(1) | ING Condensed Consolidated Interim Accounts for the Six Month Period ended June 30, 2008. |
ING Groep N.V. (Registrant) |
||||
By: | /s/ H. van Barneveld | |||
H. van Barneveld | ||||
General Manager Group Finance & Control | ||||
By: | /s/ W.A. Brouwer | |||
W.A. Brouwer | ||||
Assistant General Counsel | ||||
Page 1
30 June | 31 December | |||||||
(in mln) | 2008 | 2007 | ||||||
Assets |
||||||||
Cash and balances with central banks |
13,162 | 12,406 | ||||||
Amounts due from banks |
69,834 | 48,875 | ||||||
Financial assets at fair value through profit and loss |
341,638 | 327,130 | ||||||
Investments |
271,699 | 292,650 | ||||||
Loans and advances to customers |
592,642 | 552,964 | ||||||
Reinsurance contracts |
5,684 | 5,874 | ||||||
Property and equipment |
6,318 | 6,237 | ||||||
Other assets |
68,969 | 66,374 | ||||||
Total assets |
1,369,946 | 1,312,510 | ||||||
Equity |
||||||||
Shareholders equity (parent) |
28,060 | 37,208 | ||||||
Minority interests |
1,905 | 2,323 | ||||||
Total equity |
29,965 | 39,531 | ||||||
Liabilities |
||||||||
Preference shares |
2 | 21 | ||||||
Subordinated loans |
9,635 | 7,325 | ||||||
Debt securities in issue/other borrowed funds |
120,122 | 94,053 | ||||||
Insurance and investment contracts |
253,587 | 265,712 | ||||||
Amounts due to banks |
161,299 | 166,972 | ||||||
Customer deposits and other funds on deposit |
535,881 | 525,216 | ||||||
Financial liabilities at fair value through profit and loss |
217,858 | 169,821 | ||||||
Other liabilities |
41,597 | 43,859 | ||||||
Total liabilities |
1,339,981 | 1,272,979 | ||||||
Total equity and liabilities |
1,369,946 | 1,312,510 | ||||||
page 2
3 month period | 6 month period | |||||||||||||||
1 April to 30 June | 1 January to 30 June | |||||||||||||||
(in mln) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Interest income banking operations |
22,591 | 18,028 | 46,472 | 35,463 | ||||||||||||
Interest expense banking operations |
-19,929 | -15,724 | -41,271 | -31,017 | ||||||||||||
Interest result banking operations |
2,662 | 2,304 | 5,201 | 4,446 | ||||||||||||
Gross premium income |
11,155 | 11,573 | 23,729 | 23,207 | ||||||||||||
Investment Income |
2,202 | 3,559 | 4,813 | 6,456 | ||||||||||||
Commission income |
1,243 | 1,219 | 2,480 | 2,428 | ||||||||||||
Other income |
168 | 505 | 1,205 | 1,139 | ||||||||||||
Total income |
17,430 | 19,160 | 37,428 | 37,676 | ||||||||||||
Underwriting expenditure |
10,964 | 11,843 | 24,644 | 23,894 | ||||||||||||
Addition to loan loss provision |
234 | 25 | 331 | 25 | ||||||||||||
Intangible amortisation and other impairments |
23 | -13 | 60 | -22 | ||||||||||||
Staff expenses |
2,179 | 2,079 | 4,368 | 4,179 | ||||||||||||
Other interest expenses |
218 | 298 | 483 | 559 | ||||||||||||
Other operating expenses |
1,602 | 1,880 | 3,285 | 3,533 | ||||||||||||
Total expenses |
15,220 | 16,112 | 33,171 | 32,168 | ||||||||||||
Profit before tax |
2,210 | 3,048 | 4,257 | 5,508 | ||||||||||||
Taxation |
313 | 412 | 796 | 914 | ||||||||||||
Net profit (before minority interests) |
1,897 | 2,636 | 3,461 | 4,594 | ||||||||||||
Attributable to: |
||||||||||||||||
Shareholders of the parent |
1,920 | 2,559 | 3,460 | 4,452 | ||||||||||||
Minority interests |
-23 | 76 | 1 | 142 | ||||||||||||
1,897 | 2,635 | 3,461 | 4,594 | |||||||||||||
30 June | 30 June | 30 June | 30 June | |||||||||||||
(in Euro) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Earnings per ordinary share (attributable to shareholders of the parent) |
0.94 | 1.18 | 1.68 | 2.06 | ||||||||||||
Diluted earnings per ordinary share |
0.94 | 1.17 | 1.68 | 2.04 | ||||||||||||
* | Unaudited |
page 3
30 June | 30 June | |||||||
(in mln) | 2008 | 2007 | ||||||
Net cash flow from operating activities |
-11,034 | 129 | ||||||
Investments and advances: |
||||||||
Group companies |
-452 | -276 | ||||||
Associates |
-584 | -452 | ||||||
Available-for-sale investments |
-129,777 | -144,543 | ||||||
Held-to-maturity investments |
-314 | | ||||||
Real estate investments |
-339 | -298 | ||||||
Property and equipment |
-257 | -456 | ||||||
Assets subject to operating leases |
-723 | -746 | ||||||
Investments for risk of policyholders |
-47,631 | -25,453 | ||||||
Other investments |
-389 | -112 | ||||||
Disposals and redemptions: |
||||||||
Group companies |
443 | 70 | ||||||
Associates |
380 | 360 | ||||||
Available-for-sale investments |
129,497 | 142,755 | ||||||
Held-to-maturity investments |
1,027 | 322 | ||||||
Real estate investments |
149 | 138 | ||||||
Property and equipment |
95 | 102 | ||||||
Assets subject to operating leases |
200 | 200 | ||||||
Investments for risk of policyholders |
43,892 | 23,444 | ||||||
Other investments |
4 | 9 | ||||||
Net cash flow from investing activities |
-4,779 | -4,936 | ||||||
Proceeds from issuance of subordinated loans |
2,711 | 719 | ||||||
Proceeds from borrowed funds and debt securities |
195,292 | 165,555 | ||||||
Repayments of borrowed funds and debt securities |
-166,329 | -162,078 | ||||||
Issuance of ordinary shares |
448 | 350 | ||||||
Payments to acquire treasury shares |
-2,242 | -990 | ||||||
Sales of treasury shares |
74 | 291 | ||||||
Dividends paid |
-1,782 | -1,600 | ||||||
Net cash flow from financing activities |
28,172 | 2,247 | ||||||
Net cash flow |
12,359 | -2,560 | ||||||
Cash and cash equivalents at beginning of period |
-16,811 | -1,795 | ||||||
Effect of exchange rate changes on cash and cash equivalents |
99 | 140 | ||||||
Cash and cash equivalents at end of period |
-4,353 | -4,215 | ||||||
Cash and cash equivalents comprises the following items |
||||||||
Treasury bills and other eligible bills |
6,088 | 6,898 | ||||||
Amounts due from/to banks |
-23,603 | -23,831 | ||||||
Cash and balances with central banks |
13,162 | 12,718 | ||||||
Cash and cash equivalents at end of period |
-4,353 | -4,215 | ||||||
page 4
30 June | 30 June | |||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Total | Total | |||||||||||||||||||||||
shareholders | Minority | shareholders | Minority | |||||||||||||||||||||
(in mln) | equity (parent) | interests | Total | equity (parent) | interests | Total | ||||||||||||||||||
Balance at beginning of period |
37,208 | 2,323 | 39,531 | 38,266 | 2,949 | 41,215 | ||||||||||||||||||
Unrealised revaluations after taxation |
-8,155 | -27 | -8,182 | -1,885 | -34 | -1,919 | ||||||||||||||||||
Realised gains/losses transferred to profit and loss |
-448 | | -448 | -1,226 | | -1,226 | ||||||||||||||||||
Change in cash flow hedge reserve |
-49 | | -49 | -1,033 | | -1,033 | ||||||||||||||||||
Transfer to insurance liabilities/DAC |
1,046 | 2 | 1,048 | 1,259 | 4 | 1,263 | ||||||||||||||||||
Employee stock options and share plans |
52 | | 52 | 45 | | 45 | ||||||||||||||||||
Exchange rate differences |
-1,625 | -78 | -1,703 | 69 | 1 | 70 | ||||||||||||||||||
Total amount recognised directly in equity |
-9,179 | -103 | -9,282 | -2,771 | -29 | -2,800 | ||||||||||||||||||
Net profit |
3,460 | 1 | 3,461 | 4,452 | 142 | 4,594 | ||||||||||||||||||
Change in composition of the group |
| -281 | -281 | | -952 | -952 | ||||||||||||||||||
Dividend |
-1,716 | -35 | -1,751 | -1,585 | | -1,585 | ||||||||||||||||||
Cancellation of shares (share buy back) |
-4,455 | | -4,455 | | | | ||||||||||||||||||
Purchase/sale of treasury shares |
2,294 | | 2,294 | -546 | | -546 | ||||||||||||||||||
Exercise of warrants and options |
448 | | 448 | 350 | | 350 | ||||||||||||||||||
Balance at end of period |
28,060 | 1,905 | 29,965 | 38,166 | 2,110 | 40,276 | ||||||||||||||||||
page 5
* Unaudited | page 6 |
30 June | 31 December | |||||||
(in mln) | 2008 | 2007 | ||||||
Insurance operations |
29,338 | 27,576 | ||||||
Banking operations |
572,065 | 528,540 | ||||||
601,403 | 556,116 | |||||||
Eliminations |
-8,761 | -3,152 | ||||||
592,642 | 552,964 | |||||||
30 June | 31 December | |||||||
(in mln) | 2008 | 2007 | ||||||
Loans to or guaranteed by public authorities |
23,826 | 23,639 | ||||||
Loans secured by mortgages |
287,767 | 273,928 | ||||||
Loans guaranteed by credit institutions |
7,385 | 2,542 | ||||||
Other personal lending |
27,742 | 24,759 | ||||||
Other corporate loans |
227,341 | 205,660 | ||||||
574,061 | 530,528 | |||||||
Provision for loan losses |
-1,996 | -1,988 | ||||||
572,065 | 528,540 | |||||||
Insurance | Banking | Total | ||||||||||||||||||||||
30 June | 31 December | 30 June | 31 December | 30 June | 31 December | |||||||||||||||||||
(in mln) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
Opening balance |
30 | 37 | 2,001 | 2,642 | 2,031 | 2,679 | ||||||||||||||||||
Changes in the composition of the group |
| -3 | | 98 | | 95 | ||||||||||||||||||
Write-offs |
-1 | -11 | -393 | -952 | -394 | -963 | ||||||||||||||||||
Recoveries |
1 | 1 | 49 | 59 | 50 | 60 | ||||||||||||||||||
Increase in loan loss provision |
9 | 8 | 331 | 125 | 340 | 133 | ||||||||||||||||||
Exchange differences |
-1 | -1 | -15 | -19 | -16 | -20 | ||||||||||||||||||
Other changes |
| -1 | 24 | 48 | 24 | 47 | ||||||||||||||||||
Closing balance |
38 | 30 | 1,997 | 2,001 | 2,035 | 2,031 | ||||||||||||||||||
The closing balance is included in |
||||||||||||||||||||||||
- amounts due from banks |
| | 1 | 13 | 1 | 13 | ||||||||||||||||||
- loans and advances to customers |
38 | 30 | 1,996 | 1,988 | 2,034 | 2,018 | ||||||||||||||||||
38 | 30 | 1,997 | 2,001 | 2,035 | 2,031 | |||||||||||||||||||
3 month period | Insurance | Banking | Total | |||||||||||||||||||||
1 April to 30 June | 1 April to 30 June | 1 April to 30 June | ||||||||||||||||||||||
(in mln) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
Income from real estate investments |
21 | 17 | 51 | 57 | 72 | 74 | ||||||||||||||||||
Dividend income |
294 | 318 | 9 | 14 | 303 | 332 | ||||||||||||||||||
Income from investments in debt securities |
1,394 | 1,683 | | | 1,394 | 1,683 | ||||||||||||||||||
Income from loans |
408 | 508 | | | 408 | 508 | ||||||||||||||||||
Realised gains/losses on disposal of debt securities |
-81 | -75 | -10 | 59 | -91 | -16 | ||||||||||||||||||
Impairments of available-for-sale debt securities |
-60 | | -6 | | -66 | | ||||||||||||||||||
Realised gains/losses on disposal of equity securities |
675 | 845 | 54 | 93 | 729 | 938 | ||||||||||||||||||
Impairments of available-for-sale equity securities |
-251 | -2 | -97 | -8 | -348 | -10 | ||||||||||||||||||
Change in fair value of real estate investments |
-11 | 24 | -188 | 26 | -199 | 50 | ||||||||||||||||||
2,389 | 3,318 | -187 | 241 | 2,202 | 3,559 | |||||||||||||||||||
6 month period | Insurance | Banking | Total | |||||||||||||||||||||
1 January to 30 June | 1 January to 30 June | 1 January to 30 June | ||||||||||||||||||||||
(in min) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
Income from real estate investments |
34 | 37 | 103 | 123 | 137 | 160 | ||||||||||||||||||
Dividend income |
455 | 420 | 53 | 54 | 508 | 474 | ||||||||||||||||||
Income from investments in debt securities |
3,165 | 3,233 | | | 3,165 | 3,233 | ||||||||||||||||||
Income from loans |
861 | 1,153 | | | 861 | 1,153 | ||||||||||||||||||
Realised gains/losses on disposal of debt securities |
26 | -65 | 16 | 133 | 42 | 68 | ||||||||||||||||||
Impairments of available-for-sale debt securities |
-112 | 1 | -31 | | -143 | 1 | ||||||||||||||||||
Realised gains/losses on disposal of equity securities |
775 | 1,090 | 83 | 210 | 858 | 1,300 | ||||||||||||||||||
Impairments of available-for-sale equity securities |
-288 | -10 | -105 | -11 | -393 | -21 | ||||||||||||||||||
Change in fair value of real estate investments |
-1 | 36 | -221 | 52 | -222 | 88 | ||||||||||||||||||
4,915 | 5,895 | -102 | 561 | 4,813 | 6,456 | |||||||||||||||||||
3 month period | Insurance | Banking | Total | |||||||||||||||||||||
1 April to 30 June | 1 April to 30 June | 1 April to 30 June | ||||||||||||||||||||||
(in mln) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
Net gains/losses on disposal of group companies |
2 | -1 | 2 | 22 | 4 | 21 | ||||||||||||||||||
Valuation results on non-trading derivatives |
-394 | -230 | 179 | -69 | -215 | -299 | ||||||||||||||||||
Net trading income |
-30 | 144 | 249 | 150 | 219 | 294 | ||||||||||||||||||
Profit from associates |
29 | 131 | -8 | 71 | 21 | 202 | ||||||||||||||||||
Other income |
29 | 68 | 110 | 219 | 139 | 287 | ||||||||||||||||||
-364 | 112 | 532 | 393 | 168 | 505 | |||||||||||||||||||
Profit from associates includes: |
||||||||||||||||||||||||
Share of results from associates |
29 | 131 | -5 | 71 | 24 | 202 | ||||||||||||||||||
Impairments |
| | -3 | | -3 | | ||||||||||||||||||
29 | 131 | -8 | 71 | 21 | 202 | |||||||||||||||||||
6 month period | Insurance | Banking | Total | |||||||||||||||||||||
1 January to 30 June | 1 January to 30 June | 1 January to 30 June | ||||||||||||||||||||||
(in mln) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
Net gains/losses on disposal of group companies |
48 | -1 | 6 | 24 | 54 | 23 | ||||||||||||||||||
Valuation results on non-trading derivatives |
132 | -437 | 270 | -91 | 402 | -528 | ||||||||||||||||||
Net trading income |
-239 | 226 | 477 | 499 | 238 | 725 | ||||||||||||||||||
Profit from associates |
65 | 301 | -23 | 135 | 42 | 436 | ||||||||||||||||||
Other income |
110 | 146 | 359 | 337 | 469 | 483 | ||||||||||||||||||
116 | 235 | 1,089 | 904 | 1,205 | 1,139 | |||||||||||||||||||
Profit from associates includes: |
||||||||||||||||||||||||
Share of results from associates |
65 | 301 | -2 | 135 | 63 | 436 | ||||||||||||||||||
Impairments |
| | -21 | | -21 | | ||||||||||||||||||
65 | 301 | -23 | 135 | 42 | 436 | |||||||||||||||||||
page 9
3 month period | Insurance | Insurance | Insurance | Wholesale | Retail | ING | Total | |||||||||||||||||||||||||||||
(in mln) | Europe | Americas | Asia/Pacific | Banking | Banking | Direct | Other | Eliminations | Group | |||||||||||||||||||||||||||
1 April to 30 June 2008 |
||||||||||||||||||||||||||||||||||||
Total income |
3,531 | 6,942 | 2,975 | 1,178 | 1,939 | 650 | 826 | -611 | 17,430 | |||||||||||||||||||||||||||
Underlying profit before tax |
397 | 374 | 125 | 365 | 558 | 179 | 248 | | 2,246 | |||||||||||||||||||||||||||
Divestments |
| | | | | | 2 | | 2 | |||||||||||||||||||||||||||
Special items (1) |
| | | | -38 | | | | -38 | |||||||||||||||||||||||||||
Profit before income tax |
397 | 374 | 125 | 365 | 520 | 179 | 250 | | 2,210 | |||||||||||||||||||||||||||
1 April to 30 June 2007 (2) |
||||||||||||||||||||||||||||||||||||
Total income |
4,207 | 7,178 | 3,534 | 1,268 | 1,858 | 571 | 587 | -42 | 19,161 | |||||||||||||||||||||||||||
Underlying profit before tax |
679 | 593 | 153 | 604 | 619 | 171 | 466 | | 3,285 | |||||||||||||||||||||||||||
Divestments |
15 | | | | | | | | 15 | |||||||||||||||||||||||||||
Special items |
| | | | -252 | | | | -252 | |||||||||||||||||||||||||||
Profit before income tax |
694 | 593 | 153 | 604 | 367 | 171 | 466 | | 3,048 | |||||||||||||||||||||||||||
6 month period | Insurance | Insurance | Insurance | Wholesale | Retail | ING | Total | |||||||||||||||||||||||||||||
(in mln) | Europe | Americas | Asia/Pacific | Banking | Banking | Direct | Other | Eliminations | Group | |||||||||||||||||||||||||||
1 January to 30 June 2008 |
||||||||||||||||||||||||||||||||||||
Total income |
7,938 | 14,436 | 7,303 | 2,486 | 3,884 | 1,259 | 1,333 | -1,212 | 37,427 | |||||||||||||||||||||||||||
Underlying profit before tax |
736 | 691 | 307 | 935 | 1,196 | 333 | 174 | | 4,372 | |||||||||||||||||||||||||||
Divestments |
| 62 | | | | | -15 | | 47 | |||||||||||||||||||||||||||
Special items |
| | | | -164 | | | | -164 | |||||||||||||||||||||||||||
Profit before income tax |
736 | 753 | 307 | 935 | 1,032 | 333 | 159 | | 4,255 | |||||||||||||||||||||||||||
1 January to 30 June 2007 (2) |
||||||||||||||||||||||||||||||||||||
Total income |
9,047 | 14,051 | 6,637 | 2,597 | 3,736 | 1,131 | 587 | -110 | 37,676 | |||||||||||||||||||||||||||
Underlying profit before tax |
1,120 | 1,126 | 312 | 1,269 | 1,229 | 336 | 327 | | 5,719 | |||||||||||||||||||||||||||
Divestments |
42 | | | | | | | | 42 | |||||||||||||||||||||||||||
Special items |
| | | | -252 | | | | -252 | |||||||||||||||||||||||||||
Profit before income tax |
1,162 | 1,126 | 312 | 1,269 | 977 | 336 | 327 | | 5,509 | |||||||||||||||||||||||||||
(1) | Comprises expenses related to Retail Netherlands Strategy (Combining ING Bank and Postbank) of EUR 38 million. | |
(2) | In the first quarter 2008 mid corporate clients in the home markets Netherlands, Belgium, Poland and Romania have been transferred retroactively from Wholesale Banking to Retail Banking. The 2007 figures have been adjusted accordingly. |
page 10
page 11
page 12
page 13