|
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 |
|
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% |
|
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 |
|
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 | |
|
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 |
|
|
|