Beruflich Dokumente
Kultur Dokumente
Financial information
SEKm
Q1
2016
Q4
2015
Total income
9 306
5 623
Total expenses
Profit before impairments
Q1
2015
9 457
-2
9 618
-3
5 759
-2
5 719
-2
3 988
4 239
-6
4 168
-4
5 318
5 218
5 450
-2
35
Tax expense
961
4 311
399 -91
59
-41
-1
1 101
-13
3 813 13
4 320
974
3.87
3.44
3.88
13.8
12.6
14.9
C/I ratio
0.43
0.45
0.43
23.7
24.1
20.5
0.01
0.11
0.02
Page 1 of 55
CEO Comment
It is an honour to have been given this opportunity to
lead the bank where I have worked for nearly 30 years. I
have held various positions in all of our major business
areas and see Swedbank as an organisation with
fantastic employees and roots deeply anchored in
society.
We live in challenging and changing times. Extremely
low interest rates, increasing regulatory requirements
and market factors such as urbanisation, digitisation and
macroeconomic uncertainty are putting pressure on the
traditional banking model. I am optimistic about tackling
these challenges, however, because I am convinced
that there are opportunities to capitalise on, especially
for a bank like Swedbank with its broad customer base.
Digitisation is increasing
We are meeting more customers today than ever
before. Our Swedish customers visit us through our
digital channels so often that we rank among the ten
most visited sites by Swedes. Users of the Internet Bank
and Mobile Bank grew in number during the quarter. We
are responding by continuing to launch new solutions.
For example, our mortgage customers can renew their
loans digitally as of the first quarter, and the launch of a
version of Swish for merchants makes it easier to
accept online payments.
Page 2 of 55
Birgitte Bonnesen
President and CEO
Table of contents
Page
Financial summary
Overview
Market
Result
Result
Volume trend
Operational risks
Ratings
Other events
Business segments
Swedish Banking
11
Baltic Banking
13
15
17
Eliminations
18
Product areas
19
Financial information
Group
Income statement, condensed
24
25
Key ratios
25
26
27
28
Notes
29
Parent company
49
54
Review report
54
Contact information
55
More detailed information can be found in Swedbanks fact book, www.swedbank.com/ir, under
Financial information and publications.
Swedbank Interim report Q1 2016
Page 3 of 55
Financial summary
Income statement
SEKm
Q1
2016
Q4
2015
5 623
2 645
400
638
9 306
5 759
2 877
165
656
9 457
-2
-8
Staff costs
Other expenses
Total expenses
Profit before impairments
2 307
1 681
3 988
5 318
0
8
35
5 275
Tax expense
Q1
2015
-3
-2
5 719
2 744
320
835
9 618
-2
-4
25
-24
-3
2 291
1 948
4 239
5 218
1
-14
-6
2
2 472
1 696
4 168
5 450
-7
-1
-4
-2
0
19
399
4 800
-58
-91
10
0
15
59
5 376
-47
-41
-2
961
974
-1
1 101
-13
4 314
3 826
13
4 275
-12
4 314
3 814
13
4 324
4 311
3 813
13
4 320
Q1
2016
Q4
2015
Q1
2015
13.8
13.8
12.7
12.6
14.8
14.9
3.89
3.46
3.87
3.87
3.46
3.84
0.43
0.45
0.43
113.3
111.4
96.7
Loan/deposit ratio, %
152
184
182
23.7
26.1
24.1
26.9
20.5
23.1
29.1
0.01
0.33
56
148
30.3
0.11
0.40
56
159
26.2
0.02
0.39
54
140
107
107
101
31 Mar
2016
31 Dec
2015
1 386
1 371
909
126
2 404
744
123
2 149
22
2
12
399
389
1)
2)
49
The number of shares and calculation of earnings per share are specified on page 47.
NSFR according to Swedbanks interpretation of the Basel Committees new recommendation (BCBS295).
The key ratios are based on profit and shareholders equity attributable to shareholders of Swedbank.
Key ratios and text comments regarding lending and deposits relate to volumes excluding Swedish National Debt Office and repos.
Page 4 of 55
Overview
Market
Global economic concerns continue to dominate the
market. Despite a massive monetary stimulus, the
European economy is having difficulty gaining traction.
Confidence indicators have fallen at the same time that
the European Central Bank (ECB) has revised down its
growth and inflation forecasts. In March the ECB cut its
benchmark rate and deposit rate while expanding its
bond buying. It also launched a new round of long-term
loans to the banking sector. The US central bank, the
Federal Reserve, left its benchmark rate unchanged at
the latest monetary policy meeting in March. Although
the US economy continues to create jobs at a solid pace
and inflation has inched upward, concerns about the
global economy and the swings in the financial markets
carried the heaviest weight in the monetary policy
decision. This has pushed long-term bond yields lower
at the same time that the dollar has weakened. The
Japanese central bank has also adopted a more
expansionary policy and cut its deposit rate to negative
territory for the first time. Oil prices have turned higher
from the low levels in January in the wake of lower US
oil production and expectations of production limits by
OPEC and Russia.
The Swedish economy grew significantly in the fourth
quarter of 2015. GDP rose by just over 4 per cent on an
annualised basis, driven by increased consumption and
investment in the wake of record-low interest rates and
last years significant refugee stream. Housing
investment continued to grow by double digits, and
businesses also invested broadly. Exports turned higher
thanks to strong auto exports and increased service
exports. Indicators in early 2016 point to continued solid
growth, not least in the domestic economy, while
exports for the years first months were weaker than
expected. The job market continues to improve. The
labour shortage is becoming evident in several
industries and is likely to impact this years collective
bargaining negotiations. The Riksbank cut the report
rate by another 15 basis points during the quarter.
Inflation has been slightly higher than the Riksbanks
forecast, however, reducing the pressure for more
monetary action. The ECBs new stimulus and the Feds
cautiousness are keeping the Riksbank in an iron grip,
leaving little room for monetary policy deviations.
In the Baltic countries household consumption continues
to be an important growth driver, supported by wage
increases of 6-7 per cent. The last quarter of 2015 was
slightly weaker in Estonia and Latvia than the previous
one, however. Exports dropped on an annualised basis,
household consumption slowed and investment activity
was weak. In total, GDP growth was 2.7 per cent in
Latvia and 0.7 per cent in Estonia. In Lithuania, on the
other hand, the growth rate has accelerated. In the
fourth quarter GDP grew by 1.9 per cent. 2016 started
positively with greater confidence among households
and businesses.
The Stockholm stock exchange (OMXSPI) fell by
4.3 per cent in the first quarter. The Tallinn stock
exchange (OMXTGI) rose by 8.0 per cent, the Riga
stock exchange (OMXRGI) by 3.6 per cent and the
Vilnius stock exchange (OMXVGI) by 4.6 per cent in the
same period.
Page 5 of 55
Result
The result increased by 13 per cent, from SEK 3 813m
to SEK 4 311m. The improvement is mainly due to lower
expenses and credit impairments compared with the
previous quarter. Profit before impairments increased to
SEK 5 318m (5 218) due to an upward trend in Group
Treasury within Group Functions & Other. The return on
equity increased to 13.8 per cent (12.6). The
cost/income ratio improved to 0.43 (0.45).
Profit before
impairments
by business segment
excl FX effects
SEKm
Swedish Banking
Baltic Banking
Large Corporates &
Institutions
Group Functions & Other
Total excl FX effects
FX effects
Total
Q1
2016
Q4
2015
Q1
2015
3 098
993
3 266
1 030
2 956
877
883
344
5 318
963
-35
5 224
-6
5 218
1 098
504
5 435
15
5 450
5 318
Result
The result for the first quarter 2016 decreased
marginally year-on-year, from SEK 4 320m to
SEK 4 311m. Declining income was offset by lower
expenses and credit impairments.
Changes in exchange rates reduced profit by SEK 15m,
mainly because the Swedish krona appreciated on
average against the euro.
The return on equity fell to 13.8 per cent (14.9), mainly
due to a larger capital base. The cost/income ratio was
unchanged at 0.43 (0.43).
Profit before impairments decreased by 2 per cent to
SEK 5 318m (5 450), mainly due to weakening profits in
LC&I and Group Functions & Other.
Profit before
impairments
by business segment
excl FX effects
SEKm
Jan-Mar
2016
Jan-Mar
2015
SEKm
3 098
993
2 956
877
142
116
883
344
5 318
1 098
504
5 435
15
5 450
-215
-160
-117
-15
-132
Swedish Banking
Baltic Banking
Large Corporates &
Institutions
Group Functions & Other
Total excl FX effects
FX effects
Total
5 318
Page 6 of 55
Volume trend
Total lending to the public, excluding repos and the
Swedish National Debt Office, increased by 1 per cent
compared with the fourth quarter 2015, from
SEK 1 371bn to SEK 1 386m, and by 3 per cent on an
annualised basis.
Lending to Swedish mortgage customers accounted for
the largest share of the increase, up SEK 8bn since the
beginning of the year. At the end of the quarter the
Swedish mortgage portfolio amounted to SEK 684bn.
The low level of new construction, which has resulted in
a shortage of supply, and the low interest rates have
helped to drive up house prices and household loan
demand. As of 29 February 2016 the annual growth rate
was 8.3 per cent. Swedbanks share of net growth was
17.8 per cent, while its total market share was 24.6 per
cent (24.7 per cent as of 31 December 2015).
Mortgage volumes in Baltic Banking were stable in local
currency and amounted to SEK 55bn. In Lithuania the
portfolio grew by 2 per cent, while it decreased by
1 per cent in Latvia. Estonias portfolio was unchanged.
Swedish household lending other than mortgages grew
by SEK 2bn during the quarter to SEK 126bn. The
largest increase was in lending to tenant-owner
associations, which rose by SEK 2bn to SEK 103bn.
Baltic Bankings volumes grew by 1 per cent in local
currency.
Page 7 of 55
Q1
2016
Q4
2015
Q1
2015
-13
-42
-25
-18
1
347
-112
8
-106
-14
52
-9
14
-10
-13
97
-7
35
164
0
399
16
0
59
Operational risks
A few disruptions occurred in the banks IT environment
during the quarter, but with little impact on customers.
Swedbank has noticed increased cyber threats,
however, in the form of an increased number of
campaigns with Trojans spread by email that have
targeted the bank directly as well as our customers
through various forms of fraud. Swedbanks protection
against distributed denial-of-service (DDoS) attacks has
been further strengthened, thanks to which the attacks
that have occurred have not affected our customers.
Swedbank is working actively to minimise these threats
through protective measures and industry-wide
collaboration, including through the Swedish Bankers
Association.
Swedbanks Board of Directors decided to recall the
banks application to the SFSA (Swedish financial
4.3
93.9
-3.2
0.5
94,6
Other CET1
change s
Q1 201 6
-0.9
90
85
80
75
70
65
60
55
50
Q4 201 5
Pro fit
Anticipated
(consolida ted
dividen d
situ atio n)
Incr ease
5.2
400
390
Decrease
8.2
0.8
-2.8
395
Ratings
IAS 19
0.9
398.8
-0.9
-1.7
389.1
385
380
375
370
365
360
Page 8 of 55
Incr ease
Decrease
Other events
On 9 February Swedbanks Board of Directors
announced an agreement with Michael Wolf relinquishing his post as President and CEO. Birgitte
Bonnesen was appointed acting CEO.
On 15 February an agreement was announced with
Pembroke Real Estate on 800 workplaces at
Sveavgen 14 in Stockholm for the LC&I unit. The
agreement is a consequence of the banks decision to
move employees in its IT operations who currently work
at Stora Essingen to the office in Sundbyberg when the
current lease expires.
On 21 March Swedbanks Chief Risk Officer Anders
Karlsson was appointed Chief Financial Officer after
Gran Bronner announced that he wished to step down
as CFO of Swedbank. Anders Karlsson will assume his
new role in connection with the publication of
Swedbanks interim report for the second quarter 2016.
On 22 March Swedbanks takeover of Danske Banks
retail banking services in Lithuania and Latvia was
approved. Products and services will be transferred to
Swedbank in June and thereby be included in
Swedbanks financial accounting.
Swedbank Interim report Q1 2016
Page 9 of 55
Page 10 of 55
Swedish Banking
Income statement
SEKm
Q1
2016
Q4
2015
Q1
2015
3 481
1 618
75
190
162
5 526
3 562
1 765
82
155
223
5 787
-2
-8
-9
23
-27
-5
3 193
1 770
54
278
228
5 523
9
-9
39
-32
-29
0
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
Profit before impairments
861
23
1 519
25
2 428
3 098
828
28
1 640
25
2 521
3 266
4
-18
-7
0
-4
-5
923
54
1 562
28
2 567
2 956
-7
-57
-3
-11
-5
5
Credit impairments
Operating profit
-13
3 111
347
2 919
52
2 904
Tax expense
Profit for the period
Profit for the period attributable to the shareholders of
Swedbank AB
681
2 430
597
2 322
14
5
605
2 299
13
6
2 427
2 321
2 295
-25
19.1
238
0.00
0.44
1 079
454
4 378
18.1
235
0.13
0.44
1 066
453
4 487
17.9
260
0.02
0.46
1 040
400
4 912
4
14
-11
Non-controlling interests
Return on allocated equity, %
Loan/deposit ratio, %
Credit impairment ratio, %
Cost/income ratio
Loans, SEKbn
Deposits, SEKbn
Full-time employees
Result
First quarter 2016 compared with fourth quarter
2015
The result increased by 5 per cent, from SEK 2 321m to
SEK 2 427m. The main reason is lower credit
impairments and expenses, though income was also
squeezed by declining stock prices and lower market
interest rates.
Net interest income decreased to SEK 3 481m (3 562)
due to the lower interest rates, which adversely affected
deposit margins. This was partly offset by higher lending
and deposit volumes as well as increased mortgage
margins. Swedbanks household mortgage volume
amounted to SEK 684bn as of 31 March, up 1 per cent
since the beginning of the year. Lending to corporates
increased by 1 per cent to SEK 269bn, of which
SEK 118bn consisted of loans to property management
companies. Household deposit volume increased by
SEK 6bn since the beginning of the year, while
corporate lending within Swedish Banking decreased by
SEK 5bn.
Net commission income decreased by 8 per cent,
mainly due to lower income from equity trading and
asset management, influenced by volatile stock prices.
The net flow for funds was negative, with outflows from
equity and fixed income funds while mixed funds
reported inflows.
Swedbank Interim report Q1 2016
Page 11 of 55
1
0
-2
Business development
Our customers continue to change the way they contact
the bank. Compared with the first quarter of 2015 the
number of calls to the Telephone Bank increased by
about 5 per cent, the number of Internet Bank users
rose by 6 per cent and the Mobile Bank had 24 per cent
more users. To accommodate this trend, we continued
during the quarter to develop our digital offering.
A beta version of the new Internet Bank was made
available to all private customers. Several new digital
functions have been added. Among other things,
mortgage borrowers can now lock in a loan rate digitally.
This means they can get an individual price without
having to contact the bank through a branch or by
phone. This is an important step, since we ensure that
the customer is offered the same price digitally as they
are at a branch and through the Telephone Bank. Within
the framework of the Swish alliance we launched a
version of Swish for merchants, which facilitates ecommerce and online payments.
In savings we launched a campaign in connection with
the distribution of annual statements for the national
pension to get people more interested in and better
informed about pension savings. Work is also being
done to simplify internal processes and to increase
advisory support in the pension business.
Swedbanks and the savings banks magazine
Lyckoslanten is celebrating 90 years, in connection with
which it has been redesigned to continue to inspire
school pupils to learn about money and savings.
In the area of lending we continue to work with
sustainable lending. For mortgages the most important
activities are centralised pricing and continued
digitisation. Our existing internal guidelines are largely
aligned with the pending legislation on mortgage
amortisation, but some work is needed to address the
proposed exemptions. The emphasis on consumer
finance will continue. During the quarter the focus was
mainly on offering competitive terms when customers
choose to consolidate their loans with us. On the
corporate side we are shortening lead times through a
simplified loan process mainly for small and mediumsized companies.
Birgitte Bonnesen
Head of Swedish Banking
Sweden is Swedbanks largest market, with around 4 million private customers and more than 250 000 corporate
customers. This makes it Swedens largest bank by number of customers. Through our digital channels (Internet Bank
and Mobile Bank), the Telephone Bank and branches, and with the cooperation of savings banks and franchisees, we are
always available. Swedbank is part of the community. Branch managers have a strong mandate to act in their local
communities. The banks presence and engagement are expressed in various ways. A project called Young Jobs, which
has created several thousand trainee positions for young people, has played an important part in recent years. Swedbank
has 273 branches in Sweden. The various product areas are described beginning on page 19.
Swedbank Interim report Q1 2016
Page 12 of 55
Baltic Banking
Growth in lending
Income statement
SEKm
Q1
2016
Q4
2015
Q1
2015
934
483
46
119
1 582
962
548
59
118
1 687
-3
-12
-22
1
-6
831
469
50
149
1 499
12
3
-8
-20
6
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
Profit before impairments
Impairment of tangible assets
Credit impairments
Operating profit
208
20
331
30
589
993
0
-42
1 035
222
18
382
32
654
1 033
3
-112
1 142
-6
11
-13
-6
-10
-4
-1
5
-4
-21
-4
12
-63
-9
210
19
346
38
613
886
-2
-9
897
138
897
183
959
-25
-6
131
766
5
17
897
959
-6
766
17
17.8
86
-0.13
0.37
127
147
3 873
19.3
86
-0.35
0.39
124
145
3 853
2
1
1
15.0
92
-0.03
0.41
125
135
3 811
2
9
2
Tax expense
Profit for the period
Profit for the period attributable to the shareholders of
Swedbank AB
Return on allocated equity, %
Loan/deposit ratio, %
Credit impairment ratio, %
Cost/income ratio
Loans, SEKbn
Deposits, SEKbn
Full-time employees
Result
First quarter 2016 compared with fourth quarter
2015
The result fell by 6 per cent to SEK 897m (959). The
decrease is mainly due to lower net commission income
and lower recoveries compared with the previous
quarter.
Net interest income decreased by 3 per cent in local
currency, largely due to a recalculation of the deposit
guarantee fee in Lithuania in the previous quarter and
lower deposit margins. Lending margins were stable,
while lending volumes increased by 1 per cent in local
currency compared with 31 December 2015. Lending
grew in Estonia and Lithuania and was stable in Latvia.
Deposit volumes increased by 1 per cent in local
currency.
Net commission income decreased by 12 per cent in
local currency due to lower asset management income
and lower customer activity at the beginning of the year.
Net gains and losses on financial items at fair value fell
by 22 per cent in local currency due to seasonally lower
FX trading activity.
Other income increased by 2 per cent in local currency
thanks to higher income from sales of repossessed
assets, while insurance-related income decreased.
Page 13 of 55
15
Business development
Baltic Banking showed stable growth during the quarter
and the lending portfolio grew. In an environment with
negative interest rates we maintain our current position
not to charge our retail clients for deposits. We further
enhanced our physical distribution network to improve
accessibility of banking services in rural areas. In Latvia
we opened three self-service branches in regional cities,
while in Estonia it was made possible to obtain cash
through many local stores. After the countrys euro
accession in 2015, all Lithuanian direct debit customers
were migrated to an e-invoicing solution at the
beginning of 2016.
Changing customer preferences make it necessary for
us to make more products available digitally. Consumer
finance, for example, is now fully digitised e.g. private
customers can sign contracts and perform other service
activities in the Internet Bank.
Swedbank also took a big step to provide corporate
customers with more digital services. They can now
open additional current accounts as well as manage
user rights in the Internet Bank.
Mobile Bank usage also continues to increase in the
Baltics. A function that allows customers to check their
balance by simply shaking their mobile phone is now the
widest used application and usage has increased by 77
per cent year-on-year.
Swedbanks acquisition of Danske Banks retail banking
business was approved by Lithuanias and Latvias
regulatory authorities. Products and services will be
transferred to Swedbank at the beginning of June 2016.
Priit Perens
Head of Baltic Banking
Swedbank is the largest bank by number of customers in Estonia, Latvia and Lithuania, with around 4 million private
customers and over a quarter million corporate customers. According to surveys, Swedbank is also the most respected
company in the financial sector. Through its digital channels (Telephone Bank, Internet Bank and Mobile Bank) and
branches, the bank is always available. Swedbank is part of the local community. Its local social engagement is
expressed in many ways, with initiatives to promote education, entrepreneurship and social welfare. Swedbank has 35
branches in Estonia, 41 in Latvia and 67 in Lithuania. The various product areas are described on page 19.
Swedbank Interim report Q1 2016
Page 14 of 55
Income statement
SEKm
Q1
2016
Q4
2015
764
498
403
0
25
1 690
836
528
415
0
36
1 815
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
Profit before impairments
Impairment of tangible assets
356
52
385
14
807
883
6
380
17
450
15
862
953
0
Credit impairments
Operating profit
97
780
164
789
-41
-1
16
1 089
-28
Tax expense
Profit for the period
Profit for the period attributable to the shareholders of
Swedbank AB
63
717
170
619
-63
16
249
840
-75
-15
717
619
16
840
-15
15.1
132
0.15
0.48
180
137
1 241
12.9
149
0.24
0.47
181
121
1 236
-1
13
0
17.0
151
0.02
0.44
177
117
1 237
2
17
0
%
-9
-6
-3
-31
-7
-6
-14
-7
-6
-7
Q1
2015
859
492
586
0
35
1 972
-11
1
-31
358
82
411
16
867
1 105
0
-1
-37
-6
-13
-7
-20
-29
-14
Result
First quarter 2016 compared with fourth quarter
2015
Profit for the first quarter 2016 increased by 16 per cent
compared with the fourth quarter 2015. A positive oneoff tax effect, combined with lower expenses and credit
impairments, offset lower income.
Net interest income decreased by 9 per cent, mainly
due to lower deposit margins. Due to the negative
interest rate, Swedbank still charges financial
institutions for deposits in a few currencies. Deposit
volumes increased by 13 per cent. Credit demand
remained low and lending volumes were stable, as were
margins on the loan portfolio.
Net commission income decreased by 6 per cent. The
market for low-rated Norwegian corporate bond issues
has been sluggish in the wake of low oil prices. Demand
has continued for higher rated issues, and in Sweden
income rose slightly from the previous quarter.
Generally, market activity has been low for EUR issues.
Corporate finance had a slightly weaker quarter
compared with the previous quarter, with volatile stock
prices leading to fewer share issues. Card commission
income has increased due to the lower fees paid to
VISA and MasterCard.
Page 15 of 55
Business development
During the first quarter we continued to develop our
strategy and customer offering. A number of projects
are underway with the goal to strengthen the business
as well as customer satisfaction in LC&I and in other
parts of the bank.
In the large corporate business, for example, a new
Corporate Solutions unit has been created to strengthen
our dialogue with customers through more proactive
advice in the areas of capital structure and strategic risk.
At the same time projects are continuing on a unified
corporate strategy for the Group and a digital cash
management offering in the Nordic region. We have
strengthened the banks savings offering by allowing US
equities to be traded through the Internet Bank and
Mobile Bank and launched Bull & Bear certificates.
Work to further improve the organisational infrastructure
continued as well. During the year we are investing to
meet the challenges of regulatory changes and need for
integrated IT systems.
During the quarter Greenwich Associates published its
annual survey of customer satisfaction with large
companies. Swedbanks ranking was unchanged in
Sweden and in line with the market average in terms of
overall relationship quality. In Norway as well
Swedbanks result was in line with the average, which
represents a decline from last year, however, when we
were above average. The survey also pointed to
development potential in our product offering, which our
goal is to gradually improve during the year.
TNS Sifo Prospera also published its annual customer
satisfaction survey of corporate bond managers. We
were pleased to note that Swedbank ranks strongly in
this area, sharing first place in overall performance.
Results improved according to several criteria, with the
biggest gain in our credit and strategic analysis.
Bjrn Meltzer
Acting Head of LC&I
Large Corporates & Institutions is responsible for Swedbanks offering to customers with revenues above SEK 2 billion
and those whose needs are considered complex due to multinational operations or a need for sophisticated financing
solutions. They are also responsible for developing corporate and capital market products for other parts of the bank and
the Swedish savings banks. LC&I works closely with customers, who receive advice on decisions that create sustainable
profits and growth. LC&I is represented in Sweden, Norway, Estonia, Latvia, Lithuania, Finland, Luxembourg, China, the
US and South Africa.
Swedbank Interim report Q1 2016
Page 16 of 55
Q1
2016
Q4
2015
444
39
-120
1
177
541
398
15
-391
0
169
191
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
Profit before impairments
Impairment of tangible assets
Credit impairments
Operating profit
749
37
-674
85
197
344
2
-7
349
764
34
-658
85
225
-34
16
0
-50
Tax expense
Profit for the period from continuing operations
79
270
%
12
Q1
2015
836
-5
-371
1
188
649
-47
743
83
-777
97
146
503
17
0
486
1
-55
-13
-12
35
-32
-88
24
-74
116
370
-32
-27
0
270
-12
-86
49
419
-36
270
-86
419
-36
0
4 402
0
4 317
0
4 374
-69
5
-2
9
2
0
-12
-88
-68
0
-6
-17
-28
Net interest income and net gains and losses on financial items mainly stem from Group Treasury. Other income mainly refers to income from the savings
banks. Expenses mainly relate to Group Products and Group staffs and are allocated to a large extent. The product areas are described in more detail from
page 19.
Discontinued operations
The result for discontinued operations amounted to
SEK 0m (-12).
First quarter 2016 compared with first quarter 2015
The result for continuing operations decreased to
SEK 270m during the quarter (370) mainly due to a
lower result within Group Treasury. The result for Group
Treasury fell to SEK 257m (332).
Net interest income fell to SEK 444m (398), mainly
because previously taken positions have matured and
income from the banks liquidity portfolio decreased.
Net gains and losses on financial items at fair value
improved to SEK -120m (-391) due to a lower volume of
covered bond repurchases and tighter credit spreads.
Other income decreased marginally.
Expenses increased slightly due to higher IT and staff
costs.
Discontinued operations
The result for discontinued operations amounted to
SEK 0m (49).
Group Functions & Other consists of centralised business support units and the product organisation Group Products. The centralised
units serve as strategic and administrative support and comprise Accounting & Finance, Communication, Risk, IT, Compliance, Public
Affairs, HR and Legal. Group Products purpose is to improve efficiency in the development and maintenance of Swedbanks products.
Group Treasury is responsible for the banks funding, liquidity and capital planning. Group Treasury sets the prices on all internal deposit
and loan flows in the Group through internal interest rates, where the most important parameters are maturity, interest fixing period,
currency and need for liquidity reserves.
Swedbank Interim report Q1 2016
Page 17 of 55
Eliminations
Income statement
Q1
2016
Q4
2015
0
7
-4
-36
-33
1
21
0
-45
-23
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
1
0
-34
0
-33
0
0
-23
0
-23
SEKm
%
-67
20
-43
-48
-43
Q1
2015
0
18
1
-44
-25
0
0
-25
0
-25
%
-61
18
32
36
32
Group eliminations mainly consist of eliminations of internal transactions between Group Functions and the other business segments.
Page 18 of 55
Product areas
Responsibility for the product areas rests with Group Products (GP) within Group Functions & Other. GPs role is to
increase efficiency in the development and maintenance of Swedbanks products and to ensure that the customer offering
is relevant, competitive and of high quality. This makes it a priority to harmonise, improve efficiencies and digitise the
processes for every product. The number of products will be reduced to make it easier for the banks customers while
also increasing cost efficiencies. The number of funds is being reduced and efficiencies are being achieved in the
mortgage lending process at the same time that digital availability is being improved. In mobile e-commerce new card
payment solutions are being introduced to meet increased demand for e-commerce solutions. The product areas results
are reported in several legal units and in the business segments. For more information, see below and in the business
segment descriptions.
Swedbank is a leader in many product areas, including
asset management, cards and payments, mortgage
lending and deposits to name a few. Most customers
want more digital solutions and the greater availability
they provide. Digitisation is therefore an important area
for Swedbank. The number of customers connected to
the banks digital channels and their usage continue to
rise.
Number of customers, digital
channels, million
31 Mar
2016
31 Dec
2015
31 Mar
2015
Internet Bank
of which Sweden
of which Baltic countries
Mobile Bank
of which Sweden
of which Baltic countries
Mobile Bank ID, Sweden
Teller transactions in branches
of which Sweden
of which Baltic countries
7.1
4.0
3.1
3.7
2.6
1.1
2.3
1.3
0.7
0.6
7.1
3.9
3.1
3.5
2.5
1.1
2.1
3.7
3.0
0.7
6.8
3.8
3.0
2.9
2.1
0.9
1.6
1.7
0.8
0.9
31 Mar
2016
31 Dec
2015
31 Mar
2015
742
683
55
733
675
55
704
647
53
138
125
11
506
388
60
44
1 386
136
124
11
502
387
59
41
1 371
136
124
10
502
389
61
35
1 342
Page 19 of 55
Deposits
Insurance
Deposits
SEKbn
31 Mar
2016
31 Dec
2015
31 Mar
2015
406
319
86
503
250
71
182
909
399
313
85
345
240
69
36
744
369
287
81
368
215
60
93
737
Deposits, private
of which Sweden
of which Baltic countries
Deposits, corporate
of which Sweden
of which Baltic countries
of which other countries
Total
Premium income
SEKm
Sweden
of which collective occupational
pensions
of which endowment insurance
of which occupational pensions
of which risk insurance
of which other
Baltic countries
of which life insurance
of which non-life insurance
Asset management
Swedbank Robur had a net outflow of SEK 4bn (-0.3) in
the Swedish fund market during the first quarter. The
total net flow in the market was SEK -5bn during the
period, of which SEK -19bn in equity funds and SEK
10bn in fixed income funds.
Net inflow Swedish
fund market, SEKbn
Total
Q1 2016
Of which
Robur
Total
Q1 2016 Q4 2015
10
3
-19
-2
1
-5
-2
1
-2
0
0
-4
Of which
Robur
Q4 2015
-19
17
38
11
1
37
-5
4
1
0
0
0
Jan-Mar Jan-Mar
2016
2015
896
713
680
29
4
356
1 134
786
755
27
4
360
4 478
5 888
-24
2 146
1 507
514
206
105
2 275
2 764
509
199
142
-6
-45
1
4
-26
356
203
153
330
199
131
8
2
17
%
-21
-9
-10
7
-5
-1
Jan-Mar Jan-Mar
2016
2015
Page 20 of 55
31 Mar
2016
31 Mar
2015
143
151
-6
62
55
17
9
4
66
59
15
9
4
-7
-7
12
-3
4
Jan-Mar Jan-Mar
2016
2015
463
349
340
9
114
64
50
505
348
337
12
156
95
61
%
-8
0
1
-18
-27
-32
-19
Pay
Swedbank is a leader in payment and cash
management products in its four home markets. In
Sweden it has a market share of 34 per cent for bank
giro payments. In the Baltic countries its market shares
for domestic payments range between 41 and 59 per
cent and for international payments between 26 and
29 per cent, with the highest share in Estonia.
In Sweden about 85 per cent of store payments are
made by card, and market growth is expected to remain
good. In Estonia the corresponding card payment
frequency is 50 per cent. In Latvia and Lithuania it is
lower but steadily rising.
Swedbank is Europes fifth largest acquirer based on
the number of acquired card purchases. Market shares
in the banks home markets range between 63 per cent
(Estonia) and 30 per cent (Lithuania). Swedbank is the
11th largest debit card issuer in Europe, with market
shares of between 45 and 60 per cent in its home
markets.
EU authorities have adopted several regulations that
affect banks and payment services. Their aim is to
accelerate the transition to digital payments. This is fully
in line with Swedbanks work to make account and
payment services available and easy to use in digital
channels. Adapting to the new legal framework will
occupy the payment market in years to come and
impact the business.
The interchange fees regulation (IFR), which took effect
in 2015, adversely affects card issuance earnings for
example but in the short term may benefit the card
acquiring business. In Sweden the regulation will
strengthen Swedbanks income, since the added card
purchases we will be making from retailers at a lower
cost will exceed what we lose in income from our own
Swedbank Interim report Q1 2016
Page 21 of 55
Jan-Mar Jan-Mar
2016
2015
3.0
1.3
1.7
2.7
1.2
1.5
11
8
13
227.8
170.3
57.5
224.8
169.8
55.0
1
0
5
25.4
18.2
7.2
15.0
8.8
6.2
69
16
210.6
203.3
7.3
128.3
123.7
4.6
64
64
59
1)
Payments
Net commission income, SEKm
Net commission income
of which Nordic countries
of which Baltic countries
Jan-Mar Jan-Mar
2016
2015
232
119
113
207
97
110
%
12
23
3
Jan-Mar Jan-Mar
2016
2015
580
505
74
499
426
74
16
19
1
137
126
11
118
107
11
16
17
5
7.8
4.1
3.7
7.7
3.9
3.8
2
4
0
364
266
98
330
240
90
10
11
9
Page 22 of 55
Jan-Mar Jan-Mar
2016
2015
848
517
210
830
441
204
2
17
3
120
185
-35
Page
24
25
Key ratios
25
26
27
28
Notes
Note 1 Accounting policies
29
29
29
30
32
33
34
35
35
Note 10 Loans
36
37
Note 12 Assets taken over for protection of claims and cancelled leases
37
37
38
38
38
39
Note 18 Derivatives
39
40
42
42
43
46
46
47
47
47
Parent company
Income statement, condensed
49
49
50
51
51
Capital adequacy
52
More detailed information can be found in Swedbanks fact book, www.swedbank.com/ir, under Financial information and
publications.
Swedbank Interim report Q1 2016
Page 23 of 55
Q1
2016
Q4
2015
Q1
2015
Interest income
Interest expenses
Net interest income (note 5)
8 431
-2 808
5 623
8 103
-2 344
5 759
4
20
-2
9 416
-3 697
5 719
-10
-24
-2
Commission income
Commission expenses
Net commission income (note 6)
3 683
-1 038
2 645
4 198
-1 321
2 877
-12
-21
-8
4 034
-1 290
2 744
-9
-20
-4
400
165
320
25
505
-348
157
506
-313
193
0
11
-19
527
-342
185
-4
2
-15
191
290
9 306
155
308
9 457
23
-6
-2
279
371
9 618
-32
-22
-3
Staff costs
Other expenses (note 8)
Depreciation/amortisation
Total expenses
Profit before impairments
Impairment of intangible assets (note 14)
Impairment of tangible assets
Credit impairments (note 9)
Operating profit
2 307
1 527
154
3 988
5 318
2 291
1 791
157
4 239
5 218
1
-15
-2
-6
2
2 472
1 517
179
4 168
5 450
-7
1
-14
-4
-2
0
8
35
5 275
0
19
399
4 800
-58
-91
10
0
15
59
5 376
-47
-41
-2
Tax expense
Profit for the period from continuing operations
Profit for the period from discontinued operations, after tax (note
26)
961
974
-1
1 101
-13
4 314
3 826
13
4 275
-12
4 314
3 814
13
4 324
49
0
4 311
4 311
0
3 813
3 825
-12
13
13
4 320
4 271
49
0
1
Non-controlling interests
of which profit for the period from continuing operations
of which profit for the period from discontinued operations
3
3
0
1
1
0
4
4
0
-25
-25
3.89
3.46
3.87
3.87
3.46
3.84
0.00
-0.02
0.04
0.00
-0.02
0.04
3.89
3.44
3.91
3.87
3.44
3.88
SEK
Earnings per share, continuing operations, SEK
after dilution
Earnings per share, discontinued operations, SEK
after dilution
Earnings per share, total operations, SEK
after dilution
Page 24 of 55
Q1
2016
Q4
2015
Q1
2015
4 314
3 814
13
4 324
-2 355
-60
531
-1 884
1 042
28
-236
834
-2 450
-73
555
-1 968
-4
-18
-4
-4
275
-1 192
-1 070
0
0
-242
87
0
978
0
0
839
0
0
81
-91
0
-16
0
0
112
-28
4
30
0
-42
3
24
33
25
36
-210
-208
-1
-1
28
183
-1 701
-458
376
-301
-2 269
-25
2 613
4 190
-38
2 055
27
2 610
4 189
-38
2 050
27
-40
Total
Other comprehensive income for the period, net of tax
Non-controlling interests
For 2016 an expense of SEK 1 884m (1 968) was recognised in other comprehensive income after tax, including
remeasurements of defined benefit pension plans in associates. The 2016 expense arose primarily because market
interest rates fell from the beginning of the year. As of 31 March the discount rate, which is used to calculate the closing
pension obligation, was 2.92%, compared with 3.53% at the beginning of the year. The markets future inflation
expectations were unchanged compared with the beginning of the year. The inflation assumption was 1.63%. The market
value of assets under management decreased by SEK 512m during the quarter. As a whole, the obligation for defined
benefit pension plans exceeded the market value of the assets under management by SEK 967m.
For 2016 an exchange difference of SEK 275m (-1 070) was recognised for the Group's foreign net investments in
subsidiaries. In addition, an exchange rate difference of SEK 29m for the Group's foreign net investments in associates is
included in Share related to associates. The gain related to subsidiaries mainly arose because the Swedish krona
weakened against the euro. The total gain of SEK 304m is not taxable. Since the large part of the Group's foreign net
investments is hedged against currency risk, a loss of SEK 242m before tax arose for the hedging instruments, compared
with a year-earlier gain of SEK 839m.
The revaluation of defined benefit pension plans and translation of net investments in foreign operations can be volatile in
certain periods due to movements in the discount rate, inflation and exchange rates.
Key ratios
Group
Equity per share, SEK
Return on equity, continuing operations, %
Return on equity, total operations, %
Credit impairment ratio, %
Q1
2016
Q4
2015
113.35
13.8
13.8
0.01
111.42
12.7
12.6
0.11
Page 25 of 55
%
2
Q1
2015
96.75
14.8
14.9
0.02
%
15
31 Mar
2016
31 Dec
2015
SEKm
339 306
90 980
1 497 907
1 941
162 994
150 022
8 600
5 473
99 002
13 750
0
1 961
2 679
191
0
22 664
6 319
0
2 403 789
186 312
86 418
1 413 955
1 009
165 162
153 442
11 074
5 382
86 107
13 690
8
1 981
1 662
192
1 274
14 677
6 362
148
2 148 855
152 994
4 562
83 952
932
-2 168
-3 420
-2 474
91
12 895
60
-8
-20
1 017
-1
-1 274
7 987
-43
-148
254 934
82
5
6
92
-1
-2
-22
2
15
0
145 631
919 877
155 635
861 484
26 970
85 601
1 003
2 612
967
1 758
39 465
14 647
22 107
150 493
748 271
157 836
826 535
8 191
68 681
105
3 071
17
1 728
22 715
13 243
24 613
-4 862
171 606
-2 201
34 949
18 779
16 920
898
-459
950
30
16 750
1 404
-2 506
-3
23
-1
4
0
2 277 757
14
2 025 513
182
125 850
126 032
2 403 789
179
123 163
123 342
2 148 855
31 Mar
2015
225 474
93 352
1 403 137
1 653
200 065
157 389
10 946
5 008
138 691
14 046
81
2 358
1 175
245
0
13 313
6 982
614
2 274 529
50
-3
7
17
-19
-5
-21
9
-29
-2
2
21
-4
-3
39
-16
4
2
74
11
-10
142 428
762 536
161 483
884 746
19 447
102 172
964
970
4 918
1 726
47 610
13 111
25 310
-14
252 244
12
50
2 167 471
3
2 687
2 690
254 934
2
2
2
12
175
106 883
107 058
2 274 529
4
18
18
6
-1
61
-1
54
-1
12
25
-15
-17
-22
70
-9
6
-80
2
-17
12
-13
Page 26 of 55
Shareholders'
equity
Share
capital
Non-controlling
interests
Other
contributed
Cash
flow
hedges
Retained
earnings
Total
Total
equity
January-March 2015
Opening balance 1 January 2015
24 904
17 275
2 564
-1 801
-105
74 366
117 203
170
117 373
Dividends
-12 539
-12 539
-12 539
115
115
115
-25
-25
-25
54
54
54
33
33
33
-8
-8
-8
-1 047
655
90
2 352
2 050
2 055
4 320
4 320
4 324
-1 047
655
90
-1 968
-2 270
-2 269
24 904
17 275
1 517
-1 146
-15
64 348
106 883
175
107 058
January-December 2015
Opening balance 1 January 2015
24 904
17 275
2 564
-1 801
-105
74 366
117 203
170
117 373
Dividends
-12 539
-12 539
-5
-12 544
413
413
413
-42
-42
-42
63
63
63
33
33
33
-8
-8
-8
-7
-7
-7
-1 728
1 097
122
18 556
18 047
14
18 061
15 727
15 727
13
15 740
-1 728
1 097
122
2 829
2 320
2 321
24 904
17 275
836
-704
17
80 835
123 163
179
123 342
123 342
January-March 2016
Opening balance 1 January 2016
24 904
17 275
836
-704
17
80 835
123 163
179
Dividends
113
113
113
-68
-68
-68
32
32
32
304
-188
67
2 427
2 610
2 613
4 311
4 311
4 314
304
-188
67
-1 884
-1 701
-1 701
24 904
17 275
1 140
-892
84
83 339
125 850
182
126 032
Page 27 of 55
Jan-Mar
2016
Full-year
2015
Jan-Mar
2015
5 275
0
4 703
-1 593
-4 565
-83 357
6 003
170 710
-4 958
-10 543
40 235
121 910
20 371
-6
74
-4 660
27 173
-17 976
4 820
76 381
-19 342
30 492
-46 395
70 932
5 376
49
757
-1 855
20 187
-1 470
-30 057
88 908
-28 082
-23 510
41 295
71 598
0
0
-7
-119
9
-117
0
245
-10
-3 021
516
-2 270
0
245
-10
-79
131
287
67 856
-50 881
190 914
-177 052
0
30 837
229 220
-132 963
941 257
-1 019 742
-12 544
5 228
64 755
-38 114
219 307
-192 866
-12 539
40 543
152 630
73 890
112 428
186 312
152 630
364
339 306
113 768
73 890
-1 346
186 312
113 768
112 428
-722
225 474
Operating activities
Operating profit
Profit for the period from discontinued operations
Adjustments for non-cash items in operating activities
Taxes paid
Increase/decrease in loans to credit institutions
Increase/decrease in loans to the public
Increase/decrease in holdings of securities for trading
Increase/decrease in deposits and borrowings from the public including retail bonds
Increase/decrease in amounts owed to credit institutions
Increase/decrease in other assets
Increase/decrease in other liabilities
Cash flow from operating activities
Investing activities
Business combinations
Business disposals
Acquisitions of and contributions to associates
Acquisitions of other fixed assets and strategic financial assets
Disposals/maturity of other fixed assets and strategic financial assets
Cash flow from investing activities
Financing activities
Issuance of interest-bearing securities
Redemption of interest-bearing securities
Issuance of commercial paper etc.
Redemption of commercial paper etc.
Dividends paid
Cash flow from financing activities
Page 28 of 55
Page 29 of 55
Swedish
Banking
Baltic
Banking
Large
Corporates &
Institutions
Group
Functions
& Other
Eliminations
Group
3 481
1 618
75
190
162
5 526
47
934
483
46
0
119
1 582
0
764
498
403
0
25
1 690
18
444
39
-120
1
177
541
88
0
7
-4
0
-36
-33
-153
5 623
2 645
400
191
447
9 306
0
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
Profit before impairments
861
23
1 519
25
2 428
3 098
208
20
331
30
589
993
356
52
385
14
807
883
749
37
-674
85
197
344
1
0
-34
0
-33
0
2 175
132
1 527
154
3 988
5 318
0
0
-13
3 111
0
0
-42
1 035
0
6
97
780
0
2
-7
349
0
0
0
0
0
8
35
5 275
Tax expense
Profit for the period from continuing operations
681
138
63
79
961
2 430
897
717
270
4 314
Income statement
2 430
897
717
270
4 314
2 427
897
717
270
4 311
0
39
1 079
0
150
3
0
2
6
1 279
2
0
127
1
3
0
0
11
26
170
1
271
289
71
0
0
111
0
32
775
336
17
3
102
0
2
46
3
727
1 236
0
-236
0
-11
-3
0
-58
0
-748
-1 056
339
91
1 498
163
150
5
99
16
43
2 404
55
459
0
153
0
561
0
1 228
51
1 279
0
147
0
3
0
0
0
150
20
170
178
144
17
0
107
309
0
755
20
775
106
177
862
0
37
-3
22
1 201
35
1 236
-193
-7
-18
0
-58
-780
0
-1 056
0
-1 056
146
920
861
156
86
87
22
2 278
126
2 404
19.1
19.1
0.44
0.00
238
1 079
454
186
4 378
17.8
17.8
0.37
-0.13
86
127
147
74
3 873
15.1
15.1
0.48
0.15
132
180
137
120
1 241
3.1
3.1
0.36
-0.12
0
0
171
19
4 402
0.0
0.0
0.00
0.00
0
0
0
0
0
13.8
13.8
0.43
0.01
152
1 386
909
399
13 894
Key figures
Return on allocated equity, continuing operations, %
Return on allocated equity, total operations, %
Cost/income ratio
Credit impairment ratio, %
Loan/deposit ratio, %
Loans, SEKbn
Deposits, SEKbn
Risk exposure amount, Basel 3, SEKbn
Full-time employees
Page 30 of 55
Q1
2015
SEKm
Swedish
Banking
Baltic
Banking
Large
Corporates &
Institutions
Group
Functions
& Other
Eliminations
Group
3 193
1 770
54
278
228
5 523
45
831
469
50
0
149
1 499
0
859
492
586
0
35
1 972
31
836
-5
-371
1
188
649
82
0
18
1
0
-44
-25
-158
5 719
2 744
320
279
556
9 618
Staff costs
Variable staff costs
Other expenses
Depreciation/amortisation
Total expenses
Profit before impairments
923
54
1 562
28
2 567
2 956
210
19
346
38
613
886
358
82
411
16
867
1 105
743
83
-777
97
146
503
0
0
-25
0
-25
0
2 234
238
1 517
179
4 168
5 450
0
0
52
2 904
0
-2
-9
897
0
0
16
1 089
0
17
0
486
0
0
0
0
0
15
59
5 376
Tax expense
Profit for the period from continuing operations
605
131
249
116
1 101
2 299
766
840
370
4 275
Income statement
49
49
2 299
766
840
419
4 324
2 295
766
840
419
4 320
0
18
1 040
0
156
3
0
3
5
1 225
2
0
125
1
3
0
0
11
17
159
1
312
238
64
0
0
140
0
24
779
222
181
0
139
0
2
70
2
753
1 369
0
-418
0
-4
-2
0
-71
0
-762
-1 257
225
93
1 403
200
157
5
139
16
37
2 275
78
405
2
158
0
530
0
1 173
52
1 225
0
136
0
3
0
0
0
139
20
159
221
139
16
0
134
249
0
759
20
779
251
94
876
0
39
69
25
1 354
15
1 369
-408
-11
-9
0
-71
-758
0
-1 257
0
-1 257
142
763
885
161
102
90
25
2 168
107
2 275
17.9
17.9
0.46
0.02
260
1 040
400
189
4 912
15.0
15.0
0.41
-0.03
92
125
135
78
3 811
17.0
17.0
0.44
0.02
151
177
117
133
1 237
6.1
6.9
0.22
0.00
0
0
85
22
4 374
0.0
0.0
0.00
0.00
0
0
0
0
0
14.8
14.9
0.43
0.02
182
1 342
737
422
14 334
Key figures
Return on allocated equity, continuing operations, %
Return on allocated equity, total operations, %
Cost/income ratio
Credit impairment ratio, %
Loan/deposit ratio, %
Loans, SEKbn
Deposits, SEKbn
Risk exposure amount, Basel 3, SEKbn
Full-time employees
Page 31 of 55
Q1
2016
Q4
2015
62
7 684
226
432
252
8 656
87
7 832
207
-85
198
8 239
-29
-2
9
225
8 431
Q1
2015
%
-25
-13
-46
27
5
83
8 813
418
144
256
9 714
136
8 103
65
4
298
9 416
-24
-10
-111
-310
-124
-3 104
-96
-174
-98
-3 221
16
78
27
-4
-65
-460
-155
-3 874
71
-33
-20
-20
0
-263
1 155
-186
-169
-2 819
0
-270
1 567
-148
-133
-2 342
-3
-26
26
27
20
0
-221
1 060
-188
-175
-3 748
19
9
-1
-3
-25
-11
-2 808
2
-2 344
20
-51
-3 697
-78
-24
5 623
5 759
-2
5 719
-2
1.01
1.02
Interest expenses
Amounts owed to credit institutions
Deposits and borrowings from the public
of which deposit guarantee fees
Debt securities in issue
of which commissions for government
guaranteed funding
Subordinated liabilities
Derivatives
Other
of which government stabilisation fund fee
Total interest expenses
of which interest income reported in net gains and losses on
financial items at fair value
Interest expense according to income statement
Page 32 of 55
1.05
-2
-11
Q1
2016
Q4
2015
Q1
2015
Commission income
Payment processing
Card commissions
Service concepts
Asset management and custody fees
Life insurance
Brokerage and other securities
Corporate finance
Lending
Guarantees
Deposits
Real estate brokerage
Non-life insurance
Other commission income
Total commission income
425
1 056
128
1 263
161
136
18
235
51
35
46
14
115
3 683
466
1 265
120
1 465
161
114
64
250
57
19
55
23
139
4 198
-9
-17
7
-14
0
19
-72
-6
-11
84
-16
-39
-17
-12
417
1 060
134
1 461
155
198
50
269
60
44
71
17
98
4 034
2
0
-4
-14
4
-31
-64
-13
-15
-20
-35
-18
17
-9
Commission expenses
Payment processing
Card commissions
Service concepts
Asset management and custody fees
Life insurance
Brokerage and other securities
Lending and guarantees
Non-life insurance
Other commission expenses
Total commission expenses
-239
-403
-4
-278
-45
-16
-19
-3
-31
-1 038
-273
-605
-4
-287
-46
-60
-22
-4
-20
-1 321
-12
-33
0
-3
-2
-73
-14
-25
55
-21
-260
-493
-4
-326
-49
-71
-19
-2
-66
-1 290
-8
-18
0
-15
-8
-77
0
50
-53
-20
2 645
2 877
-8
2 744
-4
Page 33 of 55
Q1
2016
Q4
2015
143
-22
286
-172
-32
36
261
-57
10
374
-841
228
-58
-354
-82
3 356
-3 438
9
-2 128
2 137
-22
1 445
-1 467
0
-82
0
9
13
-9
Hedge accounting
Ineffective part in hedge accounting at fair value
of which hedging instruments
of which hedged items
Ineffective part in hedging of net investments in
foreign operations
Total hedge accounting
Loan receivables at amortised cost
-24
-80
Q1
2015
-73
84
218
-151
-173
6
-173
31
14
-82
33
40
-18
46
-31
-106
-71
225
-11
214
135
3
138
67
55
298
-51
247
-24
-78
-13
438
-99
209
-98
400
165
320
25
531
512
768
-31
-131
-347
-62
-448
-71
400
165
320
25
-28
Page 34 of 55
Q1
2016
Q4
2015
Q1
2015
268
449
33
62
70
222
164
16
23
48
10
31
131
1 527
357
525
38
132
94
177
170
23
25
62
22
39
127
1 791
-25
-14
-13
-53
-26
25
-4
-30
-8
-23
-55
-21
3
-15
280
449
44
85
74
179
154
18
27
41
10
24
132
1 517
-4
0
-25
-27
-5
24
6
-11
-15
17
0
29
-1
1
Q1
2016
Q4
2015
Q1
2015
77
-247
473
-7
5
-165
-12
454
-10
57
37
-87
-19
592
-391
-31
170
281
-137
-118
26
241
-149
-71
21
-7
35
6
399
0.01
0.11
Page 35 of 55
-84
-74
-91
151
-84
0
59
0.02
-49
-56
-41
Note 10 Loans
31 Mar 2016
Group
SEKm
31 Dec 2015
Loans after
provisions
Carrying
amount
31 Mar 2015
Loans after
provisions
Carrying
amount
%
-3
-28
19
22
-3
Loans before
provisions
Provisions
Loans after
provisions
Carrying
amount
68 751
6 508
10 144
5 577
90 980
0
0
0
0
0
68 751
6 508
10 144
5 577
90 980
74 024
387
10 655
1 352
86 418
-7
71 180
9 093
8 490
4 590
93 353
880 575
742 232
103 051
35 292
507 897
73 768
42 425
25 270
17 256
30 657
12 854
31 052
7 151
5 992
12 292
209 277
56 586
89 621
40 726
22 344
22 731
17 172
933
634
34
265
1 999
131
593
30
88
322
36
125
36
15
40
279
69
75
44
91
194
110
879 642
741 598
103 017
35 027
505 898
73 637
41 832
25 240
17 168
30 335
12 818
30 927
7 115
5 977
12 252
208 998
56 517
89 546
40 682
22 253
22 537
17 062
868 871
732 703
101 249
34 919
501 693
73 626
41 329
24 532
17 566
29 888
12 222
29 739
6 915
5 583
12 415
210 917
56 357
88 634
44 378
21 548
19 292
17 669
1
1
2
0
1
0
1
3
-2
1
5
4
3
7
-1
-1
0
1
-8
3
17
-3
839 225
703 505
100 172
35 548
502 423
73 168
42 470
23 393
16 548
31 488
12 023
30 287
6 743
5 243
12 955
207 678
54 636
91 098
40 390
21 554
16 960
23 467
5
5
3
-1
1
1
-2
8
4
-4
7
2
6
14
-5
1
3
-2
1
3
33
-27
1 388 472
-5
2 932
1 385 540
1 370 564
1 341 648
4 492
4 492
8 726
-49
2 101
350
107 525
1 500 839
0
0
2 932
350
107 525
1 497 907
1 817
32 848
1 413 955
-81
6
58
59 329
1 403 136
81
7
1 591 819
2 932
1 588 887
1 500 373
1 496 489
Page 36 of 55
31 Mar
2016
31 Dec
2015
31 Mar
2015
5 211
1 334
577
6 035
1 883
541
-14
-29
7
5 890
1 389
701
-12
-4
-18
3 300
1 317
1 983
1 021
0.33
0.21
37
3 611
1 380
2 231
957
0.40
0.24
40
-9
-5
-11
7
-18
-13
-8
3 800
1 695
2 105
1 107
0.39
0.25
35
-13
-22
-6
-8
-15
-16
6
56
56
54
3 498
2 041
860
390
207
3 581
2 127
819
424
211
-2
-4
5
-8
-2
4 718
2 395
1 393
310
620
-26
-15
-38
26
-67
Total provision i.e. all provisions for claims in relation to impaired loans, gross.
Note 12 Assets taken over for protection of claims and cancelled leases
Group
SEKm
Buildings and land
Shares and participating interests
Other property taken over
Total assets taken over for protection of claims
Cancelled leases
Total assets taken over for protection of claims
and cancelled leases
of which acquired by Ektornet group
31 Mar
2016
31 Dec
2015
31 Mar
2015
348
17
5
370
9
408
17
6
431
10
-15
0
-17
-14
-10
708
21
15
744
44
-51
-19
-67
-50
-80
379
441
-14
788
-52
254
311
-18
603
-58
31 Mar
2016
31 Dec
2015
31 Mar
2015
82 225 474
-1 200 065
5
93 352
6 1 403 137
15 138 691
47
18 369
13 2 079 088
50
-19
-3
7
-29
47
7
-2
4
4
27 588
241 873
269 461
28
2
4
12 2 348 549
35 327
245 800
281 127
35 958
235 312
271 270
Page 37 of 55
31 Mar
2016
31 Dec
2015
31 Mar
2015
12 064
12 064
12 010
12 010
0
0
12 124
12 124
0
0
598
617
-3
829
-28
625
463
1 686
630
433
1 680
-1
7
0
583
510
1 922
7
-9
-12
13 750
13 690
14 046
-2
31 Mar
2015
31
-3
10 642
126 779
2 224
1 700
1 083
142 428
-7
-55
24
-1
2
31 Mar
2016
31 Dec
2015
23 149
118 301
996
2 112
1 073
145 631
7 704
140 462
1 508
3
816
150 493
31 Mar
2016
31 Dec
2015
31 Mar
2015
405 792
503 112
398 718
345 268
2
46
369 220
367 497
10
37
908 904
743 986
22
736 717
23
2
0
10 971
919 877
1
0
4 284
748 271
23
0
0
25 819
762 536
-58
21
-16
-34
Page 38 of 55
31 Mar
2016
31 Dec
2015
31 Mar
2015
Commercial paper
Covered bonds
Senior unsecured bonds
Structured retail bonds
Total debt securities in issue
121 594
570 329
154 944
14 617
861 484
107 046
550 669
154 244
14 576
826 535
14
4
0
0
4
213 436
525 601
131 838
13 871
884 746
-43
9
18
5
-3
Jan-Mar
2016
Full year
2015
Jan-Mar
2015
Opening balance
Issued
Repurchased
Repaid
Change in market value or in hedged item in fair value hedge accounting
Changes in exchange rates
Closing balance
826 535
835 012
258 771 1 164 181
-10 469
-39 857
-214 861 -1 112 847
4 046
-13 349
-2 538
-6 605
861 484
826 535
-1
-78
-74
-81
-62
4
835 012
277 225
-8 400
-222 580
1 582
1 907
884 746
Note 18 Derivatives
The Group trades derivatives in the normal course of business and to hedge certain positions with regard
to the value of equities, interest rates and currencies.
Nominal amount 31 Mar 2016
Remaining contractual maturity
Group
SEKm
Derivatives in fair value hedges
Derivatives in portfolio fair value
hedges
Derivatives in cash flow hedges
Other derivatives
Gross amount
Offset amount
Total
Nominal amount
2016
2015
31 Mar
31 Dec
< 1 yr.
1-5 yrs.
> 5 yrs.
131 337
332 439
68 171
531 947
506 684
20 899
18 038
114
452
38 000
12 875
6 143 299
6 325 511
-2 716 464
3 609 047
83 750
1 302
2 803 929
3 221 420
-928 691
2 292 729
11 050
8 062
697 902
785 185
-311 132
474 053
132 800
22 239
9 645 130
10 332 116
-3 956 287
6 375 829
129 375
22 239
9 434 393
10 092 691
-3 647 376
6 445 315
2
0
98 031
118 932
-19 930
99 002
166
0
81 854
100 058
-13 951
86 107
2 377
2 108
102 467
107 066
-21 465
85 601
1 601
2 303
79 167
83 523
-14 842
68 681
The amounts offset for derivative assets and derivative liabilities include cash collateral offsets of SEK 2 190m and SEK
655m, respectively.
Page 39 of 55
-1
-7
25
-3
-3
Fair
value
Carrying
amount
339 306
47 778
90 980
1 505 103
1 941
115 304
150 022
8 600
99 002
27 023
2 385 060
Total
Assets
Treasury bills etc.
Loans to credit institutions
Loans to the public
Bonds and other interest-bearing securities
Financial assets for which the customers bear
the investment risk
Shares and participating interests
Derivatives
Total
Carrying
amount
Difference
339 306
47 698
90 980
1 497 907
1 941
115 296
0
80
0
7 196
0
8
186 312
76 628
86 418
1 419 486
1 009
88 618
186 312
76 552
86 418
1 413 955
1 009
88 610
0
76
0
5 531
0
8
150 022
8 600
99 002
27 023
2 377 775
5 473
20 541
0
0
0
0
7 285
153 442
11 074
86 107
18 424
2 127 518
153 442
11 074
86 107
18 424
2 121 903
5 382
21 569
0
0
0
0
5 615
2 148 854
146 904
919 859
867 265
145 631
919 877
861 484
1 273
-18
5 781
150 302
748 254
832 196
150 493
748 271
826 535
-191
-17
5 661
155 635
22 640
85 601
26 970
49 420
2 274 294
155 635
22 107
85 601
26 970
49 420
2 266 725
11 032
0
533
0
0
0
7 569
157 836
24 627
68 681
8 191
31 597
2 021 683
157 836
24 613
68 681
8 191
31 597
2 016 217
9 297
0
14
0
0
0
5 466
Total
Group
31 Mar 2016
SEKm
Difference
2 403 789
Liabilities
Financial liabilities covered by IAS 39
Amounts owed to credit institutions
Deposits and borrowings from the public
Debt securities in issue
Financial liabilities for which the customers bear the investment risk
Subordinated liabilities
Derivatives
Short positions securities
Other financial liabilities
Total
Non-financial liabilities
31 Dec 2015
Fair
value
2 277 757
2 025 514
Instruments with
quoted market
prices in active
markets
(Level 1)
Valuation
techniques
using
observable
market data
(Level 2)
Valuation
techniques
using nonobservable
market data
(Level 3)
Total
24 177
0
0
72 804
23 137
12 085
290 388
38 915
0
0
0
0
47 314
12 085
290 388
111 719
150 022
8 424
21
255 448
0
112
98 883
463 520
0
64
98
162
150 022
8 600
99 002
719 130
0
0
1 886
3 185
11 100
22 378
0
0
0
3 185
11 100
24 264
20
26 970
28 876
155 635
85 581
0
277 879
0
0
155 635
85 601
26 970
306 755
Liabilities
Amounts owed to credit institutions
Deposits and borrowings from the public
Debt securities in issue
Financial liabilities for which the customers bear
the investment risk
Derivatives
Short positions, securities
Total
The table above contains financial instruments measured at fair value by valuation level. The Group uses various
methods to determine the fair value for financial instruments depending on the degree of observable market data in
the valuation and activity in the market. Activity is continuously evaluated by analyzing factors such as differences in
bid and ask prices.
The methods are divided into three different levels:
Level 1: Unadjusted, quoted price on an active market
Level 2: Adjusted, quoted price or valuation model with valuation parameters derived from an active market
Level 3: Valuation model where a majority of valuation parameters are non-observable and based on internal
assumptions.
Page 40 of 55
When financial assets and financial liabilities in active markets have market risks that offset each other, an average of
bid and ask prices is used as a basis to determine the fair values of the risk positions that offset each other. For any
open net positions, bid rates are applied for long positions and ask rates for short positions.
The Group has a continuous process whereby financial instruments that indicate a high level of internal estimates or
low level of observable market data are captured. The process determines the way to calculate and how the internal
assumptions are expected to affect the valuation. In cases where internal assumptions have a material impact on fair
value, the financial instrument is reported in level 3. The process also includes an analysis and evaluation based on
the quality of the valuation data as well as whether a type of financial instrument is to be transferred between levels.
When transfers occur between fair value hierarchy levels those are reflected as taking place at the end of each quarter.
There were no transfers of financial instruments between valuation levels 1 and 2 during the quarter.
Group
31 Dec 2015
SEKm
Assets
Treasury bills etc.
Loans to credit institutions
Loans to the public
Bonds and other interest-bearing securities
Financial assets for which the customers bear
the investment risk
Shares and participating interests
Derivatives
Total
Instruments with
quoted market
prices in an
active market
(Level 1)
Valuation
techniques
using
observable
market data
(Level 2)
Valuation
techniques
using nonobservable
market data
(Level 3)
Total
24 650
0
0
59 213
51 434
1 739
230 976
25 479
0
0
0
0
76 084
1 739
230 976
84 692
153 442
10 908
166
248 379
0
93
85 827
395 548
0
73
114
187
153 442
11 074
86 107
644 114
0
0
1 509
816
4 447
18 914
0
0
0
816
4 447
20 423
0
28
8 191
9 728
157 836
68 653
0
250 666
0
0
0
0
157 836
68 681
8 191
260 394
Liabilities
Amounts owed to credit institutions
Deposits and borrowings from the public
Debt securities in issue
Financial liabilities for which the customers bear
the investment risk
Derivatives
Short positions, securities
Total
Changes in level 3
Assets
Group
SEKm
January-March 2016
Opening balance 1 January 2016
Purchases
Maturities
Transferred from Level 2 to Level 3
Gains or losses
of which in the income statement, net gains and losses on financial
items at fair value
of which changes in unrealised gains or losses
for items held at closing day
Closing balance 31 March 2016
Equity
instruments
Derivatives
Total
73
2
0
0
-11
114
0
-9
2
-9
187
2
-9
2
-20
-11
-9
-20
0
64
-9
98
-9
162
Level 3 primarily contains unlisted equity instruments and illiquid options. The options hedge changes in the market
value of hybrid debt instruments, so-called structured products. Structured products consist of a corresponding option
element and a host contract, which in principle is an ordinary interest-bearing bond. When the Group evaluates the
level on which the financial instruments are reported, the entire instrument is assessed on an individual basis. Since
the bond portion of the structured products represents the majority of the financial instruments fair value, the internal
assumptions used to value the illiquid option element normally do not have a significant effect on the valuation and
the financial instrument is typically reported in level 2. However, the Group typically hedges the market risks that arise
in structured products by holding individual options. The internal assumptions in the individual options are of greater
significance to the individual instrument and these are reported as derivatives in level 3.
For all options included in level 3 an analysis is performed based on historical movements in contract prices. Given
this, it is not likely that future price movements will affect the market value for options in level 3 with more than +/SEK 52m.
Financial instruments are transferred to or from level 3 depending on whether the internal assumptions have changed
in significance to the valuation.
Page 41 of 55
Changes in level 3
Assets
Group
SEKm
Equity
instruments
Derivatives
Total
77
0
0
-3
0
81
153
-49
0
8
158
153
-49
-3
8
0
74
4
193
4
267
January-March 2015
Opening balance 1 January 2015
Transferred from Level 2 to Level 3
Transferred from Level 3 to Level 2
Transferred from Level 3 to Level 1
Gains or losses
of which in the income statement, net gains and losses on financial
items at fair value
of which changes in unrealised gains or losses
for items held at closing day
Closing balance 31 March 2015
31 Mar
2016
Loan receivables
Financial assets pledged for policyholders
Other assets pledged
Pledged collateral
31 Dec
2015
831 646
819 551
143 258
145 410
55 117
43 361
1 030 021 1 008 322
31 Mar
2015
1
792 760
-1
151 900
27
61 103
2 1 005 763
5
-6
-10
2
Liabilities
31 Mar
31 Dec
2016
2015
31 Mar
2016
31 Dec
2015
Financial assets and liabilities, which have been offset or are subject to netting or
similar agreements
Gross amount
Offset amount
Net amounts presented in the balance sheet
241 868
-27 925
213 943
134 805
-16 950
117 855
79
65
82
127 979
-29 460
98 519
88 752
-17 841
70 911
44
65
39
59 224
106 815
18 244
184 283
44 698
32 614
19 915
97 227
32
-8
90
59 224
5 153
15 916
80 293
44 698
3 041
15 653
63 392
32
69
2
27
29 660
20 628
44
18 226
7 519
Net amount
The amounts offset for financial assets and financial liabilities include cash collateral offsets of SEK 2 190m and SEK
655m, respectively.
Page 42 of 55
31 Mar
2016
31 Dec
2015
31 Mar
2015
125 850
72
-15 061
-422
19
-84
-653
-12 152
-93
-1 438
-1 358
-40
0
94 640
9 329
103 969
12 038
116 007
3 868
21 411
4
0
928
912
123 163
54
-11 828
-1 249
31
-17
-474
-12 097
-95
-1 438
-1 089
-42
-993
93 926
10 624
104 550
13 269
117 819
3 823
20 732
4
1
858
848
106 883
47
-3 240
-716
7
14
-438
-12 214
-129
-1 642
-1 556
-467
0
86 549
10 834
97 383
13 156
110 539
4 067
22 190
6
0
1 709
1 685
451
525
1 065
460
16
654
4 972
69
31 906
316 040
323
10
594
5 047
69
31 128
306 996
620
24
744
5 071
0
33 787
328 284
11 605
8 174
62 152
860
398 831
10 730
7 422
63 083
860
389 098
21 358
9 307
63 389
0
422 339
23.7
24.1
20.5
26.1
29.1
26.9
30.3
23.1
26.2
31 Mar
2016
31 Dec
2015
31 Mar
2015
10.7
4.5
2.5
0.7
3.0
19.2
10.7
4.5
2.5
0.7
3.0
19.6
10.0
4.5
2.5
0.0
3.0
16.0
31 Mar
2016
31 Dec
2015
31 Mar
2015
71 941
117 365
45 424
68 577
118 908
50 331
70 477
112 095
41 618
31 Mar
2016
31 Dec
2015
31 Mar
2015
2)
3)
4)
5)
6)
103 969
104 550
97 383
2 375 460
4.4
2 102 284
5.0
2 208 990
4.4
Adjustment due to the implementation of EBAs technical standards on prudent valuation. The objective of these standards is to
determine prudent values of fair valued positions.
Net pension assets
Total minimum capital requirement under Pillar 1, i.e. 8% of total risk exposure amount.
Buffer requirement according to Swedish implementation of CRD IV.
CET1 capital ratio as reported, less minimum requirement of 4.5% (excluding buffer requirements) and less any CET1 items used to
meet the Tier 1 and total capital requirements.
Calculated according to applicable regulation at each respective reporting date.
Page 43 of 55
Swedbank
Consolidated situation
Credit risk, IRB
SEKm
Institutional exposures
Corporate exposures
Retail exposures
of which mortgage
of which other
Securitisation
Non credit obligation
Total credit risks, IRB
1)
Exposure
value
31 Mar
31 Dec
2016
2015
104 966
483 447
984 328
891 941
92 387
0
58 258
1 630 999
108 019
471 163
974 908
882 979
91 929
160
62 686
1 616 936
Total minimum capital requirement under Pillar 1, i.e. 8% of total risk exposure amount.
Page 44 of 55
Average
risk weighting, %
31 Mar
31 Dec
2016
2015
15
36
7
5
28
0
12
16
15
35
7
5
28
8
11
16
Minimun capital
requirement1)
31 Mar
31 Dec
2016
2015
1 243
13 953
5 643
3 593
2 050
0
572
21 411
1 305
13 213
5 670
3 641
2 029
1
543
20 732
Credit risks
The Internal Ratings-Based Approach (IRB) is applied
within the Swedish part of Swedbanks consolidated
situation, including the branch offices in New York and
Oslo but excluding EnterCard, several small
subsidiaries and certain exposure classes such as
exposures to national governments and municipalities.
IRB is also applied for the majority of Swedbanks
exposure classes in the Baltic countries.
When it acts as clearing member, Swedbank calculates
a capital base requirement for its pre-funded, qualifying
and non-qualifying central counterparty default fund
contributions.
The standard approach is applied to exposures,
excluding capital requirements for default fund
contributions, which are not calculated according to IRB.
Minimum capital
requirement
3 868
31
22
4
0
0
60
761
1 414
65
28
0
1
0
0
0
1 219
261
21 411
1 243
13 953
1
26
60
57
0
5 643
3 592
2 051
0
572
4
0
928
912
451
460
16
654
4 972
4 972
69
31 906
Market risks
Under current regulations capital adequacy for market
risks can be based on either a standardised approach or
an internal Value at Risk model, which requires the
Swedbank Interim report Q1 2016
Risk exposure
amount
48 344
386
278
54
0
0
750
9 517
17 676
807
356
0
10
0
0
0
15 243
3 267
267 634
15 542
174 414
11
327
750
711
0
70 532
44 905
25 627
0
7 146
62
0
11 605
11 399
5 643
5 756
206
8 174
62 152
62 152
860
398 831
Page 45 of 55
Operational risk
Basel 1 floor
Effect on value of assets and liabilities in SEK and foreign currency, including derivatives
if interest rates increase by 100bp, 31 Mar 2016
Group
SEKm
< 5 years
5-10 years
>10 years
Total
Swedbank,
the Group
-1 505
28
55
-1 422
of which SEK
of which UVAL
-1 221
-284
-84
112
-31
87
-1 337
-85
-600
226
43
-331
of which SEK
of which UVAL
-441
-159
57
168
-67
110
-451
120
Page 46 of 55
Jan-Dec 2015
Russia
1
21
-20
-66
-86
104
18
Disposal result
-24
-87
91
-28
-6
31 Dec 2015
Russia
18
108
-90
18
0
0
130
148
0
14
14
31 Dec
2015
174.90
187.10
1 110 317 799 1 105 403 750
194 195
206 821
Page 47 of 55
31 Mar
2015
-7
206.10
0 1 104 779 434
-6
227 695
-15
1
-15
31 Mar
2016
31 Dec
2015
31 Mar
2015
Repurchased shares
SWED A
Within Swedbank's share-based compensation programme, Swedbank AB has during the first quarter 2016 transferred 4
914 049 shares at no cost to employees.
Q1
2016
Q1
2015
Q4
2015
6 688 182
7 955 128
8 369 723
Profit, SEKm
Profit for the period attributable to shareholders of Swedbank
4 311
3 813
4 320
4 311
3 813
4 320
3.89
3.44
3.91
3.87
3.44
3.88
Page 48 of 55
Swedbank AB
Income statement, condensed
Parent company
SEKm
Q1
2016
Q4
2015
3 986
-1 188
2 798
9 956
2 127
-665
1 462
-370
284
14 130
1 926
1 155
3 873
-809
3 064
4 950
2 540
-866
1 674
353
396
10 437
1 827
1 277
1 090
4 171
9 959
Interest income
Interest expenses
Net interest income
Dividends received
Commission income
Commission expenses
Net commission income
Net gains and losses on financial items at fair value
Other income
Total income
Staff costs
Other expenses
Depreciation/amortisation and impairments of tangible
and intangible fixed assets
Total expenses
Profit before impairments
%
3
47
-9
Q1
2015
%
-11
-1
-14
-28
35
5
-10
4 467
-1 195
3 272
1 652
2 265
-797
1 468
-66
254
6 580
2 019
1 091
1 137
4 241
6 196
-4
-2
61
1 094
4 204
2 376
0
-1
61
86
9 812
134
471
5 591
-54
-82
75
37
38
2 301
65
0
302
9 510
-88
1 304
4 375
-77
-16
214
2 103
-16
-23
-13
-6
-17
0
12
-5
6
41
Q1
2016
Q4
2015
9 510
4 375
2 103
0
0
0
-1
1
0
Total
-1
-3
Income tax
Total
-1
9 510
4 374
2 104
Page 49 of 55
Q1
2015
31 Mar
2016
31 Dec
2015
31 Mar
2015
Assets
Cash and balance with central banks
Loans to credit institutions
Loans to the public
Interest-bearing securities
Shares and participating interests
Derivatives
Other assets
Total assets
293 625
131 859
407 823
425 095
488 702
416 482
164 269
157 412
67 860
70 325
111 917
98 300
43 487
39 595
1 577 683 1 339 068
220 779
-4
444 144
17
423 450
4
191 888
-4
71 050
14
150 193
10
32 127
18 1 533 631
33
-8
15
-14
-4
-25
35
3
215 451
220 983
767 966
599 476
291 061
275 845
115 343
98 508
68 762
32 240
22 107
24 613
10 021
10 021
86 972
77 382
1 577 683 1 339 068
-3
28
6
17
-10
0
12
18
246 699
622 974
356 020
140 390
67 437
24 363
10 027
65 721
1 533 631
-13
23
-18
-18
2
-9
0
32
3
26
9
2
4
54 527
11 068
533 292
207 894
-6
-64
10
3
Pledged collateral
Other assets pledged
Contingent liabilities
Commitments
51 440
3 981
589 007
214 866
Page 50 of 55
40 671
3 666
575 291
205 982
Share capital
Share
premium
reserve
Statutory
reserve
Cash flow
hedges
Retained
earnings
Total
January-March 2015
Opening balance 1 January 2015
24 904
13 206
5 968
-3
31 907
75 982
Dividend
-12 539
-12 539
33
33
115
115
-30
-30
56
56
2 104
2 104
24 904
0
13 206
0
5 968
0
-3
0
21 646
0
65 721
0
24 904
13 206
5 968
-3
31 907
75 982
Dividend
-12 539
-12 539
33
33
413
413
-34
-34
57
57
13 467
13 470
24 904
13 206
5 968
33 304
77 382
24 904
13 206
5 968
33 304
77 382
113
113
-63
-63
30
30
9 510
9 510
24 904
13 206
5 968
42 894
86 972
Jan-Mar
2016
Full-year
2015
Jan-Mar
2015
134 760
14 595
12 411
97 570
6 911
-46 424
97 898
7 524
41 555
161 766
58 057
146 977
131 859
161 766
73 802
58 057
73 802
146 977
293 625
131 859
220 779
Page 51 of 55
Capital adequacy
Capital adequacy, Parent company
SEKm
31 Mar
2016
31 Dec
2015
31 Mar
2015
74 260
9 319
83 579
12 017
95 596
68 222
10 614
78 836
13 249
92 085
64 069
10 825
74 894
12 924
87 818
25 040
24 395
26 259
313 001
304 943
328 241
23.7
26.7
30.5
22.4
25.9
30.2
19.5
22.8
26.8
31 Mar
2016
31 Dec
2015
31 Mar
2015
7.9
4.5
2.5
0.9
19.2
7.9
4.5
2.5
0.9
17.9
7.0
2.5
0.0
0.0
15.0
31 Mar
2016
31 Dec
2015
31 Mar
2015
28 839
96 094
67 255
26 021
92 538
66 517
29 066
88 384
59 318
Leverage ratio 5)
%
31 Mar
2016
31 Dec
2015
31 Mar
2015
83 579
2 363 090
3.5
1 407 621
5.9
78 836
2 084 469
3.8
1 192 247
6.6
74 894
2 131 978
3.5
1 264 697
5.9
Total minimum capital requirement under Pillar 1, i.e. 8% of total risk exposure amount.
Buffer requirement according to Swedish implementation of CRD IV.
CET1 capital ratio as reported, less minimum requirement of 4.5% (excluding buffer requirements) and less any
CET1 items used to meet the Tier 1 and total capital requirements.
4)
Basel 1 floor based on the higher of the Basel 3 capital requirement and 80% of Basel 1 capital requirement. In the
latter case the own funds is adjusted according to CRR article 500.4.
5)
Calculated according to applicable regulation at each respective reporting date.
6)
Taking into account potential exemption according to CRR article 429.7 excluding certain intragroup exposures.
2)
3)
Page 52 of 55
Page 53 of 55
Risk exposure
amount
87 015
61
69
44
0
0
1 583
8 333
4 728
720
165
0
0
0
0
0
70 529
783
170 131
17 191
125 836
0
21 125
2 863
18 262
0
5 979
62
0
11 521
11 337
5 707
5 630
184
8 155
35 659
0
458
313 001
Minimum capital
requirement
6 961
5
6
4
0
0
127
667
378
57
13
0
0
0
0
0
5 642
62
13 610
1 375
10 067
0
1 690
229
1 461
0
478
5
0
922
907
457
450
15
652
2 853
0
37
25 040
Lars Idermark
Chair
Ulrika Francke
Deputy Chair
Bodil Eriksson
Board Member
Gran Hedman
Board Member
Peter Norman
Board Member
Pia Rudengren
Board Member
Karl-Henrik Sundstrm
Board Member
Siv Svensson
Board Member
Camilla Linder
Board Member
Employee Representative
Roger Ljung
Board Member
Employee Representative
Birgitte Bonnesen
President and CEO
Review report
Introduction
We have reviewed the interim report for Swedbank AB (publ) for the period 1 January-31 March 2016. The Board of
Directors and the President are responsible for the preparation and presentation of this interim report in accordance with
IAS 34 and the Annual Accounts Act for Credit Institutions and Securities Companies. Our responsibility is to express a
conclusion on this interim report based on our review.
Scope of review
We conducted our review in accordance with the International Standard on Review Engagements (ISRE) 2410 Review of
Interim Financial Information performed by the companys auditors. A review consists of making inquiries, primarily with
persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review
is substantially less in scope than an audit conducted in accordance with ISA and other generally accepted auditing
practices. The procedures performed in a review do not enable us to obtain a level of assurance that would make us
aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review
does not give the same level of assurance as a conclusion expressed based on an audit.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the interim report for the Group is
not, in all material aspects, in accordance with IAS 34 and the Annual Accounts Act for Credit Institutions and Securities
Companies and as regards the parent company in accordance the Annual Accounts Act for Credit Institutions and
Securities Companies.
Svante Forsberg
Authorised Public Accountant
Swedbank Interim report Q1 2016
Page 54 of 55
21 July 2016
25 October 2016
Gran Bronner
CFO
Telephone +46 8 585 906 67
Cecilia Hernqvist
Head of Communications
Telephone +46 8 585 907 41
Claes Warrn
Press Officer
Telephone +46 8 585 926 11
+46 70 375 00 54
Gregori Karamouzis
Head of Investor Relations
Telephone +46 8 585 930 31
+46 72 740 63 38
Swedbank AB (publ)
Registration no. 502017-7753
Landsvgen 40
SE-105 34 Stockholm, Sweden
Telephone +46 8 585 900 00
www.swedbank.com
info@swedbank.se
Page 55 of 55