XML 60 R52.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair value of assets and liabilities (Tables)
6 Months Ended
Jun. 30, 2024
Fair value of assets and liabilities [abstract]  
Summary of valuation adjustment
Valuation adjustment reserves on financial assets and liabilities
in EUR million30 June 202431 December 2023
Deferred Day One Profit or Loss -105  -90  
Own credit adjustments 18  34  
Bid/Offer-135  -154  
Model Risk-27  -26  
CVA-116  -131  
DVA54  55  
CollVA-3  -4  
FVA-52  -68  
Total Valuation Adjustments-366  -385  
Methods applied in determining fair values of financial assets and liabilities
Financial instruments at fair value
The fair values of the financial instruments were determined as follows:
Methods applied in determining fair values of financial assets and liabilities (carried at fair value)
Level 1Level 2Level 3Total
in EUR million30 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 2023
Financial Assets
Financial assets at fair value through profit or loss
- Equity securities23,125  15,438    127  150  23,256  15,590  
- Debt securities5,913  4,825  6,427  4,081  2,524  3,364  14,864  12,270  
- Derivatives 39  26,257  27,134  408  535  26,671  27,708  
- Loans and receivables  79,506  63,316  5,281  4,131  84,787  67,446  
29,044  20,302  112,194  94,533  8,341  8,179  149,579  123,015  
Financial assets at fair value through other comprehensive income
- Equity securities2,110  1,622    254  263  2,364  1,885  
- Debt securities40,891  35,848  1,746  2,433  10   42,647  38,281  
- Loans and receivables  855  275  476  676  1,331  951  
43,001  37,470  2,602  2,707  740  938  46,343  41,116  
Financial liabilities
Financial liabilities at fair value through profit or loss
–  Debt securities1,380  1,088  7,965  7,635  14  47  9,359  8,770  
–  Deposits  66,976  57,063   13  66,978  57,076  
–  Trading securities2,629  3,604  18  41    2,648  3,645  
–  Derivatives49  41  23,067  24,437  548  670  23,664  25,148  
4,058  4,733  98,026  89,175  564  729  102,649  94,638  
Valuation techniques and range of unobservable inputs
Valuation techniques and range of unobservable inputs (Level 3)
AssetsLiabilitiesValuation techniquesSignificant unobservable inputsLower rangeUpper range
In EUR million30 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 2023
At fair value through profit or loss
Debt securities2,524  3,364   Price basedPrice (%)%%122 %122 %
Price per sharen.a97n.a236
Present value techniquesCredit spread (bps)1009410094
Equity securities127  150  Price basedPrice (price per share)005,4755,457
Loans and advances1,838  2,298  13  Price basedPrice (%)%%106 %117 %
Present value techniquesCredit spread (bps)n.a1n.a.12
Prepayment rate (%)%n.a%n.a
Interest rate (%)%n.a%n.a
Loan pricing modelPrice (%)99 %n.a99 %n.a
(Reverse) repo's3,441  1,832  Present value techniquesInterest rate (%)n.an.an.an.a
Structured notes 14  47  Price basedPrice (%)92 %88 %104 %96 %
Option pricing modelEquity volatility (%)n.a%n.a23 %
Equity/Equity correlationn.a0.8n.a0.9
Equity/FX correlationn.a-0.2n.a0.6
Dividend yield (%)n.a%n.a%
Present value techniquesCredit spreads (bps)100100100101
Derivatives
–  Rates292  283  300  301  Option pricing modelInterest rate volatility (bps)n.a.1n.a3
Present value techniquesReset spread (%)%n.a.%n.a.
Prepayment rate (%)%%%%
–  FX    Option pricing modelImplied volatility (%)%%%18 %
–  Credit87  216  220  343  Present value techniquesCredit spread (bps)03179149
Price basedPrice (%)%%100 %100 %
–  Equity12  20  22  17  Option pricing modelEquity volatility (%)13 %12 %76 %75 %
Equity/Equity correlation0.00.21.01.0
Equity/FX correlation-0.1-0.50.61.0
Dividend yield (%)%%20 %14 %
Price basedPrice (%)%%21 %21 %
–  Other13  14    Option pricing modelCommodity volatility (%)13 %11 %74 %94 %
Present value techniquesPrice (%)68 %n.a.68 %n.a.
At fair value through other comprehensive income
–  Loans and advances476  676  Present value techniquesPrepayment rate (%)%n.a.%n.a.
Price basedPrice (%)93 %85 %100 %96 %
–  Equity254  263  Present value techniquesCredit spread (bps)5.85.25.85.2
Interest rate (%)%%%%
Payout ratio70 %n.a.90 %n.a.
Price basedPrice (%)122 %122 %122 %122 %
–  Debt securities10  
Total9,081  9,118  564  729  
Changes in level 3 financial assets
Changes in Level 3 Financial assets
Trading assets
Non-trading derivatives
Financial assets mandatorily at FVPL
Financial assets designated at FVPL
Financial assets at FVOCI
Total
in EUR million30 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 2023
Opening balance as at 1 January848  873  286  421  3,499  1,849  3,547  3,492  938  891  9,118  7,526  
Realised gain/loss recognised in the statement of profit or loss during the period 1
-188  235  13  -142  248  -33   -383  0077  -322  
Revaluation recognised in other comprehensive income during the period 2
00000000-12  -6  -12  -6  
Purchase of assets110  1,246  113  76  2,108  2,208  163  873  118  331  2,612  4,735  
Sale of assets-34  -889  -91  -55  -385  -1,109  -1-138  -56  -243  -567  -2,433  
Maturity/settlement-11  -1,005  -7  -15  -327  -576  -553-292-13  -22  -910  -1,910  
Reclassifications00-2000723  000 -20  728  
Transfers into Level 321  879  00395  981  0 00416  1,860  
Transfers out of Level 3-566  -459  00-824  -534  00-2450-1,635  -994  
Exchange rate differences0-31  00 -9  -12  -9  10  -10  -1  -59  
Changes in the composition of the group and other changes000020120-82-6
Closing balance180  848  293  286  4,718  3,499  3,149  3,547  740  938  9,081  9,118  
1Net gains/losses were recorded as ‘Valuation results and net trading income’ in the statement of profit or loss. The total amounts includes EUR -92 million (2023: EUR 316 million) of unrealised gains and losses recognised in the statement of profit or loss.
2Revaluation recognised in other comprehensive income is included on the line ‘Net change in fair value of debt instruments at fair value through other comprehensive income’.
Changes in level 3 financial liabilities
Changes in Level 3 Financial liabilities
Trading liabilitiesNon-trading derivatives
Financial liabilities designated as at fair value through profit or loss
Total
in EUR million30 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 2023
Opening balance as at 1 January382  229  301  449  47  54  729  732  
Realised gain/loss recognised in the statement of profit or loss during the period1
-129  224  -57  -151   -2  -185  72  
Additions28  53  110  72   18  138  142  
Redemptions-4  -102  -52  -53   -2  -56  -156  
Maturity/settlement-10  -13  -7  -16  -4  -1  -21  -30  
Transfers into Level 3 40     32   72  
Transfers out of Level 3-19  -49    -30  -54  -49  -102  
Exchange rate differences        
Closing balance253  382  296  301  16  47  564  729  
1Net gains/losses were recorded as ‘Valuation results and net trading income’ in the statement of profit or loss. The total amount includes EUR -185 million (31 December 2023: EUR 72 million) of unrealised gains and losses recognised in the statement of profit or loss.
Sensitivity analysis of level 3 instruments
The valuation uncertainty in the table below is broken down by related risk class rather than by product. The possible impact of a change of unobservable inputs in the fair value of financial instruments where unobservable inputs are significant to the valuation is as follows:
Sensitivity analysis of Level 3 instruments
Positive fair value movements from using reasonable possible alternatives
Negative fair value movements from using reasonable possible alternatives
in EUR million30 June 202431 December 202330 June 202431 December 2023
Equity (equity derivatives, structured notes)20  18  -14  -9  
Interest rates (Rates derivatives, FX derivatives)  -1   
Credit (Debt securities, Loans, structured notes, credit derivatives)23  45  -8  -54  
Loans and advances 3-3  -17
50  69  -27  -80  
Fair value of assets and liabilities at amortised cost
Financial instruments not measured at fair value
The following table presents the estimated fair values of the financial instruments not measured at fair value in the statement of financial position.
Methods applied in determining fair values of financial assets and liabilities (carried at amortised cost)
Carrying Amount
Carrying amount presented as fair value1
Level 1Level 2Level 3Total fair value
in EUR million30 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 202330 June 202431 December 2023
Financial Assets
Loans and advances to banks 27,443  16,709  3,664  2,722      19,981  11,430  3,862  2,511  27,507  16,662  
Loans and advances to customers
662,687  647,313  19,876  15,681      14,228  14,602  603,378  593,098  637,482  623,381  
Securities at amortised cost
49,537  48,313      42,202  40,041  2,994  4,277  1,954  1,693  47,151  46,010  
739,666  712,335  23,540  18,403  42,202  40,041  37,204  30,308  609,194  597,302  712,140  686,053  
Financial liabilities
Deposits from banks20,496  23,257  4,242  3,764      12,078  15,066  3,837  3,968  20,157  22,799  
Customer deposits692,577  650,276  575,775  556,060      70,600  52,486  45,623  41,063  691,998  649,609  
Debt securities in issue
141,175  124,670      74,190  62,197  36,811  42,606  31,214  20,450  142,215  125,253  
Subordinated loans
15,933  15,401      15,948  15,050  241  311      16,189  15,361  
870,181  813,603  580,017  559,824  90,138  77,248  119,729  110,469  80,674  65,482  870,558  813,022  
1 In accordance with IFRS and for the purpose of this disclosure, the carrying amount of financial instruments with an immediate on demand feature is presented as fair value.