Item
|
|
1
|
Unaudited
Pro Forma Condensed Consolidated Financial
Information
|
Introduction
|
3
|
Unaudited Pro
Forma Statement of Financial Position as at 30 June 2009
|
4
|
Unaudited Pro
Forma Income Statement for the six months ended 30 June
2009
|
5
|
Unaudited Pro
Forma Income Statement for the year ended 31 December 2008
|
6
|
Unaudited Pro
Forma Income Statement for the six months ended 30 June
2008
|
7
|
Unaudited Pro
Forma Income Statement for the year ended 31 December 2007
|
8
|
Unaudited Pro
Forma Income Statement for the year ended 31 December 2006
|
9
|
Notes to Pro
Forma Financial Information
|
10
|
(amounts
in millions of euros)
|
ABN
AMRO
Holding N.V. (1)
|
Dutch
State
acquired
businesses (2)
|
Pro
Forma Total
|
|||||||||
Assets
|
||||||||||||
Cash and
balances at central banks
|
18,901 | 6,623 | 12,278 | |||||||||
Financial
assets held for trading
|
101,207 | 972 | 100,235 | |||||||||
Financial
investments
|
71,427 | 17,373 | 54,054 | |||||||||
Loans and
receivables — banks
|
52,753 | 5,770 | 46,983 | |||||||||
Loans and
receivables — customers
|
246,947 | 151,989 | 94,958 | |||||||||
Other
assets
|
32,010 | 9,396 | 22,614 | |||||||||
Total
assets
|
523,245 | 192,123 | 331,122 | |||||||||
Liabilities
|
||||||||||||
Financial
liabilities held for trading
|
79,952 | 681 | 79,271 | |||||||||
Due to
banks
|
68,843 | (9,879 | ) | 78,722 | ||||||||
Due to
customers
|
203,979 | 143,047 | 60,932 | |||||||||
Issued debt
securities
|
102,074 | 29,377 | 72,697 | |||||||||
Other
liabilities
|
39,965 | 17,534 | 22,431 | |||||||||
Liabilities
(excluding subordinated liabilities)
|
494,813 | 180,760 | 314,053 | |||||||||
Subordinated
liabilities
|
12,189 | 4,473 | 7,716 | |||||||||
Total
liabilities
|
507,002 | 185,233 | 321,769 | |||||||||
Equity
|
||||||||||||
Equity
attributable to shareholders of the parent company
|
16,204 | 6,879 | 9,325 | |||||||||
Equity
attributable to non-controlling interests
|
39 | 11 | 28 | |||||||||
Total
equity
|
16,243 | 6,890 | 9,353 | |||||||||
Total
equity and liabilities
|
523,245 | 192,123 | 331,122 |
(1)
|
The financial
information for ABN AMRO Holding N.V. has been extracted from unaudited
financial statements for the six months ended 30 June 2009 included in its
Interim Financial Report for the six months ended 30 June 2009 on Form
6-K.
|
(2)
|
See Notes to
Pro Forma Financial Information - Note 2 on page
8.
|
(amounts
in millions of euros)
|
ABN
AMRO
Holding N.V. (1)
|
Dutch
State
acquired
businesses (2)
|
Pro
Forma Total
|
|||||||||
Net interest
income
|
2,326 | 1,449 | 877 | |||||||||
Net fee and
commission income
|
1,128 | 601 | 527 | |||||||||
Net trading
income
|
169 | 17 | 152 | |||||||||
Results from
financial transactions
|
(1,551 | ) | 204 | (1,755 | ) | |||||||
Share of
result in equity accounted investments
|
27 | 49 | (22 | ) | ||||||||
Other
operating income
|
155 | 102 | 53 | |||||||||
Income of
consolidated private equity holdings
|
240 | 225 | 15 | |||||||||
Operating
income
|
2,494 | 2,647 | (153 | ) | ||||||||
Operating
expenses
|
4,276 | 1,966 | 2,310 | |||||||||
Loan
impairment and other credit risk provisions
|
1,709 | 596 | 1,113 | |||||||||
Total
expenses
|
5,985 | 2,562 | 3,423 | |||||||||
Operating
profit/(loss) before tax
|
(3,491 | ) | 85 | (3,576 | ) | |||||||
Income tax
expense
|
(745 | ) | 8 | (753 | ) | |||||||
Profit/(loss)
from continuing operations
|
(2,746 | ) | 77 | (2,823 | ) | |||||||
Attributable
to:
|
||||||||||||
Shareholders
of the parent company
|
(2,748 | ) | 78 | (2,826 | ) | |||||||
Minority
interests
|
2 | (1 | ) | 3 |
(1)
|
The financial
information for ABN AMRO Holding N.V. has been extracted from unaudited
financial statements for the six months ended 30 June 2009 included in its
Interim Financial Report for the six months ended 30 June 2009 on Form
6-K.
|
(2)
|
See Notes to
Pro Forma Financial Information - Note 2 on page
8.
|
(amounts
in millions of euros)
|
ABN
AMRO
Holding N.V. (1)
|
Dutch
State
acquired
businesses (2)
|
Pro
Forma Total
|
|||||||||
Net interest
income
|
5,783 | 3,223 | 2,560 | |||||||||
Net fee and
commission income
|
2,629 | 1,322 | 1,307 | |||||||||
Net trading
income
|
(9,324 | ) | 190 | (9,514 | ) | |||||||
Results from
financial transactions
|
(1,684 | ) | 181 | (1,865 | ) | |||||||
Share of
result in equity accounted investments
|
106 | 31 | 75 | |||||||||
Other
operating income
|
306 | 242 | 64 | |||||||||
Income of
consolidated private equity holdings
|
1,726 | - | 1,726 | |||||||||
Operating
income
|
(458 | ) | 5,189 | (5,647 | ) | |||||||
Operating
expenses
|
11,629 | 3,786 | 7,843 | |||||||||
Loan
impairment and other credit risk provisions
|
3,387 | 776 | 2,611 | |||||||||
Total
expenses
|
15,016 | 4,562 | 10,454 | |||||||||
Operating
profit/(loss) before tax
|
(15,474 | ) | 627 | (16,101 | ) | |||||||
Income tax
expense
|
(2,580 | ) | 156 | (2,736 | ) | |||||||
Profit/(loss)
from continuing operations
|
(12,894 | ) | 471 | (13,365 | ) | |||||||
Attributable
to:
|
||||||||||||
Shareholders
of the parent company
|
(12,909 | ) | 465 | (13,374 | ) | |||||||
Minority
interests
|
15 | 6 | 9 | |||||||||
(1)
|
The financial
information for ABN AMRO Holding N.V. has been extracted from audited
financial statements for the year ended 31 December 2008 included in its
Annual Report on Form 20-F.
|
(2)
|
See Notes to
Pro Forma Financial Information - Note 2 on page
8.
|
(amounts
in millions of euros)
|
ABN
AMRO
Holding N.V. (1)
|
Dutch
State
acquired
businesses (2)
|
Pro
Forma Total
|
|||||||||
Net interest
income
|
2,646 | 1,620 | 1,026 | |||||||||
Net fee and
commission income
|
1,366 | 693 | 673 | |||||||||
Net trading
income
|
(2,282 | ) | 91 | (2,373 | ) | |||||||
Results from
financial transactions
|
(703 | ) | 117 | (820 | ) | |||||||
Share of
result in equity accounted investments
|
84 | 41 | 43 | |||||||||
Other
operating income
|
191 | 126 | 65 | |||||||||
Income of
consolidated private equity holdings
|
1,033 | - | 1,033 | |||||||||
Operating
income
|
2,335 | 2,688 | (353 | ) | ||||||||
Operating
expenses
|
5,624 | 1,811 | 3,813 | |||||||||
Loan
impairment and other credit risk provisions
|
479 | 235 | 244 | |||||||||
Total
expenses
|
6,103 | 2,046 | 4,057 | |||||||||
Operating
profit/(loss) before tax
|
(3,768 | ) | 642 | (4,410 | ) | |||||||
Income tax
expense
|
(908 | ) | 148 | (1,056 | ) | |||||||
Profit/(loss)
from continuing operations
|
(2,860 | ) | 494 | (3,354 | ) | |||||||
Attributable
to:
|
||||||||||||
Shareholders
of the parent company
|
(2,875 | ) | 488 | (3,363 | ) | |||||||
Minority
interests
|
15 | 6 | 9 | |||||||||
(1)
|
The financial
information for ABN AMRO Holding N.V. has been extracted from unaudited
financial statements for the six months ended 30 June 2009 included in its
Interim Financial Report for the six months ended 30 June 2009 on Form
6-K.
|
(2)
|
See Notes to
Pro Forma Financial Information - Note 2 on page
8.
|
(amounts
in millions of euros)
|
ABN
AMRO
Holding N.V. (1)
|
Dutch
State
acquired
businesses (2)
|
Pro
Forma Total
|
|||||||||
Net interest
income
|
4,595 | 3,440 | 1,155 | |||||||||
Net fee and
commission income
|
3,852 | 1,541 | 2,311 | |||||||||
Net trading
income
|
1,119 | 155 | 964 | |||||||||
Results from
financial transactions
|
1,134 | 37 | 1,097 | |||||||||
Share of
result in equity accounted investments
|
223 | 54 | 169 | |||||||||
Other
operating income
|
1,239 | 335 | 904 | |||||||||
Income of
consolidated private equity holdings
|
3,836 | - | 3,836 | |||||||||
Operating
income
|
15,998 | 5,562 | 10,436 | |||||||||
Operating
expenses
|
14,785 | 3,610 | 11,175 | |||||||||
Loan
impairment and other credit risk provisions
|
717 | 378 | 339 | |||||||||
Total
expenses
|
15,502 | 3,988 | 11,514 | |||||||||
Operating
profit/(loss) before tax
|
496 | 1,574 | (1,078 | ) | ||||||||
Income tax
expense
|
(458 | ) | 394 | (852 | ) | |||||||
Profit/(loss)
from continuing operations
|
954 | 1,180 | (226 | ) | ||||||||
Attributable
to:
|
||||||||||||
Shareholders
of the parent company
|
827 | 1,150 | (323 | ) | ||||||||
Minority
interests
|
127 | 30 | 97 | |||||||||
(1)
|
The financial
information for ABN AMRO Holding N.V. has been extracted from audited
financial statements for the year ended 31 December 2008 included in its
Annual Report on Form 20-F.
|
(2)
|
See Notes to
Pro Forma Financial Information - Note 2 on page
8.
|
(amounts
in millions of euros)
|
ABN
AMRO
Holding N.V. (1)
|
Dutch
State
acquired
businesses (2)
|
Pro
Forma Total
|
|||||||||
Net interest
income
|
4,223 | 3,432 | 791 | |||||||||
Net fee and
commission income
|
3,641 | 1,422 | 2,219 | |||||||||
Net trading
income
|
2,627 | 126 | 2,501 | |||||||||
Results from
financial transactions
|
767 | 5 | 762 | |||||||||
Share of
result in equity accounted investments
|
186 | 51 | 135 | |||||||||
Other
operating income
|
873 | 339 | 534 | |||||||||
Income of
consolidated private equity holdings
|
5,313 | - | 5,313 | |||||||||
Operating
income
|
17,630 | 5,375 | 12,255 | |||||||||
Operating
expenses
|
14,702 | 3,554 | 11,148 | |||||||||
Loan
impairment and other credit risk provisions
|
668 | 381 | 287 | |||||||||
Total
expenses
|
15,370 | 3,935 | 11,435 | |||||||||
Operating
profit before tax
|
2,260 | 1,440 | 820 | |||||||||
Income tax
expense
|
213 | 413 | (200 | ) | ||||||||
Profit
from continuing operations
|
2,047 | 1,027 | 1,020 | |||||||||
Attributable
to:
|
||||||||||||
Shareholders
of the parent company
|
1,982 | 1,007 | 975 | |||||||||
Minority
interests
|
65 | 20 | 45 | |||||||||
(1)
|
The financial
information for ABN AMRO Holding N.V. has been extracted from audited
financial statements for the year ended 31 December 2008 included in its
Annual Report on Form 20-F.
|
(2)
|
See Notes to
Pro Forma Financial Information - Note 2 on page
8.
|
·
|
The pro forma
condensed consolidated IFRS statement of financial position of ABN AMRO
Holding N.V. at 30 June 2009 is presented to show the effect of the
separation of the Dutch State acquired businesses is based upon the
respective consolidated IFRS balances sheets at 30 June 2009 of ABN AMRO
Holding N.V. and the Dutch State acquired businesses as if the proposed
transaction had occurred on 30 June
2009.
|
·
|
The pro forma
condensed consolidated IFRS income statement of ABN AMRO Holding N.V. for
the six months ended 30 June 2009 and 30 June 2008 and years ended 31
December 2008, 2007 and 2006 is presented to show the effect of the
separation of the Dutch State acquired businesses and is based upon the
respective consolidated IFRS income statements for the six months ended 30
June 2009 and 30 June 2008 and years ended 31 December 2008, 2007 and 2006
ABN AMRO Holding N.V. and the Dutch State acquired businesses, as if the
proposed transaction had occurred on 1 January
2006.
|
·
|
It is assumed
that the Dutch State acquired businesses, as represented in the 30 June
2009 financial statements of ABN AMRO Holding N.V. will separate from the
remainder of the business by the end of
2009.
|
·
|
The Dutch
State acquired businesses serves Dutch commercial clients, Dutch consumer
clients, and Dutch and international private clients, and includes the
International Diamond and Jewelry
business.
|
ABN AMRO HOLDING N.V. | ||||||
Date: | 28 September 2009 | By: |
/s/
David Cole
|
|||
Name: |
David
Cole
|
|||||
Title: |
Chief
Financial Officer
|
By: | /s/ Petri Hofsté | ||
Name: | Petri Hofsté | ||
Title: |
Group
Controller & Deputy Chief Financial
Officer
|