AI assistant
Sydbank — Interim / Quarterly Report 2010
Oct 26, 2010
3387_rns_2010-10-26_0d58e482-a1e4-482d-af5d-c77e5ad4cefb.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Sydbank A/S / Miscellaneous
26.10.2010 13:24
Dissemination of a UK Regulatory Announcement, transmitted by DGAP - a company of EquityStory AG. The issuer is solely responsible for the content of this announcement.
Interim Report - Q1-Q3 2010
Contents
Financial Review Group Financial Highlights 3 Summary 4
Financial Review 6
Financial Statements - Sydbank Group
Income Statement 11
Statement of Comprehensive Income 11
Balance Sheet 12
Financial Highlights - Quarterly 13
Capital 14
Cash Flow Statement 16
Segment Statements 17
Notes 18
Management Statement 27
Supplementary Information 28
Appendix 1 - Statement on inspection of Sydbank A/S 29
Appendix 2 - Sydbank's comments to 'Statement on inspection of Sydbank A/S' issued by the Danish FSA 32 ?
Group Financial Highlights
Q1-Q3 Q1-Q3 Index Full year 2010 2009 10/09 2009
Income statement (DKKm)
| Core income excl trading income 2,492 | 2,471 101 |
3,320 | ||
|---|---|---|---|---|
| Trading income 1,051 970 |
108 | 1,266 | ||
| Total core income 3,543 |
3,441 | 103 4,586 |
||
| Costs, core earnings 1,869 |
1,874 | 100 2,466 |
||
| Core earnings before impairment 1,674 | 1,567 107 |
2,120 | ||
| Impairment of loans and advances etc | 944 849 |
111 | 1,195 |
| Profit on investment portfolios 235 | 361 | 65 | 430 | ||||
|---|---|---|---|---|---|---|---|
| Profit before non-recurring items | 965 | 1,079 | 89 | 1,355 | |||
| Non-recurring items, net - - |
- | 86 | |||||
| Profit before contribution to Private Contingency Association | |||||||
| etc 965 1,079 89 1,441 |
|||||||
| Contribution to Private Contingency Association etc | 384 | 327 | 117 | 443 | |||
| Profit before tax 581 752 |
77 | 998 | |||||
| Tax 145 188 77 217 |
|||||||
| Profit for the period 436 564 |
77 | 781 | |||||
| Balance sheet highlights (DKKbn) | |||||||
| Loans and advances at amortised cost | 73.6 | 73.9 | 100 | 74.5 | |||
| Loans and advances at fair value 6.5 | 9.1 | 71 | 12.9 | ||||
| Deposits and other debt 61.5 65.3 |
94 | 68.8 | |||||
| Bonds issued at amortised cost 16.1 |
10.1 | 159 | 8.6 | ||||
| Subordinated capital 3.1 3.2 |
97 | 3.1 | |||||
| Shareholders' equity 9.5 8.9 |
107 | 9.1 | |||||
| Total assets 153.7 153.4 100 |
157.8 | ||||||
| Financial ratios per share (DKK per share of DKK 10) | |||||||
| EPS Basic ** 5.9 8.7 |
11.7 | ||||||
| EPS Diluted ** 5.9 8.7 |
11.7 | ||||||
| Share price at end of period 127.4 |
133.3 | 133.8 | |||||
| Book value 130.1 120.8 |
124.1 | ||||||
| Share price/book value 0.98 1.10 |
1.08 | ||||||
| Average number of shares outstanding (millions) 73.6 | 64.8 | 66.9 | |||||
| Other financial ratios and key figures | |||||||
| Solvency ratio 16.1 14.8 |
15.2 | ||||||
| Core capital ratio 14.1 12.9 |
13.1 | ||||||
| Pre-tax profit as % of average shareholders' equity ** | 6.2 | 9.4 | 12.3 | ||||
| Post-tax profit as % of average shareholders' equity ** 4.7 | 7.1 | 9.6 | |||||
| Costs (core earnings) as % of core income | 52.8 | 54.5 | 53.8 | ||||
| Interest rate risk 0.4 0.4 |
1.0 | ||||||
| Foreign exchange position 1.4 |
1.4 | 1.1 | |||||
| Foreign exchange risk 0.0 0.0 |
0.0 | ||||||
| Loans and advances relative to deposits * | 1.1 | 1.0 | 1.0 | ||||
| Loans and advances relative to shareholders' equity * | 7.7 | 8.4 | 8.2 | ||||
| Growth in loans and advances for the period * | (1.3) | (10.4) | (9.6) | ||||
| Excess cover relative to statutory liquidity requirements | 126.3 | 93.8 | 94.4 | ||||
| Total large exposures 19.6 20.1 |
17.2 | ||||||
| Accumulated impairment ratio excl PCA | 2.4 | 1.5 | 1.7 | ||||
| Impairment ratio for the period excl PCA ** | 1.15 | 1.01 | 1.34 | ||||
| Number of full-time staff at end of period | 2,303 | 2,385 | 97 | 2,369 | |||
Financial ratios prepared according to 'Recommendations & Financial Ratios 2010' published by the Danish Society of Financial Analysts.
? Summary
Considering the ongoing difficult economic situation, profit before tax of DKK 581m for the first nine months of 2010 is considered satisfactory. Pre-tax profit equals a return of 8.3% p.a. on average shareholders' equity.
The Interim Report is characterised by:
Core earnings 730 718 102 925
- ? 1% increase in core income excl trading income
- ? 8% rise in trading income
- ? Total core income of DKK 3,543m an all-time high so far
- ? Unchanged level of costs (core earnings)
- ? Impairment of loans and advances of DKK 944m
- ? Profit on investment portfolios of DKK 235m
- ? Contribution of DKK 384m to the Private Contingency Association etc
- ? Unchanged level of bank loans and advances DKK 73.6bn
- ? 6% decline in deposits to DKK 61.5bn
- ? Core capital ratio of 14.1%
- ? Solvency ratio of 16.1%
- ? Upgrade of core earnings before impairment to DKK 2.1-2.2bn.
* Financial ratios calculated on the basis of loans and advances at amortised cost.
** Ratios for the period have not been converted to a full-year basis.
Income statement - Q1-Q3 (DKKm) 2010 2009 Core income excl trading income 2,492 2,471
Trading income 1,051 970
Total core income 3,543 3,441
Costs, core earnings 1,869 1,874 Core earnings before impairment 1,674 1,567
Impairment of loans and advances etc 944 849
Core earnings 730 718
Profit on investment portfolios 235 361
Profit before contribution to Private Contingency Association etc 965 1,079
Contribution to Private Contingency Association etc 384 327
Profit before tax 581 752
Tax 145 188
Profit for the period 436 564
Core earnings before impairment represent DKK 1,674m against DKK 1,567m in Q1-Q3 2009. The increase of DKK 107m consists of a rise in core income excl trading income of DKK 21m, an increase in trading income of DKK 81m and a decline of DKK 5m in costs (core earnings).
Core earnings before impairment are above the level announced in the Interim Report - First Half 2010. The improvement is chiefly ascribable to developments in trading income.
Impairment of loans and advances etc represents DKK 944m (Q1-Q3 2009: DKK 849m).
Profit on investment portfolios amounts to DKK 235m and the expense to the Private Contingency Association etc totals DKK 384m. Less a calculated tax charge of DKK 145m, profit for the period stands at DKK 436m.
Profit for the period equals a return on average shareholders' equity of 6.2% p.a. compared with 9.4% p.a. in 2009. Earnings per share stands at DKK 5.9 compared with DKK 8.7 in 2009. ?
Profit before tax totals DKK 246m in Q3 2010 compared with DKK 109m in Q2 2010. The increase in profit is predominantly attributable to a decline in costs of DKK 37m and a rise in investment portfolio earnings of DKK 103m.
In August 2010 the Bank raised a non state-guaranteed bond loan of EUR 1bn with a maturity period of two years.
The Group's solvency ratio stands at 16.1%, including a core capital ratio of 14.1 percentage points compared with 15.2% and 13.1 percentage points, respectively, at end-2009. Since the beginning of the year the core capital ratio excluding hybrid core capital has risen from 11.5% to 12.4%.
The method for determining the Group's solvency need has been changed. In future the solvency need will be determined on the basis of an economic capital model and a buffer will be added to allow for model and rating uncertainty as well as additional credit risks. The solvency need at 30 September 2010 represents 9.6%.
The Group's liquidity measured under the 15% and 10% statutory requirements constitutes 41.2% and 22.7%, respectively, at 30 September 2010.
The Group projects core earnings before impairment of loans and advances in the region of DKK 2.1-2.2bn for 2010. The estimate represents a positive change in level compared with DKK 1.9-2.1bn as previously announced.
The Danish FSA has conducted an ordinary inspection of the Bank, including its loans and advances. The Danish FSA did not find grounds to change the Bank's total impairment charges. However, during its review of loan exposures and IRB models, the Danish FSA noted that an increase in the solvency need was required. Consequently the Bank raised its solvency need from 9.0% to 9.6%, as mentioned above. It is the opinion of the Danish FSA that this takes other existing risks into account.
On 7 October 2010 Peter Gaemelke announced that he wished to resign from the Board of Directors of Sydbank.
Core income excl trading income
Total core income excl trading income grew by 1% to DKK 2,492m.
Core income excl trading income - Q1-Q3 (DKKm) 2010 2009 Interest margins etc 2,073 2,079 Mortgage credit 165 166 Payment services 113 108 Remortgaging and loan fees 70 61 Other commission 54 41 Other operating income 17 16 Total 2,492 2,471
Due to an unchanged level of bank loans and advances, a 6% drop in deposits and the raising of new senior loans compared with one year ago, income from interest margins etc continues to show significant robustness with a slight decline of DKK 6m to DKK 2,073m.
After a set-off of loss of DKK 10m (2009: DKK 6m), net income from the cooperation with Totalkredit represents DKK 129m (2009: DKK 117m). The cooperation with DLR Kredit has generated an income of DKK 29m (2009: DKK 43m). Total mortgage credit income amounts to DKK 165m (2009: DKK 166m).
The remaining income components of core income excl trading income have gone up by a total of 12% compared with Q1-Q3 2009.
Trading income
Total trading income rose by 8% - from DKK 970m in 2009 to DKK 1,051m in 2010.
The positive trend in trading income is buoyed by favourable developments in securities trading, a decent trend in the institutional segment of the fixed income department, a stable, high market share in share trading and market-driven volume rises within asset management. In contrast foreign exchange and derivatives trading remains at a low level.
Trading income - Q1-Q3 (DKKm) 2010 2009
Bonds 257 243
Shares 211 192
Foreign exchange 169 185
Money market 104 138
Asset management 310 212
Total 1,051 970
Costs and depreciation
The Group's total costs and depreciation recorded DKK 2,104m (2009: DKK 2,082m). DKK 8m is ascribable to investment portfolio earnings and DKK 227m (2009: DKK 200m) to the Private Contingency Association etc.
? Costs and depreciation - Q1-Q3 (DKKm) 2010 2009
Staff costs 1,078 1,099
Other administrative expenses 744 698
Depreciation and impairment of property, plant and equipment 71 85
Other operating expenses 211 200
Total costs and depreciation 2,104 2,082
Distributed as follows:
Costs, core earnings 1,869 1,874
Costs, investment portfolio earnings 8 8
Costs, guarantee commission to Private Contingency Association etc 227 200
Costs (core earnings) of DKK 1,869m have decreased by DKK 5m compared with one year ago. At the end of Q3 2010 the Group's staff numbered 2,303 (full-time equivalent) against 2,385 at 30 September 2009. Five small branches were closed in 2010, bringing the number of branches to 105 in Denmark and unchanged three in Germany.
Core earnings before impairment of loans and advances Core earnings before impairment of loans and advances represent DKK 1,674m - a rise of DKK 107m or 7% compared with one year ago.
Impairment of loans and advances etc
Impairment of loans and advances constitutes DKK 944m (2009: DKK 849m). As at 30 September 2010 the impairment ratio (excluding the provision for the Private Contingency Association) relative to bank loans and advances represents 1.28% and 1.11% relative to bank loans and advances and guarantees. At end-September accumulated impairment and provisions (excluding the provision of DKK 377m for the Private Contingency Association) amount to DKK 1,995m - a rise of DKK 437m compared with the beginning of the year.
Core earnings
Core earnings represent DKK 730m compared with DKK 718m in 2009.
Investment portfolio earnings
Less funding charges and less related costs of DKK 8m, profit on investment portfolios constitutes DKK 235m (2009: DKK 361m).
The Group's interest rate risk stands at DKK 38m at 30 September 2010. The Group's exchange rate risk continues to be very low and its equity position remains modest.
Contribution to the Private Contingency Association etc Guarantee commission and the provision for the guarantee to the Private Contingency Association amount to DKK 211m and DKK 157m, respectively, totalling DKK 368m for the first nine months of 2010. In addition DKK 16m has been charged to income to cover the expected payment to the Deposit Guarantee Fund regarding the bankruptcy of Capinordic Bank.
The Group's total expense to the Private Contingency Association etc since autumn 2008 amounts to DKK 990m.
Subsidiaries
The subsidiary bank, Sydbank (Schweiz) AG, which conducts private banking activities in St. Gallen, Switzerland, recorded a profit after tax of DKK 3m (2009: loss of DKK 7m). Ejendomsselskabet recorded a profit after tax of DKK 0m (2009: loss of DKK 1m).
Profit for the period
Profit before tax amounts to DKK 581m. Less a calculated tax charge of DKK 145m, profit for the period stands at DKK 436m compared with DKK 564m in 2009.
? Return
Return on average shareholders' equity represents 6.2% p.a. against 9.4% p.a. in 2009. Earnings per share stands at DKK 5.9 compared with DKK 8.7 in 2009.
Q3 compared with Q2
- ? Core income excl trading income rose by DKK 1m.
- ? Trading income declined by DKK 2m.
- ? Costs (core earnings) dropped by 6%.
- ? Impairment of loans and advances rose by DKK 1m.
- ? Profit on investment portfolios increased from DKK 8m to DKK 111m.
- ? Contribution to the Private Contingency Association went up by DKK 1m.
| Profit for the period (DKKm) | 2010 | 2009 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Q3 Q2 |
Q1 | Q4 | Q3 | Q2 | Q1 | ||||
| Core income excl trading income 832 | 831 | 829 | 849 | 830 | 819 | 822 | |||
| Trading income 325 |
327 | 399 | 296 | 329 | 369 | 272 | |||
| Core income 1,157 |
1,158 | 1,228 | 1,145 | 1,159 | 1,188 | 1,094 | |||
| Costs, core earnings | 588 | 625 | 656 | 592 | 586 | 629 | 659 | ||
| Core earnings before impairment 569 | 533 | 572 | 553 | 573 | 559 | 435 | |||
| Impairment of loans and advances etc | 311 | 310 | 323 | 346 | 284 | 295 | 270 | ||
| Core earnings 258 |
223 | 249 | 207 | 289 | 264 | 165 | |||
| Profit on investment portfolios 111 | 8 | 116 | 69 | 150 | 139 | 72 | |||
| Profit before non-recurring items | 369 | 231 | 365 | 276 | 439 | 403 | 237 | ||
| Non-recurring items, net - | - | - | 86 | - | - | - | |||
| Profit before contribution to PCA etc | 369 | 231 | 365 | 362 | 439 | 403 | 237 | ||
| Contribution to Private Contingency Association etc | 123 | 122 | 139 | 116 | 113 142 |
||||
| 72 | |||||||||
| Profit before tax | 246 | 109 | 226 | 246 | 326 | 261 | 165 |
Tax 61 27 57 29 81 66 41 Profit for the period 185 82 169 217 245 195 124
After tax, profit for Q3 amounts to DKK 185m compared with a Q2 profit of DKK 82m.
Balance sheet
The Group's total assets made up DKK 153.7bn at 30 September 2010 against DKK 157.8bn at year-end 2009.
Assets (DKKbn) 30 Sep 2010 31 Dec 2009 Amounts owed by credit institutions etc 13.5 14.5 Loans and advances at fair value (reverse transactions) 6.5 12.9 Loans and advances at amortised cost (bank loans and advances) 73.6 74.5 Securities and holdings etc 37.3 38.5 Assets related to pooled plans 7.6 6.7 Other assets etc 15.2 10.7 Total 153.7 157.8
The Group's bank loans and advances total DKK 73.6bn - a decline of DKK 0.9bn compared with year-end 2009 and DKK 0.3bn compared with 30 September 2009. ?
Shareholders' equity and liabilities (DKKbn) 30 Sep 2010 31 Dec 2009 Amounts owed to credit institutions etc 37.8 45.4 Deposits and other debt 61.5 68.8 Deposits in pooled plans 7.6 6.7 Bonds issued 16.1 8.6 Other liabilities etc 17.4 15.6 Provisions 0.7 0.5 Subordinated capital 3.1 3.1 Shareholders' equity 9.5 9.1 Total 153.7 157.8
The Group's deposits make up DKK 61.5bn against DKK 68.8bn at year-end 2009 and DKK 65.3bn at end-September 2009. The decline in deposits is predominantly ascribable to time deposits.
In August 2010, in the space of a few hours, the Bank raised a non state-guaranteed bond loan of EUR 1bn with a maturity period of two years on the international market, broadly diversified across countries as well as investors.
Capital
On 21 October 2010 the Bank prepaid supplementary capital of EUR 100m and a further EUR 8m will be prepaid on 29 October 2010, equivalent to a total of DKK 800m.
At end-Q3 2010 shareholders' equity constitutes DKK 9,534m - an increase of DKK 416m since year-end 2009. The change appears as net purchase of own shares of DKK 20m and profit for the period of DKK 436m.
Since year-end 2009, risk-weighted items have decreased by DKK 2.3bn to DKK 75.6bn.
The Group's solvency ratio stands at 16.1%, including a core capital ratio of 14.1 percentage points compared with 15.2% and 13.1 percentage points, respectively, at year-end 2009. During the same period the core capital ratio excluding hybrid core capital rose from 11.5% to 12.4%. Other things being equal, the solvency ratio will be reduced by 1.0 percentage point as a result of the repayment of supplementary capital.
The Group's solvency need was previously determined on the basis of the regulatory requirement of 8.0% and for precautionary reasons an estimated buffer of one percentage point was added to the regulatory requirement. The Group's solvency need was previously set at 9.0%.
The method for determining the Group's solvency need has been changed. In future the solvency need will be determined on the basis of an economic capital model and a buffer will be added to allow for model and rating uncertainty as well as additional credit risks. The solvency need at 30 September 2010 represents 9.6%.
Liquidity
The Group's liquidity measured under the 15% and 10% statutory requirements constitutes 41.2% and 22.7%, respectively, at 30 September 2010.
Rating
Sydbank's rating - A1 (long-term debt), P-1 (short-term debt) and C+ (financial strength) - remained unchanged in Q3 2010.
Statement issued by the Danish FSA
The Danish FSA has conducted an ordinary inspection of the Bank, including its loans and advances. The Danish FSA did not find grounds to change the Bank's total impairment charges. However, during its review of loan exposures and IRB models, the Danish FSA noted that an increase in the solvency need was required. Consequently the Bank raised its solvency need from 9.0% to 9.6%, as mentioned above. It is the opinion of the Danish FSA that the new method of determination takes other existing risks into account.
The statement on inspection of Sydbank issued by the Danish FSA and the Bank's comments are enclosed as appendices.
Board of Directors
On 7 October 2010 Peter Gaemelke announced that he wished to resign from the Board of Directors of Sydbank.
IT cooperation between Bankdata and Jyske Bank
As previously announced, Jyske Bank will become a member of Bankdata. As a result of the agreement, the volume behind Bankdata will grow by two thirds, which will enable Bankdata to increase its systems development resources significantly and to lower future IT costs. Bankdata will be among the biggest units in terms of development within the financial institutions market.
Outlook for 2010
The Group projects core earnings before impairment of loans and advances in the region of DKK 2.1-2.2bn for 2010. The estimate represents a positive change in level compared with DKK 1.9-2.1bn as previously announced.
Appendices
- The Danish FSA's statement on inspection of Sydbank A/S pages 29-31
- Sydbank's comments to 'Statement on inspection of Sydbank A/S' issued by the Danish FSA - page 32.
? Income Statement - Sydbank Group
| DKKm | Note | Q1-Q3 2010 |
Q1-Q3 2009 |
Q3 2010 |
Q3 2009 |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income 2 Interest expense 3 |
3,156 706 |
4,543 1,982 |
1,007 222 |
1,281 413 |
||||||||
| Net interest income | 2,450 | 2,561 | 785 | 868 | ||||||||
| Dividends on shares | 20 | 32 | 3 | 1 | ||||||||
| Fee and commission income | 4 | 996 | 808 | 329 | 279 | |||||||
| Fee and commission expense | 137 | 120 | 44 | 38 | ||||||||
| Net interest and fee income | 3,329 | 3,281 | 1,073 | 1,110 | ||||||||
| Market value adjustments 5 | 435 | 494 | 190 | 198 | ||||||||
| Other operating income | 17 | 16 | 7 | 5 | ||||||||
| Staff costs and administrative expenses 6 | 1,822 | 1,797 | 566 | 561 | ||||||||
| Depreciation and impairment of property, plant and equipment | 71 | 85 | 24 | 28 | ||||||||
| Other operating expenses | 211 | 200 | 70 | 71 | ||||||||
| Impairment of loans and advances etc | 8 | 1,101 | 976 | 364 | 327 | |||||||
| Profit on holdings in associates and | ||||||||||||
| subsidiaries | 9 | 5 | 19 | 1 | 0 | |||||||
| Profit before tax | 581 | 752 | 247 | 326 | ||||||||
| Tax 10 145 |
188 | 62 | 82 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Profit for the period | 436 | 564 | 185 | 244 | |||||
| EPS Basic (DKK) * | 5.9 | 8.7 | 2.5 | 3.7 | |||||
| EPS Diluted (DKK) * | 5.9 | 8.7 | 2.5 | 3.7 | |||||
| Dividend per share (DKK) | - | - | - | - | |||||
| * Based on average number of shares outstanding, see page 14. | |||||||||
| Statement of Comprehensive Income - Sydbank Group | |||||||||
| Profit for the period | 436 | 564 | 185 | 244 | |||||
| Other comprehensive income | |||||||||
| Translation of foreign entities | 25 | (2) | 0 | 2 | |||||
| Hedge of net investment in foreign entities Other comprehensive income for the period |
(25) 0 |
2 0 |
0 0 |
(2) 0 |
|||||
| Comprehensive income for the period | 436 | 564 | 185 | 244 | |||||
| Balance Sheet - Sydbank Group | |||||||||
| 30 Sep | 31 Dec | 30 Sep | |||||||
| DKKm Note |
2010 | 2009 | 2009 | ||||||
| Assets | |||||||||
| Cash and balances on demand | |||||||||
| at central banks Amounts owed by credit institutions and central banks |
713 | 862 | 687 | 11 | 12,769 | 13,637 | 13,865 | ||
| Loans and advances at fair value | 6,524 | 12,930 | 9,058 | ||||||
| Loans and advances at amortised cost | 73,597 | 74,544 | 73,941 | ||||||
| Bonds at fair value | 35,254 | 36,642 | 36,673 | ||||||
| Shares etc | 1,755 | 1,552 | 1,196 | ||||||
| Holdings in associates etc | 310 | 310 | 307 | ||||||
| Assets related to pooled plans | 7,576 | 6,735 | 6,364 | ||||||
| Intangible assets Total land and buildings |
13 1,045 |
14 1,046 |
14 1,024 |
||||||
| investment property | 2 | 2 | 8 | ||||||
| owner-occupied property | 1,043 | 1,044 | 1,016 | ||||||
| Other property, plant and equipment | 109 | 139 | 128 | ||||||
| Current tax assets | 36 | 32 | 54 | ||||||
| Deferred tax assets | 11 | 11 | 10 | ||||||
| Other assets 12 Prepayments |
13,889 58 |
9,316 51 |
10,002 55 |
||||||
| Total assets | 153,659 157,821 153,378 | ||||||||
| Shareholders' equity and liabilities | |||||||||
| Amounts owed to credit institutions and central banks | 13 | 37,791 | 45,406 | 45,097 | |||||
| Deposits and other debt 14 | 61,519 | 68,780 | 65,281 | ||||||
| Deposits in pooled plans Bonds issued at amortised cost |
7,576 | 6,735 16,080 |
6,364 8,622 |
10,090 | |||||
| Current tax liabilities | 61 | 8 | 10 | ||||||
| Other liabilities | 15 | 17,323 | 15,524 | 14,256 | |||||
| Deferred income | 3 | 27 | 6 | ||||||
| Total liabilities | 140,353 145,102 141,104 | ||||||||
| Provisions 16 |
643 | 477 | 246 | ||||||
| Subordinated capital | 17 | 3,129 | 3,124 | 3,175 | |||||
| Shareholders' equity: | |||||||||
| Share capital | 742 | 742 | 742 | ||||||
| Revaluation reserves | 112 | 112 | 90 | ||||||
| Other reserves: | |||||||||
| Reserves according to articles of association Reserve for net revaluation according to the equity method |
418 | 418 33 |
411 33 |
20 | |||||
| Retained earnings | 8,229 | 7,813 | 7,590 | ||||||
| Total shareholders' equity | 9,534 | 9,118 | 8,853 | ||||||
| Total shareholders' equity and liabilities | 153,659 157,821 153,378 | ||||||||
| ? Group Financial Highlights - Quarterly |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Q3 Q2 Q1 2010 2010 2010 |
Q4 2009 |
Q3 2009 |
Q2 2009 |
Q1 2009 |
|||||
| Income statement (DKKm) | |||||||||
| Core income excl trading income 832 Trading income 325 327 Total core income 1,157 Costs, core earnings 588 Core earnings before impairment 569 Impairment of loans and advances etc Core earnings 258 223 Profit on investment portfolios 111 Profit before non-recurring items |
399 1,158 625 249 |
831 296 1,228 656 533 311 207 8 369 |
829 329 1,145 592 572 310 289 116 231 |
849 369 1,159 586 553 323 264 69 365 |
830 272 1,188 629 573 346 165 150 276 |
819 1,094 659 559 284 139 439 |
822 435 295 72 403 |
270 237 |
|
| Non-recurring items, net - - Profit before contribution to Private Contingency Association |
- - |
- | - | 86 | |||||
| etc 369 231 365 Contribution to Private Contingency Association etc Profit before tax 246 Tax 61 27 57 Profit for the period 185 |
362 109 29 82 |
439 226 81 169 |
403 246 66 217 |
237 123 326 41 245 |
122 261 195 |
139 165 124 |
116 | 113 | 142 |
| Balance sheet highlights (DKKbn) Loans and advances at amortised cost Loans and advances at fair value 6.5 Deposits and other debt 61.5 Bonds issued at amortised cost Subordinated capital 3.1 Shareholders' equity 9.5 Total assets 153.7 154.4 |
64.9 16.0 3.1 9.4 149.0 |
73.6 6.6 62.2 8.6 3.1 9.3 157.8 |
74.1 7.4 68.8 8.6 3.1 9.1 153.4 |
73.3 12.9 65.3 8.6 3.2 8.9 160.1 |
74.5 9.1 71.6 10.1 3.5 7.5 161.4 |
73.9 12.9 73.5 10.1 4.2 7.2 |
75.6 15.8 10.1 |
78.2 |
Financial ratios prepared according to 'Recommendations & Financial Ratios 2010' published by the Danish Society of Financial Analysts.
Financial ratios per share (DKK per share of DKK 10)
Pre-tax profit as % of average shareholders' equity
Loans and advances relative to shareholders' equity
Growth in loans and advances for the period
Number of full-time staff at end of
Post-tax profit as % of average shareholders' equity
** 2.6 1.2 2.4 2.7 4.0 3.5 2.3
** 2.0 0.9 1.8 2.4 3.0 2.7 1.7
* 7.7 7.9 7.9 8.2 8.4 10.1 10.8
* (0.7) 1.1 (1.7) 0.8 (2.2) (3.3) (5.2) Excess cover relative to statutory liquidity requirements 126.3 96.8 121.1 94.4 93.8 106.8 66.6
period 2,303 2,323 2,344 2,369 2,385 2,414 2,429
Average number of shares outstanding
Other financial ratios and key figures
EPS Basic ** 2.5 1.1 2.3 3.0 3.7 3.0 2.0 EPS Diluted ** 2.5 1.1 2.3 3.0 3.7 3.0 2.0
Book value 130.1 127.5 126.5 124.1 120.8 116.2 114.0
(millions) 73.4 73.7 73.7 73.3 67.0 64.3 63.0
Solvency ratio 16.1 15.7 15.3 15.2 14.8 13.8 15.0
Share price/book value 0.98 0.98 1.17 1.08 1.10 1.05 0.63
Core capital ratio 14.1 13.5 13.1 13.1 12.9 11.4 11.3
Interest rate risk 0.4 0.2 1.0 1.0 0.4 2.2 2.3
Foreign exchange risk 0.0 0.0 0.0 0.0 0.0 0.1 0.0
Foreign exchange position 1.4 1.5 2.8 1.1 1.4 3.4 1.5
Share price at end of period 127.4 124.8 147.8 133.8 133.3 122.3 71.5
Costs (core earnings) as % of core income 50.9 54.0 53.4 51.7 50.6 52.9 60.2
Loans and advances relative to deposits * 1.1 1.0 1.1 1.0 1.0 1.0 1.0
Impairment ratio for the period excl PCA ** 0.38 0.38 0.39 0.39 0.34 0.33 0.28
Accumulated impairment ratio excl PCA ** 2.4 2.1 2.1 1.8 1.5 1.3 1.3
Total large exposures 19.6 0.0 13.6 17.2 20.1 34.6 21.4
* Financial ratios calculated on the basis of loans and advances at amortised
cost.
** Quarterly ratios have not been converted to a full-year basis. ? Capital - Sydbank Group
Reserve for Reserves net reval. acc to acc to
| DKKm | Share | Revaluation capital reserves association |
articles of | method | equity earnings Total |
Retained | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholders' equity at 1 Jan 2010 | 742 | 112 | 418 | 33 | 7,813 | 9,118 | ||||
| Changes in equity in 2010 | ||||||||||
| Purchase of own shares Sale of own shares |
- - |
- - |
- - |
- - |
1,737 | (1,757) (1,757) 1,737 |
||||
| Comprehensive income for the period | - | - | - | - | 436 | 436 | ||||
| Total changes in equity - | - | - | - | 416 | 416 | |||||
| Shareholders' equity at 30 Sep 2010 | 742 | 112 | 418 | 33 | 8,229 | 9,534 | ||||
| Shareholders' equity at 1 Jan 2009 | 675 | 91 | 411 | 20 | 5,891 | 7,088 | ||||
| Changes in equity in 2009 | ||||||||||
| Purchase of own shares | - | - | - | - | (2,223) (2,223) | |||||
| Sale of own shares | - | - | - | - | 2,631 | 2,631 | ||||
| Share issue * | 67 | - | - | - | 788 | 855 | ||||
| Adjustment concerning property sold | - | (1) | - | - | 1 | |||||
| Tax on equity items | - | - | - | - | (62) | (62) | ||||
| Comprehensive income for the period | - | - | - | - | 564 | 564 | ||||
| Total changes in equity 67 | (1) | - | - | 1,699 | 1,765 | |||||
| Shareholders' equity at 30 Sep 2009 | 742 | 90 | 411 | 20 | 7,590 | 8,853 | ||||
* Shares issued in connection with the capital increase of Sydbank A/S of DKK 67,499,990 nominal (6,749,999 shares of DKK 10 nominal).
| 30 Sep The Sydbank share |
Full year 2010 |
30 Sep 2009 2009 |
||
|---|---|---|---|---|
| Share capital (DKK) Shares issued (number) Shares outstanding at end of period Average number of shares outstanding |
742,499,990 74,249,999 |
742,499,990 74,249,999 73,276,673 73,571,386 |
742,499,990 74,249,999 73,471,636 66,926,690 |
73,295,694 64,771,336 |
The Bank has only one class of shares as all shares carry the same rights.
| Capital - Sydbank Group | |
|---|---|
| 30 Sep 31 Dec 30 Sep DKKm 2010 2009 2009 |
|
| Solvency Solvency ratio 16.1 15.2 14.8 Core capital ratio 14.1 13.1 12.9 |
|
| Capital base after deductions Shareholders' equity 9,534 9,118 8,853 Revaluation reserves (112) (112) (90) Proposed dividend - - - |
|
| Intangible assets and capitalised tax assets (25) (25) (24) Core capital (excl hybrid core capital) 9,397 8,981 8,739 Hybrid core capital 1,384 1,386 1,388 50% of holdings > 10% (155) (105) (106) 50% of difference between expected losses and accounting provisions and accounting value adjustment - |
|
| (33) (187) 50% of value of transferred payments etc with delivery risk - (5) - |
|
| Core capital (incl hybrid core capital) after deductions 10,626 10,224 9,834 |
Core capital (incl hybrid core capital) after deductions 10,626 10,224 9,834 Subordinated loan capital 1,746 1,744 1,794 Revaluation reserves 112 112 90
Difference between expected losses and impairment charges -
- -
Capital base before deductions 12,484 12,080 11,718
50% of holdings > 10% (155) (105) (106)
50% of difference between expected losses and
accounting provisions and accounting value adjustment -
(33) (187)
50% of value of transferred payments etc with delivery risk -
(5) -
Holdings in associates (126) (128) (125)
Capital base after deductions 12,203 11,809 11,300
Credit risk 60,850 62,608 62,608
Market risk 7,336 8,764 7,113
Operational risk 7,378 6,537 6,537
Risk-weighted items 75,564 77,909 76,258
Regulatory solvency requirement 6,045 6,233 6,101
Adequate capital base 7,254 7,012 6,083
Cash Flow Statement - Sydbank Group
Q1-Q3 Full year Q1-Q3
DKKm 2010 2009 2009
Operating activities
Pre-tax profit for the period 581 998 752
Taxes paid (80) 86 (103)
Adjustment of non-cash operating items 1,331 1,867 1,185
Cash flows from working capital (13,058) (193) (2,075)
Cash flows from operating activities (11,226) 2,758 (241)
Investing activities
Purchase/sale of holdings in associates 4 (67) (57)
Purchase/sale of property, plant and equipment (39) (128) (69)
Cash flows from investing activities (35) (195) (126)
Financing activities
Purchase/sale of own holdings (20) 371 347
Share issue - 855 855
Raising of subordinated capital 5 (1,095) (1,044)
Issue of bonds 7,458 (1,473) (6)
Cash flows from financing activities 7,443 (1,342) 152
Cash flows for the period (3,818) 1,221 (215)
Cash equivalent positions at 1 Jan 7,421 6,200 6,200
Cash flows for the period (3,818) 1,221 (215)
Total cash equivalent positions at end of period 3,603 7,421 5,985
Segment Statements - Sydbank Group
Sydbank
DKKm Banking Markets Treasury Other Total
Business segments Q1-Q3 2010
Core income excl trading income 2,509 (19) - 2 2,492
Trading income 587 464 - - 1,051
Core income 3,096 445 - 2 3,543
Costs, core earnings 1,598 224 8 47 1,877
Core earnings before impairment 1,498 221 (8) (45) 1,666
Impairment of loans and advances etc 945 (1) - - 944
Core earnings 553 222 (8) (45) 722
Investment portfolio income - - 233 10 243
Profit before non-recurring items 553 222 225 (35) 965
Contribution to Private Contingency Association etc - - - 384 384
Profit before tax 553 222 225 (419) 581
| Core income excl trading income 2,506 | (56) | - | - | 2,450 | ||||
|---|---|---|---|---|---|---|---|---|
| Trading income 465 505 |
- | - | 970 | |||||
| Core income 2,971 449 |
- | - | 3,420 | |||||
| Costs, core earnings 1,613 |
222 | 8 | 39 | 1,882 | ||||
| Core earnings before impairment 1,358 | 227 | (8) | (39) | 1,538 | ||||
| Impairment of loans and advances etc | 846 | 3 | - | - | 849 | |||
| Core earnings 512 224 |
(8) | (39) | 689 | |||||
| Investment portfolio income | - | - | 388 | 2 | 390 | |||
| Profit before non-recurring items | 512 | 224 | 380 | (37) | 1,079 | |||
| Contribution to Private Contingency Association etc | - | - | - | 327 | 327 | |||
| Profit before tax 512 |
224 | 380 | (364) | 752 |
Notes - Sydbank Group
Note 1
Accounting policies
The Interim Report has been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the EU and in compliance with additional Danish disclosure requirements for interim reports. As a result of the use of IAS 34, the presentation is less complete compared with the presentation of an annual report and the recognition and measurement principles are in compliance with IFRS.
The accounting policies are consistent with those adopted in the 2009 Annual Report, to which reference is made.
The 2009 Annual Report provides a comprehensive description of the accounting policies applied.
The measurement of certain assets and liabilities requires managerial estimates as to how future events will affect the value of such assets and liabilities. The significant estimates made by the management in the use of the Group's accounting policies and the inherent considerable uncertainty of such estimates used in the preparation of the condensed interim report are identical to those used in the preparation of the annual report as at 31 December 2009.
The Group's significant risks and the external elements which may affect the Group are described in detail in the 2009 Annual Report.
Notes - Sydbank Group
Q1-Q3 Q1-Q3 Q3 Q3 DKKm 2010 2009 2010 2009
Note 2
Interest income
| Reverse transactions with credit institutions and central banks 18 | 41 | 4 | 13 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amounts owed by credit institutions and central banks | 70 | 146 | 27 | 32 | ||||||
| Reverse loans and advances | 62 | 273 | 17 | 45 | ||||||
| Loans and advances and other amounts owed | 2,372 | 2,958 | 787 | 883 | ||||||
| Bonds 565 |
953 | 159 | 299 | |||||||
| Derivatives | 55 | 163 | 10 | 5 | ||||||
| Other interest income | 14 | 9 | 3 | 4 | ||||||
| Total 3,156 |
4,543 | 1,007 | 1,281 | |||||||
Note 3
| Repo transactions with credit institutions and central banks | 77 | 4 | 15 | (9) | |||||
|---|---|---|---|---|---|---|---|---|---|
| Credit institutions and central banks | 145 | 555 | 49 | 127 | |||||
| Repo deposits 1 |
6 | 0 | - | ||||||
| Deposits and other debt 366 | 1,162 | 110 | 241 | ||||||
| Bonds issued 69 |
161 | 32 | 32 |
| Total | 706 | 1,982 | 222 | 413 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Note 4 | ||||||||||
| Loan fees | Payment services 146 | Fee and commission income Securities trading and custody accounts 555 73 |
120 61 |
51 27 |
42 22 |
433 | 186 | 154 | ||
| Total | Guarantee commission 996 |
Other fees and commission 808 |
89 329 |
67 133 279 |
28 127 |
24 37 |
37 | |||
| Note 5 | ||||||||||
| Bonds | 480 | Market value adjustments Other loans and advances and amounts owed at fair value (1) 334 |
129 | 136 | (5) | (2) | (3) | |||
| Shares etc Derivatives |
Foreign exchange 196 | 51 (291) Assets related to pooled plans |
110 198 (142) |
132 63 (132) 386 |
69 65 (69) 653 |
118 | 378 | |||
| Total | 435 | Deposits in pooled plans (386) Other assets/liabilities 0 494 |
190 | (653) (1) 198 |
(118) 0 |
0 | (378) | |||
| Notes - Sydbank Group | ||||||||||
| DKKm | Q1-Q3 2010 |
Q1-Q3 2009 |
Q3 2010 |
Q3 2009 |
||||||
| Note 6 | ||||||||||
| Staff costs and administrative expenses Salaries and emoluments to: Group Executive Management: |
||||||||||
| Salaries Pensions |
11 0 |
8 1 |
2 0 |
3 0 |
||||||
| Severance pay 8 Board of Directors |
- 3 |
- 3 |
- 1 |
1 | ||||||
| Total | 23 | Shareholders' Committee 1 13 |
4 | 1 4 |
1 | 0 | ||||
| Staff costs: | Wages and salaries | 869 | 898 | 271 | 281 | |||||
| Pensions 97 | 107 Social security contributions |
32 | 37 3 |
6 | 0 | 4 | ||||
| Total | Payroll tax etc 86 1,055 |
1,086 | 75 330 |
27 342 |
20 | |||||
| IT | 374 | Other administrative expenses: 364 |
116 | 112 | ||||||
| Rent etc 104 | 100 Marketing and entertainment expenses |
38 | 35 | 57 | 50 | 17 | 14 | |||
| Total | Other expenses 744 |
209 698 |
184 232 |
61 215 |
54 | |||||
| Total | 1,822 | 1,797 | 566 | 561 |
Subordinated capital 47 93 16 21 Other interest expense 1 1 0 1
Staff
Note 7
Notes - Sydbank Group
Q1-Q3 Q1-Q3 Q3 Q3 DKKm 2010 2009 2010 2009
Note 8
| Impairment and provisions 882 621 |
331 | 191 | ||
|---|---|---|---|---|
| Write-offs 241 376 40 144 |
||||
| Recovered from debt previously written off | 22 | 21 | 7 | 8 |
| Impairment of loans and advances etc 1,101 |
976 | 364 | 327 | |
| Impairment and provisions at end of period | ||||
| Individual impairment and provisions 2,219 |
1,209 | 2,219 | 1,209 | |
| Collective impairment and provisions 153 |
196 | 153 | 196 | |
| Impairment and provisions at end of period | 2,372 | 1,405 | 2,372 | 1,405 |
| Individual impairment of loans and advances and provisions for guarantees | ||||
| Impairment and provisions at 1 Jan 1,637 |
954 | 1,955 | 1,136 | |
| Exchange rate adjustment 4 0 0 |
1 | |||
| Impairment and provisions during the period | 885 | 597 | 320 | 186 |
| Other movements 94 - |
0 | - | ||
| Write-offs covered by impairment and provisions 401 | 342 | 56 | 114 | |
| Impairment and provisions at end of period | 2,219 | 1,209 | 2,219 | 1,209 |
| Individual impairment of loans and advances | 1,813 | 1,016 | 1,813 | 1,016 |
| Individual provisions for guarantees 406 |
193 | 406 | 193 | |
| Impairment and provisions at end of period | 2,219 | 1,209 | 2,219 | 1,209 |
| Collective impairment of loans and advances and provisions for guarantees | ||||
| Impairment and provisions at 1 Jan 141 |
152 | 137 | 194 | |
| Impairment and provisions during the period | 12 | 44 | 16 | 2 |
| Impairment and provisions at end of period | 153 | 196 | 153 | 196 |
| Individual impairment of loans advances subject to objective evidence of | ||||
| impairment | ||||
| Balance before impairment of individually assessed loans and | ||||
| advances 3,634 2,116 3,634 2,116 |
||||
| Impairment of individually assessed loans and advances | 1,813 | 1,016 | 1,813 1,016 |
|
| Balance after impairment of individually assessed loans and | ||||
| advances 1,821 1,100 1,821 1,100 |
||||
Impairment of loans and advances recognised in the income statement
| Profit on holdings in associates and subsidiaries Profit on holdings in associates etc Total 5 |
19 | 1 | 0 | 5 | 19 | 1 | 0 |
|---|---|---|---|---|---|---|---|
| Note 10 | |||||||
| Effective tax rate Current tax rate of Sydbank Group Adjustment of prior year tax charges Total 25.0 |
25.1 | 25.0 | 25.1 | 25.0 0.0 |
25.0 0.1 |
25.0 0.0 |
25.0 0.1 |
| Notes - Sydbank Group | |||||||
| DKKm | 30 Sep 2010 |
31 Dec 2009 |
30 Sep 2009 |
||||
| Note 11 | |||||||
| Amounts owed by credit institutions and central banks Amounts owed at notice by central banks Amounts owed by credit institutions Reverse transactions Total |
12,769 | 13,637 | 3,136 13,865 |
4,992 | 900 8,733 5,014 |
3,554 5,091 |
560 8,291 |
| Note 12 | |||||||
| Other assets Positive market value of derivatives etc Sundry debtors Interest and commission receivable Other assets Total |
13,889 | 324 1 9,316 |
336 1 10,002 |
334 2 |
13,121 443 |
8,330 649 |
8,905 761 |
| Note 13 | |||||||
| Amounts owed to credit institutions and central banks Amounts owed to central banks Amounts owed to credit institutions Repo transactions Total |
37,791 | 45,406 | 17,794 45,097 |
543 13,956 |
12,522 19,454 4,283 |
20,668 18,928 |
20,146 |
| Note 14 | |||||||
| Deposits and other debt On demand At notice Time deposits Special categories of deposits Total |
61,519 | 39,268 647 16,257 68,780 |
40,645 697 21,526 65,281 |
38,961 732 19,987 5,347 |
5,912 | 5,601 | |
| Note 15 | |||||||
| Other liabilities Negative market value of derivatives etc Negative portfolio, reverse transactions Sundry creditors Interest and commission etc Other liabilities Total |
17,323 | 1,208 15,524 |
1,158 3 14,256 |
1,069 211 4 |
12,708 3,193 146 0 |
7,488 6,728 489 |
8,205 4,493 |
Notes - Sydbank Group 30 Sep 31 Dec 30 Sep DKKm 2010 2009 2009 Note 16 Provisions Provisions for pensions and similar obligations 3 3 4 Provisions for deferred tax 208 208 25 Provisions for guarantees * 406 240 193 Other provisions 26 26 24
Total 643 477 246
| Subordinated capital | |
|---|---|
Note 17
| Interest rate | Nominal (m) | Maturity | |||||
|---|---|---|---|---|---|---|---|
| Floating | Bond loan DKK |
50 | 29.10.12 | - | - | 50 | |
| Floating | Bond loan EUR |
100 | 21.10.13 | 745 | 744 | 744 | |
| Floating | Bond loan DKK |
200 | 14.11.14 | 200 | 200 | 200 | |
| Floating | Bond loan EUR |
100 | 04.04.15 | 745 | 743 | 744 | |
| Floating | Bond loan EUR |
8 | 31.10.15 | 56 | 56 | 55 | |
| Total supplementary capital | 1,746 | 1,743 | 1,793 | ||||
| Floating | Bond loan EUR |
100 | Perpetual | 739 | 738 | 738 | |
| Floating | Bond loan EUR |
75 | Perpetual | 559 | 558 | 559 | |
| 6.36 | Bond loan DKK | 85 | Perpetual | 85 | 85 | 85 | |
| Total hybrid core capital | 1,383 | 1,381 | 1,382 | ||||
| Total | 3,129 3,124 |
3,175 |
* Of which Private Contingency Association 377 220 175
Note 18
Contingent liabilities and other obligating agreements
| Contingent liabilities | ||||||||
|---|---|---|---|---|---|---|---|---|
| Financial guarantees | 1,859 | 2,702 | 2,668 | |||||
| Mortgage finance guarantees | 2,615 | 2,343 | 1,363 | |||||
| Registration and remortgaging guarantees | 5,002 | 5,057 | 3,824 | |||||
| Loss guarantee/guarantee, Private Contingency Association | 374 | 531 | 576 | |||||
| Other contingent liabilities | 1,354 | 1,420 | 1,358 | |||||
| Total 11,204 12,053 |
9,789 | |||||||
| Other obligating agreements | ||||||
|---|---|---|---|---|---|---|
| Irrevocable credit commitments | 6 | 14 | 10 | |||
| Other liabilities | 55 | 61 | 55 | |||
| Total | 61 | 75 | 65 |
? Notes - Sydbank Group
Note 18 - continued
A group of minority shareholders ('Foreningen af Minoritetsaktionaerer i bankTrelleborg') has filed a class action regarding the legality of the compulsory redemption against Fonden for bankTrelleborg, Sydbank and the Danish FSA. In continuation of the compulsory redemption of the shares in bankTrelleborg, the shares were priced by appraisers in accordance with section 144 (4) of the Danish Financial Business Act. A few shareholders have brought the findings of the appraisers before the courts as regards Fonden for bankTrelleborg and Sydbank.
Moreover, in 2009 the group of minority shareholders ('Foreningen af Minoritetsaktionaerer i bankTrelleborg') filed an action against Sydbank regarding an inadequate prospectus in connection with the conversion of sparTrelleborg to bankTrelleborg.
In addition, the Group is party to a number of legal actions. These actions are under continuous review and the necessary provisions made are based on an assessment of the risk of loss. Pending legal actions are not expected to have any significant impact on the financial position of the Group.
Note 19
Repo and reverse transactions
In connection with repo transactions, which involve selling securities to be repurchased at a later date, the securities remain on the balance sheet, and consideration received is recognised as a deposit. Repo transaction securities are treated as assets provided as collateral for liabilities. At 30 September 2010, the fair value of such securities stood at DKK 17,685m.
In connection with reverse transactions, which involve buying securities to be resold at a later date, the Group is entitled to sell the securities or deposit them as collateral for other loans. The securities are not recognised on the balance sheet and consideration paid is recognised as a loan. At 30 September 2010, the fair value of such securities stood at DKK 9,528m.
Assets received as collateral in connection with reverse transactions may be resold to a third party. In such instances a negative portfolio may exist as a result of accounting rules. Any negative portfolio is recognised under 'Other liabilities'.
Note 20
Collateral
As at 30 September 2010, the Group had deposited as collateral securities at a market value of DKK 2,733m with Danish and foreign exchanges and clearing centres etc in connection with margin calls and securities settlements etc.
Note 21
Related parties
Sydbank is the bank of a number of related parties. Transactions with related parties are settled on an arm's length basis.
No unusual transactions took place with related parties in Q1-Q3 2010. Reference is made to the Group's 2009 Annual Report for a detailed description of transactions with related parties.
Note 22
Reporting events occurring after the balance sheet date After the expiry of Q3 no matters of significant impact on the financial position of the Sydbank Group have occurred.
Note 23
Large shareholders
Two shareholders have each reported a holding of at least 5% of Sydbank's share capital:
ATP, Copenhagen Nykredit A/S, Copenhagen ? Notes - Sydbank Group
| DKKm | 2010 | 2009 | 10/09 | 2009 | |||
|---|---|---|---|---|---|---|---|
| Note 24 | |||||||
| Core income | |||||||
| Core income excl trading income Interest margins etc Mortgage credit Payment services Remortgaging and loan fees Other commission Other operating income Total |
2,492 | 165 113 54 2,471 |
2,073 166 108 41 17 101 |
2,079 99 105 70 132 16 3,320 |
100 221 159 61 59 106 |
2,776 115 22 |
83 |
| Mortgage credit Totalkredit cooperation Totalkredit, set-off of loss Totalkredit cooperation, net DLR Kredit Other mortgage credit income Total |
165 | 29 166 |
139 43 99 |
123 10 129 67 7 221 |
113 6 117 52 6 |
168 167 110 117 |
8 160 9 |
| Trading income Bonds Shares Foreign exchange Money market Asset management Total |
257 211 1,051 |
243 192 169 104 310 970 |
106 110 185 138 212 108 |
292 258 91 75 146 1,266 |
234 178 304 |
||
| ? Notes - Sydbank Group |
|||||||
| Q3 Q2 Q1 DKKm 2010 2010 2010 |
Q4 2009 |
Q3 2009 |
Q2 2009 |
Q1 2009 |
|||
| Note 24 - continued |
| Core income excl trading income | ||||||||
|---|---|---|---|---|---|---|---|---|
| Interest margins etc | 692 | 689 | 692 | 697 | 701 | 679 | 699 | |
| Mortgage credit 55 | 61 | 49 | 55 | 57 | 61 | 48 | ||
| Payment services 40 | 33 | 40 | 51 | 33 | 43 | 32 | ||
| Remortgaging and loan fees | 26 | 21 | 23 | 22 | 21 | 21 | 19 | |
| Other commission 12 | 22 | 20 | 18 | 13 | 11 | 17 | ||
| Other operating income | 7 | 5 | 5 | 6 | 5 | 4 | 7 | |
| Total 832 831 |
829 | 849 | 830 | 819 | 822 | |||
| Mortgage credit | ||||||||
| Totalkredit cooperation 49 | 47 | 43 | 45 | 46 | 47 | 30 | ||
| Totalkredit, set-off of loss | 6 | 3 | 1 | 2 | 3 | 3 | 0 | |
| Totalkredit cooperation, net | 43 | 44 | 42 | 43 | 43 | 44 | 30 | |
| DLR Kredit 10 |
15 | 4 | 10 | 12 | 15 | 16 | ||
| Other mortgage credit income | 2 | 2 | 3 | 2 | 2 | 2 | 2 | |
| Total 55 61 |
49 | 55 | 57 | 61 | 48 | |||
| Trading income |
| Trading income | ||||||||
|---|---|---|---|---|---|---|---|---|
| Bonds | 77 | 73 | 107 | 49 | 88 | 94 | 61 | |
| Shares | 64 | 66 | 81 | 66 | 67 | 78 | 47 | |
| Foreign exchange 48 | 65 | 56 | 49 | 51 | 57 | 77 | ||
| Money market | 31 | 23 | 50 | 40 | 45 | 67 | 26 | |
| Asset management 105 | 100 | 105 | 92 | 78 | 73 | 61 | ||
| Total | 325 | 327 | 399 | 296 | 329 | 369 | 272 |
?
Management Statement
Today we have reviewed and approved the Interim Report - Q1-Q3 2010 of Sydbank A/S.
The consolidated interim financial statements for Q1-Q3 2010 have been prepared in accordance International Financial Reporting Standards as adopted by the EU. Furthermore, the Interim Report has been prepared in compliance with additional Danish disclosure requirements for interim reports of listed financial companies. The Interim Report has not been audited or reviewed.
We consider the accounting policies applied to be appropriate and the Interim Report gives a true and fair view of the Group's assets, shareholders' equity and liabilities and financial position at 30 September 2010 and of the results of the Group's operations and consolidated cash flows for the accounting period 1 January-30 September 2010 as well as a description of the most significant risks and elements of uncertainty which may affect the Group.
Aabenraa, 26 October 2010
Group Executive Management
Karen Frosig Preben L. Hansen Allan Norholm (CEO)
Board of Directors
Kresten Philipsen Anders Thoustrup Svend Erik Busk (Chairman) (Vice-Chairman)
Otto Christensen Peder Damgaard Harry Max Friedrichsen
Hanni Toosbuy Kasprzak Sven Rosenmeyer Paulsen Steen Tophoj
Jan Uldahl-Jensen Margrethe Weber
?
Supplementary Information
Financial Calendar
In 2011 the Group's financial statements will be released as follows:
- 2010 Annual Report 15 February 2011
- General Meeting
- 10 March 2011 - Interim Report - Q1 2011
- 26 April 2011 - Interim Report - First Half 2011
- 16 August 2011 - Interim Report - Q1-Q3 2011 25 October 2011
Sydbank contacts
Karen Frosig, CEO Tel: +45 74 37 20 00
Mogens Sandbaek, CFO Tel: +45 74 37 24 00
Niels Mollegaard, Group Executive Vice President
Tel: +45 74 37 20 50
Address
Sydbank A/S Peberlyk 4 6200 Aabenraa Denmark Tel: +45 74 37 37 37 CVR No DK 12626509
Relevant links
sydbank.dk sydbank.com
For further information reference is made to Sydbank's 2009 Annual Report at www.sydbank.com/about/ir/finreports. Appendix 1
?
? Appendix 2
Sydbank's comments to 'Statement on inspection of Sydbank A/S' issued by the Danish FSA
The Danish FSA regularly conducts inspections of Danish financial and mortgage credit institutions. After each inspection the Danish FSA prepares a statement which the financial and mortgage credit institution must publish in accordance with the Danish executive order on the duty of financial and mortgage credit institution to publish the Danish FSA's assessment of the institution. The statement must be published no later than on the last weekday of the quarter in which it was received. Publication must take place on the bank's website.
The Danish FSA's review of Sydbank comprises retail clients as well as corporate clients. The Danish FSA inspected 247 retail client loan exposures and 243 corporate client loan exposures - including loan exposures to the bank's board of directors and executive management.
Sydbank has the following comments to 'Statement on inspection of Sydbank A/S' issued by the Danish FSA.
Sydbank notes with satisfaction that the Danish FSA did not find grounds to order the bank to increase its impairment charges as regards loans and advances.
Sydbank also notes with satisfaction that, in the assessment of the Danish FSA, the bank's procedures generally support the identification of critical exposures and that the bank's credit management of loans and advances to retail clients and to ordinary enterprises is assessed by the Danish FSA to be better than the average of major banks.
The Danish FSA has issued several orders.
The first order concerns ensuring compliance with the rules regarding the determination of impairment charges with respect to individually assessed loans and advances. Sydbank has tightened its practices to ensure that the rules are observed.
The second order concerns adjusting the bank's models for collective impairment charges or supplementing them with estimates of the board of directors and executive management. Sydbank adjusts and develops the models for collective impairment charges on an ongoing basis and the bank has supplemented the model-calculated impairment charges as at 30 September 2010 with a management estimate of an additional DKK 25m.
The third order concerns the board of directors, which is addressed separately by the chairman of the board of directors.
The fourth order concerns the bank's credit-related treatment of retail clients which differs in certain cases from that dictated by the models, without it having any effect on solvency. The bank has adjusted the solvency need accordingly.
The fifth order concerns the Danish FSA's opinion that the bank's IRB models underestimate to a certain extent the risk of loss as regards the individual client and that the bank has not allowed sufficiently for this by means of manual adjustments, Sydbank has tightened its practices and business procedures, for instance by increasing focus on data quality and adjusting the solvency accordingly.
The sixth order concerns the fact that the bank must increase the extent of written documentation and the level of reporting in the bank's internal liquidity management. Sydbank has addressed the issues of increased written documentation and reporting.
Comments by the board of directors of Sydbank to 'Statement on inspection of Sydbank A/S' issued by the Danish FSA
The board of directors of Sydbank takes note of the order of the Danish FSA that the board of directors consider the bank's most significant risks to a greater extent. Already in connection with the upcoming board meetings, the board of directors has implemented a number of initiatives to comply with the order.
News Source: NASDAQ OMX
26.10.2010 DGAP's Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases.
Media archive at www.dgap-medientreff.de and www.dgap.de
Language: English Company: Sydbank A/S
Denmark
Phone:
Fax: E-mail: Internet:
ISIN: DK0010311471
Category Code: MSC LSE Ticker: 0G6U Sequence Number: 603
Time of Receipt: Oct 26, 2010 13:24:41
End of Announcement DGAP News-Service