2024 |
2023 |
|||
€m |
% |
€m |
% |
|
Bank deposits |
597 |
3.6 |
411 |
2.5 |
Customer deposits |
2,999 |
17.9 |
4,531 |
27.5 |
Trading liabilities (1) |
7,061 |
42.3 |
4,619 |
28.1 |
Other financial liabilities |
3,368 |
20.2 |
2,805 |
17.1 |
Subordinated liabilities |
303 |
1.8 |
293 |
1.8 |
Amounts due to holding companies and fellow subsidiaries (2) |
2,380 |
14.2 |
3,775 |
23.0 |
Total funding |
16,708 |
100 |
16,434 |
100 |
Outperformance sustained – economy remains close to H1 2024 pace on strong consumer |
Upside |
|
Steady growth – staying close to trend pace from H2 2024 and beyond |
Base case |
|
Growth |
Stalling – 2024 strength proves fleeting, lagged effect of higher rates and cautious consumer stalls the |
|
rebound |
Downside |
|
Extreme stress – extreme fall in GDP, with policy support to facilitate sharp recovery |
Extreme downside |
|
Close to deflation – inflationary pressures diminish amidst pronounced weakness in demand |
Extreme downside |
|
Battle won – continued downward drift in services inflation, ensuring 2% target is met on sustained basis |
Base case |
|
Sticky – strong growth and/or wage policies and/or interest rate cuts keep services inflation well above target |
Upside |
|
Inflation |
Structural factors – sustained bouts of energy, food and goods price inflation on geopolitics/deglobalisation |
Downside |
Tighter, still – job growth rebounds strongly, pushing unemployment lower |
Upside |
|
Cooling continues – gradual loosening prompts a gentle rise in unemployment (but remains low), job growth |
||
Labour |
recovers |
Base case |
market |
Job shedding – prolonged weakness in economy prompts redundancies, reduced hours, building slack |
Downside |
Depression – unemployment hits levels close to previous peaks amid severe stress |
Extreme downside |
|
Limited cuts – higher growth and inflation |
Upside |
|
Rates |
Steady – approximately one cut per quarter |
Base case |
short-term |
Mid-cycle quickening – sharp declines through 2025 to support recovery |
Downside |
Sharp drop – drastic easing in policy to support a sharp deterioration in the economy |
Extreme downside |
|
| Rates |
Above consensus |
Upside |
long-term |
Consensus |
Base case |
Below consensus |
Downside/Extreme |
|
downside |
| 2024 | 2023 | |||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Upside | Base case | Downside | downside | average | Upside | Base case | Downside | downside | average | |
Five-year summary | % | % | % | % | % | % | % | % | % | % |
GDP - CAGR | 2.0 | 1.3 | 0.8 | (0.3) | 1.2 | 2.2 | 1.2 | 0.9 | (0.5) | 1.1 |
Unemployment rate - average | 5.7 | 6.3 | 7.1 | 9.5 | 6.7 | 5.7 | 6.7 | 7.0 | 10.1 | 7.0 |
European Central Bank | ||||||||||
- main refinancing rate - average | 3.4 | 2.6 | 2.3 | 0.7 | 2.5 | 2.8 | 2.9 | 4.6 | 2.4 | 3.2 |
Probability weight | 23.2 | 45.0 | 19.1 | 12.7 | - | 21.2 | 45.0 | 20.4 | 13.4 | |
Extreme |
Weighted |
||||
Upside |
Base case |
Downside |
downside |
average |
|
Eurozone GDP - annual growth |
% |
% |
% |
% |
% |
2024 |
0.7 |
0.7 |
0.7 |
0.7 |
0.7 |
2025 |
1.9 |
1.2 |
(0.1) |
(2.8) |
0.6 |
2026 |
3.5 |
1.4 |
0.7 |
(1.3) |
1.4 |
2027 |
2.2 |
1.6 |
1.3 |
1.1 |
1.6 |
2028 |
1.8 |
1.4 |
1.4 |
1.0 |
1.4 |
2029 |
1.6 |
1.3 |
1.3 |
1.0 |
1.3 |
Extreme |
Weighted |
||||
Upside |
Base case |
Downside |
downside |
average |
|
Eurozone - unemployment rate - annual average |
% |
% |
% |
% |
% |
2024 |
6.4 |
6.4 |
6.4 |
6.4 |
6.4 |
2025 |
6.3 |
6.4 |
6.9 |
8.3 |
6.7 |
2026 |
5.4 |
6.3 |
7.6 |
11.2 |
7.0 |
2027 |
5.0 |
6.2 |
7.6 |
11.3 |
6.9 |
2028 |
5.1 |
6.2 |
7.2 |
10.0 |
6.6 |
2029 |
5.1 |
6.1 |
6.9 |
8.8 |
6.4 |
Extreme |
Weighted |
||||
Upside |
Base case |
Downside |
downside |
average |
|
European Central Bank - main refinancing rate - annual average |
% |
% |
% |
% |
% |
2024 |
4.1 |
4.1 |
4.1 |
4.1 |
4.1 |
2025 |
3.3 |
2.5 |
2.3 |
0.4 |
2.4 |
2026 |
3.2 |
2.2 |
1.7 |
(0.8) |
1.9 |
2027 |
3.2 |
2.2 |
1.7 |
(0.6) |
1.9 |
2028 |
3.2 |
2.2 |
1.8 |
0.1 |
2.0 |
2029 |
3.2 |
2.3 |
1.9 |
0.9 |
2.2 |
| 2024 |
2023 |
|||||||
Extreme |
Extreme |
|||||||
Downside |
downside |
Downside |
downside |
|||||
Eurozone |
% |
Quarter |
% |
Quarter |
% |
Quarter |
% |
Quarter |
GDP |
- |
Q1 2024 |
(4.0) |
Q4 2025 |
(1.0) |
Q3 2024 |
(5.6) |
Q4 2024 |
Unemployment rate - peak (1) |
7.7 |
Q4 2026 |
11.8 |
Q4 2026 |
7.3 |
Q3 2024 |
12.4 |
Q3 2025 |
Moderate |
Moderate |
Extreme |
|||
upside |
downside |
downside |
|||
2024 |
Actual |
Base scenario |
scenario |
scenario |
scenario |
Stage 1 modelled loans (€m) |
900 |
900 |
902 |
898 |
708 |
Stage 1 modelled ECL (€m) |
5 |
4 |
3 |
5 |
9 |
Stage 1 coverage |
0.56% |
0.44% |
0.33% |
0.56% |
1.27% |
Stage 2 modelled loans (€m) |
112 |
112 |
110 |
114 |
304 |
Stage 2 modelled ECL (€m) |
2 |
2 |
2 |
2 |
8 |
Stage 2 coverage |
1.79% |
1.79% |
1.82% |
1.75% |
2.63% |
Stage 1 and Stage 2 modelled loans (€m) |
1,012 |
1,012 |
1,012 |
1,012 |
1,012 |
Stage 1 and Stage 2 modelled ECL (€m) |
7 |
6 |
5 |
7 |
17 |
Stage 1 and Stage 2 coverage |
0.69% |
0.59% |
0.49% |
0.69% |
1.68% |
Variance to actual total Stage 1 and Stage 2 ECL |
(1) |
(2) |
- |
10 |
|
Reconciliation to Stage 1 and Stage 2 flow exposures (€m) |
|||||
Modelled loans |
1,012 |
1,012 |
1,012 |
1,012 |
1,012 |
Non-modelled loans |
- |
- |
- |
- |
- |
Other asset classes |
9,919 |
9,919 |
9,919 |
9,919 |
9,919 |
| 31 December 2024 |
31 December 2023 |
|||||
Gross |
ECL |
Net |
Gross |
ECL |
Net |
|
€bn |
€bn |
€bn |
€bn |
€bn |
€bn |
|
Balance sheet total gross amortised cost and FVOCI |
10.3 |
10.4 |
||||
In scope of IFRS 9 ECL framework |
9.4 |
9.8 |
||||
% in scope |
91% |
95% |
||||
Loans to customers - in scope - amortised cost |
0.9 |
- |
0.9 |
1.0 |
- |
1.0 |
Loans to customers - in scope - FVOCI |
- |
- |
- |
- |
- |
- |
Loans to banks - in scope - amortised cost |
0.2 |
- |
0.2 |
0.2 |
- |
0.2 |
Total loans - in scope |
1.1 |
- |
1.1 |
1.2 |
- |
1.2 |
Stage 1 |
1.0 |
- |
1.0 |
1.1 |
- |
1.1 |
Stage 2 |
0.1 |
- |
0.1 |
0.1 |
- |
0.1 |
Stage 3 |
- |
- |
- |
- |
- |
- |
Other financial assets - in scope - amortised cost |
7.7 |
- |
7.7 |
8.2 |
- |
8.2 |
Other financial assets - in scope - FVOCI |
0.6 |
- |
0.6 |
0.4 |
- |
0.4 |
Total other financial assets - in scope |
8.3 |
- |
8.3 |
8.6 |
- |
8.6 |
Stage 1 |
8.3 |
- |
8.3 |
8.6 |
- |
8.6 |
Stage 2 |
- |
- |
- |
- |
- |
- |
Stage 3 |
- |
- |
- |
- |
- |
- |
Out of scope of IFRS 9 ECL framework |
0.9 |
na |
0.9 |
0.6 |
na |
0.6 |
Loans to customers - out of scope - amortised cost |
- |
na |
- |
- |
na |
- |
Loans to banks - out of scope - amortised cost |
- |
na |
- |
- |
na |
- |
Other financial assets - out of scope - amortised cost |
0.9 |
na |
0.9 |
0.6 |
na |
0.6 |
2024 |
2023 |
|
€m |
€m |
|
Loans - amortised cost and FVOCI |
||
Stage 1 |
996 |
1,052 |
Stage 2 |
118 |
141 |
Stage 3 |
34 |
- |
Inter-Group (1) |
64 |
102 |
Total |
1,212 |
1,295 |
ECL provisions |
||
Stage 1 |
5 |
7 |
Stage 2 |
2 |
2 |
Stage 3 |
1 |
- |
Total |
8 |
9 |
ECL provisions coverage (2) |
||
Stage 1 (%) |
0.50 |
0.67 |
Stage 2 (%) |
1.69 |
1.42 |
Stage 3 (%) |
2.94 |
- |
Total |
0.70 |
0.75 |
Other financial assets - gross exposure |
8,297 |
8,583 |
Other financial assets - ECL provisions |
1 |
3 |
Impairment releases |
||
ECL release - third party (3) |
(1) |
- |
Amounts written-off |
- |
1 |
Corporate & | Financial | |||
other | institutions | Sovereign | Total | |
2024 (1) | €m | €m | €m | €m |
Loans by geography | 483 | 665 | - | 1,148 |
- The Netherlands | 36 | 45 | - | 81 |
- Other Europe | 336 | 372 | - | 708 |
- RoW | 111 | 248 | - | 359 |
Loans by asset quality (2) | 483 | 665 | - | 1,148 |
- AQ1 | - | 38 | - | 38 |
- AQ2 | - | 184 | - | 184 |
- AQ3 | 13 | 3 | - | 16 |
- AQ4 | 192 | 437 | - | 629 |
- AQ5 | 22 | - | - | 22 |
- AQ6 | 107 | - | - | 107 |
- AQ7 | 110 | 3 | - | 113 |
- AQ8 | 5 | - | - | 5 |
- AQ9 | - | - | - | - |
- AQ10 | 34 | - | - | 34 |
Loans by stage | 483 | 665 | - | 1,148 |
- Stage 1 | 384 | 612 | - | 996 |
- Stage 2 | 65 | 53 | - | 118 |
- Stage 3 | 34 | - | - | 34 |
Weighted average life (3) - ECL measurement (years) | 4 | 2 | - | 3 |
Weighted average 12 months PDs (3) | ||||
- IFRS 9 (%) | 1.45 | 0.14 | - | 0.68 |
- Basel (%) | 1.46 | 0.12 | - | 0.65 |
ECL provisions by geography | 6 | 2 | - | 8 |
- The Netherlands | - | - | - | - |
- Other Europe | 5 | 2 | - | 7 |
- RoW | 1 | - | - | 1 |
ECL provisions by stage | 6 | 2 | - | 8 |
- Stage 1 | 3 | 2 | - | 5 |
- Stage 2 | 2 | - | - | 2 |
- Stage 3 | 1 | - | - | 1 |
ECL provisions coverage (%) | 1.24 | 0.30 | - | 0.70 |
- Stage 1 (%) | 0.78 | 0.33 | - | 0.50 |
- Stage 2 (%) | 3.08 | - | - | 1.69 |
- Stage 3 (%) | 2.94 | - | - | 2.94 |
ECL release - third party | - | (1) | - | (1) |
Amounts written-off | - | - | - | - |
Other financial assets by asset quality (2) | 96 | 1,496 | 6,705 | 8,297 |
- AQ1-AQ4 | 93 | 1,421 | 6,705 | 8,219 |
- AQ5-AQ8 | 3 | 75 | - | 78 |
Off-balance sheet | 6,349 | 1,121 | - | 7,470 |
- Loan commitments | 6,349 | 609 | - | 6,958 |
- Financial guarantees | - | 512 | - | 512 |
Off-balance sheet by asset quality (2) | 6,349 | 1,121 | - | 7,470 |
- AQ1-AQ4 | 6,171 | 1,070 | - | 7,241 |
- AQ5-AQ8 | 178 | 51 | - | 229 |
- AQ10 | - | - | - | - |
Corporate & |
Financial |
|||
other |
institutions |
Sovereign |
Total |
|
2023 (1) |
€m |
€m |
€m |
€m |
Loans by geography |
596 |
597 |
- |
1,193 |
- The Netherlands |
65 |
101 |
- |
166 |
- Other Europe |
399 |
360 |
- |
759 |
- RoW |
132 |
136 |
- |
268 |
Loans by asset quality (2) |
596 |
597 |
- |
1,193 |
- AQ1 |
- |
50 |
- |
50 |
- AQ2 |
17 |
124 |
- |
141 |
- AQ3 |
10 |
38 |
- |
48 |
- AQ4 |
259 |
344 |
- |
603 |
- AQ5 |
53 |
- |
- |
53 |
- AQ6 |
96 |
39 |
- |
135 |
- AQ7 |
136 |
2 |
- |
138 |
- AQ8 |
2 |
- |
- |
2 |
- AQ9 |
23 |
- |
- |
23 |
- AQ10 |
- |
- |
- |
- |
Loans by stage |
596 |
597 |
- |
1,193 |
- Stage 1 |
458 |
594 |
- |
1,052 |
- Stage 2 |
138 |
3 |
- |
141 |
- Stage 3 |
- |
- |
- |
- |
Weighted average life (3) - ECL measurement (years) |
4 |
1 |
- |
3 |
Weighted average 12 months PDs (3) |
||||
- IFRS 9 (%) |
2.02 |
0.21 |
- |
1.11 |
- Basel (%) |
1.96 |
0.18 |
- |
1.06 |
ECL provisions by geography |
6 |
3 |
- |
9 |
- The Netherlands |
1 |
- |
- |
1 |
- Other Europe |
4 |
3 |
- |
7 |
- RoW |
1 |
- |
- |
1 |
ECL provisions by stage |
6 |
3 |
- |
9 |
- Stage 1 |
4 |
3 |
- |
7 |
- Stage 2 |
2 |
- |
- |
2 |
- Stage 3 |
- |
- |
- |
- |
ECL provisions coverage (%) |
1.01 |
0.50 |
- |
0.75 |
- Stage 1 (%) |
0.87 |
0.51 |
- |
0.67 |
- Stage 2 (%) |
1.45 |
- |
- |
1.42 |
- Stage 3 (%) |
- |
- |
- |
- |
ECL release - third party |
(1) |
1 |
- |
- |
Amounts written-off |
1 |
- |
- |
1 |
Other financial assets by asset quality (2) |
58 |
2,095 |
6,430 |
8,583 |
- AQ1-AQ4 |
58 |
2,044 |
6,430 |
8,532 |
- AQ5-AQ8 |
- |
51 |
- |
51 |
Off-balance sheet |
6,193 |
1,339 |
- |
7,532 |
- Loan commitments |
6,193 |
812 |
- |
7,005 |
- Financial guarantees |
- |
527 |
- |
527 |
Off-balance sheet by asset quality (2) |
6,193 |
1,339 |
- |
7,532 |
- AQ1-AQ4 |
5,899 |
1,312 |
- |
7,211 |
- AQ5-AQ8 |
294 |
27 |
- |
321 |
- AQ10 |
- |
- |
- |
- |
Internal asset quality band |
Probability of default range |
Indicative S&P rating |
AQ1 |
0% - 0.034% |
AAA to AA |
AQ2 |
0.034% - 0.048% |
AA to AA- |
AQ3 |
0.048% - 0.095% |
A+ to A |
AQ4 |
0.095% - 0.381% |
BBB+ to BBB- |
AQ5 |
0.381% - 1.076% |
BB+ to BB |
AQ6 |
1.076% - 2.153% |
BB- to B+ |
AQ7 |
2.153% - 6.089% |
B+ to B |
AQ8 |
6.089% - 17.222% |
B- to CCC+ |
AQ9 |
17.222% - 100% |
CCC to C |
AQ10 |
100% |
D |
| Corporate and |
Financial |
Sovereign |
Total |
|
other |
institutions |
|||
2024 |
€m |
€m |
€m |
€m |
Forbearance (flow) |
- |
- |
- |
- |
Forbearance (stock) |
- |
- |
- |
- |
Heightened Monitoring and Risk of Credit Loss |
19 |
- |
- |
19 |
2023 |
||||
Forbearance (flow) |
- |
- |
- |
- |
Forbearance (stock) |
- |
- |
- |
- |
Heightened Monitoring and Risk of Credit Loss |
4 |
- |
- |
4 |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||
Financial |
Financial |
Financial |
Financial |
|||||
assets |
ECL |
assets |
ECL |
assets |
ECL |
assets |
ECL |
|
NWM N.V. Group |
€m |
€m |
€m |
€m |
€m |
€m |
€m |
€m |
At 1 January 2024 |
13,731 |
8 |
143 |
2 |
- |
- |
13,874 |
10 |
Currency translation and other adjustments |
174 |
- |
- |
(1) |
- |
- |
174 |
(1) |
Transfers from Stage 1 to Stage 2 |
(108) |
(1) |
108 |
1 |
- |
- |
- |
- |
Transfers from Stage 2 to Stage 1 |
28 |
- |
(28) |
- |
- |
- |
- |
- |
Transfers to Stage 3 |
- |
- |
(34) |
(1) |
34 |
1 |
- |
- |
Net re-measurement of ECL on stage transfer |
- |
1 |
- |
1 |
||||
Changes in risk parameters |
(2) |
1 |
- |
(1) |
||||
Other changes in net exposure |
(3,008) |
- |
(75) |
(1) |
- |
- |
(3,083) |
(1) |
Other P&L only items |
- |
- |
- |
- |
||||
Income statement (releases)/charges |
(2) |
1 |
- |
(1) |
||||
Amounts written-off |
- |
- |
- |
- |
- |
- |
- |
- |
At 31 December 2024 |
10,817 |
5 |
114 |
2 |
34 |
1 |
10,965 |
8 |
Net carrying amount |
10,812 |
112 |
33 |
10,957 |
||||
At 1 January 2023 |
7,179 |
6 |
303 |
5 |
- |
- |
7,482 |
11 |
2023 movements |
6,552 |
2 |
(160) |
(3) |
- |
- |
6,392 |
(1) |
At 31 December 2023 |
13,731 |
8 |
143 |
2 |
- |
- |
13,874 |
10 |
Net carrying amount |
13,723 |
141 |
- |
13,864 |
||||
Corporate & other |
Financial institutions |
Total |
||||
Loans |
ECL |
Loans |
ECL |
Loans |
ECL |
|
2024 |
€m |
€m |
€m |
€m |
€m |
€m |
Non-personal |
||||||
Currently >30 DPD |
- |
- |
- |
- |
- |
- |
Currently <=30 DPD |
65 |
2 |
53 |
- |
118 |
2 |
- PD deterioration |
60 |
2 |
53 |
- |
113 |
2 |
- Other driver (adverse credit, forbearance etc) |
5 |
- |
- |
- |
5 |
- |
Total Stage 2 |
65 |
2 |
53 |
- |
118 |
2 |
Corporate & other |
Financial institutions |
Total |
||||
Loans |
ECL |
Loans |
ECL |
Loans |
ECL |
|
2023 |
€m |
€m |
€m |
€m |
€m |
€m |
Non-personal |
||||||
Currently >30 DPD |
23 |
- |
- |
- |
23 |
- |
Currently up-to-date |
115 |
2 |
3 |
- |
118 |
2 |
- PD deterioration |
93 |
- |
3 |
- |
96 |
- |
- Other driver (adverse credit, forbearance etc) |
22 |
2 |
- |
- |
22 |
2 |
Total Stage 2 |
138 |
2 |
3 |
- |
141 |
2 |
| 2024 |
2023 |
|||||||||
| Notional |
||||||||||
GBP |
USD |
EUR |
Other |
Total |
Assets |
Liabilities |
Notional |
Assets |
Liabilities |
|
€bn |
€bn |
€bn |
€bn |
€bn |
€m |
€m |
€bn |
€m |
€m |
|
Gross exposure |
8,092 |
6,799 |
7,533 |
6,746 |
||||||
IFRS offset |
(293) |
(293) |
(702) |
(702) |
||||||
Carrying value |
33 |
96 |
966 |
32 |
1,127 |
7,799 |
6,506 |
972 |
6,831 |
6,044 |
Of which: |
||||||||||
Interest rate (1) |
11 |
15 |
891 |
2 |
919 |
3,968 |
2,596 |
802 |
4,370 |
3,151 |
Exchange rate |
22 |
81 |
75 |
30 |
208 |
3,831 |
3,903 |
169 |
2,460 |
2,886 |
Credit |
- |
- |
- |
- |
- |
- |
7 |
1 |
1 |
7 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Carrying value |
1,127 |
7,799 |
6,506 |
972 |
6,831 |
6,044 |
||||
Counterparty mark-to-market netting |
(3,870) |
(3,870) |
(3,098) |
(3,098) |
||||||
Cash collateral |
(2,550) |
(1,947) |
(2,855) |
(1,685) |
||||||
Securities collateral |
(886) |
(117) |
(455) |
(601) |
||||||
Net exposure |
493 |
572 |
423 |
660 |
||||||
Banks (2) |
87 |
13 |
19 |
29 |
||||||
Other financial institutions (3) |
193 |
263 |
139 |
242 |
||||||
Corporate (4) |
213 |
271 |
262 |
359 |
||||||
Government (5) |
- |
25 |
3 |
30 |
||||||
Net exposure |
493 |
572 |
423 |
660 |
||||||
UK |
1 |
2 |
7 |
- |
||||||
Europe |
486 |
565 |
376 |
660 |
||||||
US |
1 |
5 |
33 |
- |
||||||
RoW |
5 |
- |
7 |
- |
||||||
Net exposure |
493 |
572 |
423 |
660 |
||||||
Asset quality of uncollateralised derivative assets |
||||||||||
AQ1-AQ4 |
409 |
358 |
||||||||
AQ5-AQ10 |
84 |
65 |
||||||||
Net exposure |
493 |
423 |
||||||||
Page | |
Introduction | 54 |
Corporate Governance in the Netherlands | 54 |
Approval of Annual Report | 54 |
Boards | 54 |
The report of the Supervisory Board | 54 |
The report of the Managing Board | 56 |
Code of conduct | 57 |
Relations with shareholders | 58 |
Employees | 58 |
The Dutch Banking Code (Code Banken) | 58 |
Remuneration | 59 |
Management’s report on internal control over | |
financial reporting under the Dutch Corporate | |
Governance Code | 62 |
Management’s report on the Annual Report 2022 | |
for purposes of Section 5:25 sub 2 Financial | |
Supervision Act | 62 |
Date of first appointment | Date for re-election | ||
Frank Dangeard (Chair) | (66, French, male) | 18 April 2024 | 18 April 2028 |
Maarten Klessens (Vice-Chair) | (66, Dutch, male) | 2 September 2015 | 30 August 2025 |
Annelies van der Pauw | (64, Dutch, female) | 3 March 2019 | 3 March 2027 |
Robert Begbie | (63, British, male) | 1 April 2020 | 1 April 2028 |
Further | |||
Policy | Judgment | Estimate | information |
Deferred tax | Determination of whether sufficient sustainable | Our estimates are based on the five-year | Note 6 |
taxable profits will be generated in future years | revenue and cost forecasts (which include | ||
to recover the deferred tax asset. | inherent uncertainties). | ||
Fair value- | Classification of a fair value instrument as level 3, | Estimation of the fair value, where it is | Note 8 |
financial | where the valuation is driven by unobservable | reasonably possible to have alternative | |
instruments | inputs. | assumptions in determining the FV. |
2024 | 2023 | |
€m | €m | |
Balances at central banks and loans to banks | 309 | 299 |
Loans and advances to customers | 58 | 63 |
Amounts due from holding companies and fellow subsidiaries | 3 | 8 |
Other financial assets | 132 | 83 |
Interest receivable | 502 | 453 |
Bank deposits | 19 | 4 |
Customer deposits | 187 | 175 |
Amounts due to holding companies and fellow subsidiaries | 50 | 61 |
Subordinated liabilities | 1 | 5 |
Other financial liabilities | 125 | 76 |
Interest payable | 382 | 321 |
Net interest income | 120 | 132 |
2024 | 2023 | |
€m | €m | |
Fees and commissions receivable | ||
- Lending and financing | 25 | 19 |
- Underwriting fees | 60 | 55 |
- Other (1) | 151 | 128 |
Total | 236 | 202 |
Fees and commissions payable | (29) | (23) |
Net fees and commissions | 207 | 179 |
Interest rate | 21 | 2 |
Income from trading activities | 21 | 2 |
Changes in the fair value of financial assets and liabilities designated | ||
at fair value through profit or loss | (40) | (41) |
Loss on sale of securities | (1) | (1) |
Other income | (6) | (2) |
Other operating income | (47) | (44) |
Non-interest income | 181 | 137 |
2024 | 2023 | |
€m | €m | |
Staff costs | 82 | 77 |
Temporary and contract costs | 2 | 2 |
Premises and equipment | 6 | 6 |
Other administrative expenses (1,2) | 87 | 84 |
Operating expenses | 177 | 169 |
Netherlands | RoW | Total | |
2024 | €m | €m | €m |
Interest receivable | 500 | 2 | 502 |
Interest payable | (382) | - | (382) |
Net fees and commissions | 117 | 90 | 207 |
Income from trading activities (dealing profits) | 16 | 5 | 21 |
Other operating income | (41) | (6) | (47) |
Total income | 210 | 91 | 301 |
Operating profit before tax | 108 | 17 | 125 |
Total assets | 29,897 | 297 | 30,194 |
Total liabilities | 27,970 | 181 | 28,151 |
Contingent liabilities and commitments (1) | 7,470 | - | 7,470 |
2023 | |||
Interest receivable | 452 | 1 | 453 |
Interest payable | (321) | - | (321) |
Net fees and commissions | 109 | 70 | 179 |
Income from trading activities (dealing profits) | (3) | 5 | 2 |
Other operating income | (42) | (2) | (44) |
Total income | 195 | 74 | 269 |
Operating profit before tax | 97 | 3 | 100 |
Total assets | 27,856 | 332 | 28,188 |
Total liabilities | 25,998 | 189 | 26,187 |
Contingent liabilities and commitments (1) | 7,526 | 1 | 7,527 |
2024 | 2023 | |
€m | €m | |
Fees for the audit of NWM N.V. Group's annual accounts | 1.5 | 1.5 |
Audit related services (1) | 1.0 | 0.9 |
Total audit and audit related services | 2.5 | 2.4 |
2024 |
2023 |
|
€m |
€m |
|
Current tax |
||
Charge for the year |
(6) |
(3) |
(Under)/over provision in respect of prior years |
1 |
(1) |
(5) |
(4) |
|
Deferred tax |
||
Charge for the year |
(17) |
(6) |
Increase in the carrying value of deferred tax assets in respect of tax losses and tax credits |
53 |
17 |
Other provision in respect of prior years |
3 |
1 |
Tax credit for the year |
34 |
8 |
2024 |
2023 |
|
€m |
€m |
|
Expected tax charge |
(32) |
(26) |
Non-taxable items |
(1) |
2 |
Foreign profits taxed at other rates |
(1) |
(1) |
Losses in year not recognised |
(1) |
- |
Tax on paid-in equity dividends |
6 |
6 |
Losses brought forward and utilised |
6 |
10 |
Increase in the carrying value of deferred tax assets in respect of tax losses and tax credits |
53 |
17 |
Adjustments in respect of prior years (1) |
4 |
- |
Actual tax credit |
34 |
8 |
2024 |
2023 |
|
€m |
€m |
|
Deferred tax asset |
(103) |
(63) |
Deferred tax liability |
3 |
2 |
Net deferred tax asset |
(100) |
(61) |
Tax losses carried |
|||
forward |
Other |
Total |
|
€m |
€m |
€m |
|
At 1 January 2023 |
(52) |
3 |
(49) |
Charge to income statement |
(11) |
(1) |
(12) |
At 1 January 2024 |
(63) |
2 |
(61) |
Charge to income statement |
(37) |
(2) |
(39) |
At 31 December 2024 |
(100) |
- |
(100) |
Amortised | Other | ||||
MFVTPL | FVOCI | cost | assets | Total | |
Assets | €m | €m | €m | €m | €m |
Cash and balances at central banks | 6,187 | 6,187 | |||
Trading assets | 6,688 | 6,688 | |||
Derivatives | 11,860 | 11,860 | |||
Settlement balances | 866 | 866 | |||
Loans to banks - amortised cost (1) | 225 | 225 | |||
Loans to customers - amortised cost | 935 | 935 | |||
Amounts due from holding companies and fellow subsidiaries | 1,111 | - | 76 | 16 | 1,203 |
Other financial assets | 1 | 595 | 1,515 | 2,111 | |
Other assets | 119 | 119 | |||
31 December 2024 | 19,660 | 595 | 9,804 | 135 | 30,194 |
Cash and balances at central banks | 5,979 | 5,979 | |||
Trading assets | 4,693 | 4,693 | |||
Derivatives | 9,890 | 9,890 | |||
Settlement balances | 565 | 565 | |||
Loans to banks - amortised cost (1) | 236 | 236 | |||
Loans to customers - amortised cost | 951 | 951 | |||
Amounts due from holding companies and fellow subsidiaries | 2,740 | - | 419 | 15 | 3,174 |
Other financial assets | 1 | 402 | 2,202 | 2,605 | |
Other assets | 95 | 95 | |||
31 December 2023 | 17,324 | 402 | 10,352 | 110 | 28,188 |
Held-for- | Amortised | Other | |||
trading | DFV | cost | liabilities | Total | |
Liabilities | €m | €m | €m | €m | €m |
Bank deposits (2) | 597 | 597 | |||
Customer deposits | 2,999 | 2,999 | |||
Amounts due to holding company and fellow subsidiaries | 1,218 | - | 1,310 | 30 | 2,558 |
Settlement balances | 685 | 685 | |||
Trading liabilities | 7,061 | 7,061 | |||
Derivatives | 10,510 | 10,510 | |||
Other financial liabilities | - | 840 | 2,528 | 3,368 | |
Subordinated liabilities (3) | 281 | 22 | 303 | ||
Other liabilities (4) | 9 | 61 | 70 | ||
31 December 2024 | 18,789 | 1,121 | 8,150 | 91 | 28,151 |
Bank deposits (2) | 411 | 411 | |||
Customer deposits | 4,531 | 4,531 | |||
Amounts due to holding company and fellow subsidiaries | 2,708 | - | 1,221 | 23 | 3,952 |
Settlement balances | 679 | 679 | |||
Trading liabilities | 4,637 | 4,637 | |||
Derivatives | 8,814 | 8,814 | |||
Other financial liabilities | - | 535 | 2,270 | 2,805 | |
Subordinated liabilities (3) | 273 | 20 | 293 | ||
Other liabilities (4) | 9 | 56 | 65 | ||
31 December 2023 | 16,159 | 808 | 9,141 | 79 | 26,187 |
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Net amount | |||||||||
after effect of | |||||||||
Effect of | netting | ||||||||
master netting | agreements | Instruments | |||||||
and similar | Securities | and related | outside netting | Balance sheet | |||||
Gross | IFRS offset | Balance sheet | agreements | Cash collateral | collateral | collateral | agreements | total | |
2024 | €m | €m | €m | €m | €m | €m | €m | €m | €m |
Derivative assets | 20,822 | (9,006) | 11,816 | (7,875) | (2,550) | (886) | 505 | 44 | 11,860 |
Derivative liabilities | 20,731 | (10,312) | 10,419 | (7,875) | (1,947) | (117) | 480 | 91 | 10,510 |
Net position (1) | 91 | 1,306 | 1,397 | - | (603) | (769) | 25 | (47) | 1,350 |
Trading reverse repos | 4,582 | (122) | 4,460 | (217) | - | (4,243) | - | 29 | 4,489 |
Trading repos | 4,394 | (122) | 4,272 | (217) | - | (4,055) | - | - | 4,272 |
Net position | 188 | - | 188 | - | - | (188) | - | 29 | 217 |
2023 | |||||||||
Derivative assets | 20,753 | (10,956) | 9,797 | (5,868) | (3,143) | (456) | 330 | 93 | 9,890 |
Derivative liabilities | 20,550 | (11,855) | 8,695 | (5,868) | (1,685) | (601) | 541 | 119 | 8,814 |
Net position (1) | 203 | 899 | 1,102 | - | (1,458) | 145 | (211) | (26) | 1,076 |
Trading reverse repos | 3,443 | (702) | 2,741 | (479) | - | (2,262) | - | 28 | 2,769 |
Trading repos | 2,319 | (702) | 1,617 | (479) | - | (1,138) | - | - | 1,617 |
Net position | 1,124 | - | 1,124 | - | - | (1,124) | - | 28 | 1,152 |
Page | |
Financial instruments | |
Critical accounting policy: Fair value | 79 |
Valuation | |
Fair value hierarchy (D) | 79 |
Valuation techniques (D) | 80 |
Inputs to valuation models (D) | 80 |
Valuation control (D) | 80 |
Key areas of judgment (D) | 81 |
Assets and liabilities split by fair value | |
hierarchy level (T) | 82 |
Valuation adjustments | |
Fair value adjustments made (T) | 83 |
Funding valuation adjustments (FVA) (D) | 83 |
Credit valuation adjustments (CVA) (D) | 83 |
Bid-offer (D) | 83 |
Product and deal specific (D) | 83 |
Own credit (D) | 83 |
Level 3 additional information | |
Level 3 ranges of unobservable inputs (D) | 84 |
Level 3 instruments, valuation | |
techniques and inputs (T) | 84 |
Level 3 sensitivities (D) | 85 |
Alternative assumptions (D) | 85 |
Other considerations (D) | 85 |
High and low range of fair value of | |
level 3 assets and liabilities (T) | 85 |
Movement in level 3 assets and liabilities | |
over the reporting period (D) | 86 |
Movement in level 3 assets and liabilities (T) | 86 |
Fair value of financial instruments measured | |
at amortised cost | |
Fair value of financial instruments | |
measured at amortised cost on the balance sheet (T) | 87 |
(D) = Descriptive; (T) = Table |
| 2024 | 2023 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
€m | €m | €m | €m | €m | €m | €m | €m | |
Assets | ||||||||
Trading assets | ||||||||
Loans | - | 6,580 | 108 | 6,688 | - | 4,689 | 4 | 4,693 |
Derivatives | ||||||||
Interest rate | - | 3,925 | 49 | 3,974 | - | 4,343 | 35 | 4,378 |
Foreign exchange | - | 7,874 | 12 | 7,886 | - | 5,507 | 4 | 5,511 |
Other | - | - | - | - | - | 1 | - | 1 |
Amounts due from holding companies and | ||||||||
- | 1,111 | - | 1,111 | - | 2,740 | - | 2,740 | |
fellow subsidiaries | ||||||||
Other financial assets | ||||||||
Loans | - | - | - | - | - | - | - | - |
Securities | 488 | 108 | - | 596 | 339 | 62 | 2 | 403 |
Total financial assets held at fair value | 488 | 19,598 | 169 | 20,255 | 339 | 17,342 | 45 | 17,726 |
As % of total fair value assets | 2% | 97% | 1% | 2% | 98% | - | ||
Liabilities | ||||||||
Amounts due to holding companies and fellow | ||||||||
- | 1,218 | - | 1,218 | - | 2,708 | - | 2,708 | |
subsidiaries | ||||||||
Trading liabilities | ||||||||
Deposits | - | 7,061 | - | 7,061 | - | 4,619 | - | 4,619 |
Short positions | - | - | - | - | - | 18 | - | 18 |
Derivatives | ||||||||
Interest rate | - | 2,556 | 82 | 2,638 | - | 3,102 | 121 | 3,223 |
Foreign exchange | - | 7,853 | 12 | 7,865 | - | 5,580 | 4 | 5,584 |
Other | - | 7 | - | 7 | - | 7 | - | 7 |
Other financial liabilities | ||||||||
Debt securities in issue | - | 369 | - | 369 | - | 255 | - | 255 |
Deposits | - | 471 | - | 471 | - | 280 | - | 280 |
Subordinated liabilities | - | 281 | - | 281 | - | 273 | - | 273 |
Total financial liabilities held at fair value | - | 19,816 | 94 | 19,910 | - | 16,842 | 125 | 16,967 |
As % of total fair value liabilities | - | 100% | 0% | - | 99% | 1% | ||
2024 | 2023 | |
Adjustment | €m | €m |
Funding valuation adjustments | (10) | (11) |
Credit valuation adjustments | 123 | 125 |
Bid-offer | 1 | 2 |
Product and deal specific | 33 | (1) |
Total | 147 | 115 |
2024 | 2023 | ||||||
Financial instruments | Valuation techniques | Unobservable inputs | Units | Low | High | Low | High |
Trading assets and other financial assets | |||||||
Loans to customers | Price-based | Price | % | 100 | 100 | - | 100 |
Equity shares | Price-based | Price | EUR | 1 | 1,019 | 1 | 1,020 |
Derivative assets and liabilities | |||||||
Interest rate & FX derivatives | Option pricing | Correlation | % | - | 60 | - | 60 |
Volatility | % | 41 | 99 | 51 | 111 | ||
Constant prepayment rate | % | 7 | 15 | 7 | 22 | ||
Mean reversion | % | - | 10 | - | 10 | ||
| 2024 | 2023 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
€m | €m | €m | €m | €m | €m | |
Assets | ||||||
Trading assets | ||||||
Loans | 108 | - | - | 4 | - | - |
Derivatives | ||||||
Interest rate | 49 | - | - | 35 | - | - |
Foreign exchange | 12 | - | - | 4 | - | - |
Other financial assets | ||||||
Securities | - | - | - | 2 | - | - |
Total | 169 | - | - | 45 | - | - |
Liabilities | ||||||
Derivatives | ||||||
Interest rate | 82 | 10 | (10) | 121 | 10 | (10) |
Foreign exchange | 12 | - | - | 4 | - | - |
Total | 94 | 10 | (10) | 125 | 10 | (10) |
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2024 | €m | €m | €m | €m | €m | €m | €m | €m |
At 1 January | 39 | 4 | 2 | 45 | 125 | - | - | 125 |
Amounts recorded in the income | ||||||||
statement (1) | 14 | 2 | - | 16 | (47) | - | - | (47) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | - | - | - | - | - | - |
Level 3 transfers in | - | - | - | - | - | - | - | - |
Level 3 transfers out | (1) | - | - | (1) | (2) | - | - | (2) |
Purchases/originations | 17 | 107 | - | 124 | 27 | - | - | 27 |
Settlements/other decreases | - | (6) | - | (6) | - | - | - | - |
Sales | (8) | - | (1) | (9) | (9) | - | - | (9) |
Foreign exchange and other adjustments | - | 1 | (1) | - | - | - | - | - |
At 31 December | 61 | 108 | - | 169 | 94 | - | - | 94 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 84 | - | - | 84 | 28 | - | - | 28 |
2023 | ||||||||
At 1 January | 56 | 37 | 33 | 126 | 176 | - | - | 176 |
Amounts recorded in the income | ||||||||
statement (1) | (13) | 2 | - | (11) | (87) | - | - | (87) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | (2) | (2) | - | - | - | - |
Level 3 transfers in | - | - | - | - | 2 | - | - | 2 |
Level 3 transfers out | - | (29) | - | (29) | (4) | - | - | (4) |
Purchases/originations | 14 | - | - | 14 | 64 | - | - | 64 |
Settlements/other decreases | - | - | - | - | (10) | - | - | (10) |
Sales | (17) | (6) | (30) | (53) | (17) | - | - | (17) |
Foreign exchange and other adjustments | (1) | - | 1 | - | 1 | - | - | 1 |
At 31 December | 39 | 4 | 2 | 45 | 125 | - | - | 125 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 8 | - | - | 8 | (23) | - | - | (23) |
Items where fair | |||||
Carrying | Fair | Fair value hierarchy level | value approximates | ||
value | value | Level 2 | Level 3 | carrying value | |
2024 | €m | €m | €m | €m | €m |
Financial assets | |||||
Cash and balances at central banks | 6,187 | 6,187 | - | - | 6,187 |
Settlement balances | 866 | 866 | - | - | 866 |
Loans to banks | 225 | 225 | - | - | 225 |
Loans to customers | 935 | 917 | - | 917 | - |
Amounts due from holding companies and fellow subsidiaries | 76 | 76 | - | 64 | 12 |
Other financial assets - securities | 1,515 | 1,514 | 98 | 1,416 | - |
2023 | |||||
Financial assets | |||||
Cash and balances at central banks | 5,979 | 5,979 | - | - | 5,979 |
Settlement balances | 565 | 565 | - | - | 565 |
Loans to banks | 236 | 236 | - | - | 236 |
Loans to customers | 951 | 951 | - | 951 | - |
Amounts due from holding companies and fellow subsidiaries | 419 | 419 | - | 102 | 317 |
Other financial assets - securities | 2,202 | 2,194 | 196 | 1,998 | - |
2024 | |||||
Financial liabilities | |||||
Bank deposits | 597 | 597 | - | 592 | 5 |
Customer deposits | 2,999 | 2,999 | - | 2,980 | 19 |
Amounts due to holding companies and fellow subsidiaries | 1,310 | 1,312 | 151 | 987 | 174 |
Settlement balances | 685 | 685 | - | - | 685 |
Other financial liabilities | |||||
Debt securities in issue | 2,528 | 2,528 | 1,592 | 936 | - |
Subordinated liabilities | 22 | 22 | 22 | - | - |
2023 | |||||
Financial liabilities | |||||
Bank deposits | 411 | 411 | - | 397 | 14 |
Customer deposits | 4,531 | 4,531 | - | 4,502 | 29 |
Amounts due to holding companies and fellow subsidiaries | 1,221 | 1,225 | 154 | 898 | 173 |
Settlement balances | 679 | 679 | - | - | 679 |
Other financial liabilities | |||||
Debt securities in issue | 2,269 | 2,269 | 1,509 | 760 | - |
Subordinated liabilities | 20 | 21 | 21 | - | - |
| 2024 |
2023 |
|||||
Less than |
More than |
Less than |
More than |
|||
12 months |
12 months |
Total |
12 months |
12 months |
Total |
|
€m |
€m |
€m |
€m |
€m |
€m |
|
Assets |
||||||
Cash and balances at central banks |
6,187 |
- |
6,187 |
5,979 |
- |
5,979 |
Trading assets |
6,580 |
108 |
6,688 |
4,688 |
5 |
4,693 |
Derivatives |
6,074 |
5,786 |
11,860 |
3,849 |
6,041 |
9,890 |
Settlement balances |
866 |
- |
866 |
565 |
- |
565 |
Loans to banks - amortised cost |
225 |
- |
225 |
236 |
- |
236 |
Loans to customers - amortised cost |
497 |
438 |
935 |
316 |
635 |
951 |
Amounts due from holding companies and fellow |
||||||
| subsidiaries (1) |
1,164 |
23 |
1,187 |
3,157 |
2 |
3,159 |
Other financial assets |
604 |
1,507 |
2,111 |
617 |
1,988 |
2,605 |
Liabilities |
||||||
Bank deposits |
547 |
50 |
597 |
310 |
101 |
411 |
Customer deposits |
2,985 |
14 |
2,999 |
4,523 |
8 |
4,531 |
Amounts due to holding companies and fellow subsidiaries (2) |
1,978 |
549 |
2,527 |
3,928 |
1 |
3,929 |
Settlement balances |
685 |
- |
685 |
679 |
- |
679 |
Trading liabilities |
6,898 |
163 |
7,061 |
4,617 |
20 |
4,637 |
Derivatives |
6,088 |
4,422 |
10,510 |
4,073 |
4,741 |
8,814 |
Other financial liabilities |
1,943 |
1,425 |
3,368 |
2,246 |
559 |
2,805 |
Subordinated liabilities |
- |
303 |
303 |
- |
293 |
293 |
Lease liabilities |
2 |
6 |
8 |
2 |
6 |
8 |
3 - 12 |
||||||
0 - 3 months |
months |
1 - 3 years |
3 - 5 years |
5 - 10 years |
10 - 20 years |
|
2024 |
€m |
€m |
€m |
€m |
€m |
€m |
Assets by contractual maturity up to 20 years |
||||||
Cash and balances at central banks |
6,187 |
- |
- |
- |
- |
- |
Settlement balances |
866 |
- |
- |
- |
- |
- |
Loans to banks - amortised cost |
220 |
5 |
- |
- |
- |
- |
Loans to customers - amortised cost |
61 |
476 |
215 |
215 |
72 |
- |
Amounts due from holding companies and fellow subsidiaries (1) |
55 |
- |
- |
- |
- |
- |
Other financial assets (2) |
400 |
133 |
71 |
59 |
290 |
452 |
7,789 |
614 |
286 |
274 |
362 |
452 |
|
Liabilities by contractual maturity up to 20 years |
||||||
Bank deposits |
245 |
307 |
50 |
- |
- |
- |
Customer deposits |
2,263 |
735 |
5 |
- |
- |
17 |
Amounts due to holding companies and fellow subsidiaries (3) |
422 |
346 |
506 |
45 |
- |
- |
Settlement balances |
685 |
- |
- |
- |
- |
- |
Subordinated liabilities |
- |
- |
- |
- |
- |
281 |
Other financial liabilities |
881 |
1,076 |
814 |
301 |
111 |
241 |
Lease liabilities |
1 |
2 |
4 |
2 |
- |
- |
4,497 |
2,466 |
1,379 |
348 |
111 |
539 |
|
Guarantees and commitments - notional amount (4) |
||||||
Guarantees (5) |
511 |
- |
- |
- |
- |
- |
Commitments (6) |
6,892 |
- |
- |
- |
- |
- |
7,403 |
- |
- |
- |
- |
- |
|
2023 |
||||||
Assets by contractual maturity up to 20 years |
||||||
Cash and balances at central banks |
5,979 |
- |
- |
- |
- |
- |
Settlement balances |
565 |
- |
- |
- |
- |
- |
Loans to banks - amortised cost |
236 |
- |
- |
- |
- |
- |
Loans to customers - amortised cost |
45 |
332 |
476 |
201 |
24 |
- |
Amounts due from holding companies and fellow subsidiaries (1) |
419 |
- |
- |
- |
- |
- |
Other financial assets (2) |
170 |
257 |
171 |
11 |
323 |
979 |
7,414 |
589 |
647 |
212 |
347 |
979 |
|
Liabilities by contractual maturity up to 20 years |
||||||
Bank deposits |
14 |
301 |
101 |
- |
- |
- |
Customer deposits |
3,919 |
618 |
- |
- |
- |
18 |
Amounts due to holding companies and fellow subsidiaries (3) |
1,071 |
150 |
1 |
- |
- |
- |
Settlement balances |
679 |
- |
- |
- |
- |
- |
Subordinated liabilities |
- |
- |
- |
- |
- |
273 |
Other financial liabilities |
542 |
1,703 |
178 |
308 |
9 |
115 |
Lease liabilities |
1 |
1 |
3 |
3 |
- |
- |
6,226 |
2,773 |
283 |
311 |
9 |
406 |
|
Guarantees and commitments - notional amount (4) |
||||||
Guarantees (5) |
527 |
- |
- |
- |
- |
- |
Commitments (6) |
6,900 |
- |
- |
- |
- |
- |
7,427 |
- |
- |
- |
- |
- |
2024 | 2023 | |
€m | €m | |
Assets | ||
Loans | ||
Reverse repos | 4,489 | 2,769 |
Collateral given | 2,079 | 1,900 |
Other loans | 120 | 24 |
Total loans | 6,688 | 4,693 |
Total | 6,688 | 4,693 |
Liabilities | ||
Deposits | ||
Repos | 4,272 | 1,617 |
Collateral received | 2,787 | 3,000 |
Other deposits | 2 | 2 |
Total deposits | 7,061 | 4,619 |
Short positions | ||
Central and local government | ||
- Other | - | 18 |
Total short positions | - | 18 |
Total | 7,061 | 4,637 |
| Notional |
Asset |
Liability |
|||||||
Traded on |
Traded on |
Traded on |
|||||||
recognised |
Traded over |
recognised |
Traded over |
recognised |
Traded over |
||||
exchanges |
the counter |
Total |
exchanges |
the counter |
Total |
exchanges |
the counter |
Total |
|
2024 |
€bn |
€bn |
€bn |
€m |
€m |
€m |
€m |
€m |
€m |
Interest rate |
15 |
1,215 |
1,230 |
- |
3,974 |
3,974 |
- |
2,638 |
2,638 |
- Swaps |
- |
1,015 |
1,015 |
- |
3,679 |
3,679 |
- |
2,408 |
2,408 |
- Options |
- |
102 |
102 |
- |
295 |
295 |
- |
230 |
230 |
- Forwards and futures |
15 |
98 |
113 |
- |
- |
- |
- |
- |
- |
Exchange rate |
- |
432 |
432 |
- |
7,886 |
7,886 |
- |
7,865 |
7,865 |
- Swaps |
- |
36 |
36 |
- |
1,434 |
1,434 |
- |
1,464 |
1,464 |
- Options |
- |
10 |
10 |
- |
73 |
73 |
- |
74 |
74 |
- Spot, forwards and futures |
- |
386 |
386 |
- |
6,379 |
6,379 |
- |
6,327 |
6,327 |
Credit |
- |
- |
- |
- |
- |
- |
- |
7 |
7 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
15 |
1,647 |
1,662 |
- |
11,860 |
11,860 |
- |
10,510 |
10,510 |
2023 |
|||||||||
Interest rate |
20 |
1,119 |
1,139 |
- |
4,378 |
4,378 |
- |
3,223 |
3,223 |
- Swaps |
- |
936 |
936 |
- |
4,042 |
4,042 |
- |
2,879 |
2,879 |
- Options |
- |
75 |
75 |
- |
336 |
336 |
- |
344 |
344 |
- Forwards and futures |
20 |
108 |
128 |
- |
- |
- |
- |
- |
- |
Exchange rate |
- |
349 |
349 |
- |
5,511 |
5,511 |
- |
5,584 |
5,584 |
- Swaps |
- |
40 |
40 |
- |
1,632 |
1,632 |
- |
1,630 |
1,630 |
- Options |
- |
13 |
13 |
- |
80 |
80 |
- |
86 |
86 |
- Spot, forwards and futures |
- |
296 |
296 |
- |
3,799 |
3,799 |
- |
3,868 |
3,868 |
Credit |
- |
1 |
1 |
- |
1 |
1 |
- |
7 |
7 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
20 |
1,469 |
1,489 |
- |
9,890 |
9,890 |
- |
8,814 |
8,814 |
2024 | 2023 | |||||||
Changes in fair | ||||||||
value used for | Changes in fair | |||||||
hedge | value used for hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
€bn | €m | €m | €m | €bn | €m | €m | €m | |
Fair value hedging | ||||||||
Interest rate contracts | 0.1 | 1 | 1 | 1 | 0.3 | - | 1 | 2 |
Cash flow hedging | ||||||||
Interest rate contracts | 1.4 | 26 | 1 | 6 | 1.7 | 25 | 5 | 37 |
1.5 | 27 | 2 | 7 | 2.0 | 25 | 6 | 39 | |
IFRS netting and clearing | ||||||||
house settlements | (27) | (2) | (25) | (6) | ||||
- | - | - | - | |||||
2024 | 2023 | |
€m | €m | |
Fair value hedging | ||
Loss on hedged items attributable to the hedged risk | (1) | (2) |
Gain on hedging instruments | 1 | 2 |
Fair value hedging ineffectiveness | - | - |
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2024 | €bn | €bn | €bn | €bn | €bn | €bn | €bn |
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | - | - | 0.1 | - | - | 0.1 |
Hedging liabilities | - | - | - | - | - | - | - |
2023 | |||||||
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | - | - | - | - | - | - |
Hedging liabilities | - | 0.3 | - | - | - | - | 0.3 |
2024 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 0.2 | 0.5 | 0.2 | 0.4 | - | 1.4 |
2023 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 0.2 | 0.6 | 0.2 | 0.6 | - | 1.7 |
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2024 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | 2.65 | 2.67 | 2.66 | 2.74 | 2.72 | - | 2.69 |
Hedging liabilities | - | - | - | - | - | - | - |
2023 | |||||||
Average fixed interest rate | |||||||
Hedging assets | 2.57 | 2.64 | 2.68 | 2.74 | 2.78 | - | 2.71 |
Hedging liabilities | - | - | - | - | - | - | - |
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a | |
assets and | included in | basis to determine | |
liabilities | carrying value | ineffectiveness (1) | |
2024 | €m | €m | €m |
Fair value hedging - interest rate | |||
Other financial assets - securities | 102 | 1 | 1 |
Other financial liabilities - debt securities in issue | 20 | - | (2) |
Subordinated liabilities | - | - | - |
Total | 20 | - | (2) |
2023 | |||
Fair value hedging - interest rate | |||
Other financial assets - securities | - | - | - |
Other financial liabilities - debt securities in issue | 297 | (2) | (1) |
Subordinated liabilities | - | - | (1) |
Total | 297 | (2) | (2) |
2024 | |||
Cash flow hedging - interest rate | |||
Balances with central banks | 1,404 | (6) | |
2023 | |||
Cash flow hedging - interest rate | |||
Balances with central banks | 1,662 | (37) |
Cash flow hedge reserve | ||
2024 | 2023 | |
€m | €m | |
Continuing | ||
Interest rate risk | 31 | 27 |
Cash flow hedge reserve | ||
2024 | 2023 | |
€m | €m | |
Amount recognised in equity | ||
Interest rate risk | (12) | 31 |
Amount transferred from equity to earnings | ||
Interest rate risk to net interest income | 15 | 7 |
2024 |
2023 |
|
€m |
€m |
|
Loans - amortised cost |
||
Stage 1 |
996 |
1,052 |
Stage 2 |
118 |
141 |
Stage 3 |
34 |
- |
Inter-Group (1) |
64 |
102 |
Total |
1,212 |
1,295 |
ECL provisions |
||
Stage 1 |
5 |
7 |
Stage 2 |
2 |
2 |
Stage 3 |
1 |
- |
Total |
8 |
9 |
ECL provisions coverage (2) |
||
Stage 1 (%) |
0.50 |
0.67 |
Stage 2 (%) |
1.69 |
1.42 |
Stage 3 (%) |
2.94 |
- |
Total |
0.70 |
0.75 |
Other financial assets - Gross exposure |
8,297 |
8,583 |
Other financial assets - ECL provision |
1 |
3 |
Impairment releases |
||
ECL release - third party (3) |
(1) |
- |
Amounts written off |
- |
1 |
| Debt securities | |||||||
Central and | |||||||
local government | Other | Equity | |||||
US | Other | debt | Total | shares | Loans | Total | |
2024 | €m | €m | €m | €m | €m | €m | €m |
Mandatory fair value through profit or loss | - | - | - | - | 1 | - | 1 |
Fair value through other comprehensive income | - | 590 | 5 | 595 | - | - | 595 |
Amortised cost | - | - | 1,515 | 1,515 | - | - | 1,515 |
Total | - | 590 | 1,520 | 2,110 | 1 | - | 2,111 |
2023 | |||||||
Mandatory fair value through profit or loss | - | - | - | - | 1 | - | 1 |
Fair value through other comprehensive income | 90 | 254 | 57 | 401 | 1 | - | 402 |
Amortised cost | - | - | 2,202 | 2,202 | - | - | 2,202 |
Total | 90 | 254 | 2,259 | 2,603 | 2 | - | 2,605 |
2024 | 2023 | |
€m | €m | |
Property and equipment | 8 | 24 |
Deferred tax | 103 | 63 |
Other assets | 8 | 8 |
119 | 95 |
2024 | 2023 | |
€m | €m | |
Customer deposits - designated as at fair value through profit or loss | 471 | 281 |
Debt securities in issue - amortised cost | 2,528 | 2,269 |
Debt securities in issue - DFV | 369 | 255 |
3,368 | 2,805 |
First call | Maturity | Capital | 2024 | 2023 | ||
Dated loan capital | date | date | treatment | €m | €m | |
€170 million | Floating rate notes | - | Feb-2041 | Not applicable | 282 | 273 |
$150 million | 7.125% notes | - | Oct-2093 | Not applicable | 21 | 20 |
303 | 293 |
First call | Maturity | Capital | 2024 | 2023 | ||
Dated loan capital | date | date | treatment | €m | €m | |
€150 million | Floating rate notes | Dec-2024 | Dec-2029 | Tier 2 | 150 | 150 |
150 | 150 |
2024 | 2023 | |
€m | €m | |
Lease liabilities | 8 | 8 |
Provisions for liabilities and charges | 5 | 5 |
Accruals | 24 | 23 |
Deferred income | 10 | 10 |
Current tax | 7 | 4 |
Deferred tax | 2 | 2 |
Other liabilities | 14 | 13 |
Total | 70 | 65 |
| 2024 |
2023 |
|||||
Asset-backed |
Investment |
Asset-backed |
Investment |
|||
securitisation |
funds |
securitisation |
funds |
|||
vehicles |
and other |
Total |
vehicles |
and other |
Total |
|
€m |
€m |
€m |
€m |
€m |
€m |
|
Assets |
||||||
Trading assets |
61 |
- |
61 |
107 |
- |
107 |
Derivatives |
4 |
- |
4 |
- |
- |
- |
Loans to customers |
68 |
4 |
72 |
- |
4 |
4 |
Other financial assets |
1,342 |
75 |
1,417 |
1,919 |
221 |
2,140 |
Total |
1,475 |
79 |
1,554 |
2,026 |
225 |
2,251 |
Liabilities |
||||||
Derivatives |
44 |
- |
44 |
85 |
- |
85 |
Total |
44 |
- |
44 |
85 |
- |
85 |
Off balance sheet |
||||||
Liquidity facilities/loan commitments |
256 |
26 |
282 |
174 |
26 |
200 |
Total |
256 |
26 |
282 |
174 |
26 |
200 |
Maximum exposure |
1,687 |
105 |
1,792 |
2,115 |
251 |
2,366 |
2024 |
2023 |
|
The following assets have failed derecognition |
€m |
€m |
Other financial assets |
459 |
447 |
2024 |
2023 |
|
€m |
€m |
|
Tier 1 |
||
Controlling interests |
1,847 |
1,806 |
Adjustment for: |
||
- Other regulatory adjustments (1) |
(227) |
(236) |
Common equity Tier 1 |
1,620 |
1,570 |
Hybrid capital |
250 |
250 |
Additional Tier 1 |
250 |
250 |
Total Tier 1 |
1,870 |
1,820 |
Tier 2 |
||
Subordinated debt |
150 |
150 |
IRB Excess of provisions over expected losses eligible |
2 |
2 |
Total Tier 2 capital |
152 |
152 |
Total regulatory capital |
2,022 |
1,972 |
2024 |
2023 |
|
€m |
€m |
|
Contingent liabilities and commitments |
||
Guarantees |
511 |
527 |
Standby facilities, credit lines and other commitments |
6,959 |
7,000 |
Total |
7,470 |
7,527 |
2024 |
2023 |
|
€m |
€m |
|
Impairment releases |
(1) |
- |
Depreciation and amortisation |
2 |
2 |
Change in fair value taken to profit or loss on subordinated liabilities |
7 |
17 |
Elimination of foreign exchange differences |
(62) |
2 |
Other non-cash items |
7 |
2 |
Income receivable on other financial assets |
(131) |
(86) |
Loss on sale of other financial assets |
1 |
1 |
Interest payable on subordinated liabilities |
10 |
13 |
Charges and releases on provisions |
- |
2 |
Non-cash and other items |
(167) |
(47) |
Change in operating assets and liabilities |
||
Change in trading assets |
(2,825) |
1,477 |
Change in derivative assets |
(1,981) |
2,475 |
Change in settlement balance assets |
(301) |
174 |
Change in loans to banks |
- |
28 |
Change in loans to customers |
16 |
75 |
Change in amounts due from holding companies and fellow subsidiaries |
12 |
80 |
Change in other financial assets |
- |
30 |
Change in other assets |
- |
2 |
Change in bank deposits |
186 |
261 |
Change in customer deposits |
(1,532) |
3,485 |
Change in amounts due to holding companies and fellow subsidiaries |
(1,394) |
(407) |
Change in settlement balance liabilities |
6 |
71 |
Change in trading liabilities |
2,424 |
639 |
Change in derivative liabilities |
1,696 |
(2,300) |
Change in other financial liabilities |
552 |
355 |
Change in other liabilities |
2 |
(4) |
Change in operating assets and liabilities |
(3,139) |
6,441 |
Share capital, share premium and |
||||
paid-in equity |
Subordinated liabilities (1) |
|||
2024 |
2023 |
2024 |
2023 |
|
€m |
€m |
€m |
€m |
|
At 1 January |
1,800 |
1,950 |
443 |
515 |
Redemption of subordinated liabilities |
- |
(92) |
||
Interest paid on subordinated liabilities |
(12) |
(12) |
||
Net cash outflows from financing activities |
(12) |
(104) |
||
Issue of other equity instruments: Additional Tier 1 capital notes |
250 |
- |
||
Redemption of other equity instruments: Additional Tier 1 capital notes |
(250) |
- |
||
Capital restructuring |
- |
(150) |
||
Effects of foreign exchange |
- |
- |
2 |
(2) |
Changes in fair value of subordinated liabilities |
- |
- |
7 |
17 |
Interest payable on subordinated liabilities |
- |
- |
10 |
13 |
Other |
- |
- |
3 |
4 |
At 31 December |
1,800 |
1,800 |
453 |
443 |
2024 | 2023 | |
€m | €m | |
Cash and balances at central banks | 6,187 | 5,979 |
Trading assets | 2,138 | 2,968 |
Loans to banks including intragroup balances (1) | 693 | 2,663 |
Cash and cash equivalents | 9,018 | 11,610 |
2024 | 2023 | |
€000 | €000 | |
Salaries and short-term benefits | 1,589 | 1,887 |
Pensions | 265 | 328 |
Profit sharing and bonus payments | 450 | 280 |
Other benefits (1) | - | 594 |
Total | 2,304 | 3,089 |
2024 | 2023 | |
€000 | €000 | |
Remuneration (1) | 252 | 143 |
| 2024 |
2023 |
|||||
Holding company |
Fellow subsidiaries |
Total |
Holding company |
Fellow subsidiaries |
Total |
|
€m |
€m |
€m |
€m |
€m |
€m |
|
Interest receivable |
3 |
- |
3 |
3 |
5 |
8 |
Interest payable |
(49) |
- |
(49) |
(54) |
(6) |
(60) |
Fees and commissions receivable |
153 |
- |
153 |
128 |
- |
128 |
Fees and commissions payable |
(5) |
(3) |
(8) |
(9) |
(2) |
(11) |
Other administration expenses (1) |
(10) |
(44) |
(54) |
(10) |
(40) |
(50) |
92 |
(47) |
45 |
58 |
(43) |
15 |
|
| 2024 |
2023 |
|||||
Holding company |
Fellow subsidiaries |
Total |
Holding company |
Fellow subsidiaries |
Total |
|
€m |
€m |
€m |
€m |
€m |
€m |
|
Assets |
||||||
Trading assets |
1,111 |
- |
1,111 |
2,740 |
- |
2,740 |
Loans to banks - amortised cost |
40 |
3 |
43 |
75 |
6 |
81 |
Loans to customers - amortised cost |
21 |
- |
21 |
20 |
- |
20 |
Settlement balances |
12 |
- |
12 |
291 |
27 |
318 |
Other assets |
16 |
- |
16 |
15 |
- |
15 |
Amounts due from holding |
||||||
companies and fellow subsidiaries |
1,200 |
3 |
1,203 |
3,141 |
33 |
3,174 |
Derivatives (1) |
4,061 |
- |
4,061 |
3,059 |
- |
3,059 |
Liabilities |
||||||
Trading liabilities |
1,218 |
- |
1,218 |
2,708 |
- |
2,708 |
Bank deposits - amortised cost |
1,010 |
- |
1,010 |
917 |
- |
917 |
Customer deposits - amortised cost |
- |
2 |
2 |
- |
- |
- |
Other financial liabilities - subordinated |
||||||
liabilities |
150 |
- |
150 |
150 |
- |
150 |
Settlement balances |
147 |
- |
147 |
153 |
- |
153 |
Other liabilities |
16 |
15 |
31 |
10 |
14 |
24 |
Amounts due to holding companies |
||||||
and fellow subsidiaries |
2,541 |
17 |
2,558 |
3,938 |
14 |
3,952 |
Derivatives (1) |
4,004 |
- |
4,004 |
2,770 |
- |
2,770 |