|
KEY FIGURES |
|
|
|
|
EUR m |
1-6/2006 |
1-6/2005 |
Change |
|
Profit before taxes |
|
|
|
|
Banking |
178 |
136 |
+42 |
|
P&C insurance |
186 |
376 |
-190 |
|
Life insurance |
216 |
145 |
+71 |
|
Other |
-34 |
-24 |
-10 |
|
Group profit before taxes |
558 |
632 |
-74 |
|
|
|
|
|
|
Earnings per share, EUR |
0.71 |
0.81 |
-0.10 |
|
Earnings per share (incl. change in fair value reserve) EUR |
0.56 |
0.98 |
-0.42 |
|
Net asset value per share, EUR * ) |
7.64 |
6.74 |
+0.90 |
|
Average number of staff (FTE) |
11,592 |
11,749 |
-157 |
|
Group solvency ratio, % |
203.6 |
196.5 |
+7.1 |
|
RoEC, % |
19.3 |
34.7 |
-15.4 |
|
RoE, % |
15.2 |
30.3 |
-15.1 |
If P&C Insurance Holding Ltd is planning to upgrade its presence and broadening its services in Russia by establishing a P&C insurance company in St. Petersburg. If has a representative office in St. Petersburg since 1995.
The Annual General Meeting adopted the financial accounts and discharged those accountable from liability. The firm of authorised public accountants, Ernst & Young Oy, was re-elected Auditor.
The Annual General Meeting approved on 5 April 2006 a new "Sampo 2006" equity-based incentive plan. The "Sampo 2006" equity-based incentive plan applies to senior executive management of Sampo plc or its subsidiaries as decided by Sampo's Board of Directors and to Sampo's President and CEO. Within the share-based incentive scheme, the maximum number of Sampo's A shares distributable as a reward is 1,500,000. On 11 May 2006 the Board decided on the persons to be included in the share-based incentive system and on the allocation of shares. The Board also confirmed the performance criteria.
|
Rated company |
Moody's |
Standard and Poor's |
|
Sampo plc |
Baa1 |
not rated |
|
Sampo Bank plc |
A1/P-1 |
A/A-1 |
|
AS Sampo Pank (Estonia) |
A2*/P1 |
not rated |
|
If P&C Insurance Co. Ltd (Finland) |
A2 |
A |
|
If P&C Insurance Ltd (Sweden) |
A2 |
A |
|
* Long-term bank deposit rating |
|
|
|
SAMPO GROUP SOLVENCY |
30.6.2006 |
31.12.2005 |
30.6.2005 |
|
EUR m |
|
|
|
|
Group capital |
4,323.1 |
4,348.1 |
3,824.9 |
|
Sectoral items |
2,845.8 |
2,733.1 |
2,430.7 |
|
Intangibles and sectoral deductibles |
-1,935.8 |
-2,254.5 |
-1,764.6 |
|
Other sectoral non-transferable items |
-482.7 |
-493.8 |
-261.8 |
|
Group's own funds, total |
4,750.4 |
4,332.9 |
4,229.2 |
|
|
|
|
|
|
Minimum requirements for own funds, total |
2,333.7 |
2,209.3 |
2,152.7 |
|
|
|
|
|
|
Group solvency |
2,416.7 |
2,123.6 |
2,076.5 |
|
|
|
|
|
|
Group solvency ratio |
|
|
|
|
(Own funds % of minimum requirements) |
203.6 % |
196.1 % |
196.5 % |
|
Results |
|
1-6/2006 |
1-6/2005 |
Change |
|
EUR m |
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
180 |
168 |
+12 |
|
Net income from financial transactions |
|
37 |
29 |
+8 |
|
Net fee and commission income |
|
132 |
107 |
+25 |
|
Other operating income |
|
52 |
45 |
+7 |
|
Total operating expenses |
|
-223 |
-212 |
-11 |
|
Profit (loss) before taxes |
|
178 |
136 |
+42 |
|
|
|
|
|
|
|
Key figures |
|
|
|
|
|
Cost to income ratio *) |
% |
56.2 |
61.8 |
-5.6 |
|
Return on equity |
% |
26.1 |
20.1 |
+6.0 |
|
Average number of staff (FTE) |
|
4,340 |
4,141 |
+199 |
|
|
|
|
|
|
|
*) Fees and commissions net |
|
|
|
|
|
|
|
|
|
|
|
Results |
|
1-6/2006 |
1-6/2005 |
Change |
|
EUR m |
|
|
|
|
|
|
|
|
|
|
|
Insurance premiums earned |
|
1,868 |
1,826 |
+42 |
|
Net income from investments |
|
36 |
250 |
-214 |
|
Claims incurred |
|
-1,270 |
-1,245 |
-25 |
|
Other expenses |
|
-459 |
-465 |
+6 |
|
Profit (loss) before taxes |
|
186 |
376 |
-190 |
|
|
|
|
|
|
|
Key figures |
|
|
|
|
|
|
|
|
|
|
|
Combined ratio |
% |
91.7 |
92.9 |
-1.2 |
|
Risk ratio |
% |
68.0 |
68.2 |
-0.2 |
|
Cost ratio |
% |
23.7 |
24.7 |
-1.0 |
|
Expense ratio |
% |
17.3 |
18.1 |
-0.8 |
|
Return on equity |
% |
11.3 |
23.8 |
-12.5 |
|
Average number of staff (FTE) |
|
6,457 |
6,641 |
-184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Results |
|
1-6/2006 |
1-6/2005 |
Change |
|
EUR m |
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
303 |
313 |
-10 |
|
Net income from investments |
|
299 |
286 |
+13 |
|
Claims incurred |
|
-267 |
-294 |
+27 |
|
Change in liabilities for inv. and ins. contracts |
|
-89 |
-134 |
+45 |
|
Other expenses |
|
-30 |
-27 |
-3 |
|
Profit (loss) before taxes |
|
216 |
145 |
+71 |
|
|
|
|
|
|
|
Key figures |
|
|
|
|
|
|
|
|
|
|
|
Expense ratio |
% |
107.5 |
106.4 |
+1.1 |
|
Return on equity |
% |
17.3 |
51.7 |
-34.4 |
|
Average number of staff (FTE) |
|
359 |
370 |
-11 |
|
|
|
|
|
|
Results |
1-6/2006 |
1-6/2005 |
Change |
|
EUR m |
|
|
|
|
|
|
|
|
|
Total operating income |
17 |
27 |
-10 |
|
Total operating expenses |
-51 |
-51 |
+1 |
|
Profit (loss) before taxes |
-34 |
-24 |
-9 |
|
GROUP FINANCIAL REVIEW |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL HIGHLIGHTS |
|
1-6/
2006 |
1-6/
2005 |
1-12/
2005 |
|
|
|
|
|
|
|
GROUP |
|
|
|
|
|
Revenue |
EURm |
3,336 |
3,382 |
6,843 |
|
Profit before taxes |
EURm |
558 |
632 |
1,295 |
|
% of revenue |
% |
16.7 |
18.7 |
18.9 |
|
Return on equity (at fair value) |
% |
15.2 |
30.3 |
28.4 |
|
Return on assets (at fair value) |
% |
2.8 |
4.3 |
4.4 |
|
Equity/assets ratio |
% |
9.4 |
9.1 |
10.1 |
|
RoEC |
% |
19.3 |
34.7 |
30.2 |
|
Group solvency ¹) |
EURm |
2,417 |
2,077 |
2,124 |
|
Group solvency ratio |
% |
203.6 |
196.5 |
196.1 |
|
Average number of staff |
|
11,592 |
11,749 |
11,730 |
|
|
|
|
|
|
|
BANKING AND INVESTMENT SERVICES |
|
|
|
|
|
Revenue |
EURm |
654 |
505 |
1,105 |
|
Net interest income |
EURm |
211 |
195 |
398 |
|
Profit before taxes |
EURm |
178 |
136 |
316 |
|
% of revenue |
% |
27.3 |
26.9 |
28.6 |
|
Cost to income ratio |
% |
56.2 |
61.8 |
57.3 |
|
Return on equity (at fair value) |
% |
26.1 |
20.1 |
23.1 |
|
Average number of staff |
|
4,340 |
4,141 |
4,201 |
|
|
|
|
|
|
|
PROPERTY & CASUALTY INSURANCE |
|
|
|
|
|
Revenue |
EURm |
2,021 |
2,215 |
4,398 |
|
Premiums written before reinsurers' share |
EURm |
2,475 |
2,430 |
3,962 |
|
Premiums earned |
EURm |
1,868 |
1,826 |
3,709 |
|
Profit before taxes |
EURm |
186 |
376 |
800 |
|
% of revenue |
% |
9.2 |
17.0 |
18.2 |
|
Return on equity (at current value) |
% |
11.3 |
23.8 |
24.1 |
|
Risk ratio ²) |
% |
68.0 |
68.2 |
66.2 |
|
Cost ratio ²) |
% |
23.7 |
24.7 |
24.3 |
|
Loss ratio ²) |
% |
75.9 |
76.1 |
74.1 |
|
Loss ratio before unwinding of discount ²) |
% |
74.4 |
74.7 |
72.7 |
|
Expense ratio ²) |
% |
17.3 |
18.1 |
17.8 |
|
Combined ratio |
% |
93.1 |
94.3 |
91.9 |
|
Combined ratio before unwinding of discount |
% |
91.7 |
92.9 |
90.5 |
|
Average number of staff |
|
6,457 |
6,641 |
6,592 |
|
|
|
|
|
|
|
LIFE INSURANCE |
|
|
|
|
|
Revenue |
EURm |
606 |
612 |
1,240 |
|
Premiums written before reinsurers' share |
EURm |
309 |
326 |
655 |
|
Profit before taxes |
EURm |
216 |
145 |
234 |
|
% of revenue |
% |
35.6 |
23.7 |
18.8 |
|
Return on equity (at current value) |
% |
17.3 |
51.7 |
39.0 |
|
Expense ratio |
% |
107.5 |
106.4 |
93.4 |
|
Average number of staff |
|
359 |
370 |
370 |
|
|
|
|
|
|
|
OTHER BUSINESS |
|
|
|
|
|
Profit before taxes |
EURm |
-34 |
-24 |
-49 |
|
Average number of staff |
|
436 |
597 |
567 |
|
|
|
|
|
|
|
PER SHARE KEY FIGURES |
|
|
|
|
|
Earnings per share |
EUR |
0.71 |
0.81 |
1.68 |
|
Earnings per share, incl. change in fair value reserve |
EUR |
0.56 |
0.98 |
1.97 |
|
Diluted earnings per share ³) |
EUR |
0.70 |
0.79 |
1.65 |
|
Equity per share |
EUR |
7.61 |
6.71 |
7.65 |
|
Net asset value per share |
EUR |
7.64 |
6.74 |
7.67 |
|
Adjusted share price, high |
EUR |
17.99 |
12.92 |
14.95 |
|
Adjusted share price, low |
EUR |
13.84 |
9.83 |
9.83 |
|
Market capitalisation |
EURm |
8,431 |
7,010 |
8,312 |
|
GROUP QUARTERLY INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
4-6/
2006 |
1-3/
2006 |
10-12/
2005 |
7-9/
2005 |
4-6/
2005 |
|
|
|
|
|
|
|
|
Net interest income |
86 |
73 |
86 |
76 |
78 |
|
Net income from financial transactions |
19 |
19 |
17 |
24 |
12 |
|
Net fee and commission income |
63 |
60 |
50 |
57 |
51 |
|
Impairment losses on loans and receivables |
5 |
2 |
-4 |
-1 |
3 |
|
Insurance premiums |
1,077 |
1,094 |
1,161 |
1,058 |
1,104 |
|
Net income from investments |
13 |
367 |
203 |
320 |
356 |
|
Other operating income |
14 |
13 |
40 |
11 |
10 |
|
Total operating income |
1,278 |
1,627 |
1,552 |
1,546 |
1,614 |
|
|
|
|
|
|
|
|
Claims incurred |
-746 |
-791 |
-710 |
-765 |
-736 |
|
Change in liabilities for insurance and investment contracts |
45 |
-135 |
-186 |
-70 |
-125 |
|
Staff costs |
-162 |
-171 |
-201 |
-161 |
-171 |
|
Other operating expenses |
-196 |
-192 |
-167 |
-176 |
-179 |
|
Total operating expenses |
-1,059 |
-1,288 |
-1,264 |
-1,172 |
-1,211 |
|
|
|
|
|
|
|
|
Profit before taxes from continuing operations |
219 |
339 |
287 |
374 |
403 |
|
|
|
|
|
|
|
|
Profit before taxes from discontinued operations |
- |
- |
1 |
0 |
-1 |
|
|
|
|
|
|
|
|
Profit before taxes |
219 |
339 |
288 |
374 |
403 |
|
|
|
|
|
|
|
|
Taxes |
-63 |
-81 |
-63 |
-102 |
-110 |
|
Profit for the period |
156 |
258 |
225 |
273 |
293 |
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
Equity holders of parent company |
154 |
248 |
222 |
270 |
288 |
|
Minority interests |
2 |
9 |
3 |
3 |
5 |
|
CONSOLIDATED INCOME STATEMENT, IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Note |
1-6/
2006 |
1-6/
2005 |
Change |
1-12/
2005 |
|
|
|
|
|
|
|
|
Net interest income |
1 |
159 |
153 |
7 |
315 |
|
Net income from financial transactions |
2 |
38 |
30 |
8 |
71 |
|
Net fee and commission income |
3 |
123 |
96 |
27 |
203 |
|
Impairment losses on loans and receivables |
4 |
6 |
7 |
-1 |
1 |
|
Insurance premiums |
5 |
2,171 |
2,139 |
32 |
4,358 |
|
Net income from investments |
6 |
380 |
561 |
-181 |
1,084 |
|
Other operating income |
|
27 |
21 |
6 |
72 |
|
Total operating income |
|
2,905 |
3,006 |
-101 |
6,104 |
|
|
|
|
|
|
|
|
Claims incurred |
|
-1,536 |
-1,539 |
2 |
-3,014 |
|
Change in liabilities for insurance and investment contracts |
|
-89 |
-134 |
45 |
-390 |
|
Staff costs |
7 |
-333 |
-343 |
10 |
-706 |
|
Other operating expenses |
|
-388 |
-357 |
-31 |
-700 |
|
Total operating expenses |
|
-2,347 |
-2,373 |
26 |
-4,809 |
|
|
|
|
|
|
|
|
Profit before taxes from continuing operations |
|
558 |
633 |
-76 |
1,295 |
|
|
|
|
|
|
|
|
Profit before taxes from discontinued operations |
|
- |
-1 |
1 |
- |
|
|
|
|
|
|
|
|
Profit before taxes |
|
558 |
632 |
-74 |
1,295 |
|
|
|
|
|
|
|
|
Taxes |
|
-144 |
-167 |
23 |
-332 |
|
Profit for the period |
|
414 |
465 |
-51 |
963 |
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
Equity holders of parent company |
|
403 |
457 |
|
949 |
|
Minority interests |
|
11 |
8 |
|
14 |
|
|
|
|
|
|
|
|
Earning per share (eur) |
|
|
|
|
|
|
Basic |
|
0.71 |
0.81 |
|
1.68 |
|
Diluted |
|
0.70 |
0.79 |
|
1.65 |
|
CONSOLIDATED BALANCE SHEET, IFRS |
|
|
|
|
|
|
|
|
|
|
|
EURm |
Note |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
Cash and balances at central banks |
|
1,902 |
1,665 |
1,243 |
|
Financial assets at fair value through p/l |
8, 9 |
2,707 |
2,537 |
3,127 |
|
Loans and receivables |
10 |
20,648 |
18,919 |
17,353 |
|
Investments |
11 |
15,641 |
15,312 |
14,677 |
|
Investments related to unit-linked contracts |
12 |
1,451 |
1,262 |
1,050 |
|
Reinsurers' share of insurance liabilities |
|
599 |
558 |
722 |
|
Intangible assets |
13 |
848 |
843 |
850 |
|
Property, plant and equipment |
|
135 |
135 |
233 |
|
Other assets |
|
2,075 |
1,580 |
2,756 |
|
Tax assets |
|
182 |
173 |
182 |
|
Assets classified as held for sale |
|
- |
- |
87 |
|
Total assets |
|
46,187 |
42,985 |
42,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Financial liabilities at fair value through p/l |
8, 9 |
687 |
649 |
1,265 |
|
Amounts owed to credit institutions and customers |
14 |
12,765 |
12,260 |
11,329 |
|
Debt securities in issue |
15 |
10,736 |
9,647 |
8,634 |
|
Liabilities for insurance and investment contracts |
16 |
13,279 |
12,623 |
12,874 |
|
Liabilities for unit-linked insurance and investment contracts |
17 |
1,446 |
1,262 |
1,046 |
|
Other liabilities |
|
2,371 |
1,650 |
2,793 |
|
Tax liabilities |
|
581 |
545 |
474 |
|
Liabilities directly associated with assets classified as held for sale |
|
- |
- |
17 |
|
Total liabilities |
|
41,864 |
38,637 |
38,432 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Share capital |
|
95 |
96 |
96 |
|
Reserves |
|
1,733 |
1,814 |
1,737 |
|
Retained earnings |
|
2,473 |
2,412 |
1,992 |
|
Equity attributable to parent company's equityholders |
|
4,301 |
4,322 |
3,825 |
|
Minority interests |
|
22 |
26 |
23 |
|
Total equity |
|
4,323 |
4,348 |
3,848 |
|
|
|
|
|
|
|
Total equity and liabilities |
|
46,187 |
42,985 |
42,280 |
|
STATEMENT OF CHANGES IN EQUITY, IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Share capital |
Share premium account |
Legal reserve |
Fair value reserve |
Retained earnings |
Total |
Minority interests |
Total |
|
|
|
|
|
|
|
|
|
|
|
Equity at 1 Jan. 2005 |
95 |
1,019 |
370 |
233 |
1,723 |
3,440 |
26 |
3,465 |
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
- recognised in equity during the period |
|
|
|
5 |
|
5 |
|
5 |
|
- recognised in p/l |
|
|
|
-8 |
|
-8 |
|
-8 |
|
Financial assets available-for-sale |
|
|
|
|
|
|
|
|
|
- change in fair value |
|
|
|
207 |
|
207 |
|
207 |
|
- recognised in p/l |
|
|
|
-107 |
|
-107 |
|
-107 |
|
Exchange rate translation difference |
|
|
|
|
-65 |
-65 |
|
-65 |
|
Profit for the period |
|
|
|
|
457 |
457 |
8 |
465 |
|
Total income and expenses recognised for the period |
|
|
|
97 |
392 |
489 |
8 |
498 |
|
Dividends |
|
|
|
|
-113 |
-113 |
-11 |
-124 |
|
Subscription for shares with options |
1 |
17 |
|
|
|
18 |
|
18 |
|
Repurchase of own shares |
|
|
|
|
-9 |
-9 |
|
-9 |
|
Equity at 30 June 2005 |
96 |
1,036 |
370 |
331 |
1,992 |
3,825 |
23 |
3,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity at 1 Jan. 2006 |
96 |
1,048 |
370 |
396 |
2,412 |
4,322 |
26 |
4,348 |
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
- recognised in equity during the period |
|
|
|
0 |
|
0 |
|
0 |
|
- recognised in p/l |
|
|
|
-1 |
|
-1 |
|
-1 |
|
Financial assets available-for-sale |
|
|
|
|
|
|
|
|
|
- change in fair value |
|
|
|
36 |
|
36 |
|
36 |
|
- recognised in p/l |
|
|
|
-121 |
|
-121 |
|
-121 |
|
Exchange rate translation difference |
|
|
|
|
34 |
34 |
|
34 |
|
Profit for the period |
|
|
|
|
403 |
403 |
11 |
414 |
|
Total income and expenses recognised for the period |
|
|
|
-85 |
436 |
351 |
11 |
362 |
|
Subscription for shares with options |
0 |
2 |
|
|
|
2 |
|
2 |
|
Repurchase of own shares |
-1 |
1 |
|
|
-50 |
-48 |
|
-48 |
|
Recognition of undrawn dividends |
|
|
|
|
13 |
13 |
|
13 |
|
Dividends |
|
|
|
|
-339 |
-339 |
-15 |
-354 |
|
Equity at 30 June 2006 |
95 |
1,051 |
370 |
311 |
2,473 |
4,301 |
22 |
4,323 |
|
CASH FLOW STATEMENT, IFRS |
|
|
|
|
|
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of the period |
1,787 |
1,254 |
1,254 |
|
Cash flows from/used in operating activities |
-1,042 |
-319 |
-1,147 |
|
Cash flows from/used in investing activities |
-19 |
-92 |
75 |
|
Cash flows from/used in financing activities |
1,294 |
651 |
1,605 |
|
Cash and cash equivalents at the end of the period |
2,020 |
1,493 |
1,787 |
|
EURm |
Banking and investment |
P&C insurance |
Life insurance |
Other |
Elimina-tion |
Group |
|
|
|
|
|
|
|
|
|
Net interest income |
180 |
|
|
-25 |
4 |
159 |
|
Net income from financial transactions |
37 |
|
|
1 |
|
38 |
|
Net fee and commission income |
132 |
|
|
0 |
-8 |
123 |
|
Impairment losses on loans and receivables |
5 |
|
|
2 |
|
6 |
|
Insurance premiums |
|
1,868 |
303 |
|
|
2,171 |
|
Net income from investments |
31 |
36 |
299 |
11 |
3 |
380 |
|
Other operating income |
16 |
11 |
0 |
30 |
-29 |
27 |
|
Total operating income |
401 |
1,915 |
602 |
17 |
-30 |
2,905 |
|
|
|
|
|
|
|
|
|
Claims incurred |
|
-1,270 |
-267 |
|
|
-1,536 |
|
Change in liabilities for insurance and investment contracts |
|
|
-89 |
|
|
-89 |
|
Staff costs |
-102 |
-203 |
-11 |
-20 |
3 |
-333 |
|
Other operating expenses |
-121 |
-256 |
-19 |
-31 |
39 |
-388 |
|
Total operating expenses |
-223 |
-1,729 |
-386 |
-51 |
42 |
-2,347 |
|
net income between the segments |
13 |
9 |
7 |
-29 |
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes |
178 |
186 |
216 |
-34 |
12 |
558 |
|
|
|
|
|
|
|
|
|
Taxes |
|
|
|
|
|
-144 |
|
Profit for the period |
|
|
|
|
|
414 |
|
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
|
Equity holders of parent company |
|
|
|
|
|
403 |
|
Minority interests |
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED INCOME STATEMENT BY SEGMENT FOR SIX MONTHS ENDED 30 JUNE 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Banking and investment |
P&C insurance |
Life insurance |
Other |
Elimina-tion |
Group |
|
|
|
|
|
|
|
|
|
Net interest income |
168 |
|
|
-20 |
5 |
153 |
|
Net income from financial transactions |
29 |
|
|
0 |
|
30 |
|
Net fee and commission income |
107 |
|
|
-1 |
-11 |
96 |
|
Impairment losses on loans and receivables |
7 |
|
|
|
|
7 |
|
Insurance premiums |
|
1,826 |
313 |
|
|
2,139 |
|
Net income from investments |
24 |
250 |
286 |
7 |
-6 |
561 |
|
Other operating income |
14 |
10 |
2 |
40 |
-45 |
21 |
|
Total operating income |
349 |
2,086 |
601 |
27 |
-56 |
3,006 |
|
|
|
|
|
|
|
|
|
Claims incurred |
|
-1,245 |
-294 |
|
|
-1,539 |
|
Change in liabilities for insurance and investment contracts |
|
|
-134 |
|
|
-134 |
|
Staff costs |
-101 |
-211 |
-11 |
-23 |
3 |
-343 |
|
Other operating expenses |
-110 |
-254 |
-16 |
-28 |
53 |
-357 |
|
Total operating expenses |
-212 |
-1,710 |
-455 |
-51 |
56 |
-2,373 |
|
net income between the segments |
11 |
20 |
12 |
-43 |
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes from continuing operations |
137 |
376 |
145 |
-24 |
- |
633 |
|
|
|
|
|
|
|
|
|
Profit before taxes from discontinued operations |
-1 |
|
0 |
|
|
-1 |
|
|
|
|
|
|
|
|
|
Profit before taxes |
136 |
376 |
145 |
-24 |
- |
632 |
|
|
|
|
|
|
|
|
|
Taxes |
|
|
|
|
|
-167 |
|
Profit for the period |
|
|
|
|
|
465 |
|
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
|
Equity holders of parent company |
|
|
|
|
|
457 |
|
Minority interests |
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED INCOME STATEMENT BY SEGMENT FOR YEAR ENDED 31 DECEMBER 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Banking and investment |
P&C insurance |
Life insurance |
Other |
Elimina-tion |
Group |
|
|
|
|
|
|
|
|
|
Net interest income |
346 |
|
|
-39 |
8 |
315 |
|
Net income from financial transactions |
65 |
|
|
0 |
6 |
71 |
|
Net fee and commission income |
221 |
|
|
-1 |
-17 |
203 |
|
Impairment losses on loans and receivables |
3 |
|
|
-2 |
|
1 |
|
Insurance premiums |
|
3,709 |
649 |
|
|
4,358 |
|
Net income from investments |
46 |
460 |
586 |
15 |
-23 |
1,084 |
|
Other operating income |
60 |
18 |
2 |
76 |
-84 |
72 |
|
Total operating income |
740 |
4,187 |
1,238 |
49 |
-111 |
6,104 |
|
|
|
|
|
|
|
|
|
Claims incurred |
|
-2,457 |
-557 |
|
|
-3,014 |
|
Change in liabilities for insurance and investment contracts |
|
|
-390 |
|
|
-390 |
|
Staff costs |
-200 |
-447 |
-20 |
-44 |
5 |
-706 |
|
Other operating expenses |
-224 |
-484 |
-37 |
-55 |
100 |
-700 |
|
Total operating expenses |
-425 |
-3,387 |
-1,004 |
-98 |
105 |
-4,809 |
|
net income between the segments |
28 |
35 |
18 |
-81 |
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes from continuing operations |
316 |
800 |
234 |
-49 |
-6 |
1,295 |
|
|
|
|
|
|
|
|
|
Profit before taxes from discontinued operations |
0 |
|
0 |
|
|
0 |
|
|
|
|
|
|
|
|
|
Profit before taxes |
316 |
800 |
234 |
-49 |
-6 |
1,295 |
|
|
|
|
|
|
|
|
|
Taxes |
|
|
|
|
|
-332 |
|
Profit for the period |
|
|
|
|
|
963 |
|
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
|
Equity holders of parent company |
|
|
|
|
|
949 |
|
Minority interests |
|
|
|
|
|
14 |
|
EURm |
Banking and investment |
P&C insurance |
Life insurance |
Other |
Elimina-tion |
Group |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Cash and balances at central banks |
1,658 |
327 |
49 |
|
-133 |
1,902 |
|
Financial assets at fair value through p/l |
2,549 |
150 |
24 |
0 |
-17 |
2,707 |
|
Loans and receivables |
20,646 |
|
|
543 |
-541 |
20,648 |
|
Investments |
78 |
10,211 |
5,593 |
3,356 |
-3,596 |
15,641 |
|
Investments related to unit-linked contracts |
|
|
1,451 |
|
0 |
1,451 |
|
Reinsurers' share of insurance liabilities |
|
593 |
6 |
|
0 |
599 |
|
Intangible assets |
70 |
598 |
158 |
22 |
0 |
848 |
|
Property, plant and equipment |
83 |
29 |
5 |
18 |
0 |
135 |
|
Other assets |
503 |
1,452 |
86 |
65 |
-32 |
2,075 |
|
Tax assets |
17 |
134 |
3 |
27 |
1 |
182 |
|
Total assets |
25,604 |
13,493 |
7,375 |
4,031 |
-4,317 |
46,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Financial liabilities at fair value through p/l |
511 |
150 |
26 |
11 |
-11 |
687 |
|
Amounts owed to credit institutions and customers |
13,340 |
|
|
98 |
-673 |
12,765 |
|
Debt securities in issue |
9,706 |
442 |
100 |
934 |
-446 |
10,736 |
|
Liabilities for insurance and investment contracts |
8,575 |
4,704 |
|
0 |
13,279 | |
|
Liabilities for unit-linked insurance and investment contracts |
|
1,446 |
|
0 |
1,446 |
|
|
Other liabilities |
916 |
1,337 |
62 |
88 |
-31 |
2,371 |
|
Tax liabilities |
29 |
386 |
158 |
5 |
2 |
581 |
|
Total liabilities |
24,501 |
10,890 |
6,495 |
1,137 |
-1,159 |
41,864 |
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
Share capital |
|
|
|
|
|
95 |
|
Reserves |
|
|
|
|
|
1,733 |
|
Retained earnings |
|
|
|
|
|
2,473 |
|
Equity attributable to parent company's equityholders |
|
|
|
|
|
4,301 |
|
Minority interests |
|
|
|
|
|
22 |
|
Total equity |
|
|
|
|
|
4,323 |
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
|
|
|
46,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEET BY SEGMENT AT 31 DECEMBER 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Banking and investment |
P&C insurance |
Life insurance |
Other |
Elimina-tion |
Group |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Cash and balances at central banks |
1,290 |
366 |
211 |
|
-201 |
1,665 |
|
Financial assets at fair value through p/l |
2,409 |
87 |
46 |
3 |
-8 |
2,537 |
|
Loans and receivables |
18,913 |
|
|
62 |
-55 |
18,919 |
|
Investments |
74 |
9,625 |
5,707 |
3,374 |
-3,468 |
15,312 |
|
Investments related to unit-linked contracts |
|
|
1,262 |
|
|
1,262 |
|
Reinsurers' share of insurance liabilities |
|
553 |
5 |
|
|
558 |
|
Intangible assets |
66 |
595 |
157 |
26 |
|
843 |
|
Property, plant and equipment |
82 |
29 |
5 |
19 |
|
135 |
|
Other assets |
342 |
1,104 |
92 |
108 |
-67 |
1,580 |
|
Tax assets |
18 |
127 |
7 |
20 |
1 |
173 |
|
Total assets |
23,194 |
12,484 |
7,493 |
3,611 |
-3,797 |
42,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Financial liabilities at fair value through p/l |
464 |
149 |
36 |
|
|
649 |
|
Amounts owed to credit institutions and customers |
12,336 |
|
|
106 |
-182 |
12,260 |
|
Debt securities in issue |
8,461 |
443 |
100 |
1,036 |
-393 |
9,647 |
|
Liabilities for insurance and investment contracts |
7,885 |
4,738 |
|
|
12,623 | |
|
Liabilities for unit-linked insurance and investment contracts |
|
|
1,262 |
|
|
1,262 |
|
Other liabilities |
892 |
654 |
70 |
101 |
-67 |
1,650 |
|
Tax liabilities |
21 |
339 |
180 |
5 |
|
545 |
|
Total liabilities |
22,175 |
9,470 |
6,386 |
1,248 |
-642 |
38,637 |
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
Share capital |
|
|
|
|
|
96 |
|
Reserves |
|
|
|
|
|
1,814 |
|
Retained earnings |
|
|
|
|
|
2,412 |
|
Equity attributable to parent company's equityholders |
|
|
|
|
|
4,322 |
|
Minority interests |
|
|
|
|
|
26 |
|
Total equity |
|
|
|
|
|
4,348 |
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
|
|
|
42,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEET BY SEGMENT AT 30 JUNE 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EURm |
Banking and investment |
P&C insurance |
Life insurance |
Other |
Elimina-tion |
Group |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Cash and balances at central banks |
814 |
437 |
99 |
|
-107 |
1,243 |
|
Financial assets at fair value through p/l |
2,694 |
402 |
40 |
19 |
-27 |
3,127 |
|
Loans and receivables |
17,329 |
|
|
136 |
-113 |
17,353 |
|
Investments |
73 |
9,085 |
5,633 |
3,530 |
-3,645 |
14,677 |
|
Investments related to unit-linked contracts |
|
|
1,050 |
|
|
1,050 |
|
Reinsurers' share of insurance liabilities |
|
702 |
20 |
|
|
722 |
|
Intangible assets |
74 |
599 |
155 |
21 |
|
850 |
|
Property, plant and equipment |
179 |
31 |
2 |
21 |
|
233 |
|
Other assets |
433 |
2,211 |
76 |
56 |
-20 |
2,756 |
|
Tax assets |
22 |
138 |
4 |
19 |
|
182 |
|
Assets classified as held for sale |
70 |
|
17 |
|
|
87 |
|
Total assets |
21,688 |
13,605 |
7,097 |
3,802 |
-3,912 |
42,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Financial liabilities at fair value through p/l |
851 |
382 |
33 |
0 |
|
1,265 |
|
Amounts owed to credit institutions and customers |
11,435 |
|
|
113 |
-219 |
11,329 |
|
Debt securities in issue |
7,314 |
444 |
100 |
1,112 |
-336 |
8,634 |
|
Liabilities for insurance and investment contracts |
8,219 |
4,654 |
|
|
12,874 | |
|
Liabilities for unit-linked insurance and investment contracts |
|
|
1,046 |
|
|
1,046 |
|
Other liabilities |
1,045 |
1,593 |
106 |
93 |
-44 |
2,793 |
|
Tax liabilities |
33 |
268 |
167 |
5 |
|
474 |
|
Liabilities classified as held for sale |
1 |
|
16 |
|
|
17 |
|
Total liabilities |
20,679 |
10,906 |
6,122 |
1,325 |
-600 |
38,432 |
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
Share capital |
|
|
|
|
|
96 |
|
Reserves |
|
|
|
|
|
1,737 |
|
Retained earnings |
|
|
|
|
|
1,992 |
|
Equity attributable to parent company's equityholders |
|
|
|
|
|
3,825 |
|
Minority interests |
|
|
|
|
|
23 |
|
Total equity |
|
|
|
|
|
3,848 |
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
|
|
|
42,280 |
|
OTHER NOTES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 NET INTEREST INCOME |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Interest income |
|
|
|
|
Loans and receivables |
402 |
315 |
665 |
|
Other interest income |
3 |
0 |
4 |
|
Total |
405 |
316 |
669 |
|
|
|
|
|
|
Interest expenses |
|
|
|
|
Amounts owed to credit institutions and customers |
-94 |
-68 |
-145 |
|
Debt securities in issue |
-130 |
-80 |
-179 |
|
Other interest expenses |
0 |
0 |
0 |
|
Total |
-224 |
-148 |
-323 |
|
|
|
|
|
|
Banking and investment services, total |
180 |
168 |
346 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
|
|
Other business, total |
-25 |
-20 |
-39 |
|
|
|
|
|
|
Elimination items between segments |
4 |
5 |
8 |
|
|
|
|
|
|
Group, total |
159 |
153 |
315 |
|
|
|
|
|
|
Net interest income from banking and investment services, total |
|
|
|
|
In net interest income |
180 |
168 |
346 |
|
In net income from financial transactions |
30 |
27 |
55 |
|
In net income from investments |
1 |
1 |
-2 |
|
Total |
211 |
195 |
398 |
|
|
|
|
|
|
Interest income and expenses from P&C insurance and life insurance business are presented in Net income from investments. | |||
|
|
|
|
|
|
|
|
|
|
|
2 NET INCOME FROM FINANCIAL TRANSACTIONS |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Trading assets/liabilities |
|
|
|
|
Debt securities and interest rate derivatives |
27 |
-2 |
29 |
|
Equity securities and equity derivatives |
1 |
1 |
2 |
|
Other |
0 |
0 |
1 |
|
|
|
|
|
|
Financial assets designated as at fair value through p/l |
|
|
|
|
Debt securities |
1 |
23 |
19 |
|
|
|
|
|
|
Foreign exchange dealing |
8 |
7 |
14 |
|
|
|
|
|
|
Net income from hedge accounting |
|
|
|
|
Change in fair value of hedging derivative instruments |
-43 |
-16 |
-20 |
|
Change in fair value of hedged items |
43 |
16 |
19 |
|
Total |
0 |
-1 |
-1 |
|
|
|
|
|
|
Banking and investment services, total |
37 |
29 |
65 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
|
|
Other business, total |
1 |
0 |
0 |
|
|
|
|
|
|
Elimination items between segments |
- |
- |
6 |
|
|
|
|
|
|
Group, total |
38 |
30 |
71 |
|
|
|
|
|
|
|
|
|
|
|
3 FEE AND COMMISSION INCOME AND EXPENSES |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Fee and commission income |
|
|
|
|
Lending |
20 |
20 |
39 |
|
Borrowing |
10 |
9 |
20 |
|
Payment transactions |
29 |
27 |
56 |
|
Asset management |
67 |
45 |
101 |
|
Guarantees |
9 |
6 |
13 |
|
Investment banking |
17 |
14 |
25 |
|
Other |
19 |
13 |
30 |
|
Total |
170 |
136 |
283 |
|
|
|
|
|
|
Fee and commission expenses |
-38 |
-29 |
-63 |
|
|
|
|
|
|
Banking and investment services, total |
132 |
107 |
221 |
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
|
|
Other business, total |
0 |
-1 |
-1 |
|
|
|
|
|
|
Elimination items between segments |
-8 |
-11 |
-17 |
|
|
|
|
|
|
Group, total |
123 |
96 |
203 |
|
|
|
|
|
|
|
|
|
|
|
4 IMPAIRMENT LOSSES ON LOANS AND RECEIVABLES |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Loans and receivables |
|
|
|
|
Impairment losses |
-20 |
-9 |
-36 |
|
Reversal of impairment losses and recoveries of loan receivables previously written off |
24 |
16 |
39 |
|
Total |
5 |
7 |
3 |
|
Banking and investment services, total |
5 |
7 |
3 |
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
|
|
Other business, total |
2 |
- |
-2 |
|
|
|
|
|
|
Group, total |
6 |
7 |
1 |
|
|
|
|
|
|
|
|
|
|
|
5 INSURANCE PREMIUMS |
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Premiums from insurance contracts |
|
|
|
|
Premiums written, direct insurance |
2,412 |
2,369 |
3,886 |
|
Premiums written, assumed reinsurance |
63 |
61 |
76 |
|
Premiums written, gross |
2,475 |
2,430 |
3,962 |
|
Ceded reinsurance premiums written |
187 |
-189 |
-244 |
|
Premiums written, net |
2,288 |
2,242 |
3,717 |
|
Change in unearned premium provision |
-490 |
-491 |
-23 |
|
Recoverable from reinsurers |
71 |
76 |
15 |
|
Insurance premiums earned, net |
1,868 |
1,826 |
3,709 |
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
|
|
Premiums from insurance contracts |
|
|
|
|
Premiums from contracts with discretionary participation feature |
87 |
109 |
377 |
|
Premiums from unit-linked contracts |
186 |
130 |
284 |
|
Premiums from other contracts |
2 |
0 |
3 |
|
Insurance contracts, total |
275 |
240 |
664 |
|
Assumed reinsurance |
2 |
3 |
-13 |
|
Premiums from investment contracts |
|
|
|
|
Premiums from contracts with discretionary participation feature |
3 |
80 |
1 |
|
Premiums from unit-linked contracts |
28 |
4 |
4 |
|
Investment contracts, total |
31 |
84 |
4 |
|
Reinsurers' shares |
-6 |
-13 |
-5 |
|
Premiums written, total |
303 |
313 |
649 |
|
|
|
|
|
|
Single and regular premiums from direct insurance |
|
|
|
|
Regular premiums, insurance contracts |
149 |
145 |
370 |
|
Single premiums, insurance contracts |
126 |
95 |
293 |
|
Single premiums, investment contracts |
31 |
84 |
4 |
|
Total |
306 |
324 |
668 |
|
|
|
|
|
|
Group, total |
2,171 |
2,139 |
4,358 |
|
|
|
|
|
|
|
|
|
|
|
6 NET INCOME FROM INVESTMENTS |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Financial assets |
|
|
|
|
Investment securities held-to-maturity |
1 |
1 |
1 |
|
|
|
|
|
|
Financial asset available-for-sale |
|
|
|
|
Debt securities |
0 |
0 |
4 |
|
Equity securities |
21 |
9 |
25 |
|
Total |
22 |
9 |
29 |
|
|
|
|
|
|
Other assets |
9 |
14 |
15 |
|
|
|
|
|
|
Banking and investment services, total |
31 |
24 |
46 |
|
|
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Financial assets |
|
|
|
|
Trading assets and derivative financial instrument |
13 |
-32 |
-7 |
|
|
|
|
|
|
Financial assets designated as at fair value through p/l |
|
|
|
|
Debt securities |
-13 |
237 |
258 |
|
Equity securities |
78 |
85 |
280 |
|
Total |
65 |
321 |
538 |
|
|
|
|
|
|
Loand and receivables |
5 |
3 |
16 |
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
Debt securities in issue |
|
|
|
|
Interest expenses on subordinated debt securities |
-13 |
-10 |
-23 |
|
|
|
|
|
|
Other financial expenses |
-4 |
-6 |
-10 |
|
|
|
|
|
|
Other assets |
2 |
3 |
7 |
|
|
|
|
|
|
Effect of discounting annuities |
-27 |
-26 |
-52 |
|
|
|
|
|
|
Fee and commission expenses |
-4 |
-5 |
-9 |
|
|
|
|
|
|
P&C insurance, total |
36 |
250 |
460 |
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Financial assets |
|
|
|
|
Trading assets and derivative financial instrument |
19 |
-49 |
-56 |
|
|
|
|
|
|
Financial assets designated as at fair value through p/l |
|
|
|
|
Debt securities |
0 |
1 |
4 |
|
Equity securities |
0 |
0 |
1 |
|
Total |
0 |
1 |
5 |
|
|
|
|
|
|
Investments related to unit-linked contracts |
|
|
|
|
Equity securities |
9 |
70 |
163 |
|
|
|
|
|
|
Investment securities held-to-maturity |
|
|
|
|
Debt securities |
0 |
3 |
3 |
|
|
|
|
|
|
Loans and receivables |
1 |
3 |
4 |
|
|
|
|
|
|
Financial asset available-for-sale |
|
|
|
|
Debt securities |
47 |
109 |
201 |
|
Equity securities |
231 |
147 |
258 |
|
Total |
278 |
256 |
459 |
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
Debt securities in issue |
|
|
|
|
Interest expenses from subordinated debt securities |
-3 |
-3 |
-6 |
|
|
|
|
|
|
Other |
-1 |
-2 |
-3 |
|
|
|
|
|
|
Other assets |
3 |
14 |
30 |
|
|
|
|
|
|
Fee and commission expenses |
-7 |
-6 |
-13 |
|
|
|
|
|
|
Life insurance, total |
299 |
286 |
586 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Financial assets |
|
|
|
|
Financial assets available-for-sale |
6 |
5 |
11 |
|
|
|
|
|
|
Other assets |
5 |
2 |
4 |
|
|
|
|
|
|
Other business, total |
11 |
7 |
15 |
|
|
|
|
|
|
Elimination items between segments |
3 |
-6 |
-23 |
|
|
|
|
|
|
Group, total |
380 |
561 |
1,084 |
|
|
|
|
|
|
|
|
|
|
|
7 STAFF COSTS |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Staff costs |
|
|
|
|
Wages and salaries |
-79 |
-80 |
-160 |
|
Pension costs |
-14 |
-11 |
-23 |
|
Other social security costs |
-10 |
-10 |
-18 |
|
Banking and investment services, total |
-102 |
-101 |
-200 |
|
|
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Staff costs |
|
|
|
|
Wages and salaries |
-145 |
-148 |
-303 |
|
Pension costs |
-32 |
-34 |
-76 |
|
Other social security costs |
-26 |
-30 |
-68 |
|
P&C insurance, total |
-203 |
-211 |
-447 |
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Staff costs |
|
|
|
|
Wages and salaries |
-8 |
-9 |
-17 |
|
Pension costs |
-1 |
-1 |
-2 |
|
Other social security costs |
-1 |
-1 |
-1 |
|
Life insurance, total |
-11 |
-11 |
-20 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
1-6/2006 |
1-6/2005 |
1-12/2005 |
|
Staff costs |
|
|
|
|
Wages and salaries |
-16 |
-19 |
-36 |
|
Pension costs |
-3 |
-3 |
-5 |
|
Other social security costs |
-1 |
-1 |
-2 |
|
Other business, total |
-20 |
-23 |
-44 |
|
|
|
|
|
|
Elimination items between segments |
3 |
3 |
5 |
|
|
|
|
|
|
Group, total |
-333 |
-343 |
-706 |
|
|
6/2006 |
6/2006 |
12/2005 |
12/2005 |
6/2005 |
6/2005 |
|
|
Assets |
Liabili-ties |
Assets |
Liabili-ties |
Assets |
Liabili-ties |
|
Banking and investment services |
|
|
|
|
|
|
|
Assets/liabilities held for trading |
1,434 |
17 |
1,262 |
- |
1,443 |
269 |
|
Derivative financial instruments
(note 9) |
488 |
494 |
506 |
464 |
557 |
581 |
|
Financial assets designated as at fair value through p/l |
627 |
- |
641 |
- |
694 |
- |
|
Banking and investment services, total |
2,549 |
511 |
2,409 |
464 |
2,694 |
851 |
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
|
|
Derivative financial instruments
(note 9) |
150 |
150 |
87 |
149 |
402 |
382 |
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
Derivative financial instruments
(note 9) |
24 |
26 |
46 |
36 |
40 |
33 |
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
Assets/liabilities held for trading |
- |
- |
1 |
- |
1 |
- |
|
Derivative financial instruments (note 9) |
0 |
11 |
2 |
- |
18 |
0 |
|
Other business, total |
0 |
11 |
3 |
- |
19 |
0 |
|
|
|
|
|
|
|
|
|
Elimination items between segments |
-17 |
-11 |
-8 |
- |
-27 |
- |
|
|
|
|
|
|
|
|
|
Group, total |
2,707 |
687 |
2,537 |
649 |
3,127 |
1,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 DERIVATIVE FINANCIAL INSTRUMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
|
|
|
|
6/2006 |
|
|
12/2005 |
|
|
|
|
Fair value |
Fair value |
|
Fair value |
Fair value |
|
Derivatives held for trading |
Contract/ notional amount |
Assets |
Liabilities |
Contract/ notional amount |
Assets |
Liabilities |
|
Interest rate derivatives |
48,159 |
146 |
152 |
40,131 |
174 |
190 |
|
Foreign exchange derivatives |
7,426 |
69 |
69 |
8,484 |
98 |
115 |
|
Equity derivatives |
23 |
4 |
4 |
8 |
3 |
3 |
|
Other derivatives |
837 |
74 |
73 |
382 |
21 |
20 |
|
Total derivative assets/liabilities held for trading |
56,444 |
293 |
299 |
49,004 |
295 |
327 |
|
|
|
|
|
|
|
|
|
Derivatives held for hedging |
|
|
|
|
|
|
|
Derivatives designated as fair value hedges |
4,404 |
195 |
195 |
3,984 |
210 |
136 |
|
Derivatives designated as cash flow hedges |
13 |
0 |
- |
170 |
1 |
- |
|
Total derivative assets/liabilities held for hedging |
4,417 |
195 |
195 |
4,154 |
211 |
136 |
|
|
|
|
|
|
|
|
|
Total derivative assets/liabilities |
60,862 |
488 |
494 |
53,157 |
506 |
464 |
|
|
|
|
|
|
|
|
|
|
|
6/2005 |
|
|
|
|
|
|
|
Fair value |
Fair value |
|
|
|
|
Derivatives held for trading |
Contract/ notional amount |
Assets |
Liabilities |
|
|
|
|
Interest rate derivatives |
51,097 |
222 |
260 |
|
|
|
|
Foreign exchange derivatives |
8,247 |
125 |
147 |
|
|
|
|
Equity derivatives |
7 |
1 |
1 |
|
|
|
|
Other derivatives |
219 |
14 |
14 |
|
|
|
|
Total derivative assets/liabilities held for trading |
59,570 |
362 |
421 |
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives held for hedging |
|
|
|
|
|
|
|
Derivatives designated as fair value hedges |
2,453 |
192 |
160 |
|
|
|
|
Derivatives designated as cash flow hedges |
234 |
4 |
- |
|
|
|
|
Total derivative assets/liabilities held for hedging |
2,687 |
195 |
160 |
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative assets/liabilities |
62,257 |
557 |
581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
|
|
|
|
6/2006 |
|
|
12/2005 |
|
|
|
|
Fair value |
Fair value |
|
Fair value |
Fair value |
|
|
Contract/ notional amount |
Assets |
Liabilities |
Contract/ notional amount |
Assets |
Liabilities |
|
Derivatives held for trading |
|
|
|
|
|
|
|
Interest rate derivatives |
2,176 |
1 |
1 |
0 |
0 |
5 |
|
Foreign exchange derivatives |
4,695 |
134 |
147 |
4,562 |
80 |
144 |
|
Equity derivatives |
1,085 |
15 |
2 |
4 |
6 |
- |
|
Total derivative assets/liabilities held for trading |
7,956 |
150 |
150 |
4,566 |
87 |
149 |
|
|
|
|
|
|
|
|
|
|
|
6/2005 |
|
|
|
|
|
|
|
Fair value |
Fair value |
|
|
|
|
|
Contract/ notional amount |
Assets |
Liabilities |
|
|
|
|
Derivatives held for trading |
|
|
|
|
|
|
|
Interest rate derivatives |
0 |
6 |
4 |
|
|
|
|
Foreign exchange derivatives |
5,155 |
393 |
378 |
|
|
|
|
Equity derivatives |
3 |
4 |
0 |
|
|
|
|
Total derivative assets/liabilities held for trading |
5,157 |
402 |
382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
|
|
6/2006 |
|
|
12/2005 |
|
|
|
|
Fair value |
Fair value |
|
Fair value |
Fair value |
|
|
Contract/ notional amount |
Assets |
Liabilities |
Contract/ notional amount |
Assets |
Liabilities |
|
Derivatives held for trading |
|
|
|
|
|
|
|
Interest rate derivatives |
2,705 |
15 |
15 |
3,986 |
36 |
25 |
|
Foreign exchange derivatives |
904 |
6 |
5 |
1,057 |
7 |
8 |
|
Equity derivatives |
23 |
2 |
5 |
20 |
2 |
3 |
|
Commodity derivatives |
51 |
1 |
0 |
31 |
1 |
0 |
|
Total derivative assets/liabilities |
3,683 |
24 |
26 |
5,094 |
46 |
36 |
|
|
|
|
|
|
|
|
|
|
|
6/2005 |
|
|
|
|
|
|
|
Fair value |
Fair value |
|
|
|
|
|
Contract/ notional amount |
Assets |
Liabilities |
|
|
|
|
Derivatives held for trading |
|
|
|
|
|
|
|
Interest rate derivatives |
4,125 |
1 |
1 |
|
|
|
|
Foreign exchange derivatives |
671 |
36 |
21 |
|
|
|
|
Equity derivatives |
14 |
0 |
0 |
|
|
|
|
Commodity derivatives |
15 |
3 |
11 |
|
|
|
|
Total derivative assets/liabilities |
4,825 |
40 |
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
|
|
6/2006 |
|
|
12/2005 |
|
|
|
|
Fair value |
Fair value |
|
Fair value |
Fair value |
|
|
Contract/ notional amount |
Assets |
Liabilities |
Contract/ notional amount |
Assets |
Liabilities |
|
Derivatives held for hedging |
|
|
|
|
|
|
|
Derivatives designated as fair value hedges |
631 |
0 |
11 |
633 |
2 |
- |
|
|
|
|
|
|
|
|
|
Total derivative assets/liabilities |
631 |
0 |
11 |
633 |
2 |
- |
|
|
|
|
|
|
|
|
|
|
|
6/2005 |
|
|
|
|
|
|
|
Fair value |
Fair value |
|
|
|
|
|
Contract/ notional amount |
Assets |
Liabilities |
|
|
|
|
Derivatives held for hedging |
|
|
|
|
|
|
|
Derivatives designated as fair value hedges |
640 |
18 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative assets/liabilities |
640 |
18 |
0 |
|
|
|
|
10 LOANS AND RECEIVABLES |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Loans and advances to credit institutions |
|
|
|
|
By type of loan |
|
|
|
|
- Deposits |
392 |
119 |
244 |
|
- Reverse repos |
17 |
- |
270 |
|
- Other loans |
234 |
310 |
203 |
|
Total |
643 |
428 |
717 |
|
|
|
|
|
|
Loans and advances to customers |
|
|
|
|
By type of loan |
|
|
|
|
Home loans |
8,913 |
8,158 |
7,115 |
|
Consumer loans |
1,188 |
1,103 |
1,015 |
|
Other consumer loans |
1,258 |
1,111 |
928 |
|
Finance lease assets |
847 |
766 |
637 |
|
Money market loans |
15 |
15 |
15 |
|
Other commercial loans |
7,797 |
7,349 |
6,918 |
|
Allowances for impairment |
-16 |
-18 |
-15 |
|
Total |
20,003 |
18,484 |
16,612 |
|
|
|
|
|
|
Banking and investment services, total |
20,646 |
18,913 |
17,329 |
|
|
|
|
|
|
Other business |
|
|
|
|
|
|
|
|
|
Other business loans and receivables, total |
543 |
62 |
136 |
|
|
|
|
|
|
Elimination items between segments |
-541 |
-55 |
-113 |
|
|
|
|
|
|
Group, total |
20,648 |
18,919 |
17,353 |
|
|
|
|
|
|
|
|
|
|
|
11 INVESTMENTS |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Banking and investment services |
|
|
|
|
Investments held-to-maturity |
|
|
|
|
Debt securities |
43 |
46 |
43 |
|
Financial assets available-for-sale |
|
|
|
|
Debt securities |
- |
- |
0 |
|
Equity securities |
22 |
14 |
14 |
|
Total |
22 |
14 |
14 |
|
Investment property |
|
|
|
|
Carrying amount |
1 |
1 |
1 |
|
Fair value |
1 |
1 |
1 |
|
Investments in associates |
12 |
14 |
15 |
|
Banking and investment services, total |
78 |
74 |
73 |
|
|
|
|
|
|
P&C insurance |
|
|
|
|
Financial assets designated as at fair value through p/l |
|
|
|
|
Debt securities |
9,140 |
8,509 |
7,712 |
|
Equity securities |
1,020 |
1,026 |
1,268 |
|
Total |
10,160 |
9,535 |
8,980 |
|
Loans and receivables |
|
|
|
|
Deposits with ceding undertakings |
2 |
3 |
3 |
|
Investment property |
|
|
|
|
Carrying amount |
45 |
83 |
99 |
|
Fair value |
46 |
83 |
100 |
|
Investments in associates |
4 |
4 |
4 |
|
P&C insurance, total |
10,211 |
9,625 |
9,085 |
|
|
|
|
|
|
Life insurance |
|
|
|
|
Assets held for trading |
|
|
|
|
Debt securities |
- |
- |
30 |
|
Financial assets designated as at fair value through p/l |
|
|
|
|
Debt securities |
48 |
49 |
15 |
|
Equity securities |
5 |
5 |
4 |
|
Total |
53 |
53 |
20 |
|
Investments held-to-maturity |
|
|
|
|
Debt securities |
16 |
16 |
16 |
|
Loans and receivables |
|
|
|
|
Deposits |
3 |
3 |
3 |
|
Deposits with ceding undertakings |
2 |
2 |
17 |
|
Total |
5 |
5 |
20 |
|
Financial assets available-for-sale |
|
|
|
|
Debt securities |
3,394 |
3,230 |
3,216 |
|
Equity securities |
1,994 |
2,270 |
2,149 |
|
Total |
5,389 |
5,501 |
5,365 |
|
Investment property |
|
|
|
|
Carrying amount |
130 |
130 |
176 |
|
Fair value |
146 |
146 |
200 |
|
Investments in associates |
1 |
1 |
6 |
|
Life insurance, total |
5,593 |
5,707 |
5,633 |
|
|
|
|
|
|
Other business |
|
|
|
|
Financial assets available-for-sale |
|
|
|
|
Debt securities |
130 |
132 |
100 |
|
Equity securities |
50 |
51 |
55 |
|
Total |
180 |
183 |
155 |
|
Investment property |
|
|
|
|
Carrying amount |
20 |
21 |
44 |
|
Fair value |
21 |
21 |
44 |
|
Investments in associates |
0 |
21 |
20 |
|
Investments in subsidiaries |
3,156 |
3,149 |
3,312 |
|
Other business, total |
3,356 |
3,374 |
3,530 |
|
|
|
|
|
|
Elimination items between segments |
-3,596 |
-3,468 |
-3,645 |
|
|
|
|
|
|
Group, total |
15,641 |
15,312 |
14,677 |
|
|
|
|
|
|
|
|
|
|
|
12 INVESTMENTS RELATED TO UNIT-LINKED INSURANCE |
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Financial assets as at fair value through p/l |
|
|
|
|
Debt securities |
15 |
12 |
6 |
|
Equity securities |
1,436 |
1,251 |
1,044 |
|
Financial assets as at fair value through p/l total |
1,451 |
1,262 |
1,050 |
|
Other |
0 |
0 |
- |
|
Life insurance, total |
1,451 |
1,262 |
1,050 |
|
|
|
|
|
|
|
|
|
|
|
13 INTANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
Banking and investment services |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Goodwill |
5 |
5 |
5 |
|
Other intangible assets |
64 |
61 |
69 |
|
Total |
70 |
66 |
74 |
|
|
|
|
|
|
|
|
|
|
|
P&C insurance |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Goodwill |
543 |
533 |
531 |
|
Customer relations |
34 |
38 |
43 |
|
Other intangible assets |
21 |
23 |
25 |
|
Total |
598 |
595 |
599 |
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Goodwill |
153 |
153 |
153 |
|
Other intangible assets |
5 |
4 |
2 |
|
Total |
158 |
157 |
155 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Other intangible assets |
22 |
26 |
21 |
|
|
|
|
|
|
Group, total |
848 |
843 |
850 |
|
|
|
|
|
|
|
|
|
|
|
14 AMOUNTS OWED TO CREDIT INSTITUTIONS AND CUSTOMERS |
|
|
|
|
|
|
|
|
|
Banking and investment services |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Amounts owed to credit institutions |
|
|
|
|
Deposits from credit insitutions |
648 |
664 |
235 |
|
Other liabilities owed to credit institutions |
376 |
202 |
480 |
|
Total |
1,024 |
867 |
715 |
|
|
|
|
|
|
Amounts owed to customers |
|
|
|
|
Deposits |
|
|
|
|
Demand deposits |
2,755 |
2,856 |
2,628 |
|
Savings accounts |
1,278 |
1,075 |
1,031 |
|
Current accounts |
4,764 |
3,716 |
3,338 |
|
Money market deposits |
994 |
1,122 |
1,500 |
|
Other time deposits |
2,494 |
2,673 |
2,200 |
|
Total deposits |
12,286 |
11,442 |
10,696 |
|
Other liabilities |
|
|
|
|
Other liabilities |
30 |
28 |
24 |
|
Total amounts owed to customers |
12,316 |
11,470 |
10,720 |
|
|
|
|
|
|
Banking and investment services, total |
13,340 |
12,336 |
11,435 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Amounts owed to credit institutions |
|
|
|
|
Other liabilities |
6 |
6 |
7 |
|
|
|
|
|
|
Amounts owed to customers |
|
|
|
|
Other liabilities |
92 |
99 |
107 |
|
|
|
|
|
|
Other business, total |
98 |
106 |
113 |
|
|
|
|
|
|
Elimination items between segments |
-673 |
-182 |
-219 |
|
|
|
|
|
|
Group, total |
12,765 |
12,260 |
11,329 |
|
|
|
|
|
|
|
|
|
|
|
15 DEBT SECURITIES IN ISSUE |
|
|
|
|
|
|
|
|
|
Banking and investment services |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Debt securities in issue |
|
|
|
|
Certificates of deposit |
3,271 |
3,384 |
3,499 |
|
Bonds and notes |
5,406 |
4,238 |
3,093 |
|
Total |
8,678 |
7,621 |
6,592 |
|
|
|
|
|
|
Subordinated debt securities |
|
|
|
|
Capital securities |
346 |
352 |
234 |
|
Debentures |
599 |
399 |
401 |
|
Perpetuals |
83 |
89 |
87 |
|
Total |
1,028 |
840 |
722 |
|
|
|
|
|
|
Banking and investment services, total |
9,706 |
8,461 |
7,314 |
|
|
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Subordinated debt securities |
|
|
|
|
Capital securities |
442 |
443 |
444 |
|
|
|
|
|
|
P&C insurance, total |
442 |
443 |
444 |
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Subordinated debt securities |
|
|
|
|
Capital securities |
100 |
100 |
100 |
|
|
|
|
|
|
Life insurance, total |
100 |
100 |
100 |
|
|
|
|
|
|
|
|
|
|
|
Other business |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Debt securities in issue |
|
|
|
|
Commercial paper |
126 |
149 |
202 |
|
Bonds and notes |
221 |
290 |
299 |
|
Total |
347 |
438 |
501 |
|
|
|
|
|
|
Subordinated debt securities |
|
|
|
|
Debentures |
586 |
597 |
611 |
|
|
|
|
|
|
Other business, total |
934 |
1,036 |
1,112 |
|
|
|
|
|
|
Elimination items between segments |
-446 |
-393 |
-336 |
|
|
|
|
|
|
Group, total |
10,736 |
9,647 |
8,634 |
|
|
|
|
|
|
|
|
|
|
|
16 LIABILITIES FOR INSURANCE AND INVESTMENT CONTRACTS |
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
|
|
|
|
Liabilities from insurance contracts |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Insurance contracts |
|
|
|
|
Provision for unearned premiums |
2,133 |
1,628 |
2,095 |
|
Provision for claims outstanding |
6,442 |
6,257 |
6,124 |
|
Total |
8,575 |
7,885 |
8,219 |
|
|
|
|
|
|
Recoverable from insurers |
|
|
|
|
Provision for unearned premiums |
119 |
49 |
107 |
|
Provision for claims outstanding |
474 |
504 |
595 |
|
Total |
593 |
553 |
702 |
|
|
|
|
|
|
|
|
|
|
|
Life insurance *) |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
Insurance contracts |
|
|
|
|
Liabilities for contracts with DPF |
|
|
|
|
Provision for unearned premiums |
3,014 |
3,108 |
2,973 |
|
Provision for claims outstanding |
1,521 |
1,463 |
1,399 |
|
Total |
4,535 |
4,571 |
4,372 |
|
Liabilities for contracts without DPF |
|
|
|
|
Provision for unearned premiums |
16 |
15 |
14 |
|
Provision for claims outstanding |
3 |
3 |
15 |
|
Total |
19 |
18 |
29 |
|
Total |
4,554 |
4,589 |
4,401 |
|
|
|
|
|
|
Assumed reinsurance |
|
|
|
|
Provision for unearned premiums |
4 |
3 |
20 |
|
Provision for claims outstanding |
3 |
2 |
3 |
|
Total |
7 |
6 |
23 |
|
|
|
|
|
|
Insurance contracts, total |
|
|
|
|
Provision for unearned premiums |
3,034 |
3,127 |
3,007 |
|
Provision for claims outstanding |
1,527 |
1,468 |
1,417 |
|
|
4,561 |
4,595 |
4,424 |
|
Investment contracts |
|
|
|
|
Liabilities for contracts with DPF |
|
|
|
|
Provision for unearned premiums |
143 |
144 |
231 |
|
Investment contracts, total |
143 |
144 |
231 |
|
|
|
|
|
|
Liabilities for insurance and investment contracts, total |
|
|
|
|
Provision for unearned premiums |
3,176 |
3,270 |
3,238 |
|
Provision for claims outstanding |
1,527 |
1,468 |
1,417 |
|
Life insurance, total |
4,704 |
4,738 |
4,654 |
|
|
|
|
|
|
Recoverable from reinsurers |
|
|
|
|
Provision for unearned premiums |
0 |
0 |
8 |
|
Provision for claims outstanding |
5 |
5 |
12 |
|
Total |
6 |
5 |
20 |
|
|
|
|
|
|
Group, total |
13,279 |
12,623 |
12,874 |
|
|
|
|
|
|
*) Investment contracts do not include a provision for claims outstanding. |
| ||
|
Liability adequacy test does not give rise to supplementary claims. |
|
| |
|
Exemption allowed in the standard 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. |
| ||
|
|
|
|
|
|
|
|
|
|
|
17 LIABILITIES FOR UNIT-LINKED INSURANCE AND INVESTMENT CONTRACTS |
|
|
|
|
|
|
|
|
|
Life insurance |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Unit-linked insurance contracts |
1,402 |
1,246 |
1,030 |
|
Unit-linked investment contracts |
44 |
16 |
16 |
|
Total |
1,446 |
1,262 |
1,046 |
|
|
|
|
|
|
|
|
|
|
|
18 CONTINGENT LIABILITIES AND COMMITMENTS |
|
|
|
|
|
|
|
|
|
Banking and investment services |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Off-balance sheet items |
|
|
|
|
Guarantees |
2,617 |
2,811 |
2,690 |
|
Undrawn loans, overdraft facilities and other commitments to lend |
4,206 |
4,062 |
4,399 |
|
- original maturity less than one year |
835 |
642 |
1,069 |
|
- original maturity more than one year |
3,371 |
3,420 |
3,329 |
|
Other irrevocable commitments |
1 |
4 |
1 |
|
Total |
6,824 |
6,878 |
7,089 |
|
|
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 |
1,592 |
1,009 |
1,593 |
1,038 |
1,496 |
1,000 |
|
Loans and receivables |
|
|
|
|
|
|
|
- Security deposits |
1,178 |
1,734 |
1,180 |
1,751 |
102 |
787 |
|
Total |
2,770 |
2,743 |
2,773 |
2,789 |
1,598 |
1,786 |
|
|
|
|
|
|
|
|
|
Non-cancellable operating leases |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
Minimum lease payments under non-cancellable operating leases |
|
|
|
|
|
|
|
not later than one year |
21 |
21 |
20 |
|
|
|
|
later than one year and not later than five years |
50 |
53 |
52 |
|
|
|
|
later than five years |
40 |
43 |
47 |
|
|
|
|
Total |
111 |
118 |
119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
P&C insurance |
|
|
|
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
Off-balance sheet items |
|
|
|
|
|
|
|
Guarantees |
39 |
62 |
38 |
|
|
|
|
Other irrevocable commitments |
21 |
31 |
34 |
|
|
|
|
Total |
60 |
93 |
72 |
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
Assets covered by policyholders' beneficiary rights |
316 |
303 |
289 |
|
|
|
|
|
|
|
|
|
|
|
|
Assets pledged as collateral for liabilities and 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 |
|
Cash at balances at central banks |
30 |
10 |
42 |
0 |
39 |
11 |
|
Investments |
|
|
|
|
|
|
|
- Investment securities |
785 |
110 |
267 |
129 |
242 |
85 |
|
Total |
815 |
120 |
309 |
130 |
280 |
96 |
|
|
|
|
|
|
|
|
|
Non-cancellable operating leases |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
Minimum lease payments under non-cancellable operating leases |
|
|
|
|
|
|
|
not later than one year |
31 |
26 |
26 |
|
|
|
|
later than one year and not later than five years |
90 |
72 |
70 |
|
|
|
|
later than five years |
68 |
39 |
18 |
|
|
|
|
Total |
189 |
137 |
114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
Off-balance sheet items |
|
|
|
|
|
|
|
Fund commitments |
178 |
184 |
163 |
|
|
|
|
|
|
|
|
|
|
|
|
Assets pledged as collateral for liabilities and 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 |
|
Investments |
|
|
|
|
|
|
|
- Investment securities |
3 |
0 |
4 |
0 |
7 |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cancellable operating leases |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
Minimum lease payments under non-cancellable operating leases |
|
|
|
|
|
|
|
not later than one year |
2 |
2 |
- |
|
|
|
|
later than one year and not later than five years |
6 |
6 |
- |
|
|
|
|
later than five years |
6 |
7 |
- |
|
|
|
|
Total |
14 |
15 |
- |
|
|
|
|
19 MUTUAL FUND CAPITAL |
|
|
|
|
|
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
Equity funds |
3,565 |
3,637 |
2,915 |
|
Balanced funds |
1,158 |
1,020 |
829 |
|
Money market funds |
2,938 |
2,316 |
2,777 |
|
Bond funds |
1,525 |
1,407 |
1,129 |
|
Absolute return funds |
626 |
472 |
591 |
|
Risk funds |
139 |
32 |
23 |
|
Total |
9,951 |
8,885 |
8,264 |
|
|
|
|
|
|
|
|
|
|
|
20 ANALYSIS OF RESULT FOR P&C INSURANCE |
|
|
|
|
|
1-6/
2006 |
1-6/
2005 |
1-12/
2005 |
|
Profit and loss account |
|
|
|
|
Premiums earned |
1,868 |
1,826 |
3,709 |
|
Claims incurred |
-1,390 |
-1,364 |
-2,697 |
|
Operating expenses |
-323 |
-331 |
-661 |
|
Other technical income and expenses |
|
|
|
|
(+collective guarantee item) |
-1 |
- |
-2 |
|
Allocated investment return transferred from the non-technical account |
85 |
92 |
166 |
|
Technical result |
239 |
223 |
516 |
|
Investment result |
63 |
276 |
510 |
|
Allocated investment return transferred to the technical account |
-112 |
-118 |
-217 |
|
Other income and expenses |
-4 |
-4 |
-9 |
|
Operating result |
186 |
376 |
800 |
|
21 SAMPO PLC'S INCOME STATEMENT AND BALANCE SHEET, FAS |
|
|
|
|
|
|
|
|
|
|
|
INCOME STATEMENT |
|
|
|
|
|
|
1-6/
2006 |
1-6/
2005 |
Change |
1-12/
2005 |
|
|
|
|
|
|
|
Net interest income |
-21 |
-17 |
-4 |
-34 |
|
Divident income |
932 |
513 |
419 |
540 |
|
Net income from transaction of securities and foreign exchange dealing |
2 |
0 |
2 |
0 |
|
Other income |
13 |
4 |
9 |
10 |
|
Administrative expenses |
-13 |
-13 |
0 |
-26 |
|
Depreciation and impairment on property, plant and |
|
|
|
|
|
equipment and intangible assets |
-2 |
-4 |
1 |
-7 |
|
Other operating expenses |
-9 |
-4 |
-6 |
-22 |
|
Operating profit |
901 |
479 |
422 |
460 |
|
Income taxes |
7 |
8 |
-2 |
14 |
|
Profit for the period |
907 |
487 |
420 |
474 |
|
|
|
|
|
|
|
BALANCE SHEET |
6/2006 |
12/2005 |
6/2005 |
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
Loans and advances to credit institutions |
533 |
47 |
101 |
|
|
Loans and advances to customers |
- |
- |
9 |
|
|
Debt securities |
130 |
132 |
100 |
|
|
Shares and participations |
50 |
51 |
55 |
|
|
Shares and participations in associates |
1 |
18 |
18 |
|
|
Shares and participations in Group companies |
3,157 |
3,157 |
3,277 |
|
|
Intangible assets |
22 |
26 |
21 |
|
|
Property, plant and equipment |
|
|
|
|
|
Properties and shares in property companies |
29 |
31 |
72 |
|
|
Other |
4 |
5 |
5 |
|
|
Other assets |
85 |
119 |
79 |
|
|
TOTAL ASSETS |
4,012 |
3,586 |
3,737 |
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
Liabilities |
|
|
|
|
|
Liabilities to credit institutions |
|
- |
- |
|
|
Liabilities to customers |
92 |
99 |
107 |
|
|
Debt securities in issue |
347 |
438 |
501 |
|
|
Other liabilities |
99 |
98 |
88 |
|
|
Subordinated liabilities |
586 |
597 |
611 |
|
|
|
1,124 |
1,233 |
1,307 |
|
|
Equity |
|
|
|
|
|
Share capital |
95 |
96 |
96 |
|
|
Share premius account |
1,051 |
1,048 |
1,036 |
|
|
Other undistributable reserves |
366 |
366 |
366 |
|
|
Distributable reserves |
|
|
|
|
|
Fair value reserve |
-9 |
-9 |
-10 |
|
|
Other reserves |
273 |
273 |
273 |
|
|
Retained earnings |
254 |
194 |
190 |
|
|
Treasury shares |
-50 |
-88 |
-9 |
|
|
Profit for the year |
907 |
474 |
487 |
|
|
|
2,888 |
2,354 |
2,430 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
4,012 |
3,586 |
3,737 |
|
|
|
|
|
|
|
|
Off-balance sheet items |
|
|
|
|
|
Commitments |
|
|
|
|
|
Other than sale and option to resell transactions |
10 |
12 |
14 |
|