AI assistant
Sydbank — Interim / Quarterly Report 2013
Mar 31, 2013
3387_10-q_2013-03-31_29be512e-145f-474f-bfc0-4b2cbc1a1aef.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Sydbank
Interim Report – Q1 2013
Company Announcement No 06/2013
1 May 2013
INTERIM REPORT – Q1 2013
1/30
Sydbank
Contents
Financial Review
- Group Financial Highlights 3
- Summary 4
- Financial Review 6
Financial Statements – Sydbank Group
- Income Statement 13
- Statement of Comprehensive Income 13
- Balance Sheet 14
- Financial Highlights – Quarterly 15
- Capital 16
- Cash Flow Statement 18
- Segment Statements 19
- Notes 20
Statement
- Management Statement 29
Supplementary Information 30
INTERIM REPORT – Q1 2013
Sydbank
Group Financial Highlights
| Q1 2013 | Q1 2012 | Index 13/12 | Full year 2012 | |
|---|---|---|---|---|
| Income statement (DKKm) | ||||
| Core income | 1,036 | 1,071 | 97 | 4,229 |
| Trading income | 86 | 109 | 79 | 323 |
| Total income | 1,122 | 1,180 | 95 | 4,552 |
| Costs, core earnings | 661 | 650 | 102 | 2,482 |
| Core earnings before impairment | 461 | 530 | 87 | 2,070 |
| Impairment of loans and advances etc | 349 | 297 | 118 | 1,748 |
| Core earnings | 112 | 233 | 48 | 322 |
| Investment portfolio earnings | 87 | 121 | 72 | 397 |
| Profit before non-recurring items and industry solutions | 199 | 354 | 56 | 719 |
| Non-recurring items, net | - | - | - | (82) |
| Contributions to industry solutions | 15 | 14 | 107 | 13 |
| Profit before tax | 184 | 340 | 54 | 624 |
| Tax | 47 | 85 | 55 | 157 |
| Profit for the period | 137 | 255 | 54 | 467 |
| Balance sheet highlights (DKKbn) | ||||
| Loans and advances at amortised cost | 67.9 | 67.7 | 100 | 68.2 |
| Loans and advances at fair value | 5.8 | 5.8 | 100 | 6.1 |
| Deposits and other debt | 66.7 | 64.2 | 104 | 65.7 |
| Bonds issued at amortised cost | 3.8 | 9.5 | 40 | 4.0 |
| Subordinated capital | 1.4 | 2.1 | 67 | 1.4 |
| Shareholders' equity | 10.2 | 9.8 | 104 | 10.0 |
| Total assets | 155.4 | 147.6 | 105 | 152.7 |
| Financial ratios per share (DKK per share of DKK 10) | ||||
| EPS Basic ** | 1.9 | 3.5 | 6.4 | |
| EPS Diluted ** | 1.9 | 3.5 | 6.4 | |
| Share price at end of period | 119.1 | 101.5 | 99.7 | |
| Book value | 139.3 | 134.5 | 137.6 | |
| Share price/book value | 0.86 | 0.75 | 0.72 | |
| Average number of shares outstanding (in millions) | 73.0 | 73.2 | 73.1 | |
| Dividend | - | - | - | |
| Other financial ratios and key figures | ||||
| Solvency ratio | 15.7 | 15.4 | 15.9 | |
| Core capital ratio, incl hybrid core capital | 15.3 | 15.2 | 15.6 | |
| Core Tier 1 capital ratio | 13.7 | 13.5 | 13.8 | |
| Pre-tax profit as % of average shareholders' equity ** | 1.8 | 3.5 | 6.4 | |
| Post-tax profit as % of average shareholders' equity ** | 1.4 | 2.6 | 4.8 | |
| Costs (core earnings) as % of total income | 58.9 | 55.1 | 54.5 | |
| Interest rate risk | 1.7 | 1.8 | 1.8 | |
| Foreign exchange position | 4.6 | 5.7 | 0.9 | |
| Foreign exchange risk | 0.1 | 0.2 | 0.0 | |
| Loans and advances relative to deposits * | 0.9 | 0.9 | 0.9 | |
| Loans and advances relative to shareholders' equity * | 6.7 | 6.9 | 6.8 | |
| Growth in loans and advances for the period * | (0.4) | (1.6) | (1.0) | |
| Excess cover relative to statutory liquidity requirements | 147.6 | 184.7 | 127.4 | |
| Total large exposures | 10.4 | 28.6 | 21.6 | |
| Accumulated impairment ratio | 3.9 | 2.5 | 3.8 | |
| Impairment ratio for the period ** | 0.45 | 0.39 | 2.20 | |
| Number of full-time staff at end of period | 2,106 | 2,132 | 99 | 2,132 |
- Financial ratios are calculated on the basis of loans and advances at amortised cost.
** Quarterly ratios have not been converted to a full-year basis.
INTERIM REPORT - Q1 2013
Sydbank
Summary
The Sydbank Group has recorded a profit before tax of DKK 184m. The result is considered acceptable given the trend in the economy. The performance meets the expectations at the beginning of the year. Profit before tax equals a return of 7.3% p.a. on average shareholders' equity. Compared to the same period in 2012, Q1 is characterised by:
- 3% decline in core income
- 21% decrease in trading income
- Slight increase in costs (core earnings) (rise in the contribution to the Deposit Guarantee Fund)
- Increase in impairment charges for loans and advances of DKK 52m to DKK 349m
- Investment portfolio earnings of DKK 87m
- Contributions to industry solutions of DKK 15m
- Unchanged level of bank loans and advances
- Rising level of deposits
- Core capital ratio, incl hybrid core capital, of 15.3%.
| Income statement – Q1 (DKKm) | 2013 | 2012 |
|---|---|---|
| Core income | 1,036 | 1,071 |
| Trading income | 86 | 109 |
| Total income | 1,122 | 1,180 |
| Costs, core earnings | 661 | 650 |
| Core earnings before impairment | 461 | 530 |
| Impairment of loans and advances etc | 349 | 297 |
| Core earnings | 112 | 233 |
| Investment portfolio earnings | 87 | 121 |
| Profit before industry solutions | 199 | 354 |
| Contributions to industry solutions | 15 | 14 |
| Profit before tax | 184 | 340 |
| Tax | 47 | 85 |
| Profit for the period | 137 | 255 |
Core earnings before impairment represent DKK 461m against DKK 530m for the first three months of 2012. The decline of DKK 69m consists of a decrease in core income of DKK 35m, a fall in trading income of DKK 23m and a rise in costs (core earnings) of DKK 11m.
Impairment charges for loans and advances etc represent DKK 349m (Q1 2012: DKK 297m).
Core earnings are in line with the expectations announced in the 2012 Annual Report.
Investment portfolio earnings total DKK 87m and contributions to industry solutions amount to DKK 15m. Less a calculated tax charge of DKK 47m, profit for the period stands at DKK 137m.
Profit for the period equals a return on average shareholders' equity of 5.4% p.a. compared with 10.5% p.a. in 2012. Earnings per share stands at DKK 1.9 compared with DKK 3.5 in 2012.
INTERIM REPORT - Q1 2013
Sydbank
Since year-end 2012, risk-weighted assets have increased by DKK 2.3bn to DKK 73.5bn.
The Group's solvency ratio stands at 15.7%, of which 15.3 percentage points are ascribable to core capital including hybrid core capital, compared with 15.9% and 15.6 percentage points, respectively, at end-2012. The core Tier 1 capital ratio stands at 13.7% (31 Dec 2012: 13.8%).
The Group's liquidity measured under the 10% statutory requirement constitutes 24.8% at 31 March 2013.
Sydbank recorded a satisfactory influx of clients also in Q1 2013.
The Group's expectations remain unchanged compared with the expectations announced in the 2012 Annual Report.
INTERIM REPORT - Q1 2013
5 / 30
Sydbank
Financial Review
Core income
Core income has decreased by 3% to DKK 1,036m.
| Core income – Q1 (DKKm) | 2013 | 2012 |
|---|---|---|
| Interest margins etc | 662 | 719 |
| Mortgage credit | 66 | 58 |
| Payment services | 38 | 37 |
| Remortgaging and loan fees | 23 | 30 |
| Commission and brokerage | 82 | 76 |
| Commission etc investment funds and pooled pension plans | 83 | 77 |
| Asset management | 42 | 40 |
| Custody account fees | 18 | 17 |
| Other income | 22 | 17 |
| Total | 1,036 | 1,071 |
Net interest has decreased by DKK 57m due in part to a slight decline in interest margins.
Net income from the cooperation with Totalkredit represents DKK 51m (2012: DKK 45m) after a set-off of loss of DKK 5m (2012: DKK 6m). The cooperation with DLR Kredit has generated an income of DKK 15m (2012: DKK 12m). Total mortgage credit income amounts to DKK 66m (2012: DKK 58m).
Compared with 2012, remortgaging and loan fees have declined by DKK 7m and total DKK 23m. The decrease can be ascribed to lower remortgaging activity compared with one year ago.
Commission and brokerage income amounts to DKK 82m and has risen by DKK 6m compared with 2012. The increase is due to clients' reallocation of custody accounts as well as a rise in securities trading.
Commission etc concerning investment funds and pooled pension plans totals DKK 83m, equal to a rise of DKK 6m compared with 2012. The continued positive trend can be ascribed to a greater demand for Sydbank's pooled plans and investment fund products.
The remaining income components are at the same level as in 2012.
Trading income
Trading income has fallen from DKK 109m in 2012 to DKK 86m in 2013.
| Trading income (DKKm) | 31 Mar 2013 | 31 Mar 2012 |
|---|---|---|
| Fixed Income | 61 | 69 |
| Equities | 21 | 19 |
| Money Market and Foreign Exchange | 4 | 21 |
| Total | 86 | 109 |
The income generated by Sydbank Markets in Q1 2013 was 21% lower than in Q1 2012, but still slightly higher than anticipated.
The decline in income by Fixed Income of 12% compared to last year is primarily ascribable to lower remortgaging activity. Activity in the Danish bond market was generally lower in Q1 2013.
Equities has recorded a rise in income of 10%. The department has experienced higher client activity.
Money Market and Foreign Exchange has recorded a decline in income of 81%. Considerable volatility in the fixed income market in the beginning of Q1 2013 has influenced the result. The department has
INTERIM REPORT - Q1 2013
Sydbank
experienced rising client activity as regards foreign exchange trading whereas derivatives trading has declined.
Costs and depreciation
The Group's total costs and depreciation recorded DKK 677m, equal to an increase of DKK 12m compared with Q1 2012.
| Costs and depreciation – Q1 (DKKm) | 2013 | 2012 |
|---|---|---|
| Staff costs | 365 | 365 |
| Other administrative expenses | 248 | 253 |
| Amortisation, depreciation and impairment of intangible assets and property, plant and equipment | 23 | 21 |
| Other operating expenses | 41 | 27 |
| Total costs and depreciation | 677 | 666 |
| Distributed as follows: | ||
| Costs, core earnings | 661 | 650 |
| Costs, investment portfolio earnings | 2 | 2 |
| Costs, industry solutions | 15 | 14 |
Costs (core earnings) represent DKK 661m compared to DKK 650m in Q1 2012. The development is partly ascribable to a rise in the Group's contribution to the Bank Department of the Deposit Guarantee Fund, which represents DKK 26m in Q1 2013 (2012: DKK 12m).
At end-Q1 2013, the Group's staff numbered 2,106 (full-time equivalent) compared with 2,132 at 31 March 2012.
Core earnings before impairment
Core earnings before impairment of loans and advances represent DKK 461m – a decrease of DKK 69m or 13% compared with one year ago.
Impairment of loans and advances etc
Impairment charges for loans and advances constitute DKK 349m (2012: DKK 297m). The impairment ratio represents 0.49% relative to bank loans and advances at 31 March 2013 and 0.45% relative to bank loans and advances and guarantees. At end-March 2013, accumulated impairment and provisions amount to DKK 3,280m. A rise of DKK 262m compared with the beginning of the year.

INTERIM REPORT - Q1 2013
Sydbank
Compared with 31 March 2012, impaired bank loans and advances before impairment charges have increased by DKK 2,122m to DKK 5,713m, equal to 59%. DKK 1,536m of the increase is attributable to non-defaulted bank loans and advances and DKK 586m is ascribable to defaulted bank loans and advances. During the same period individually impaired bank loans and advances after impairment charges rose by DKK 992m, equal to 59%. Impairment charges for bank loans and advances subject to individual impairment represent 53.0% (end-March 2012: 52.8% and year-end 2012: 51.4%).
In Q1 2013 reported losses amount to DKK 122m (2012: DKK 82m).
| Individually impaired bank loans and advances (DKKm) | 31 Mar 2013 | 31 Mar 2012 |
|---|---|---|
| Non-defaulted bank loans and advances | 4,031 | 2,495 |
| Defaulted bank loans and advances | 1,682 | 1,096 |
| Impaired bank loans and advances | 5,713 | 3,591 |
| Impairment charges for bank loans and advances subject to individual impairment | 3,027 | 1,896 |
| Impaired bank loans and advances after impairment charges | 2,686 | 1,695 |
| Impaired bank loans and advances as % of bank loans and advances before impairment charges | 8.0 | 5.1 |
| Impairment charges as % of bank loans and advances before impairment charges | 4.3 | 2.7 |
| Impaired as % of impaired bank loans and advances | 53.0 | 52.8 |
| Impairment charges as % of defaulted bank loans and advances | 179.9 | 173.0 |
Core earnings
Core earnings represent DKK 112m compared with DKK 233m in 2012.
Investment portfolio earnings
Together the Group's position-taking and liquidity handling generated earnings of DKK 87m in Q1 2013 compared to DKK 121m in 2012:
| Investment portfolio earnings (DKKm) | 31 Mar 2013 | 31 Mar 2012 |
|---|---|---|
| Position-taking | 53 | 102 |
| Liquidity generation and liquidity reserves | 26 | (4) |
| Mandates (CDO) | 10 | 18 |
| Winding-up portfolio | 3 | 0 |
| Strategic shares | (3) | 7 |
| Costs | (2) | (2) |
| Total | 87 | 121 |
The main positions continue to be Danish mortgage bonds hedged by derivatives. A substantial part of the hedge was changed from EUR to DKK in December 2012.
Efforts to reduce the CDO portfolio continued during the period. As a result the portfolio was reduced to DKK 67m at 31 March 2013 and is still expected to be sold before the end of the year.
Contributions to industry solutions
The most recent data from the Winding-Up and Restructuring Department of the Deposit Guarantee Fund has resulted in an additional drawing on the loss guarantee as regards the Financial Stability Company A/S corresponding to DKK 15m (2012: DKK 14m). The increase is attributable to Fjordbank Mors and Spar Lolland.
Profit for the period
Profit before tax amounts to DKK 184m. Less a calculated tax charge of DKK 47m, profit for the period stands at DKK 137m compared with DKK 255m in 2012.
INTERIM REPORT - Q1 2013
Sydbank
Return
Profit for the period equals a return on average shareholders' equity of 5.4% p.a. compared with 10.5% p.a. in 2012. Earnings per share stands at DKK 1.9 compared with DKK 3.5 in 2012.
Q1 2013
Profit before tax for the quarter represents DKK 184m. Compared with Q4 2012 profit before tax reflects:
- A decline in core income of DKK 31m, due in part to two fewer interest days
- A rise in trading income of DKK 15m
- A rise in costs (core earnings) of DKK 86m, which corresponds to a slightly rising seasonal level
- A decrease in impairment charges for loans and advances of DKK 201m
- Investment portfolio earnings of DKK 87m (Q4 2012: DKK 132m)
- No non-recurring items (Q4 2012: a negative DKK 82m)
- A negative adjustment of DKK 15m concerning industry solutions (Q4 2012: a negative adjustment of DKK 3m).
Profit after tax amounts to DKK 137m.
| Profit for the period (DKKm) | 2013 | 2012 | |||
|---|---|---|---|---|---|
| Q1 | Q4 | Q3 | Q2 | Q1 | |
| Core income | 1,036 | 1,067 | 1,021 | 1,070 | 1,071 |
| Trading income | 86 | 71 | 84 | 59 | 109 |
| Total income | 1,122 | 1,138 | 1,105 | 1,129 | 1,180 |
| Costs, core earnings | 661 | 575 | 605 | 652 | 650 |
| Core earnings before impairment | 461 | 563 | 500 | 477 | 530 |
| Impairment of loans and advances etc | 349 | 550 | 223 | 678 | 297 |
| Core earnings | 112 | 13 | 277 | (201) | 233 |
| Investment portfolio earnings | 87 | 132 | 139 | 5 | 121 |
| Profit before non-recurring items and industry solutions | 199 | 145 | 416 | (196) | 354 |
| Non-recurring items, net | - | (82) | - | - | - |
| Contributions to industry solutions | 15 | 3 | 5 | (9) | 14 |
| Profit before tax | 184 | 60 | 411 | (187) | 340 |
| Tax | 47 | 16 | 103 | (47) | 85 |
| Profit for the period | 137 | 44 | 308 | (140) | 255 |
Subsidiaries
Ejendomsselskabet has recorded an unchanged profit after tax of DKK 1m compared with 2012. The subsidiary bank Sydbank (Schweiz) AG in liquidation is expected to be finally deregistered before the end of 1H 2013.
Balance sheet
The Group's total assets made up DKK 155.4bn at 31 March 2013 against DKK 152.7bn at year-end 2012.
| Assets (DKKbn) | 31 Mar 2013 | 31 Mar 2012 |
|---|---|---|
| Amounts owed by credit institutions etc | 10.9 | 8.4 |
| Loans and advances at fair value (reverse transactions) | 5.8 | 6.1 |
| Loans and advances at amortised cost (bank loans and advances) | 67.9 | 68.2 |
| Securities and holdings etc | 41.0 | 39.6 |
| Assets related to pooled plans | 9.9 | 9.8 |
| Other assets etc | 19.9 | 20.6 |
| Total | 155.4 | 152.7 |
INTERIM REPORT - Q1 2013
Sydbank
The Group's bank loans and advances make up DKK 67.9bn at end-Q1 2013 against DKK 68.2bn at year-end 2012 and DKK 67.7bn at end-March 2012. This development includes bank loans and advances of almost DKK 1.5bn taken over from Tønder Bank in early November 2012.
| Shareholders' equity and liabilities (DKKbn) | 31 Mar 2013 | 31 Mar 2012 |
|---|---|---|
| Amounts owed to credit institutions etc | 40.0 | 38.6 |
| Deposits and other debt | 66.7 | 65.7 |
| Deposits in pooled plans | 9.9 | 9.8 |
| Bonds issued | 3.8 | 4.0 |
| Other liabilities etc | 23.2 | 23.0 |
| Provisions | 0.2 | 0.2 |
| Subordinated capital | 1.4 | 1.4 |
| Shareholders' equity | 10.2 | 10.0 |
| Total | 155.4 | 152.7 |
The Group's deposits make up DKK 66.7bn – an increase of DKK 1.0bn compared with year-end 2012. Compared to 31 March 2012, deposits – including deposits of just over DKK 1.9bn taken over from Tønder Bank in early November 2012 – have risen by DKK 2.5bn from DKK 64.2bn.
Capital
At end-Q1 2013, shareholders' equity constitutes DKK 10,208m – an increase of DKK 175m since year-end 2012. The change comprises additions from profit for the period of DKK 137m as well as disposals deriving from distribution of DKK 7m and net sales of own shares of DKK 45m.
| Risk-weighted assets (DKKbn) | 31 Mar 2013 | 31 Mar 2012 |
|---|---|---|
| Credit risk | 55.4 | 53.9 |
| Market risk | 9.7 | 8.9 |
| Operational risk | 8.4 | 8.4 |
| Total | 73.5 | 71.2 |
Since year-end 2012, risk-weighted assets have increased by DKK 2.3bn to DKK 73.5bn. The increase consists of a rise in credit risk of DKK 1.5bn and a rise in market risk of DKK 0.8bn. The increase in credit risk is essentially attributable to corporate lending.
The development in gross exposures by rating category at 31 March 2012, 31 December 2012 and 31 March 2013 appears below.
INTERIM REPORT - Q1 2013
Sydbank

Gross exposures consist of loans and advances, undrawn credit commitments, interest receivable, guarantees and counterparty risk on derivatives. The graph comprises exposures treated according to IRB. Exposures relating to clients in default are not included in the breakdown by rating category. Impairment charges for exposures have not been deducted from the exposures.
Gross exposures by rating category show a positive development and account for an increasing share of the three best rating categories. The tightened impairment rules have generated a rise in the number of clients with objective evidence of impairment (OEI). The Group assigns all exposures to clients with OEI to rating category 9 and consequently exposures in this rating category have risen. Migration has predominantly taken place from rating categories 5-8.
The Group's solvency ratio stands at 15.7%, of which 15.3 percentage points are ascribable to core capital including hybrid core capital, compared with 15.9% and 15.6 percentage points, respectively, at year-end 2012. The core Tier 1 capital ratio stands at 13.7% (31 Dec 2012: 13.8%). At 31 March 2013 the individual solvency need constitutes 8.8% against 8.9% at the beginning of the year.
Interest rate risk
At 31 March 2013, the Group's interest rate risk stands at minus DKK 192m. The Group's exchange rate risk continues to be very low and its equity position modest.
Liquidity
The Group's liquidity measured under the 10% statutory requirement constitutes 24.8% at 31 March 2013.
Moody's 12-month curve shows that the Group is able to withstand a situation in which access to capital markets is cut off for a period of 12 months.
INTERIM REPORT - Q1 2013
Sydbank

Moody's 12-month liquidity curve
Rating
Moody's rating of Sydbank as of May 2012:
- Long-term debt: Baa 1
- Short-term debt: P-2
- Bank financial strength: C
with stable outlook.
Clients
Sydbank recorded a satisfactory influx of clients also in Q1 2013.
Outlook for 2013
The Group's expectations remain unchanged compared with the expectations announced in the 2012 Annual Report.
INTERIM REPORT - Q1 2013
Sydbank
Income Statement – Sydbank Group
| DKKm | Note | Q1 2013 | Q1 2012 | Full year 2012 |
|---|---|---|---|---|
| Interest income | 2 | 903 | 1,046 | 3,949 |
| Interest expense | 3 | 155 | 259 | 841 |
| Net interest income | 748 | 787 | 3,108 | |
| Dividends on shares | 2 | 2 | 23 | |
| Fee and commission income | 4 | 376 | 351 | 1,443 |
| Fee and commission expense | 59 | 49 | 213 | |
| Net interest and fee income | 1,067 | 1,091 | 4,361 | |
| Market value adjustments | 5 | 136 | 204 | 558 |
| Other operating income | 6 | 5 | 14 | |
| Staff costs and administrative expenses | 6 | 613 | 618 | 2,379 |
| Depreciation and impairment of property, plant and equipment | 23 | 21 | 108 | |
| Other operating expenses | 41 | 27 | 84 | |
| Impairment of loans and advances etc | 8 | 349 | 297 | 1,748 |
| Profit on holdings in associates and subsidiaries | 1 | 3 | 10 | |
| Profit before tax | 184 | 340 | 624 | |
| Tax | 9 | 47 | 85 | 157 |
| Profit for the period | 137 | 255 | 467 | |
| EPS Basic (DKK) * | 1.9 | 3.5 | 6.4 | |
| EPS Diluted (DKK) * | 1.9 | 3.5 | 6.4 | |
| Proposed dividend per share (DKK) | - | - | - |
- Calculated on the basis of average number of shares outstanding, see page 16.
Statement of Comprehensive Income – Sydbank Group
| Profit for the period | 137 | 255 | 467 |
|---|---|---|---|
| Other comprehensive income | |||
| Items that may be reclassified to the income statement: | |||
| Translation of foreign entities | (2) | 2 | 2 |
| Hedge of net investment in foreign entities | 2 | (2) | (2) |
| Property revaluation | - | - | 2 |
| Other comprehensive income after tax | 0 | 0 | 2 |
| Comprehensive income for the period | 137 | 255 | 469 |
INTERIM REPORT - Q1 2013
Sydbank
Balance Sheet – Sydbank Group
| DKKm | Note | 31 Mar 2013 | Full year 2012 | 31 Mar 2012 |
|---|---|---|---|---|
| Assets | ||||
| Cash and balances on demand at central banks | 3,148 | 1,375 | 706 | |
| Amounts owed by credit institutions and central banks | 10 | 7,780 | 7,006 | 7,307 |
| Loans and advances at fair value | 5,771 | 6,082 | 5,831 | |
| Loans and advances at amortised cost | 67,873 | 68,163 | 67,727 | |
| Bonds at fair value | 39,445 | 38,087 | 38,493 | |
| Shares etc | 1,439 | 1,392 | 1,333 | |
| Holdings in associates etc | 161 | 160 | 191 | |
| Assets related to pooled plans | 9,930 | 9,799 | 8,880 | |
| Intangible assets | 65 | 66 | 11 | |
| Total land and buildings | 1,051 | 1,061 | 1,012 | |
| investment property | 25 | 28 | - | |
| owner-occupied property | 1,026 | 1,033 | 1,012 | |
| Other property, plant and equipment | 75 | 89 | 77 | |
| Current tax assets | 7 | - | 4 | |
| Deferred tax assets | 9 | 9 | 5 | |
| Assets in temporary possession | 9 | 9 | 1 | |
| Other assets | 11 | 18,564 | 19,365 | 15,945 |
| Prepayments | 58 | 50 | 62 | |
| Total assets | 155,385 | 152,713 | 147,585 | |
| Shareholders’ equity and liabilities | ||||
| Amounts owed to credit institutions and central banks | 12 | 40,034 | 38,592 | 35,115 |
| Deposits and other debt | 13 | 66,693 | 65,662 | 64,169 |
| Deposits in pooled plans | 9,935 | 9,804 | 8,885 | |
| Bonds issued at amortised cost | 3,769 | 3,986 | 9,514 | |
| Current tax liabilities | 34 | 16 | 56 | |
| Other liabilities | 14 | 23,111 | 23,035 | 17,606 |
| Deferred income | 6 | 7 | 4 | |
| Total liabilities | 143,582 | 141,102 | 135,349 | |
| Provisions | 15 | 209 | 191 | 273 |
| Subordinated capital | 16 | 1,386 | 1,387 | 2,127 |
| Shareholders’ equity: | ||||
| Share capital | 742 | 742 | 742 | |
| Revaluation reserves | 97 | 97 | 95 | |
| Other reserves: | ||||
| Reserves according to articles of association | 425 | 425 | 425 | |
| Other reserves | 2 | 2 | 26 | |
| Retained earnings | 8,942 | 8,760 | 8,548 | |
| Proposed dividend | - | 7 | - | |
| Total shareholders’ equity | 10,208 | 10,033 | 9,836 | |
| Total shareholders’ equity and liabilities | 155,385 | 152,713 | 147,585 |
INTERIM REPORT - Q1 2013
Sydbank
Group Financial Highlights – Quarterly
| Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | Full year 2012 | |
|---|---|---|---|---|---|---|
| Income statement (DKKm) | ||||||
| Core income | 1,036 | 1,067 | 1,021 | 1,070 | 1,071 | 4,229 |
| Trading income | 86 | 71 | 84 | 59 | 109 | 323 |
| Total income | 1,122 | 1,138 | 1,105 | 1,129 | 1,180 | 4,552 |
| Costs, core earnings | 661 | 575 | 605 | 652 | 650 | 2,482 |
| Core earnings before impairment | 461 | 563 | 500 | 477 | 530 | 2,070 |
| Impairment of loans and advances etc | 349 | 550 | 223 | 678 | 297 | 1,748 |
| Core earnings | 112 | 13 | 277 | (201) | 233 | 322 |
| Investment portfolio earnings | 87 | 132 | 139 | 5 | 121 | 397 |
| Profit before non-recurring items and industry solutions | 199 | 145 | 416 | (196) | 354 | 719 |
| Non-recurring items, net | - | (82) | - | - | - | (82) |
| Contributions to industry solutions | 15 | 3 | 5 | (9) | 14 | 13 |
| Profit before tax | 184 | 60 | 411 | (187) | 340 | 624 |
| Tax | 47 | 16 | 103 | (47) | 85 | 157 |
| Profit for the period | 137 | 44 | 308 | (140) | 255 | 467 |
| Balance sheet highlights (DKKbn) | ||||||
| Loans and advances at amortised cost | 67.9 | 68.2 | 67.2 | 66.7 | 67.7 | 68.2 |
| Loans and advances at fair value | 5.8 | 6.1 | 5.9 | 5.9 | 5.8 | 6.1 |
| Deposits and other debt | 66.7 | 65.7 | 63.8 | 65.4 | 64.2 | 65.7 |
| Bonds issued at amortised cost | 3.8 | 4.0 | 3.8 | 8.8 | 9.5 | 4.0 |
| Subordinated capital | 1.4 | 1.4 | 1.4 | 1.4 | 2.1 | 1.4 |
| Shareholders' equity | 10.2 | 10.0 | 10.0 | 9.7 | 9.8 | 10.0 |
| Total assets | 155.4 | 152.7 | 154.0 | 158.3 | 147.6 | 152.7 |
| Financial ratios per share (DKK per share of DKK 10) | ||||||
| EPS Basic ** | 1.9 | 0.6 | 4.2 | (1.9) | 3.5 | 6.4 |
| EPS Diluted ** | 1.9 | 0.6 | 4.2 | (1.9) | 3.5 | 6.4 |
| Share price at end of period | 119.1 | 99.7 | 109.4 | 95.0 | 101.5 | 99.7 |
| Book value | 139.3 | 137.6 | 136.9 | 132.6 | 134.5 | 137.6 |
| Share price/book value | 0.86 | 0.72 | 0.8 | 0.72 | 0.75 | 0.72 |
| Average number of shares outstanding (in millions) | 73.0 | 72.9 | 73.0 | 73.1 | 73.2 | 73.1 |
| Dividend | - | - | - | - | - | - |
| Other financial ratios and key figures | ||||||
| Solvency ratio | 15.7 | 15.9 | 15.3 | 14.6 | 15.4 | 15.9 |
| Core capital ratio, incl hybrid core capital | 15.3 | 15.6 | 15.3 | 14.6 | 15.2 | 15.6 |
| Core Tier 1 capital ratio | 13.7 | 13.8 | 13.6 | 13.0 | 13.5 | 13.8 |
| Pre-tax profit as % of average shareholders' equity ** | 1.8 | 0.6 | 4.2 | (1.9) | 3.5 | 6.4 |
| Post-tax profit as % of average shareholders' equity ** | 1.4 | 0.4 | 3.1 | (1.4) | 2.6 | 4.8 |
| Costs (core earnings) as % of total income | 58.9 | 54.5 | 54.8 | 57.8 | 55.1 | 54.5 |
| Interest rate risk | 1.7 | 1.8 | 1.1 | 0.3 | 1.8 | 1.8 |
| Foreign exchange position | 4.6 | 0.9 | 3.2 | 4.2 | 5.7 | 0.9 |
| Foreign exchange risk | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 |
| Loans and advances relative to deposits * | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Loans and advances relative to shareholders' equity * | 6.7 | 6.8 | 6.7 | 6.9 | 6.9 | 6.8 |
| Growth in loans and advances for the period * | (0.4) | 1.4 | 0.8 | (1.5) | (1.6) | (1.0) |
| Excess cover relative to statutory liquidity requirements | 147.6 | 127.4 | 135.3 | 151.8 | 184.7 | 127.4 |
| Total large exposures | 10.4 | 21.6 | 36.7 | 42.8 | 28.6 | 21.6 |
| Accumulated impairment ratio | 3.9 | 3.8 | 3.2 | 3.1 | 2.5 | 3.8 |
| Impairment ratio for the period ** | 0.45 | 0.69 | 0.27 | 0.80 | 0.39 | 2.20 |
| Number of full-time staff at end of period | 2,106 | 2,132 | 2,095 | 2,128 | 2,132 | 2,132 |
Financial ratios are prepared according to "Recommendations & Financial Ratios 2010" published by the Danish Society of Financial Analysts.
* Financial ratios are calculated on the basis of loans and advances at amortised cost.
** Quarterly ratios have not been converted to a full-year basis.
INTERIM REPORT - Q1 2013
Sydbank
Capital – Sydbank Group
| DKKm | Share capital | Revaluation reserves | Reserves acc. to articles of association* | Reserve for net reval. acc. to equity method | Retained earnings | Proposed dividend etc | Total |
|---|---|---|---|---|---|---|---|
| Shareholders’ equity at 1 Jan 2013 | 742 | 97 | 425 | 2 | 8,760 | 7 | 10,033 |
| Profit for the period | - | - | - | - | 137 | - | 137 |
| Other comprehensive income | |||||||
| Translation of foreign entities | - | - | - | - | (2) | - | (2) |
| Hedge of net investment in foreign entities | - | - | - | - | 2 | - | 2 |
| Total other comprehensive income | - | - | - | - | - | - | - |
| Comprehensive income for the period | - | - | - | - | 137 | - | 137 |
| Transactions with owners | |||||||
| Purchase of own shares | - | - | - | - | (469) | - | (469) |
| Sale of own shares | - | - | - | - | 514 | - | 514 |
| Adopted dividend etc | - | - | - | - | - | (7) | (7) |
| Dividend, own shares | - | - | - | - | - | - | - |
| Total transactions with owners | - | - | - | - | 45 | (7) | 38 |
| Shareholders’ equity at 31 Mar 2013 | 742 | 97 | 425 | 2 | 8,942 | - | 10,208 |
| Shareholders’ equity at 1 Jan 2012 | 742 | 95 | 425 | 26 | 8,300 | 7 | 9,595 |
| Profit for the period | - | - | - | - | 255 | - | 255 |
| Other comprehensive income | |||||||
| Translation of foreign entities | - | - | - | - | 2 | - | 2 |
| Hedge of net investment in foreign entities | - | - | - | - | (2) | - | (2) |
| Total other comprehensive income | - | - | - | - | - | - | - |
| Comprehensive income for the period | - | - | - | - | 255 | - | 255 |
| Transactions with owners | |||||||
| Purchase of own shares | - | - | - | - | (233) | - | (233) |
| Sale of own shares | - | - | - | - | 226 | - | 226 |
| Adopted dividend etc | - | - | - | - | - | (7) | (7) |
| Dividend, own shares | - | - | - | - | - | - | - |
| Total transactions with owners | - | - | - | - | (7) | (7) | (14) |
| Shareholders’ equity at 31 Mar 2012 | 742 | 95 | 425 | 26 | 8,548 | - | 9,836 |
| The Sydbank share | Q1 2013 | Full year 2012 | Q1 2012 | ||||
| --- | --- | --- | --- | ||||
| Share capital (DKK) | 742,499,990 | 742,499,990 | 742,499,990 | ||||
| Shares issued (number) | 74,249,999 | 74,249,999 | 74,249,999 | ||||
| Shares outstanding at end of period (number) | 73,306,792 | 72,913,955 | 73,125,710 | ||||
| Average number of shares outstanding (number) | 73,006,316 | 73,055,617 | 73,197,965 |
- Reserves according to the Articles of Association are identical to the restricted savings bank reserve in accordance with Article 4 of the Articles of Association.
The Bank has only one class of shares as all shares carry the same rights.
INTERIM REPORT – Q1 2013
Sydbank
Capital – Sydbank Group
| DKKm | 31 Mar 2013 | 31 Dec 2012 | 31 Mar 2012 |
|---|---|---|---|
| Solvency | |||
| Solvency ratio | 15.7 | 15.9 | 15.4 |
| Core capital ratio, incl hybrid core capital | 15.3 | 15.6 | 15.2 |
| Core Tier 1 capital ratio | 13.7 | 13.8 | 13.5 |
| Capital base after deductions | |||
| Shareholders’ equity | 10,208 | 10,033 | 9,836 |
| Revaluation reserves | (96) | (97) | (95) |
| Proposed dividend | - | (7) | - |
| Intangible assets and capitalised tax assets | (74) | (75) | (16) |
| Core Tier 1 capital | 10,038 | 9,854 | 9,725 |
| Hybrid core capital | 1,386 | 1,387 | 1,383 |
| 50% of holdings in associates | - | - | (3) |
| 50% of holdings > 10% | (150) | (161) | (135) |
| Core capital (incl hybrid core capital) after deductions | 11,274 | 11,080 | 10,970 |
| Subordinated loan capital | - | - | 186 |
| Revaluation reserves | 96 | 97 | 95 |
| Difference between expected loss and accounting impairment charges | 294 | 289 | - |
| Capital base before deductions | 11,664 | 11,466 | 11,251 |
| 50% of holdings in associates | - | - | (3) |
| 50% of holdings > 10% | (150) | (161) | (135) |
| Capital base after deductions | 11,514 | 11,305 | 11,113 |
| Credit risk | 55,430 | 53,906 | 51,715 |
| Market risk | 9,737 | 8,877 | 12,120 |
| Operational risk | 8,341 | 8,387 | 8,373 |
| Risk-weighted assets | 73,508 | 71,170 | 72,208 |
| Capital requirement under Pillar I | 5,881 | 5,694 | 5,777 |
INTERIM REPORT – Q1 2013
Sydbank
Cash Flow Statement – Sydbank Group
| Q1 | Full year | Q1 | |
|---|---|---|---|
| DKKm | 2013 | 2012 | 2012 |
| Operating activities | |||
| Pre-tax profit for the period | 184 | 624 | 340 |
| Taxes paid | (36) | (228) | (21) |
| Adjustment for non-cash operating items | 335 | 1,816 | 332 |
| Cash flows from working capital | 2,102 | (440) | (3,523) |
| Cash flows from operating activities | 2,585 | 1,772 | (2,872) |
| Investing activities | |||
| Purchase and sale of holdings in associates | 0 | 5 | 4 |
| Purchase and sale of property, plant and equipment | (5) | (208) | (10) |
| Cash flows from investing activities | (5) | (203) | (6) |
| Financing activities | |||
| Purchase and sale of own holdings | 45 | (25) | (7) |
| Dividend etc | (7) | (7) | (7) |
| Raising of subordinated capital | (1) | (738) | 2 |
| Issue of bonds | (217) | (3,514) | 2,015 |
| Cash flows from financing activities | (180) | (4,284) | 2,003 |
| Cash flows for the period | 2,400 | (2,715) | (875) |
| Cash and cash equivalents at 1 Jan | 2,605 | 5,320 | 5,320 |
| Cash flows for the period | 2,400 | (2,715) | (875) |
| Total cash and cash equivalents at end of period | 5,005 | 2,605 | 4,445 |
INTERIM REPORT - Q1 2013
Sydbank
Segment Statements – Sydbank Group
| DKKm | Banking | Asset Management | Sydbank Markets | Treasury | Other | Total |
|---|---|---|---|---|---|---|
| Business segments – Q1 2013 | ||||||
| Core income | 971 | 42 | 23 | - | - | 1,036 |
| Trading income | - | - | 86 | - | - | 86 |
| Total income | 971 | 42 | 109 | - | - | 1,122 |
| Costs, core earnings | 599 | 16 | 34 | - | 12 | 661 |
| Impairment of loans and advances etc | 349 | - | - | - | - | 349 |
| Core earnings | 23 | 26 | 75 | - | (12) | 112 |
| Investment portfolio earnings | (3) | - | - | 90 | - | 87 |
| Profit before non-recurring items and industry solutions | 20 | 26 | 75 | 90 | (12) | 199 |
| Non-recurring items, net | - | - | - | - | - | - |
| Contributions to industry solutions | - | - | - | - | 15 | 15 |
| Profit before tax | 20 | 26 | 75 | 90 | (27) | 184 |
| DKKm | Banking | Asset Management | Sydbank Markets | Treasury | Other | Total |
| --- | --- | --- | --- | --- | --- | --- |
| Business segments – Q1 2012 | ||||||
| Core income | 1,008 | 42 | 21 | - | - | 1,071 |
| Trading income | - | - | 109 | - | - | 109 |
| Total income | 1,008 | 42 | 130 | - | - | 1,180 |
| Costs, core earnings | 588 | 13 | 35 | - | 14 | 650 |
| Impairment of loans and advances etc | 297 | - | - | - | - | 297 |
| Core earnings | 123 | 29 | 95 | - | (14) | 233 |
| Investment portfolio earnings | 7 | - | - | 114 | - | 121 |
| Profit before non-recurring items and industry solutions | 130 | 29 | 95 | 114 | (14) | 354 |
| Non-recurring items, net | - | - | - | - | - | - |
| Contributions to industry solutions | - | - | - | - | 14 | 14 |
| Profit before tax | 130 | 29 | 95 | 114 | (28) | 340 |
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
Note 1
Accounting policies
The Interim Report has been prepared in compliance 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 measurement principles are in compliance with IFRS.
As from 1 January 2013 the Group has implemented IFRS 13, the amendments to IFRS 1 and 7, the amendments to IAS 1 and 19 as well as improvements to IFRS (2009-2011).
IFRS 13 has replaced the guidance on fair value measurement that was previously part of the individual IFRSs with a single fair value definition and extensive guidance on its use. The standard influences the Group’s note disclosures.
None of the implemented amendments have had any impact on recognition or measurement.
Apart from the above the accounting policies are consistent with those adopted in the 2012 Annual Report, to which reference is made.
The 2012 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 2012.
The Group’s significant risks and the external elements which may affect the Group are described in greater detail in the 2012 Annual Report.
INTERIM REPORT – Q1 2013
20 / 30
Sydbank
Notes – Sydbank Group
| DKKm | Q1 2013 | Q1 2012 | Full year 2012 |
|---|---|---|---|
| Note 2 | |||
| Interest income | |||
| Reverse transactions with credit institutions and central banks | (1) | (1) | 2 |
| Amounts owed by credit institutions and central banks | 5 | 18 | 49 |
| Reverse loans and advances | 3 | 12 | 20 |
| Loans and advances and other amounts owed | 773 | 819 | 3,203 |
| Bonds | 137 | 206 | 722 |
| Derivatives | (14) | (9) | (49) |
| Other interest income | 0 | 1 | 2 |
| Total | 903 | 1,046 | 3,949 |
| Note 3 | |||
| Interest expense | |||
| Repo transactions with credit institutions and central banks | (3) | 5 | 37 |
| Credit institutions and central banks | 23 | 47 | 109 |
| Repo deposits | 0 | 25 | 0 |
| Deposits and other debt | 106 | 113 | 484 |
| Bonds issued | 22 | 56 | 172 |
| Subordinated capital | 7 | 13 | 38 |
| Other interest expense | 0 | 0 | 1 |
| Total | 155 | 259 | 841 |
| Note 4 | |||
| Fee and commission income | |||
| Securities trading and custody accounts | 214 | 188 | 770 |
| Payment services | 57 | 55 | 229 |
| Loan fees | 22 | 30 | 113 |
| Guarantee commission | 26 | 25 | 114 |
| Other fees and commission | 57 | 53 | 217 |
| Total | 376 | 351 | 1,443 |
| Note 5 | |||
| Market value adjustments | |||
| Other loans and advances and amounts owed at fair value | 0 | 1 | 0 |
| Bonds | 76 | 91 | 548 |
| Shares etc | 35 | 37 | 88 |
| Investment property | 0 | - | 0 |
| Foreign exchange | 33 | 38 | 172 |
| Derivatives | (8) | 37 | (250) |
| Assets related to pooled plans | 163 | 222 | 505 |
| Deposits in pooled plans | (163) | (222) | (505) |
| Other assets/liabilities | 0 | 0 | 0 |
| Total | 136 | 204 | 558 |
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
| DKKm | Q1 2013 | Q1 2012 | Full year 2012 |
|---|---|---|---|
| Note 6 | |||
| Staff costs and administrative expenses | |||
| Salaries and remuneration to: | |||
| Group Executive Management | 3 | 3 | 11 |
| Board of Directors | 1 | 1 | 4 |
| Shareholders' Committee | 1 | 1 | 2 |
| Total | 5 | 5 | 17 |
| Staff costs | |||
| Wages and salaries | 296 | 296 | 1,154 |
| Pensions | 30 | 32 | 125 |
| Social security contributions | 4 | 4 | 17 |
| Payroll tax etc | 30 | 28 | 93 |
| Total | 360 | 360 | 1,389 |
| Other administrative expenses | |||
| IT | 135 | 131 | 564 |
| Rent etc | 30 | 32 | 156 |
| Marketing and entertainment expenses | 15 | 17 | 83 |
| Other costs | 68 | 73 | 170 |
| Total | 248 | 253 | 973 |
| Total | 613 | 618 | 2,379 |
| Note 7 | |||
| Staff | |||
| Average number of staff (full-time equivalent) | 2,150 | 2,182 | 2,166 |
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
| Q1 | Q1 | Full year | |
|---|---|---|---|
| DKKm | 2013 | 2012 | 2012 |
| Note 8 | |||
| Impairment of loans and advances recognised in the income statement | |||
| Impairment and provisions | 349 | 308 | 1,387 |
| Write-offs | 10 | 19 | 433 |
| Recovered from debt previously written off | 10 | 30 | 72 |
| Impairment of loans and advances etc | 349 | 297 | 1,748 |
| Impairment and provisions at end of period | |||
| Individual impairment and provisions | 3,099 | 1,924 | 2,834 |
| Collective impairment and provisions | 181 | 169 | 184 |
| Impairment and provisions at end of period | 3,280 | 2,093 | 3,018 |
| Individual impairment of loans and advances and provisions for guarantees | |||
| Impairment and provisions at 1 Jan | 2,834 | 1,669 | 1,669 |
| Exchange rate adjustment | 0 | 0 | 0 |
| Impairment and provisions during the period | 377 | 318 | 1,441 |
| Other movements | - | - | - |
| Write-offs covered by impairment and provisions | 112 | 63 | 276 |
| Impairment and provisions at end of period | 3,099 | 1,924 | 2,834 |
| Individual impairment of loans and advances | 3,027 | 1,896 | 2,769 |
| Individual provisions for guarantees | 72 | 28 | 65 |
| Impairment and provisions at end of period | 3,099 | 1,924 | 2,834 |
| Collective impairment of loans and advances and provisions for guarantees | |||
| Impairment and provisions at 1 Jan | 184 | 167 | 167 |
| Impairment and provisions during the period | (3) | 2 | 17 |
| Impairment and provisions at end of period | 181 | 169 | 184 |
| Sum of loans and advances and amounts owed | |||
| subject to collective impairment and provisions | 10,254 | 13,986 | 6,369 |
| Collective impairment and provisions | 181 | 169 | 184 |
| Loans and advances and amounts owed after collective impairment and provisions | 10,073 | 13,817 | 6,185 |
| Individual impairment of loans and advances subject to objective evidence of impairment | |||
| Balance before impairment of individually assessed loans and advances | 5,713 | 3,591 | 5,388 |
| Impairment of individually assessed loans and advances | 3,027 | 1,896 | 2,769 |
| Balance after impairment of individually assessed loans and advances | 2,686 | 1,695 | 2,619 |
| Accrued interest concerning individually and collectively impaired loans and advances represents | 181 | 220 | 682 |
| Note 9 | |||
| Effective tax rate | |||
| Current tax rate of Sydbank | 25.0 | 25.0 | 25.0 |
| Permanent differences | - | - | 0.7 |
| Adjustment of prior year tax charges | 0.6 | - | (0.5) |
| Effective tax rate | 25.6 | 25.0 | 25.2 |
INTERIM REPORT - Q1 2013
Sydbank
Notes – Sydbank Group
| DKKm | 31 Mar 2013 | 31 Dec 2012 | 31 Mar 2012 |
|---|---|---|---|
| Note 10 | |||
| Amounts owed by credit institutions and central banks | |||
| Amounts owed at notice by central banks | 149 | 0 | 2,000 |
| Amounts owed by credit institutions | 7,631 | 7,006 | 5,307 |
| Total | 7,780 | 7,006 | 7,307 |
| Of which reverse transactions | 6,109 | 5,582 | 1,510 |
| Note 11 | |||
| Other assets | |||
| Positive market value of derivatives etc | 14,801 | 15,794 | 12,996 |
| Sundry debtors | 499 | 263 | 304 |
| Interest and commission receivable | 389 | 434 | 464 |
| Cash collateral provided, CSA agreements | 2,874 | 2,874 | 2,176 |
| Other assets | 1 | 0 | 5 |
| Total | 18,564 | 19,365 | 15,945 |
| Note 12 | |||
| Amounts owed to credit institutions and central banks | |||
| Amounts owed to central banks | 149 | 99 | 843 |
| Amounts owed to credit institutions | 39,885 | 34,493 | 34,272 |
| Total | 40,034 | 38,592 | 35,115 |
| Of which repo transactions | 23,449 | 22,723 | 17,241 |
| Note 13 | |||
| Deposits and other debt | |||
| On demand | 47,799 | 48,534 | 42,631 |
| At notice | 529 | 538 | 434 |
| Time deposits | 12,303 | 10,389 | 15,939 |
| Special categories of deposits | 6,062 | 6,201 | 5,165 |
| Repo transactions | - | - | - |
| Total | 66,693 | 65,662 | 64,169 |
| Note 14 | |||
| Other liabilities | |||
| Negative market value of derivatives etc | 14,900 | 15,949 | 13,098 |
| Sundry creditors | 1,438 | 1,493 | 1,388 |
| Negative portfolio, reverse transactions | 5,796 | 4,772 | 2,374 |
| Interest and commission etc | 106 | 67 | 146 |
| Cash collateral received, CSA agreements | 871 | 754 | 600 |
| Other liabilities | 0 | 0 | 0 |
| Total | 23,111 | 23,035 | 17,606 |
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
| DKKm | 31 Mar 2013 | 31 Dec 2012 | 31 Mar 2012 |
|---|---|---|---|
Note 15
Provisions
Provisions for pensions and similar obligations 4 4 3
Provisions for deferred tax 102 102 202
Provisions for guarantees 72 65 28
Other provisions * 31 20 40
Total 209 191 273
- Other provisions mainly concern provisions for onerous contracts and legal actions.
Note 16
Subordinated capital
| Interest rate | Note | Nominal (m) | Maturity | |||
|---|---|---|---|---|---|---|
| Redeemed loans | - | - | 744 | |||
| Total subordinated loan capital | - | - | 744 | |||
| 1.31 (floating) | 1) | Bond loan | EUR 100 | Perpetual | 742 | 743 |
| 1.94 (floating) | 2) | Bond loan | EUR 75 | Perpetual | 559 | 559 |
| 6.36 (fixed) | 3) | Bond loan | DKK 85 | Perpetual | 85 | 85 |
| Total hybrid core capital | 1,386 | 1,387 | 1,383 | |||
| 1,386 | 1,387 | 2,127 |
1) Optional redemption from 25 April 2017 after which the interest rate will be fixed at 2.10% above 3-month EURIBOR.
2) Optional redemption from 24 November 2014 after which the interest rate will remain unchanged.
3) Optional redemption from 14 May 2017 after which the interest rate will be fixed at 1.75% above 3-month CIBOR.
Note 17
Contingent liabilities and other obligating agreements
Contingent liabilities
| Financial guarantees | 2,886 | 2,996 | 3,164 |
|---|---|---|---|
| Mortgage finance guarantees | 1,837 | 1,697 | 1,719 |
| Registration and remortgaging guarantees | 1,905 | 2,600 | 2,234 |
| Other contingent liabilities | 1,345 | 1,413 | 1,226 |
| Total | 7,973 | 8,706 | 8,343 |
Other obligating agreements
| Irrevocable credit commitments | 406 | 350 | 293 |
|---|---|---|---|
| Other liabilities | 67 | 71 | 87 |
| Total | 473 | 421 | 380 |
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
Note 17 – continued
On 18 January 2013 the Danish Supreme Court gave its ruling in an action filed by a group of minority shareholders (“Foreningen af Minoritetsaktionærer i bankTrelleborg”) on behalf of three former shareholders of bankTrelleborg. Sydbank, which acquired bankTrelleborg in 2008, was ordered to pay damages due to an inadequate prospectus which was prepared in 2007 in connection with the conversion of sparTrelleborg to bankTrelleborg A/S. Thus the Supreme Court overruled the high court judgment which had ruled in favour of Sydbank.
This Supreme Court judgment is of significant importance to two class action claims filed against Sydbank on 21 January 2011 of which the Danish Eastern High Court accepted one and rejected the other as a class action. Both decisions have been brought before the Supreme Court.
The prospectus was prepared with the assistance of professional advisers and prospectus liability insurance had been taken out. Sydbank has reported a claim to the insurance company and has made reservations regarding claims for contribution to the professional advisers and to Fonden for bankTrelleborg which sold the shares of bankTrelleborg to Sydbank.
Against this background Sydbank's assessment of its legal position is that the Bank will be covered by the insurance claim and the claims for contribution mentioned to the extent that it is ordered to pay damages in the two class actions.
Moreover 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 18
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 debt. Repo transaction securities are treated as assets provided as collateral for liabilities.
In connection with reverse transactions, which involve purchasing securities to be resold at a later date, the Group is entitled to sell or deposit them as collateral for other loans. The securities are not recognised in the balance sheet and consideration paid is recognised as a receivable.
Assets received as collateral in connection with reverse transactions may be sold to a third party. In such cases a negative portfolio may arise as a result of the accounting rules. This is recognised under “Other liabilities”.
| DKKm | 31 Mar 2013 | 31 Dec 2012 | 31 Mar 2012 |
|---|---|---|---|
| Assets sold as part of repo transactions | |||
| Bonds at fair value | 23,418 | 22,816 | 17,172 |
| Assets purchased as part of reverse transactions | |||
| Bonds at fair value | 11,845 | 11,596 | 8,640 |
Note 19
Collateral
As of 31 March 2013 the Group had deposited as collateral securities at a market value of DKK 323m with Danish and foreign exchanges and clearing centres etc in connection with margin calls and securities settlements etc.
Note 20
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 2013. Reference is made to the Group’s 2012 Annual Report for a detailed description of related party transactions.
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
| Q1 | Q1 | Full year | |
|---|---|---|---|
| DKKm | 2013 | 2012 | 2012 |
Note 21
Reporting events occurring after the balance sheet date
After the expiry of Q1, no matters of significant impact on the financial position of the Sydbank Group have occurred.
Note 22
Large shareholders
Silchester International Investors LLP owns more than 10% of Sydbank's share capital.
Note 23
Core income
| Interest margins etc | 662 | 719 | 2,768 |
|---|---|---|---|
| Mortgage credit | 66 | 58 | 269 |
| Payment services | 38 | 37 | 170 |
| Remortgaging and loan fees | 23 | 30 | 113 |
| Commission and brokerage | 82 | 76 | 308 |
| Commission etc investment funds and pooled pension plans | 83 | 77 | 288 |
| Asset management | 42 | 40 | 163 |
| Custody account fees | 18 | 17 | 70 |
| Other income | 22 | 17 | 80 |
| Total | 1,036 | 1,071 | 4,229 |
Mortgage credit
| Totalkredit cooperation | 56 | 51 | 224 |
|---|---|---|---|
| Totalkredit, set-off of loss | 5 | 6 | 18 |
| Totalkredit cooperation, net | 51 | 45 | 206 |
| DLR Kredit | 15 | 12 | 59 |
| Other mortgage credit income | 0 | 1 | 4 |
| Total | 66 | 58 | 269 |
Note 24
Financial instruments recognised at fair value
Measurement of financial instruments is based on quoted prices from an active market, on generally accepted valuation models with observable market data or on available data that only to a limited extent are observable market data.
Measurement of financial instruments for which prices are quoted in an active market or which are based on generally accepted valuation models with observable market data is not subject to significant estimates.
INTERIM REPORT – Q1 2013
Sydbank
Notes – Sydbank Group
Note 24 – continued
As regards financial instruments where measurement is based on available data that only to a limited extent are observable market data, measurement is subject to estimates. Such financial instruments appear from the column non-observable input below and include unlisted shares and certain bonds, including CDOs, for which there is no longer an active market.
A 10% change in the calculated market value of financial assets measured on the basis of non-observable input will affect profit before tax by DKK 123m.
| DKKm
31 Mar 2013 | Quoted
prices | Observable
input | Non-
observable
input | Total
fair value |
| --- | --- | --- | --- | --- |
| Financial assets | | | | |
| Amounts owed by credit institutions
and central banks | - | 6,109 | - | 6,109 |
| Loans and advances at fair value | - | 5,771 | - | 5,771 |
| Bonds at fair value | - | 39,378 | 67 | 39,445 |
| Shares etc | 244 | 34 | 1,161 | 1,439 |
| Assets related to pooled plans | 3,140 | 6,790 | - | 9,930 |
| Other assets | 63 | 15,120 | - | 15,183 |
| Total | 3,447 | 73,202 | 1,228 | 77,877 |
| Financial liabilities | | | | |
| Amounts owed to credit institutions and central banks | - | 23,449 | - | 23,449 |
| Deposits in pooled plans | - | 9,935 | - | 9,935 |
| Other liabilities | 107 | 20,589 | - | 20,696 |
| Total | 107 | 53,973 | - | 54,080 |
| DKKm | Q1 2013 |
| --- | --- |
| Assets measured on the basis of non-observable input | |
| Carrying amount at 1 Jan | 1,221 |
| Additions | 10 |
| Disposals | 23 |
| Market value adjustment | 20 |
| Value at end of period | 1,228 |
| Recognised in profit for the year | |
| --- | --- |
| Interest income | 10 |
| Dividend | 1 |
| Market value adjustment | 20 |
| Total | 31 |
INTERIM REPORT – Q1 2013
Sydbank
Management Statement
Today we have reviewed and approved the Interim Report – Q1 2013 of Sydbank A/S.
The Interim Report – Q1 2013 has been prepared in compliance with IAS 34 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.
In our opinion the accounting policies applied are appropriate and the Interim Report gives a true and fair view of the Group's assets, shareholders' equity and liabilities and financial position at 31 March 2013 and of the results of the Group's operations and consolidated cash flows for the accounting period 1 January - 31 March 2013 as well as a description of the most significant risks and elements of uncertainty which may affect the Group.
Aabenraa, 1 May 2013
Group Executive Management
Karen Frøsig
(CEO)
Preben L. Hansen
Board of Directors
Anders Thoustrup
(Chairman)
Hanni Toosbuy Kasprzak
(Vice-Chairman)
Svend Erik Busk
Claus Christensen
Peder Damgaard
Harry Max Friedrichsen
Erik Bank Lauridsen
Torben Nielsen
Steen Tophøj
Jan Uldahl-Jensen
Margrethe Weber
INTERIM REPORT - Q1 2013
29 / 30
Sydbank
Supplementary Information
Financial calendar
In 2013 the Group's preliminary announcement of financial statements will be released as follows:
- Interim Report – First Half 2013
21 August 2013 - Interim Report – Q1-Q3 2013
29 October 2013
Sydbank contacts
Karen Frøsig, CEO
Tel +45 74 37 20 00
Mogens Sandbæk, CFO
Tel +45 74 37 24 00
Niels Møllegaard, Group Executive Vice President
Tel +45 74 37 20 50
Address
Sydbank A/S
Peberlyk 4
DK-6200 Aabenraa
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 2012 Annual Report at sydbank.com.
INTERIM REPORT - Q1 2013