to 56.7 per cent (63.9).
Loans and advances to customers increased by 8 per cent from year-end 2005 and totalled EUR 20,003 million (18,484). Good growth in mortgages continued and mortgage stock grew year-on-year by 25 per cent in total and 21 per cent in Finland. Market growth in Finland during the same time period was 15 per cent. Sampo Bank's market share of Finnish housing loans increased to 15.8 per cent (15.0). Corporate lending grew by 13 per cent and corporate loan stock amounted to EUR 7,797 million. Consumer credits and other consumer loans grew rapidly by 17 and 36 per cent, respectively.
Geographically the Baltic countries continued to provide the fastest growth in both lending and deposits. The Baltic loan stock increased by 27 per cent from year-end 2005 to EUR 1,843 million (1,447). Despite the strong growth and investments in distribution, the Baltic operations are starting to show good profitability as RoE for Baltic banking stood at 16.0 per cent (15.7). The cost-to-income ratio of Baltic banking improved to 64.9 per cent (69.1). Sampo has already 33 banking branches in the Baltic countries and the number of customers has exceeded 200,000.
Credit quality remained firm while net impairment on loans and receivables was positive and added EUR 5 million (7) to the profit.
Sampo Bank's mutual fund assets amounted to EUR 10.0 billion. Increased market volatility during the second quarter impacted the breakdown of mutual fund assets as some investors decreased equity exposure and shifted their allocations towards less risky products. Sampo's market share of assets of mutual funds registered in Finland amounted to 19.1. Mutual fund assets include EUR 970 million of Sampo Group investments, representing 9.7 per cent of total assets.
Deposits amounted to EUR 12,286 million increasing 7 per cent from year end 2005 (11,442) and 15 per cent from June 2005 (10,722).
Part of the growth in banking operations was funded by issuing debt securities. The amount of debt securities in issue rose to EUR 8,678 million from EUR 7,621 million at year end and EUR 6,592 million at end of June 2005. Equity increased slightly to EUR 1,114 million (1,032) due to retained earnings.
CAPITAL ADEQUACY
The group's capital adequacy is calculated in accordance with the provisions of the Act on Credit Institutions, 9:72-81 and FSA's interpretation concerning own funds, number 3/125/2005.
|
EUR m |
| ||
|
OWN FUNDS |
30.6.2006 |
31.12.2005 |
30.6.2005 |
|
Tier 1 1) |
1,281.6 |
1,255.1 |
1,040.5 |
|
Preferred capital notes |
346.2 |
343.8 |
223.0 |
|
Tier 2 |
688.5 |
488.2 |
485.8 |
|
Unrealised gains included in the above |
8.2 |
1.0 |
0.8 |
|
Deductions from own funds 2) |
0.0 |
0.9 |
1.9 |
|
Items included in own funds to cover market risk |
0.0 |
0.0 |
0.0 |
|
OWN FUNDS TOTAL |
1,970.1 |
1,742.5 |
1,524.4 |
|
RISK-WEIGHTED ASSETS |
18,070.5 |
16,466.2 |
15,438.5 |
|
Capital adequacy, %
- Own funds total/Risk-weighted assets (min. 8 %) |
10.9% |
10.6% |
9.9% |
|
- of which tier 1/Risk-weighted assets (min. 4 %) |
7.1% |
7.6% |
6.7% |
1) Preferred capital securities amount to 27 per cent of own funds total at 30 June 2006.
2) On 31 March, 2003, the Financial Supervision granted Sampo Bank an exemption, pursuant to the Act on Credit Institutions (75,5§), permitting the non-deduction from its capital investments in companies whose main business area is investment activity. The exemption remains valid until 31 December, 2006.
At the end of June, Sampo Bank Group's capital adequacy ratio was 10.9 per cent and the Tier 1 ratio was 7.1 per cent. At the end of 2005 the capital adequacy ratio was 10.6 per cent and the Tier 1 ratio 7.6 per cent. The total capital included in capital adequacy calculations amounted to EUR 1,970 million at the end of June (1,743). The Group's risk-weighted assets at the end of June totalled EUR 18,071 million (16,466).
The biggest change in the own funds is the debenture loan of EUR 200 million issued in May 2006 and included in Tier 2 capital. The most important factor in the growth of risk-weighted assets is the growth in lending.
The equity in the balance sheet is EUR 1,113.5 million. Own funds in the capital adequacy calculation are EUR 856.6 million bigger. The equity does not include the preferred capital securities and the Tier 2 debenture loans. On the other hand, the valuation of financial derivatives hedging cash flows and belonging to fair value reserve in equity, are not included in the own funds in the capital adequacy calculation. In the capital adequacy calculation intangible assets and the planned dividend for the financial year have also been deducted from the own funds.
RATINGS
At 30 June 2006 Sampo Bank plc and its subsidiary AS Sampo Pank in Estonia had the following ratings.
|
Rated company |
Moody's |
Standard and Poor's |
|
Sampo Bank Plc |
A1/P-1 |
A/A-1 |
|
AS Sampo Pank (Estonia) |
A2*/P1 |
not rated |
At 3 April 2006 Moody's upgraded AS Sampo Pank's (Estonia) Financial Strength Rating (FSR) from D to D+ with stable outlook.
CHANGES IN GROUP STRUCTURE
On 27 April 2006 Sampo Bank plc signed an agreement to acquire Industry and Finance Bank (Profibank) based in St. Petersburg. The closing of the transaction is subject to receiving necessary authority approvals.
STAFF
Sampo Bank Group had 4,457 (4,222) employees at 30 June 2006 (full-time-equivalent). Of the total staff 77 per cent was located in Finland and 23 per cent in the Baltics. The number of employees increased in the rapidly growing Baltic subsidiaries.
ADMINISTRATION
In the review period the Board of Sampo Bank had the following members: Björn Wahlroos (Chairman), Patrick Lapveteläinen, Ilkka Hallavo, Mika Ihamuotila and Maarit Näkyvä. Staff representatives were Raili Ikonen and Juhani Nyyssönen (deputy).
Mika Ihamuotila acts as Managing Director of Sampo Bank plc.
Ernst & Young Oy, a firm of Authorised Public Accountants, is the auditor of Sampo Bank plc with Tomi Englund, APA as the principally responsible auditor.
DEVELOPMENTS AFTER THE REPORTING PERIOD
Sampo Bank plc sold in July 2006 its minority holding in Suomen Asiakastieto Oy, a credit information company. The sales gain of approx. EUR 16 million will be reported in the third quarter under segment Banking and investment services.
Sampo Bank plc will securitise approximately one billion euros of the exposure of corporate loans in its balance sheet. The reference portfolio consists of the loans of over 600 Finnish companies. By the transaction Sampo Bank can adjust its credit risk profile and release capital for future growth. Securitization will be implemented by a company established especially for this purpose.
OUTLOOK FOR THE WHOLE YEAR
Sampo Bank Group benefits from rising interest rates and its result is expected to be very good for 2006.
With current interest rates the Bank's earnings are foreseen to increase substantially. Further rate increases may, however, temporarily postpone the effect as the Bank's funding is of a shorter duration than its lending.
There are no signs of credit quality weakening.
Growth in fee income and a solid cost development are expected to continue.
Helsinki 10 August 2006
Sampo Bank plc
Board of Directors
|
SAMPO BANK GROUP |
|
|
|
| |||||
|
Financial highlights |
|
|
|
| |||||
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 | |||||
|
|
|
|
|
| |||||
|
Total income |
EURm |
396 |
309 |
643 | |||||
|
Total operating expenses |
EURm |
-225 |
-198 |
-394 | |||||
|
Impairment on loans and receivables |
EURm |
5 |
7 |
3 | |||||
|
Profit before taxes |
EURm |
176 |
119 |
252 | |||||
|
Cost to income ratio |
% |
56.7 |
63.9 |
61.2 | |||||
|
Total assets |
EURm |
25,615 |
21,599 |
23,207 | |||||
|
Equity |
EURm |
1,114 |
931 |
1,032 | |||||
|
Return on equity ( at fair value) |
% |
26.4 |
17.9 |
18.4 | |||||
|
Capital adequacy |
% |
10.9 |
9.9 |
10.6 | |||||
|
Average number of staff |
|
4,340 |
3,940 |
4,201 | |||||
|
|
|
|
|
| |||||
|
Return on assets (at fair value) |
% |
1.2 |
0.8 |
0.9 | |||||
|
Equity/assets ratio (at fair value) |
% |
4.3 |
4.3 |
4.4 | |||||
|
|
|
|
|
| |||||
|
FORMULAS USED IN CALCULATING THE FINANCIAL HIGHLIGHTS |
|
| |||||||
|
|
|
|
|
|
| ||||
|
Cost to income ratio,%: |
|
|
|
|
| ||||
|
staff costs + other operating expenses |
|
|
|
|
| ||||
|
................................. |
x 100 |
|
| ||||||
|
|
|
|
|
|
| ||||
|
net interest income + net income from financial transactions + net fee and commission income + |
| ||||||||
|
net income from investments + other operating income |
|
|
| ||||||
|
|
|
|
|
|
| ||||
|
Return on equity (at fair value), %; |
|
|
|
|
| ||||
|
profit before taxes +/- change in fair value reserve - taxes |
|
|
| ||||||
|
................................ |
x 100 |
|
| ||||||
|
|
|
|
|
|
| ||||
|
equity + minority interests (average) |
|
|
|
|
| ||||
|
|
|
|
|
|
| ||||
|
Return on assets (at fair value),%: |
|
|
|
|
| ||||
|
profit before taxes +/- change in fair value reserve - taxes |
|
|
| ||||||
|
................................ |
x 100 |
|
| ||||||
|
|
|
|
|
|
| ||||
|
average total assets |
|
|
|
|
| ||||
|
|
|
|
|
|
| ||||
|
Equity/assets ratio (at fair value),%: |
|
|
|
|
| ||||
|
equity + minority interests |
|
|
|
|
| ||||
|
................................ |
x 100 |
|
| ||||||
|
|
|
|
|
|
| ||||
|
total assets |
|
|
|
|
| ||||
|
CONSOLIDATED INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Note |
1-06/2006 |
1-06/2005 |
Change |
1-12/2005 |
|
|
|
|
|
|
|
|
Net interest income |
1 |
180.2 |
167.3 |
12.9 |
343.0 |
|
Net income from financial transactions |
2 |
37.4 |
28.4 |
9.0 |
63.3 |
|
Net fee and commission income |
3 |
131.5 |
75.3 |
56.2 |
153.9 |
|
Impairment losses on loans and receivables |
4 |
4.7 |
7.0 |
-2.3 |
2.9 |
|
Net income from investments |
5 |
31.6 |
23.7 |
8.0 |
47.3 |
|
Other operating income |
|
15.8 |
14.6 |
1.1 |
35.7 |
|
Total operating income |
|
401.1 |
316.3 |
84.9 |
646.1 |
|
|
|
|
|
|
|
|
Staff costs |
6 |
-102.2 |
-92.6 |
-9.7 |
-180.8 |
|
Other operating expenses |
|
-122.6 |
-105.2 |
-17.4 |
-212.9 |
|
Total operating expenses |
|
-224.8 |
-197.7 |
-27.1 |
-393.7 |
|
|
|
|
|
|
|
|
Profit before taxes |
|
176.3 |
118.5 |
57.8 |
252.4 |
|
|
|
|
|
|
|
|
Taxes |
|
-41.5 |
-29.0 |
-12.5 |
-61.1 |
|
Profit for the period |
|
134.9 |
89.6 |
45.3 |
191.3 |
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
Equity holders of parent company |
|
124.9 |
84.7 |
|
184.1 |
|
Minority interests |
|
9.9 |
4.8 |
|
7.2 |
|
CONSOLIDATED BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
|
Note |
06/2006 |
12/2005 |
06/2005 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Cash and balances at central banks |
|
|
1,658.2 |
1,289.7 |
814.5 |
|
Financial assets at fair value through p/l |
|
7,8 |
2,549.3 |
2,409.4 |
2,693.5 |
|
Loans and receivables |
|
9 |
20,645.7 |
18,912.5 |
17,330.0 |
|
Investments |
|
10 |
81.4 |
79.5 |
77.7 |
|
Intangible assets |
|
11 |
69.9 |
66.5 |
72.1 |
|
Property, plant and equipment |
|
|
83.0 |
81.6 |
177.6 |
|
Other assets |
|
|
510.0 |
349.9 |
412.4 |
|
Tax assets |
|
|
17.3 |
17.7 |
21.0 |
|
Total assets |
|
|
25,614.8 |
23,206.8 |
21,598.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Financial liabilities at fair value through p/l |
|
7,8 |
510.8 |
463.7 |
850.5 |
|
Amounts owed to credit institutions and customers |
12 |
13,339.9 |
12,336.3 |
11,460.8 | |
|
Debt securities in issue |
|
13 |
9,705.6 |
8,461.3 |
7,311.9 |
|
Other liabilities |
|
|
915.6 |
892.0 |
1,011.5 |
|
Tax liabilities |
|
|
29.4 |
21.2 |
33.4 |
|
Total liabilities |
|
|
24,501.2 |
22,174.6 |
20,668.1 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Share capital |
|
|
106.0 |
106.0 |
106.0 |
|
Reserves |
|
|
279.4 |
272.9 |
274.7 |
|
Retained earnings |
|
|
711.6 |
636.5 |
537.2 |
|
Equity attributable to parent company's equity holders |
|
|
1,097.1 |
1,015.5 |
917.8 |
|
Minority interests |
|
|
16.5 |
16.7 |
12.8 |
|
Total equity |
|
|
1,113.5 |
1,032.2 |
930.6 |
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
25,614.8 |
23,206.8 |
21,598.8 |
|
STATEMENT OF CHANGES IN EQUITY |
|
|
|
|
|
|
|
|
EURm |
Share capital |
Legal reserve |
Fair value reserve |
Retained earnings |
Total |
Minority interest |
Total |
|
|
|
|
|
|
|
|
|
|
Equity at 1 Jan. 2005 |
106.0 |
271.1 |
7.0 |
593.4 |
977.6 |
15.1 |
992.6 |
|
|
|
|
|
|
|
|
|
|
Cash flow hedges: |
|
|
|
|
|
|
|
|
- recognised in equity during the period |
|
|
5.4 |
|
5.4 |
|
5.4 |
|
- recognised in p/l |
|
|
-8.2 |
|
-8.2 |
|
-8.2 |
|
Financial assets available-for-sale |
|
|
|
|
|
|
|
|
- change in fair value |
|
|
-0.8 |
|
-0.8 |
|
-0.8 |
|
- recognised in p/l |
|
|
|
|
|
|
|
|
Exchange rate translation differences |
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
84.7 |
84.7 |
4.8 |
89.6 |
|
Total income and expenses recognised for the period |
|
|
-3.5 |
84.7 |
81.2 |
4.8 |
86.1 |
|
Dividends |
|
|
|
-141.0 |
-141.0 |
-7.1 |
-148.1 |
|
Equity at 30 June 2005 |
106.0 |
271.1 |
3.6 |
537.2 |
917.8 |
12.8 |
930.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity at 1 Jan. 2006 |
106.0 |
271.1 |
1.8 |
636.5 |
1,015.5 |
16.7 |
1,032.2 |
|
|
|
|
|
|
|
|
|
|
Cash flow hedges: |
|
|
|
|
|
|
|
|
- recognised in equity during the period |
|
|
0.0 |
|
0.0 |
|
0.0 |
|
- recognised in p/l |
|
|
-0.8 |
|
-0.8 |
|
-0.8 |
|
Financial assets available-for-sale |
|
|
|
|
|
|
|
|
- change in fair value |
|
|
12.1 |
|
12.1 |
|
12.1 |
|
- recognised in p/l |
|
|
-4.9 |
|
-4.9 |
|
-4.9 |
|
Profit for the period |
|
|
|
124.9 |
124.9 |
9.9 |
134.9 |
|
Total income and expenses recognised for the period |
|
|
6.5 |
124.9 |
131.4 |
9.9 |
141.4 |
|
Dividends |
|
|
|
-50.0 |
-50.0 |
-10.2 |
-60.2 |
|
Equity at 30 June 2006 |
106.0 |
271.1 |
8.3 |
711.6 |
1,097.1 |
16.5 |
1,113.5 |
|
CASH FLOW STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
|
1-6/2005 |
|
1-12/2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of the period |
1,394 |
|
995 |
|
995 | ||
|
Cash flows from/used in operating activities |
|
|
-837 |
|
-461 |
|
-1,354 |
|
Cash flows from/used in investing activities |
|
|
-26 |
|
-116 |
|
20 |
|
Cash flows from/used in financing activities |
|
|
1,241 |
|
623 |
|
1,733 |
|
Cash and cash equivalents at the end of the period |
|
1,771 |
|
1,041 |
|
1,394 | |
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 and balances with central banks and and loans and advances to credit institutions repayable on demand.
|
SAMPO BANK GROUP QUARTERLY INCOME STATEMENT |
| ||
|
|
|
|
|
|
EURm |
1-6/2006 |
7-12/2005 |
1-6/2005 |
|
|
|
|
|
|
Net interest income |
180.2 |
175.7 |
167.3 |
|
Net income from financial transactions |
37.4 |
34.9 |
28.4 |
|
Net fee and commission income |
131.5 |
78.5 |
75.3 |
|
Impairment losses on loans and receivables |
4.7 |
-4.1 |
7.0 |
|
Net income from investments |
31.6 |
23.6 |
23.7 |
|
Other operating income |
15.8 |
21.1 |
14.6 |
|
Total operating income |
401.1 |
329.8 |
316.3 |
|
|
|
|
|
|
Staff costs |
-102.2 |
-88.2 |
-92.6 |
|
Other operating expenses |
-122.6 |
-107.7 |
-105.2 |
|
Total operating expenses |
-224.8 |
-195.9 |
-197.7 |
|
|
|
|
|
|
Profit before taxes |
176.3 |
133.9 |
118.5 |
|
|
|
|
|
|
Taxes |
-41.5 |
-32.1 |
-29.0 |
|
Profit for the period |
134.9 |
101.8 |
89.6 |
|
|
|
|
|
|
Attributable to |
|
|
|
|
Equity holders of parent company |
124.9 |
99.4 |
84.7 |
|
Minority interests |
9.9 |
2.4 |
4.8 |
|
NOTES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACCOUNTING POLICIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sampo Bank 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 2005. The financial statements for 2005 are available on Sampo's website at the address www.sampo.com/ir. | ||||||
|
|
|
|
|
|
|
|
|
SEGMENT INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The segment reporting of Sampo Group is based on internal business areas and on the organisation-al structure. | ||||||
|
The segment results are reported as they are reported to the management. Segment information based on business | ||||||
|
areas represents the Group activities also geographically, because the Baltic banking is one of the business areas. | ||||||
|
|
|
|
|
|
|
|
|
Inter-segment pricing is based on market prices. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In the consolidated financial statements the inter-segment transactions, assets and liabilities have been eliminated. | ||||||
|
GROUP RESULTS AND ASSETS AND LIABILITIES BY SEGMENT FOR SIX MONTHS ENDED 30 JUNE 2006 |
|
|
|
|
|
|
|
|
EURm |
Private customers |
Corpo-rate and insti-tutional custo-mers |
Baltic banking |
Asset Manage-ment & Funds |
Other |
Elimi-nations |
Total |
|
|
|
|
|
|
|
|
|
|
Net interest income |
110.7 |
81.5 |
22.7 |
0.3 |
-37.4 |
2.4 |
180.2 |
|
Impairment on loans and receivables |
2.3 |
-7.6 |
0.6 |
|
0.0 |
|
-4.7 |
|
Other operating income |
46.7 |
76.4 |
12.4 |
27.6 |
76.1 |
-22.9 |
216.2 |
|
Total operating income |
155.1 |
165.4 |
34.5 |
27.9 |
38.7 |
-20.4 |
401.1 |
|
Total operating expenses |
102.6 |
62.9 |
23.8 |
10.2 |
28.5 |
-3.2 |
224.8 |
|
Profit before taxes |
52.5 |
102.6 |
10.7 |
17.7 |
10.2 |
-17.2 |
176.3 |
|
|
|
|
|
|
|
|
|
|
Total assets |
9,797.6 |
8,920.5 |
2,401.2 |
47.3 |
5,817.0 |
-1,368.8 |
25,614.8 |
|
Loans and receivables |
9,724.1 |
8,835.3 |
2,134.9 |
|
951.0 |
-999.6 |
20,645.7 |
|
Shares and participations |
5.1 |
2.3 |
|
|
8.2 |
|
15.5 |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
5,727.0 |
6,726.1 |
2,243.5 |
26.7 |
10,952.4 |
-1,174.5 |
24,501.2 |
|
Amounts owed to credit institutions and customers |
5,392.8 |
6,259.0 |
2,014.7 |
|
673.2 |
-999.7 |
13,339.9 |
|
|
|
|
|
|
|
|
|
|
Share of results of associates |
0.0 |
-0.1 |
|
|
0.5 |
|
0.3 |
|
Depreciation and amortisation |
1.9 |
6.1 |
2.0 |
0.4 |
11.6 |
-0.4 |
21.6 |
|
Investments |
1.9 |
0.3 |
0.9 |
0.1 |
14.3 |
|
17.5 |
|
On 30 December 2005 Sampo Bank plc acquired the investment service companies from Sampo plc; |
| |||
|
Mandatum Securities Ltd, Mandatum & Co Ltd, 3C Asset Management Ltd, Arvo Value Asset Management Ltd, | ||||
|
Mandatum Asset Management Ltd, Sampo Fund Management Ltd. |
|
|
|
|
|
GROUP RESULTS AND ASSETS AND LIABILITIES BY SEGMENT FOR SIX MONTHS ENDED 30 JUNE 2005 |
|
|
|
|
|
|
|
EURm |
Private customers |
Corporate and insti-tutional customers |
Baltic banking |
Other |
Elimi-nations |
Total |
|
|
|
|
|
|
|
|
|
Net interest income |
96.8 |
70.1 |
16.1 |
-15.7 |
|
167.4 |
|
Impairment on loans and receivables |
0.2 |
-8.3 |
1.1 |
0.0 |
|
-7.0 |
|
Other operating income |
38.2 |
64.5 |
9.8 |
31.2 |
-1.8 |
141.9 |
|
Total operating income |
134.7 |
143.0 |
24.8 |
15.6 |
-1.8 |
316.3 |
|
Total operating expenses |
96.5 |
58.7 |
17.9 |
24.8 |
-0.1 |
197.7 |
|
Profit before taxes |
38.2 |
84.3 |
6.9 |
-9.2 |
-1.7 |
118.5 |
|
|
|
|
|
|
|
|
|
Total assets |
7,968.3 |
8,046.4 |
1,476.2 |
4,769.2 |
-661.4 |
21,598.8 |
|
Loans and receivables |
7,914.1 |
7,962.7 |
1,161.2 |
827.1 |
-535.6 |
17,329.6 |
|
Shares and participations |
5.1 |
3.7 |
|
9.9 |
|
18.6 |
|
|
|
|
|
|
|
|
|
Total liabilities |
5,108.7 |
5,639.3 |
1,381.6 |
9,101.3 |
-562.8 |
20,668.1 |
|
Amounts owed to credit institutions and customers |
4,995.3 |
5,286.5 |
1,242.7 |
471.9 |
-535.6 |
11,460.8 |
|
|
|
|
|
|
|
|
|
Share of results of associates |
0.6 |
-0.1 |
|
0.7 |
|
1.2 |
|
Depreciation and amortisation |
2.3 |
4.8 |
1.8 |
10.1 |
0.0 |
19.0 |
|
Investments |
1.3 |
0.8 |
0.0 |
8.8 |
0.0 |
10.9 |
|
GROUP RESULTS AND ASSETS AND LIABILITIES BY SEGMENT FOR YEAR ENDED 2005 |
|
|
|
|
|
|
|
EURm |
Private customers |
Corporate and insti-tutional customers |
Baltic banking |
Other |
Elimi-nations |
Total |
|
|
|
|
|
|
|
|
|
Net interest income |
198.4 |
147.2 |
36.0 |
-38.7 |
0.2 |
343.0 |
|
Impairment on loans and receivables |
2.6 |
-6.9 |
1.4 |
-0.1 |
|
-2.9 |
|
Other operating income |
82.0 |
131.2 |
18.9 |
70.5 |
-2.5 |
300.1 |
|
Total operating income |
277.8 |
285.3 |
53.4 |
31.9 |
-2.3 |
646.1 |
|
Total operating expenses |
196.7 |
121.3 |
39.2 |
37.6 |
-1.0 |
393.7 |
|
Profit before taxes |
81.1 |
164.0 |
14.2 |
-5.7 |
-1.3 |
252.4 |
|
|
|
|
|
|
|
|
|
Total assets |
8,983.3 |
8,504.3 |
1,917.5 |
4,878.7 |
-1,076.9 |
23,206.8 |
|
Loans and receivables |
8,934.5 |
8,425.1 |
1,673.8 |
688.1 |
-808.9 |
18,912.5 |
|
Shares and participations |
5.1 |
2.7 |
|
11.5 |
|
19.2 |
|
|
|
|
|
|
|
|
|
Total liabilities |
5,712.5 |
6,078.4 |
1,784.4 |
9,504.6 |
-905.3 |
22,174.6 |
|
Amounts owed to credit institutions and customers |
5,515.9 |
5,710.0 |
1,600.7 |
318.6 |
-808.9 |
12,336.3 |
|
|
|
|
|
|
|
|
|
Share of results of associates |
0.6 |
1.2 |
|
1.4 |
|
3.1 |
|
Depreciation and amortisation |
4.4 |
10.2 |
3.5 |
21.3 |
0.0 |
39.3 |
|
Investments |
1.3 |
1.7 |
4.6 |
8.4 |
0.0 |
16.0 |
|
1 NET INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Interest income |
|
|
|
|
Loans and receivables |
401.9 |
315.2 |
665.0 |
|
Other interest income |
2.8 |
0.2 |
3.7 |
|
Total |
404.7 |
315.5 |
668.7 |
|
|
|
|
|
|
Interest expenses |
|
|
|
|
Amounts owed to credit institutions and customers |
-94.3 |
-68.4 |
-145.0 |
|
Debt securities in issue |
-130.2 |
-79.7 |
-180.5 |
|
Other interest expenses |
-0.1 |
0.0 |
-0.1 |
|
Total |
-224.5 |
-148.2 |
-325.6 |
|
|
|
|
|
|
Net interest income |
180.2 |
167.3 |
343.0 |
|
|
|
|
|
|
Net interest income in income statement, total |
|
|
|
|
In net interest income |
180.2 |
167.3 |
343.0 |
|
In net income from financial transactions |
30.2 |
26.8 |
54.8 |
|
In net income from investments |
0.8 |
0.6 |
0.4 |
|
Total |
211.1 |
194.7 |
398.3 |
|
2 NET INCOME FROM FINANCIAL TRANSACTIONS |
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Trading assets/liabilities |
|
|
|
|
Debt securities and interest rate derivatives |
27.0 |
-1.8 |
29.6 |
|
Equity securities and equity derivatives |
1.4 |
0.3 |
0.7 |
|
Other |
0.3 |
0.3 |
0.6 |
|
Total |
28.7 |
-1.2 |
30.9 |
|
|
|
|
|
|
Financial assets designated as at fair value through p/l |
|
|
|
|
Debt securities |
0.8 |
22.9 |
18.7 |
|
|
|
|
|
|
Foreign exchange dealing |
7.9 |
7.2 |
14.2 |
|
|
|
|
|
|
Net income from hedge accounting |
|
|
|
|
Change in fair value of hedging derivative instruments |
-43.4 |
-16.2 |
-19.5 |
|
Change in fair value of hedged items |
43.3 |
15.6 |
19.0 |
|
Total |
-0.1 |
-0.6 |
-0.5 |
|
|
|
|
|
|
Net income from financial transactions, total |
37.4 |
28.4 |
63.3 |
|
3 FEE AND COMMISSION INCOME AND EXPENSES |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Fee and commission income |
|
|
|
|
Lending |
20.5 |
20.1 |
39.2 |
|
Borrowing |
9.9 |
9.3 |
19.5 |
|
Payment transactions |
28.7 |
27.4 |
56.5 |
|
Asset management |
66.7 |
3.2 |
6.4 |
|
Investment banking |
16.7 |
- |
- |
|
Guarantees |
8.7 |
6.1 |
12.8 |
|
Other |
18.6 |
20.9 |
44.6 |
|
Total |
169.8 |
87.0 |
179.1 |
|
|
|
|
|
|
Fee and commission expenses |
-38.3 |
-11.6 |
-25.3 |
|
|
|
|
|
|
Net fee and commission income |
131.5 |
75.3 |
153.9 |
|
4 IMPAIRMENT ON LOANS AND RECEIVABLES |
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Loans and receivables |
|
|
|
|
Impairment losses |
-19.7 |
-9.2 |
-36.3 |
|
Reversal of impairment losses and recoveries |
24.3 |
16.2 |
39.2 |
|
|
|
|
|
|
Impairment on loans and receivables, total |
4.7 |
7.0 |
2.9 |
|
5 NET INCOME FROM INVESTMENTS |
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Financial assets |
|
|
|
|
Investment securities held-to-maturity |
0.6 |
0.5 |
1.2 |
|
Financial asset available-for-sale |
|
|
|
|
Debt securities |
0.1 |
0.1 |
4.2 |
|
Equity securities |
24.5 |
20.9 |
38.9 |
|
Total |
25.3 |
21.4 |
44.3 |
|
|
|
|
|
|
Other assets |
6.3 |
2.2 |
3.0 |
|
|
|
|
|
|
Net income from investments, total |
31.6 |
23.7 |
47.3 |
|
6 STAFF COSTS |
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Staff costs |
|
|
|
|
Wages and salaries |
-79.1 |
-72.7 |
-143.4 |
|
Pension costs |
-13.5 |
-10.4 |
-20.3 |
|
Other social security costs |
-9.5 |
-9.5 |
-17.1 |
|
|
|
|
|
|
Staff costs, total |
-102.2 |
-92.6 |
-180.8 |
|
7 FINANCIAL ASSETS AND LIABILITIES AT FAIR VALUE THROUGH P/L
|
6/2006 |
6/2006 |
12/2005 |
12/2005 |
6/2005 |
6/2005 |
|
|
Assets |
Liabilities |
Assets |
Liabilities |
Assets |
Liabilities |
|
|
|
|
|
|
|
|
|
Assets/liabilities held for trading |
1,434.3 |
16.8 |
1,261.8 |
- |
1,440.4 |
269.5 |
|
Derivative financial instruments (note 8) |
488.3 |
494.0 |
506.2 |
463.7 |
557.2 |
581.0 |
|
Financial assets designated as at fair value through p/l |
626.6 |
- |
641.4 |
- |
695.9 |
- |
|
Financial assets and liabilities at fair value through p/l, total |
2,549.3 |
510.8 |
2,409.4 |
463.7 |
2,693.5 |
850.5 |
|
8 DERIVATIVE FINANCIAL INSTRUMENTS |
|
| ||||
|
|
|
|
|
|
|
|
|
|
6/2006 |
|
|
12/2005 |
|
|
|
|
|
Fair value |
|
|
Fair value |
|
|
Derivatives held for trading |
Contract/ notional amount |
Assets |
Liabilities |
Contract/ notional amount |
Assets |
Liabilities |
|
Interest rate derivatives |
48,159.0 |
145.6 |
152.0 |
40,130.6 |
173.7 |
189.9 |
|
Foreign,exchange derivatives |
7,425.7 |
69.2 |
69.3 |
8,483.5 |
97.5 |
115.0 |
|
Equity derivatives |
22.7 |
4.0 |
4.3 |
7.6 |
2.7 |
2.7 |
|
Other derivatives |
836.9 |
74.4 |
73.2 |
381.8 |
20.7 |
19.9 |
|
Total derivatives held for trading |
56,444.4 |
293.2 |
298.8 |
49,003.6 |
294.7 |
327.5 |
|
|
|
|
|
|
|
|
|
Derivatives held for hedging |
|
|
|
|
|
|
|
Derivatives designated as fair value hedges |
4,404.5 |
195.1 |
195.1 |
3,983.6 |
210.3 |
136.3 |
|
Derivatives designated as cash flow hedges |
13.0 |
0.1 |
- |
170.0 |
1.1 |
0.0 |
|
Total derivatives held for hedging |
4,417.5 |
195.1 |
195.1 |
4,153.6 |
211.5 |
136.3 |
|
|
|
|
|
|
|
|
|
Total derivative financial instruments |
60,861.8 |
488.3 |
494.0 |
53,157.2 |
506.2 |
463.8 |
|
|
|
|
|
|
|
|
|
|
6/2005 |
|
|
| ||
|
|
|
Fair value |
|
|
| |
|
Derivatives held for trading |
Contract/ notional amount |
Assets |
Liabilities |
|
|
|
|
Interest rate derivatives |
51,097.1 |
221.9 |
259.5 |
|
|
|
|
Foreign exchange derivatives |
8,246.9 |
124.6 |
147.1 |
|
|
|
|
Equity derivatives |
7.1 |
1.2 |
1.2 |
|
|
|
|
Other derivatives |
219.2 |
14.1 |
13.6 |
|
|
|
|
Total derivatives held for trading |
59,570.2 |
361.9 |
421.4 |
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives held for hedging |
|
|
|
|
|
|
|
Derivatives designated as fair value hedges |
2,452.8 |
191.5 |
159.6 |
|
|
|
|
Derivatives designated as cash flow hedges |
234.1 |
3.7 |
- |
|
|
|
|
Total derivatives held for hedging |
2,686.9 |
195.3 |
159.6 |
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative financial instruments |
62,257.1 |
557.2 |
581.0 |
|
|
|
|
9 LOANS AND RECEIVABLES |
|
|
|
|
|
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Loans and advances to credit institutions |
|
|
|
|
By type of loan |
|
|
|
|
Deposits |
392.3 |
118.6 |
243.5 |
|
Reverse repos |
17.0 |
- |
270.0 |
|
Other loans |
233.6 |
309.7 |
203.2 |
|
Total |
642.8 |
428.3 |
716.7 |
|
|
|
| |
|
Loans and advances to customers |
|
|
|
|
By type of loan |
|
|
|
|
Home loans |
8,913.4 |
8,157.9 |
7,114.7 |
|
Consumer loans |
1,188.5 |
1,102.6 |
1,014.8 |
|
Other retail loans |
1,257.9 |
1,110.9 |
927.8 |
|
Finance lease assets |
846.6 |
766.2 |
637.1 |
|
Money market loans |
15.0 |
15.0 |
15.0 |
|
Other commercial loans |
7,797.1 |
7,349.2 |
6,918.6 |
|
Allowance for impairment |
-15.6 |
-17.7 |
-14.7 |
|
Total |
20,002.9 |
18,484.2 |
16,613.3 |
|
|
|
|
|
|
Total loans and receivables |
20,645.7 |
18,912.5 |
17,330.0 |
|
10 INVESTMENTS |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Financial assets |
|
|
|
|
Investments held-to-maturity |
43.4 |
45.9 |
41.7 |
|
Financial assets available-for-sale |
21.7 |
13.6 |
16.6 |
|
Total |
65.1 |
59.5 |
58.3 |
|
|
|
|
|
|
Other assets |
|
|
|
|
Investment property |
0.8 |
0.8 |
0.8 |
|
Investments in associates |
15.5 |
19.2 |
18.6 |
|
Total |
16.3 |
20.0 |
19.4 |
|
|
|
|
|
|
The fair value of the investment property is EURm 1 |
|
|
|
|
11 INTANGIBLE ASSETS |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Goodwill |
5.5 |
5.5 |
5.5 |
|
Other intangible assets |
64.4 |
61.0 |
66.6 |
|
Total |
69.9 |
66.5 |
72.1 |
|
12 AMOUNTS OWED TO CREDIT INSTITUTIONS AND CUSTOMERS |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Amounts owed to credit institutions |
|
|
|
|
Deposits from credit insitutions |
648.1 |
664.4 |
235.3 |
|
Other liabilities owed to credit institutions |
376.2 |
202.2 |
480.0 |
|
Total |
1,024.3 |
866.6 |
715.3 |
|
|
|
|
|
|
Amounts owed to customers |
|
|
|
|
Deposits |
|
|
|
|
Demand deposits |
2,755.2 |
2,856.3 |
2,627.8 |
|
Savings accounts |
1,278.4 |
1,074.7 |
1,030.5 |
|
Current accounts |
4,763.5 |
3,715.9 |
3,363.6 |
|
Money market deposits |
994.2 |
1,121.9 |
1,499.7 |
|
Other time deposits |
2,494.3 |
2,673.1 |
2,200.3 |
|
Total deposits |
12,285.6 |
11,441.8 |
10,721.9 |
|
Other liabilities |
|
|
|
|
Other liabilities |
30.0 |
27.9 |
23.6 |
|
Total amounts owed to customers |
12,315.6 |
11,469.7 |
10,745.5 |
|
|
|
|
|
|
Total amounts owed to credit institutions and customers |
13,339.9 |
12,336.3 |
11,460.8 |
|
13 DEBT SECURITIES IN ISSUE |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Debt securities in issue |
|
|
|
|
Certificates of deposit |
3,271.5 |
3,383.9 |
3,498.8 |
|
Bonds and notes |
5,406.1 |
4,237.5 |
3,092.9 |
|
Total |
8,677.6 |
7,621.4 |
6,591.7 |
|
|
|
|
|
|
Subordinated debt securities |
|
|
|
|
Capital securities |
346.2 |
351.7 |
234.5 |
|
Debentures |
599.1 |
399.2 |
398.9 |
|
Perpetuals |
82.6 |
89.0 |
86.8 |
|
Total |
1,028.0 |
839.9 |
720.2 |
|
|
|
|
|
|
Total debt securities in issue |
9,705.6 |
8,461.3 |
7,311.9 |
|
14 CONTINGENT LIABILITIES AND COMMITMENTS |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Off-balance sheet items |
|
|
|
|
Guarantees |
2,616.9 |
2,811.2 |
2,704.6 |
|
Undrawn loans, overdraft facilities and other commitments to lend |
4,205.9 |
4,061.9 |
4,433.2 |
|
- original maturity less than one year |
834.9 |
641.7 |
1,069.4 |
|
- original maturity more than one year |
3,371.0 |
3,420.2 |
3,363.9 |
|
Other irrevocable commitments |
1.1 |
4.5 |
0.8 |
|
Total |
6,823.8 |
6,877.6 |
7,138.6 |
|
Assets pledged as collateral for liabilities or contingent liabilities |
|
|
|
|
|
|
|
|
6/2006 |
6/2006 |
12/2005 |
12/2005 |
6/2005 |
6/2005 |
|
Assets pledged as collateral |
Assets pledged |
Liabilities/ commit- ments |
Assets pledged |
Liabilities/ commit- ments |
Assets pledged |
Liabilities/ commit- ments |
|
Financial assets at fair value through p/l |
|
|
|
|
|
|
|
- Trading securities |
1,591.5 |
1,009.2 |
1,593.2 |
1,038.4 |
1,495.9 |
999.5 |
|
Loans and receivables |
|
|
|
|
|
|
|
- Security deposits |
1,178.5 |
1,734.1 |
1,180.2 |
1,750.7 |
101.8 |
786.8 |
|
Total |
2,770.0 |
2,743.4 |
2,773.4 |
2,789.1 |
1,597.7 |
1,786.4 |
|
|
|
|
|
|
|
|
|
Non-cancellable operating leases |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
Minimum lease payments under non-cancellable operating leases |
|
|
|
|
|
|
|
not later than one year |
21.0 |
21.2 |
20.1 |
|
|
|
|
later than one year and not later than five years |
49.9 |
53.5 |
51.9 |
|
|
|
|
later than five years |
39.8 |
43.1 |
46.8 |
|
|
|
|
Total |
110.6 |
117.8 |
118.8 |
|
|
|