Sampo - Interim report (Q1 and Q3)

Sampo Group's Results for January - September 2016

SAMPO PLC              INTERIM STATEMENT            3 November 2016 at 9:45 am



SAMPO GROUP'S RESULTS FOR JANUARY - SEPTEMBER 2016

Sampo Group's profit before taxes for January - September 2016 amounted to EUR
1,343 million (1,475). The total comprehensive income for the period, taking
changes in the market value of assets into account, rose to EUR 1,212 million
(1,031).

-Earnings per share decreased to EUR 2.11 (2.31). Mark-to-market earnings per
share rose to EUR 2.16 (1.84). The return on equity for the Group was 14.1 per
cent (12.6) for January - September 2016. Net asset value per share on 30
September 2016 amounted to EUR 21.81 (23.79).

- Profit before taxes for the P&C insurance segment amounted to EUR 660 million
(756). Combined ratio for January-September 2016 improved further to 84.0 per
cent (84.6). Following a review of mortality tables by the Swedish insurance
federation, EUR 72 million was released from the Swedish MTPL reserves in the
first quarter of 2016. Excluding this release combined ratio was 86.3 per cent.
Return on equity was 22.3 per cent (18.6). The contribution of Topdanmark's net
profit for January-September 2016 amounted to EUR 35 million (37).

- Sampo's share of Nordea's net profit for January - September 2016 amounted to
EUR 546 million (577). Operating profit excluding non-recurring items increased
11 per cent during the third quarter compared to the third quarter of 2015. The
return on equity improved 1.2 percentage points to 11.6 per cent. Nordea Group's
Basel III CET1 capital ratio increased to 17.9 per cent at the end of the third
quarter of 2016. In segment reporting the share of Nordea's profit is included
in the segment 'Holding'.

- Profit before taxes in life insurance operations amounted to EUR 157 million
(132). Return on equity rose to 18.0 per cent (5.3). Premium income on own
account decreased to EUR 669 million (838).

- As a result of the mandatory bid to the shareholders of Topdanmark A/S
announced on 7 September 2016, Sampo plc acquired altogether 7,374,306
Topdanmark shares and held 41.1 per cent of all Topdanmark shares on 26 October
2016. Sampo intends to propose a change of distribution policy to the next
Topdanmark AGM, whereby a dividend would be reinstated and the share buyback
program discontinued. If approved, buybacks would end immediately after
Topdanmark's 2017 AGM. For further information on the bid, see section Other
Developments.

- Mandatum Life decided on 20 October 2016 not to prolong the agency agreement
with Danske Bank as of 31 December 2016. According to the agreement Mandatum
Life has the right to sell the insurance portfolio sold through Danske Bank's
branch network in Finland, to Danske Bank. Mandatum Life decided on 27 October
2016 to use this option. For further information, see section Other
Developments.



KEY FIGURES

                                                           7-9/ 7-9/
 EURm                          1-9/2016 1-9/2015 Change, % 2016 2015  Change, %

 Profit before taxes           1,343    1,475    -9        450  460   -2

   P&C insurance               660      756      -13       224  245   -9

   Associate (Nordea)          546      577      -5        182  159   14

   Life insurance              157      132      18        53   52    3

   Holding (excl. Nordea)      -19      12       -         -9   5     -

 Profit for the period         1,179    1,292    -9        396  398   -1

                                                 Change               Change

 Earnings per share, EUR       2.11     2.31     -0.20     0.71 0.71  0

 EPS (incl. change in FVR) EUR 2.16     1.84     0.32      1.08 -0.21 1.29

 NAV per share, EUR  *)        21.81    23.79    -1.98     -    -     -

 Average number of staff (FTE) 6,769    6,739    30        -    -     -

 Group solvency ratio, %  *)   149      145      4         -    -     -

 RoE, %                        14.1     12.6     1.5       -    -     -




*) comparison figure from 31 December 2015

The figures in this report are not audited. Income statement items are compared
on a year-on-year basis whereas comparison figures for balance sheet items are
from 31 December 2015 unless otherwise stated.

Sampo follows the disclosure procedure enabled by the Finnish Financial
Supervisory Authority and hereby publishes its Interim Statement attached as a
PDF file to this stock exchange release. The Interim Statement is also available
at www.sampo.com/result


 Exchange rates used in           1-9/2016 1-6/2016 1-3/2016 1-12/2015 1-9/2015
 reporting

 EUR 1 = SEK

 Income statement (average)       9.3712   9.3023   9.3241   9.3534    9.3709

 Balance sheet (at end of         9.6210   9.4242   9.2253   9.1895    9.4083
 period)

 DKK 1 = SEK

 Income statement (average)       1.2586   1.2486   1.2501   1.2542    1.2567

 Balance sheet (at end of         1.2912   1.2668   1.2381   1.2314    1.2612
 period)

 NOK 1 = SEK

 Income statement (average)       0.9998   0.9875   0.9790   1.0475    1.0646

 Balance sheet (at end of         1.0706   1.0133   0.9799   0.9570    0.9878
 period)




THIRD QUARTER 2016 IN BRIEF

Sampo Group's profit before taxes for the third quarter 2016 amounted to EUR
450 million (460). Earnings per share amounted to EUR 0.71 (0.71). Marked-to-
market earnings per share increased to EUR 1.08 (-0.21).

Net asset value per share increased EUR 2.98 during the third quarter and was
EUR 21.81. The increase was due to the positive development of Nordea's share
price and strong capital market development in general.

Combined ratio in P&C operations for the third quarter was 84.6 per cent (83.8).
Profit before taxes decreased to EUR 224 million (245). Share of the profits of
the associated company Topdanmark amounted to EUR 17 million (13).

Sampo's share of Nordea's third quarter 2016 net profit rose to EUR 182 million
(159).

Profit before taxes for the life insurance operations was EUR 53 million (52).
Premiums written grew 9 per cent to EUR 177 million from EUR 162 million at the
corresponding period a year ago.



BUSINESS AREAS

P&C insurance

Profit before taxes for January-September 2016 for the P&C insurance segment
amounted to EUR 660 million (756). Combined ratio improved to 84.0 per cent
(84.6) and risk ratio to 62.0 per cent (67.1). In the first quarter of 2016 EUR
72 million was released from the Swedish MTPL reserves, following a review of
mortality tables by the Swedish insurance federation. This improved the combined
ratio for January-September 2016 by 2.3 percentage points.  The comparison
figure contains two non-recurring items - the reform of the pension system in If
Norway and the lowering of the interest rate used in discounting annuities in
Finland from 2.0 per cent to 1.5 per cent. Their combined effect on combined
ratio was 1.5 percentage points positive.

EUR 100 million, including the Swedish MTPL release, was released from technical
reserves relating to prior year claims in January - September 2016. In the same
period in 2015 the reserves were strengthened by EUR 83 million mainly explained
by the lowering of the interest rate used in discounting annuities in Finland.
Return on equity (RoE) rose to 22.3 per cent (18.6) and the fair value reserve
at the end of September 2016 was EUR 482 million (391). The contribution of
Topdanmark's net profit in January-September 2016 amounted to EUR 35 million
(37).

Technical result amounted to EUR 514 million (522). Insurance margin (technical
result in relation to net premiums earned) was 16.1 per cent (16.0).

The release from the Swedish MTPL reserves in the first quarter of 2016 affected
the January-September 2016 result positively. The comparison figures for the
Finnish business are burdened by the change in the Finnish discount rate in the
second quarter of 2015.  Large claims in BA Industrial were EUR 22 million
better than expected in January-September 2016 and the total large claims for If
P&C ended up EUR 30 million better than expected for the period.

Swedish discount rate used to discount the annuity reserves decreased to -0.31
per cent by the end of September 2016 and had a negative effect of EUR 49
million in January-September results. The negative effect on third quarter
results amounted to EUR 10 million. The discount rate was 0.41 per cent at the
end of 2015. In Finland the discount rate for annuities was unchanged at 1.5 per
cent.

Gross written premiums amounted to EUR 3,565 million (3,659) in January-
September 2016. Adjusted for currency, premium growth was -0.4 per cent. Growth
was positive in business area Private, and negative in business areas
Commercial, Industrial and Baltic. Operations in Sweden and Denmark showed
growth but in Finland and Norway premiums decreased.

Cost ratio amounted to 22.1 per cent (17.6) while expense ratio was 16.6 per
cent (11.8). The comparison figures are positively impacted, 4.7 percentage
points, by the non-recurring reform of the pension system in If Norway.
Excluding the non-recurring items the cost ratio for January-September 2016 was
0.2 per cent lower than in the corresponding period a year ago.

At the end of September 2016, the total investment assets of If P&C amounted to
EUR 12.3 billion (11.4), of which fixed income investments constituted 76 per
cent (74), money market 11 per cent (12) and equity 12 per cent (13). Net income
from investments decreased to EUR 120 million (234). Investment return marked-
to-market for January-September 2016 amounted to 2.4 per cent (0.9). Duration
for interest bearing assets was 1.4 years (1.2) and average maturity 2.8 years
(2.6). Fixed income running yield as at 30 September 2016 was 1.6 per cent
(1.8).



Associated company Nordea Bank AB

On 30 September 2016 Sampo plc held 860,440,497 Nordea shares corresponding to a
holding of 21.2 per cent. The average price paid per share amounted to EUR 6.46
and the book value in the Group accounts was EUR 8.46 per share. The closing
price at the end of September 2016 was EUR 8.85.

The third quarter was characterised by a stable environment with low volatility
on financial markets but also continued low growth. Net interest income was down
4 per cent in local currencies compared to the third quarter of 2015, but is up
1 per cent from the previous quarter. Nordea continues to believe that the
trough levels are now over.

Total income was down 3 per cent in local currencies (-4 per cent in EUR) from
last year and operating profit was down 11 per cent in local currencies (-12 per
cent in EUR) from last year excluding non-recurring items.

Negative rates have put pressure on deposit margins, which was partly offset by
higher lending margins. Both average lending and deposit volumes in business
areas increased 2 per cent in local currencies from last year.

Net fee and commission income decreased 1 per cent in local currencies (-2 per
cent in EUR) from last year. Net result from items at fair value also decreased
2 per cent in local currencies (-1 per cent in EUR) from last year.

Costs are following the plan. Cost to income ratio excluding non-recurring items
improved 1 percentage point from the last year to 48.1 per cent. Total expenses
were up 4 per cent in local currencies (2 per cent in EUR) from the previous
year and amounted to EUR 3,567 million.

Net profit decreased 4 per cent in local currencies (5 per cent in EUR) to EUR
2,666 million.

Nordea's credit quality remains solid with a loan loss level at the 10-year
average. Net loan loss provisions increased to EUR 373 million, corresponding to
a loan loss ratio of 15 bps (13 bps for the first nine months of 2015).

Currency fluctuations had a reducing effect of 1 percentage point on income and
expenses and no effect on loan and deposit volumes compared to a year ago.

Nordea Group's Basel III Common equity tier 1 (CET1) capital ratio was in line
with Nordea's capital policy. CET 1 ratio increased to 17.9 per cent at the end
of the third quarter of 2016 from 16.8 per cent at the end of the second quarter
of 2016. The increase to the CET1 capital ratio was due to a decrease in REA
(risk exposure amount) of EUR 6.7 billion mainly driven by the new
securitisation transaction, market risk and an increase in Common equity tier 1
capital of EUR 0.4 billion mainly driven by a dividend pay-out from NLP and
profit generation.



Life insurance

Profit before taxes for life insurance operations in January-September 2016
amounted to EUR 157 million (132). The total comprehensive income for the period
after tax reflecting the changes in market values of assets increased strongly
to EUR 193 million from EUR 50 million in the corresponding period a year
earlier. Return on equity (RoE) improved to 18.0 per cent (5.3).

Net investment income, excluding income on unit-linked contracts, amounted to
EUR 224 million (316). Net income from unit-linked contracts was EUR 135 million
(23). In January-September 2016 fair value reserve increased to EUR 598 million
(532).

Total technical reserves of Mandatum Life Group were EUR 10.9 billion (10.9).
The unit-linked reserves exceeded EUR 6 billion and amounted to EUR 6.1 billion
(5.9) at the end of September 2016, which corresponds to 56 per cent (54) of
total technical reserves. With profit reserves decreased to EUR 4.8 billion
(5.0) in January-September 2016. Reserves related to the higher guarantees of
4.5 and 3.5 per cent decreased EUR 165 million to EUR 2.9 billion in the same
period.

Mandatum Life has all in all supplemented its technical reserves with a total of
EUR 223 million (244) due to low level of interest rates. The figure does not
take into account the reserves relating to the segregated fund. The discount
rates used for 2016, 2017 and 2018 are 0.5 per cent, 0.75 per cent, and 1.50 per
cent, respectively. Discount rate applied to the segregated fund is 0.75 per
cent.

On 30 September 2016 Mandatum Life Group's investment assets, excluding the
assets of EUR 6.1 billion (5.9) covering unit-linked liabilities, amounted to
EUR 6.6 billion (6.7) at market values.

The assets covering Mandatum Life's original with profit liabilities on 30
September 2016 amounted to EUR 5.4 billion (5.5) at market values. 43 per cent
(47) of the assets are in fixed income instruments, 11 per cent (7) in money
market, 31 per cent (29) in equities and 15 per cent (16) in alternative
investments. The investment return marked-to-market for January - September
2016 was 5.1 per cent (3.7). The duration of fixed income assets at the end of
September 2016 was 2.1 years (2.1) and average maturity 2.5 years (2.8). Fixed
income (incl. money market) running yield was 3.1 per cent (3.2).

The assets covering the segregated fund amounted to EUR 1.2 billion (1.2), of
which 74 per cent (71) was in fixed income, 7 per cent (9) in money market, 12
per cent (12) in equities and 7 per cent (8) in alternative investments.
Segregated fund's investment return marked-to-market for January - September
2016 was 3.6 per cent (2.3). At the end of September 2016 the duration of fixed
income assets was 2.6 years (2.3) and average maturity 3.8 years (3.8). Fixed
income (incl. money market) running yield was 1.9 per cent (0.9).

Expense result for life insurance segment decreased to EUR 15 million (20) and
risk result amounted to EUR 15 million (15).

Mandatum Life Group's premium income on own account decreased to EUR 669 million
(838) in January - September 2016. However, in the third quarter of 2016
premiums grew by 9 per cent to EUR 177 million. Mandatum Life's market share in
Finland amounted to 20.4 per cent (17.3).



Holding

Holding segment's profit before taxes for January - September 2016 amounted to
EUR 527 million (589), of which EUR 546 million (577) relates to Sampo's share
of Nordea's January - September 2016 profit. Segment's profit excluding Nordea
was EUR -19 million (-12). Investment income ended up EUR -2 million (60)
negative because of realized equity losses in the third quarter amounting to EUR
8 million. Finance costs continued to decrease because of low interest rates and
the weakness of Swedish krone.

Sampo plc's debt financing on 30 September 2016 amounted to EUR 2,845 million
(2,302) and interest bearing assets to EUR 992 million (1,343). Interest bearing
assets include bank accounts, fixed income instruments and EUR 623 million (579)
of hybrid capital and subordinated debt instruments issued by the subsidiaries
and associated companies. At the end of the third quarter of 2016 the net debt
amounted to EUR 1,853 million (959). The net debt calculation only takes into
account interest bearing assets and liabilities. Gross debt to Sampo plc's
equity was 41 per cent (32) and financial leverage 29 per cent (24).

In connection to the mandatory bid on Topdanmark, Sampo plc increased the amount
of commercial papers issued from EUR 338 million at the end of the second
quarter 2016 to EUR 702 million on 30 September 2016.

On 30 September 2016 financial liabilities in Sampo plc's balance sheet
consisted of issued senior bonds and notes of EUR 2,142 million (1,997) and EUR
702 million (305) of CPs issued. The average interest, net of interest rate
swaps, on Sampo plc's debt as of 30 September 2016 was 1.17 per cent (1.65).



OTHER DEVELOPMENTS

Mandatory offer for Topdanmark

Sampo plc announced on 7 September 2016 the obligation to make a mandatory offer
to the shareholders of Topdanmark A/S. In the mandatory offer, Sampo offered to
acquire all outstanding shares, excluding treasury shares, and other financial
instruments, warrants and share options, if applicable, issued by Topdanmark and
shares held by Topdanmark shareholders resident in certain restricted
jurisdictions. The cash price offered in the mandatory offer was DKK 183 for
each share issued by Topdanmark. The offer period commenced on 27 September
2016 and expired on 25 October 2016. As a result of the offer, Sampo plc
acquired altogether 7,374,306 Topdanmark shares and held on 26 October
2016 41.1 per cent of all Topdanmark shares.

The mandatory offer was made pursuant to the Danish Takeover Order (no. 562 of
2 June 2014) Section 2(1). The obligation to make the Mandatory Offer arose as a
result of Sampo in the period from 6 September 2016 until 7 September having
acquired 200,000 Topdanmark shares in the market with the highest purchase price
being DKK 183 and thereby crossing the applicable Danish threshold of one third
of the total outstanding voting rights of Topdanmark. In connection herewith,
Sampo also acquired 31,476,920 Topdanmark shares at a price of DKK 183 per
share, representing approximately 33.13 per cent of the entire issued share
capital and of all voting rights of Topdanmark (including treasury shares), from
its wholly owned subsidiary If P&C Insurance Holding Ltd. Following Sampo's
acquisition of If's shareholding in Topdanmark, If no longer holds any shares in
Topdanmark.

If P&C booked a sales gain of approx. EUR 450 million in this transaction but as
Sampo plc's share of Topdanmark's profit will continue to be shown in the P&C
insurance segment, this effectively means that the sales gain is eliminated in
the segment and not at all visible in Sampo Group reported numbers.



Mandatum Life's agency agreement with Danske Bank

In connection with the acquisition of Sampo's banking operations by Danske Bank
A/S in early 2007, Sampo Bank plc (now Danske Bank Plc), and Sampo Life
Insurance Company Ltd (now Mandatum Life Insurance Company Ltd) signed an agency
agreement that guaranteed Sampo Life the exclusive right to sell life and
pension insurance products through Sampo Bank's branch network in Finland.

Mandatum Life decided 20 October 2016 not to prolong the agency agreement as of
31 December 2016. In relation to the agency agreement Mandatum Life has the
right to sell the insurance portfolio sold through Danske Bank's branch network
in Finland, to Danske Bank. Mandatum Life decided on 27 October 2016 to use this
option.

The valuation of the portfolio will be conducted by a third party in accordance
with the terms and conditions of the bank transaction agreement referred to
above. The valuation is estimated to take until the summer of 2017 and the
transfer of the portfolio is estimated to take place during the fourth quarter
of 2017. The transfer is subject to regulatory approvals.

The portfolio consists of 151,000 policies and the technical reserves related to
the portfolio amounted to EUR 3,060 million at the end of 2015. The portfolio
accrued premiums of EUR 453 million in 2015 and contains almost exclusively unit
linked and loan insurance products. The amount of with profit technical reserves
is EUR 212 million.



Shares in the joint book-entry account

When Sampo plc's shares were incorporated to the book-entry system in 1997
shareholders were obliged to provide the share certificates and request
registration of the shares into their book-entry accounts during the
registration period set in the General Meeting's resolution to incorporate the
shares into the book-entry system.  A joint book-entry account in the name of
the Company was opened for those shareholders who did not request the
registration of their shares.

According to the Finnish Companies Act the Annual General Meeting may after
September 2016 resolve that the shares in the joint book-entry account and the
rights that those shares carry have been forfeited. After the General Meeting's
resolution the provisions on treasury shares apply to forfeited shares and the
Board may, for example, resolve on cancellation of treasury shares.

As this will be the first time the Annual General Meeting has an option to
resolve the issue, the Audit Committee has initiated a project to look into the
procedure and consequences of such a resolution by the Annual General Meeting
with a particular view on the equal treatment of all shareholders.



Internal dividends

Mandatum Life paid a dividend of EUR 125 million to Sampo plc in March 2016. On
17 March 2016 Nordea Bank AB's Annual General Meeting decided to pay a dividend
of EUR 0.64 per share. With its current holding Sampo plc's share amounted to
EUR 551 million. The dividend was paid on 30 March 2016.

If P&C normally pays its dividend towards the end of the calendar year. If P&C
made a sales gain in connection to the mandatory offer on Topdanmark shares and
paid an extra SEK 2.8 billion (EUR 293 million) dividend to Sampo plc on 22
September 2016. In December 2016 If P&C plans to pay a normal dividend of SEK
5.8 billion to Sampo plc.



Solvency

On 30 September 2016 If P&C Group's Solvency II capital requirement under
standard model amounted to EUR 1,940 million (2,073) and own funds to EUR 3,818
million (3,202). Solvency ratio amounted to 197 per cent (154). S&P rating total
capital charge for If P&C Group amounted to EUR 2,961 million (3,058) at the end
of September 2016 while the capital base amounted to EUR 3,714 million (3,455).

Mandatum Life's solvency ratio after transitional measures remained strong at
153 per cent (158). Own funds of EUR 1,743 million (1,913) exceed Solvency
Capital Requirement (SCR) of EUR 1,141 million (1,212) by EUR 602 million.
Without transitional measures, own funds would have amounted to EUR 1,283 and
the solvency capital requirement EUR 1,334 million leading to a solvency ratio
of 96 per cent.

Group's conglomerate solvency ratio (own funds in relation to minimum
requirements for own funds) using Solvency II rules for the insurance
subsidiaries was 149 per cent (145) as at 30 September 2016.



OUTLOOK

Outlook for the rest of 2016

Sampo Group's business areas are expected to report good operating results for
2016.

However, the mark-to-market results are, particularly in life insurance, highly
dependent on capital market developments. The continuing low interest rate level
also creates a challenging environment for reinvestment in fixed income
instruments.

The P&C insurance operations are expected to reach a combined ratio of 86 - 88
per cent excluding the release from the Swedish MTPL reserves.

Nordea's contribution to the Group's profit is expected to be significant.



The major risks and uncertainties to the Group in the near-term

In its day-to-day business activities Sampo Group is exposed to various risks
and uncertainties mainly through its separately managed major business units.
Parent company Sampo plc's contribution to risks is a minor one.

Major risks affecting the Group companies' profitability and its variation are
market, credit, insurance and operational risks that are quantified
independently by the major business units. At the Group level sources of risks
are same, but they are not additive because of diversification effects.

Uncertainties in the form of major unforeseen events may have an immediate
impact on the Group's profitability. Identification of unforeseen events is
easier than estimation of their probabilities, timing and potential outcomes.
Currently there are a number of widely identified macro-economic, political and
other sources of uncertainty which can in various ways affect financial services
industry negatively.

Other sources of uncertainty are unforeseen structural changes in the business
environment and already identified trends and potential wide-impact events.
These external drivers may also have a long-term impact on how the business
shall be conducted.



SAMPO PLC
Board of Directors



For more information, please contact:
Peter Johansson, Group CFO, tel. +358 10 516 0010
Jarmo Salonen, Head of Investor Relations and Group Communications, tel.
+358 10 516 0030
Essi Nikitin, IR Manager, tel. +358 10 516 0066
Maria Silander, Communications Manager, tel. +358 10 516 0031



Conference call

An English-language conference call for investors and analysts will be arranged
at 4 pm Finnish time (2 pm UK time). Please call tel. +44 (0)20 3 043 2003, +46
(0)8 5033 6574, +1 719 457 2086 or +358 (0)9 7479 0361. Confirmation Code:
9535979

The conference call can also be followed live at www.sampo.com/result.  A
recorded version will later be available at the same address.

In addition the Supplementary Financial Information Package is available at
www.sampo.com/result.

Sampo will publish the Full-year Financial Report for June 2016 on 8 February
2017.



Distribution:
Nasdaq Helsinki
London Stock Exchange
The principal media
Financial Supervisory Authority
www.sampo.com


[]

Attachments:

Sampo Group s Interim Statement for January - September 2016.pdf