(1) | ING Condensed Consolidated Interim Accounts for the Six Month Period ended June 30, 2007. |
30 June | 31 December | |||||||||
(in mln) | 2007 | 2006 | ||||||||
Assets |
||||||||||
Cash and balances with central banks |
12,718 | 14,326 | ||||||||
Amounts due from banks |
56,675 | 39,868 | ||||||||
Financial assets at fair value through profit and loss |
354,101 | 317,470 | ||||||||
Investments |
304,611 | 311,581 | ||||||||
Loans and advances to customers |
516,860 | 474,437 | ||||||||
Reinsurance contracts |
6,399 | 6,529 | ||||||||
Property and equipment |
6,225 | 6,031 | ||||||||
Other assets |
61,843 | 56,065 | ||||||||
Total assets |
1,319,432 | 1,226,307 | ||||||||
Equity |
||||||||||
Shareholders equity (parent) |
38,166 | 38,266 | ||||||||
Minority interests |
2,110 | 2,949 | ||||||||
Total equity |
40,276 | 41,215 | ||||||||
Liabilities |
||||||||||
Preference shares |
215 | 215 | ||||||||
Subordinated loans |
6,673 | 6,014 | ||||||||
Debt securities in issue/other borrowed funds |
112,524 | 107,772 | ||||||||
Insurance and investment contracts |
277,764 | 268,683 | ||||||||
Amounts due to banks |
136,718 | 120,839 | ||||||||
Customer deposits and other funds on deposit |
526,941 | 496,680 | ||||||||
Financial liabilities at fair value through profit and loss |
176,342 | 146,611 | ||||||||
Other liabilities |
41,980 | 38,278 | ||||||||
Total liabilities |
1,279,157 | 1,185,092 | ||||||||
Total equity and liabilities |
1,319,432 | 1,226,307 | ||||||||
* | Unaudited | |
The accompanying notes referenced from 4.5.1 to 4.5.7 are an integral part of these condensed consolidated interim accounts |
3 months ended | 6 months ended | |||||||||||||||||||
30 June | 30 June | 30 June | 30 June | |||||||||||||||||
(in mln) | 2007 | 2006 | 2007 | 2006 | ||||||||||||||||
Interest income banking operations |
18,028 | 14,993 | 35,463 | 28,735 | ||||||||||||||||
Interest expense banking operations |
-15,724 | -12,798 | -31,017 | -24,173 | ||||||||||||||||
Interest result banking operations |
2,304 | 2,195 | 4,446 | 4,562 | ||||||||||||||||
Gross premium income |
11,573 | 12,052 | 23,207 | 24,577 | ||||||||||||||||
Investment income |
3,559 | 2,799 | 6,456 | 5,444 | ||||||||||||||||
Commission income |
1,219 | 1,055 | 2,428 | 2,176 | ||||||||||||||||
Other income |
505 | 796 | 1,139 | 1,448 | ||||||||||||||||
Total income |
19,160 | 18,897 | 37,676 | 38,207 | ||||||||||||||||
Underwriting expenditure |
11,843 | 12,355 | 23,894 | 25,160 | ||||||||||||||||
Addition to loan loss provision (release) |
25 | -7 | 25 | -32 | ||||||||||||||||
Other impairments (reversals) |
-13 | | -22 | -2 | ||||||||||||||||
Staff expenses |
2,079 | 2,015 | 4,179 | 4,008 | ||||||||||||||||
Other interest expenses |
298 | 296 | 559 | 589 | ||||||||||||||||
Other operating expenses |
1,880 | 1,575 | 3,533 | 3,094 | ||||||||||||||||
Total expenses |
16,112 | 16,234 | 32,168 | 32,817 | ||||||||||||||||
Profit before tax |
3,048 | 2,663 | 5,508 | 5,390 | ||||||||||||||||
Taxation |
412 | 562 | 914 | 1,191 | ||||||||||||||||
Net profit (before minority interests) |
2,636 | 2,101 | 4,594 | 4,199 | ||||||||||||||||
Attributable to: |
||||||||||||||||||||
Shareholders of the parent |
2,559 | 2,014 | 4,452 | 4,020 | ||||||||||||||||
Minority interests |
76 | 88 | 142 | 180 | ||||||||||||||||
2,636 | 2,102 | 4,594 | 4,200 | |||||||||||||||||
30 June | 30 June | 30 June | 30 June | |||||||||||||||||
(in Euro) | 2007 | 2006 | 2007 | 2006 | ||||||||||||||||
Earnings per ordinary share (attributable to shareholders of the parent) |
1.18 | 0.93 | 2.06 | 1.86 | ||||||||||||||||
Diluted earnings per ordinary share |
1.17 | 0.92 | 2.04 | 1.84 | ||||||||||||||||
* | Unaudited | |
The accompanying notes referenced from 4.5.1 to 4.5.7 are an integral part of these condensed consolidated interim accounts |
30 June | 30 June | |||||||||
(in mln) | 2007 | 2006 | ||||||||
Net cash flow from operating activities |
129 | 12,707 | ||||||||
Investments and advances: |
||||||||||
Group companies |
-276 | | ||||||||
Associates |
-452 | -185 | ||||||||
Available-for-sale investments |
-144,543 | -154,824 | ||||||||
Real estate investments |
-298 | -287 | ||||||||
Property and equipment |
-456 | -231 | ||||||||
Assets subject to operating lease |
-746 | -596 | ||||||||
Investments for risk of policyholders |
-25,453 | -22,135 | ||||||||
Other investments |
-112 | -84 | ||||||||
Disposals and redemptions: |
||||||||||
Group companies |
70 | | ||||||||
Associates |
360 | 214 | ||||||||
Available-for-sale investments |
142,755 | 135,858 | ||||||||
Held-to-maturity investments |
322 | 557 | ||||||||
Real estate investments |
138 | 196 | ||||||||
Property and equipment |
102 | 47 | ||||||||
Assets subject to operating lease |
200 | 224 | ||||||||
Investments for risk of policyholders |
23,444 | 19,566 | ||||||||
Other investments |
9 | 25 | ||||||||
Net cash flow from investing activities |
-4,936 | -21,655 | ||||||||
Proceeds from issuance of subordinated loans |
719 | 865 | ||||||||
Proceeds from borrowed funds and debt securities |
165,555 | 128,428 | ||||||||
Repayments of borrowed funds and debt securities |
-162,078 | -121,109 | ||||||||
Issuance of ordinary shares |
350 | 2 | ||||||||
Payments to acquire treasury shares |
-990 | -737 | ||||||||
Sales of treasury shares |
291 | 209 | ||||||||
Dividends paid |
-1,600 | -1,396 | ||||||||
Net cash flow from financing activities |
2,247 | 6,262 | ||||||||
Net cash flow |
-2,560 | -2,686 | ||||||||
Cash and cash equivalents at beginning of period |
-1,795 | 3,335 | ||||||||
Effect of exchange rate changes on cash and cash equivalents |
140 | -504 | ||||||||
Cash and cash equivalents at end of period |
-4,215 | 145 | ||||||||
Cash and cash equivalents comprises the following items |
||||||||||
Treasury bills and other eligible bills |
6,898 | 7,432 | ||||||||
Amounts due from/to banks |
-23,831 | -22,869 | ||||||||
Cash and balances with central banks |
12,718 | 15,582 | ||||||||
Cash and cash equivalents at end of period |
-4,215 | 145 | ||||||||
* | Unaudited | |
The accompanying notes referenced from 4.5.1 to 4.5.7 are an integral part of these condensed consolidated interim accounts |
30 June | 30 June | |||||||||||||||||||||||||||||
(in mln) | 2007 | 2006 | ||||||||||||||||||||||||||||
Total | Total | |||||||||||||||||||||||||||||
shareholders | Minority | shareholders | Minority | |||||||||||||||||||||||||||
equity (parent) | interests | Total | equity (parent) | interests | Total | |||||||||||||||||||||||||
Balance at beginning of period |
38,266 | 2,949 | 41,215 | 36,736 | 1,689 | 38,425 | ||||||||||||||||||||||||
Unrealised revaluations after taxation |
-1,885 | -34 | -1,919 | -5,257 | -35 | -5,292 | ||||||||||||||||||||||||
Realised gains/losses transferred to profit and loss |
-1,226 | -1,226 | -362 | -362 | ||||||||||||||||||||||||||
Change in cash flow hedge reserve |
-1,033 | -1,033 | -776 | -776 | ||||||||||||||||||||||||||
Transfer to insurance liabilities/DAC |
1,259 | 4 | 1,263 | 1,794 | -2 | 1,792 | ||||||||||||||||||||||||
Employee stock options and share plans |
45 | 45 | 47 | 47 | ||||||||||||||||||||||||||
Exchange rate differences |
69 | 1 | 70 | -1,138 | -1 | -1,139 | ||||||||||||||||||||||||
Total amount recognised directly in equity |
-2,771 | -29 | -2,800 | -5,692 | -38 | -5,730 | ||||||||||||||||||||||||
Net profit |
4,452 | 142 | 4,594 | 4,020 | 180 | 4,200 | ||||||||||||||||||||||||
Change in composition of the group |
-952 | -952 | -22 | -22 | ||||||||||||||||||||||||||
Dividend |
-1,585 | -1,585 | -1,396 | -1,396 | ||||||||||||||||||||||||||
Purchase/sale of treasury shares |
-546 | -546 | -456 | -456 | ||||||||||||||||||||||||||
Exercise of warrants and options |
350 | 350 | 2 | 2 | ||||||||||||||||||||||||||
Balance at end of period |
38,166 | 2,110 | 40,276 | 33,214 | 1,809 | 35,023 | ||||||||||||||||||||||||
* | Unaudited | |
The change in the composition of the group is mainly attributable to the deconsolidation of real estate funds following a reduction in ownership percentage | ||
The accompanying notes referenced from 4.5.1 to 4.5.7 are an integral part of these condensed consolidated interim accounts |
30 June | 31 December | |||||||||
(in mln) | 2007 | 2006 | ||||||||
Insurance operations |
31,292 | 37,606 | ||||||||
Banking operations |
489,989 | 440,375 | ||||||||
521,281 | 477,981 | |||||||||
Eliminations |
-4,421 | -3,544 | ||||||||
516,860 | 474,437 | |||||||||
30 June | 31 December | |||||||||
(in mln) | 2007 | 2006 | ||||||||
Loans to or guaranteed by public authorities |
26,853 | 25,953 | ||||||||
Loans secured by mortgages |
238,502 | 208,211 | ||||||||
Loans guaranteed by credit institutions |
2,737 | 2,408 | ||||||||
Other personal lending |
23,762 | 22,906 | ||||||||
Other corporate loans |
200,609 | 183,535 | ||||||||
492,463 | 443,013 | |||||||||
Provision for loan losses |
-2,474 | -2,638 | ||||||||
489,989 | 440,375 | |||||||||
30 June | 31 December | |||||||||
(in mln) | 2007 | 2006 | ||||||||
Opening balance |
2,642 | 3,313 | ||||||||
Changes in the composition of the group |
2 | -101 | ||||||||
Write-offs |
-225 | -691 | ||||||||
Recoveries |
30 | 86 | ||||||||
Increase in loan loss provision |
25 | 103 | ||||||||
Exchange differences |
-1 | -67 | ||||||||
Other changes |
14 | -1 | ||||||||
Closing balance |
2,487 | 2,642 | ||||||||
The closing balance is included in
- amounts due from banks |
13 | 4 | ||||||||
- loan and advances to customers |
2,474 | 2,638 | ||||||||
2,487 | 2,642 | |||||||||
Insurance | Banking | Total | ||||||||||||||||||||||||||
3 months ended | 30 June | 30 June | 30 June | |||||||||||||||||||||||||
(in mln) | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | ||||||||||||||||||||||
Income from real estate investments |
17 | 47 | 57 | 34 | 74 | 81 | ||||||||||||||||||||||
Dividend income |
318 | 251 | 14 | 66 | 332 | 317 | ||||||||||||||||||||||
Income from investments in debt securities |
1,683 | 1,728 | | | 1,683 | 1,728 | ||||||||||||||||||||||
Income from loans |
508 | 442 | | | 508 | 442 | ||||||||||||||||||||||
Realised gains/losses on disposal of debt securities |
-75 | -93 | 59 | 16 | -16 | -77 | ||||||||||||||||||||||
Impairments of available-for-sale debt securities |
| -1 | | | | -1 | ||||||||||||||||||||||
Realised gains/losses on disposal of equity securities |
845 | 255 | 93 | 32 | 938 | 287 | ||||||||||||||||||||||
Reversals/impairments of available-for-sale equity securities |
-2 | -7 | -8 | -6 | -10 | -13 | ||||||||||||||||||||||
Change in fair value of real estate investments |
24 | 22 | 26 | 13 | 50 | 35 | ||||||||||||||||||||||
3,318 | 2,644 | 241 | 155 | 3,559 | 2,799 | |||||||||||||||||||||||
Insurance | Banking | Total | ||||||||||||||||||||||||||
6 months ended | 30 June | 30 June | 30 June | |||||||||||||||||||||||||
(in mln) | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | ||||||||||||||||||||||
Income from real estate investments |
37 | 95 | 123 | 61 | 160 | 156 | ||||||||||||||||||||||
Dividend income |
420 | 323 | 54 | 84 | 474 | 407 | ||||||||||||||||||||||
Income from investments in debt securities |
3,233 | 3,319 | 3,233 | 3,319 | ||||||||||||||||||||||||
Income from loans |
1,153 | 1,055 | 1,153 | 1,055 | ||||||||||||||||||||||||
Realised gains/losses on disposal of debt securities |
-65 | -93 | 133 | 58 | 68 | -35 | ||||||||||||||||||||||
Impairments of available-for-sale debt securities |
1 | 4 | 1 | 4 | ||||||||||||||||||||||||
Realised gains/losses on disposal of equity securities |
1,090 | 446 | 210 | 52 | 1,300 | 498 | ||||||||||||||||||||||
Reversals/impairments of available-for-sale equity securities |
-10 | -10 | -11 | -8 | -21 | -18 | ||||||||||||||||||||||
Change in fair value of real estate investments |
36 | 37 | 52 | 21 | 88 | 58 | ||||||||||||||||||||||
5,895 | 5,176 | 561 | 268 | 6,456 | 5,444 | |||||||||||||||||||||||
(in mln) | Insurance | Insurance | Insurance | Wholesale | Retail | ING | Total | ||||||||||||||||||||||||||||||
3 months ended | Europe | Americas | Asia/Pacific | Banking | Banking | Direct | Other | Eliminations | Group | ||||||||||||||||||||||||||||
30 June 2007 |
|||||||||||||||||||||||||||||||||||||
Total income |
4,207 | 7,178 | 3,534 | 1,522 | 1,604 | 570 | 587 | -42 | 19,160 | ||||||||||||||||||||||||||||
Underlying profit before tax |
694 | 593 | 153 | 667 | 555 | 171 | 468 | | 3,300 | ||||||||||||||||||||||||||||
Divestments |
| | | | | | | | | ||||||||||||||||||||||||||||
Special items |
| | | | -252 | | | | -252 | ||||||||||||||||||||||||||||
Profit before income tax |
694 | 593 | 153 | 667 | 303 | 171 | 468 | | 3,048 | ||||||||||||||||||||||||||||
30 June 2006 |
|||||||||||||||||||||||||||||||||||||
Total income |
3,922 | 7,628 | 3,699 | 1,512 | 1,503 | 586 | 286 | -239 | 18,897 | ||||||||||||||||||||||||||||
Underlying profit before tax |
704 | 457 | 157 | 717 | 454 | 190 | -27 | | 2,652 | ||||||||||||||||||||||||||||
Divestments |
| | | 7 | | 4 | | | 11 | ||||||||||||||||||||||||||||
Special items |
| | | | | | | | | ||||||||||||||||||||||||||||
Profit before income tax |
704 | 457 | 157 | 724 | 454 | 194 | -27 | | 2,663 | ||||||||||||||||||||||||||||
(in mln) | Insurance | Insurance | Insurance | Wholesale | Retail | ING | Total | ||||||||||||||||||||||||||||||
6 months ended | Europe | Americas | Asia/Pacific | Banking | Banking | Direct | Other | Eliminations | Group | ||||||||||||||||||||||||||||
30 June 2007 |
|||||||||||||||||||||||||||||||||||||
Total income |
9,047 | 14,051 | 6,637 | 3,102 | 3,231 | 1,131 | 587 | -110 | 37,676 | ||||||||||||||||||||||||||||
Underlying profit before tax |
1,162 | 1,126 | 312 | 1,404 | 1,094 | 336 | 327 | 5,760 | |||||||||||||||||||||||||||||
Divestments
|
|||||||||||||||||||||||||||||||||||||
Special items |
-252 | -252 | |||||||||||||||||||||||||||||||||||
Profit before income tax |
1,162 | 1,126 | 312 | 1,404 | 842 | 336 | 327 | 5,508 | |||||||||||||||||||||||||||||
30 June 2006 |
|||||||||||||||||||||||||||||||||||||
Total income |
8,492 | 15,247 | 7,003 | 3,033 | 3,070 | 1,173 | 286 | -97 | 38,207 | ||||||||||||||||||||||||||||
Underlying profit before tax |
1,147 | 941 | 313 | 1,452 | 1,022 | 345 | 75 | 5,295 | |||||||||||||||||||||||||||||
Divestments |
34 | 15 | 36 | 10 | 95 | ||||||||||||||||||||||||||||||||
Special items
|
|||||||||||||||||||||||||||||||||||||
Profit before income tax |
1,181 | 941 | 328 | 1,488 | 1,022 | 355 | 75 | 5,390 | |||||||||||||||||||||||||||||
ING Groep N.V. (Registrant) |
||||||
By: | /s/ H. van Barneveld
General Manager Corporate Control & Finance |
|||||
By: | /s/ W.A. Brouwer
Assistant General Counsel |