FORM 6-K


SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

For September 28, 2009

Commission File Number: 001-14624

ABN AMRO HOLDING N.V.

Gustav Mahlerlaan 10
1082 PP Amsterdam
The Netherlands
 

(Address of principal executive offices)


Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
 
Form 20-F      X      Form 40-F _____

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):            

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):            

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  _____              No      X    
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- _____
 
 

 
INCORPORATION BY REFERENCE
 
This report on Form 6-K shall be deemed to be incorporated by reference into the registration statements on Form S-8 with registration numbers 333-74703, 333-81400, 333-84044, 333-127660, 333-128619, 333-128621, 333-140798, 333-145751, and 333-149577, the registration statements on Form F-3 with registration numbers 333-137691 and 333-104778-01 and the registration statement on Form F-4 with the registration number 333-108304 of ABN AMRO Holding N.V. and to be a part thereof from the date on which this report is filed, to the extent not superseded by documents or reports subsequently filed or furnished.
 

 
TABLE OF CONTENTS

 
Item
 
1
Unaudited Pro Forma Condensed Consolidated Financial Information


 
Item 1
 
 














ABN AMRO HOLDING N.V.
Unaudited Pro Forma Condensed Consolidated Financial Information





 





 

 

 
Table of contents


Introduction
3
   
Unaudited Pro Forma Statement of Financial Position as at 30 June 2009
4
   
Unaudited Pro Forma Income Statement for the six months ended 30 June 2009
5
   
Unaudited Pro Forma Income Statement for the year ended 31 December 2008
6
   
Unaudited Pro Forma Income Statement for the six months ended 30 June 2008
7
   
Unaudited Pro Forma Income Statement for the year ended 31 December 2007
8
   
Unaudited Pro Forma Income Statement for the year ended 31 December 2006
9
   
Notes to Pro Forma Financial Information
10



Pro Forma Financial Information
As described in more detail herein, this document contains unaudited Pro Forma Financial Information as at, and for the six months ended, 30 June 2009 and 30 June 2008, and for the years ended 31 December 2008, 2007 and 2006 (the ‘Pro Forma Financial Information’), which is based on the consolidated financial statements of ABN AMRO Holding N.V. (referred to as the Group, ABN AMRO or ABN AMRO Group) after giving effect to the proposed separation of the Dutch State acquired businesses. The Pro Forma Financial Information has been prepared on the basis of estimates and assumptions which are preliminary. The Pro Forma Financial Information does not represent what ABN AMRO’s consolidated financial position or income statement would actually have been if the proposed transaction had in fact occurred or predict ABN AMRO’s financial position or income statement as of any future date or for any future period. Consequently, investors are cautioned not to place undue reliance on the Pro Forma Financial Information.  Furthermore, there can be no certainty that the proposed transaction will be completed in the manner described herein.

INVESTORS ARE URGED TO READ ANY DOCUMENTS FILED OR FURNISHED WITH THE US SECURITIES AND EXCHANGE COMMISSION (‘SEC’) REGARDING THE POTENTIAL TRANSACTION IF AND WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

Investors will be able to obtain a free copy of such filings without charge, at the SEC's website (http://www.sec.gov) once such documents are filed or furnished with the SEC. Copies of such documents may also be obtained from ABN AMRO, without charge, once they are filed or furnished with the SEC.

Introduction
In accordance with the Consortium takeover of ABN AMRO Holding N.V. by RFS Holdings B.V. it is planned that the Dutch State acquired businesses will legally separate from the Group in the near future.

The following unaudited Pro Forma Condensed Consolidated Financial Information comprising a statement of financial position as at 30 June 2009 (‘pro forma statement of financial position’) and income statements for the six months ended 30 June 2009 and 30 June 2008 and the years ended 31 December 2008, 2007 and 2006 (‘pro forma income statements’) and the related notes, is based on the published audited and unaudited financial statements of ABN AMRO Holding N.V., after giving effect to the proposed divestment of the Dutch State acquired businesses of ABN AMRO, using assumptions and adjustments described in the accompanying notes to the Pro Forma Financial Information.

The Pro Forma Financial Information and accompanying notes should be read in conjunction with the financial statements and the related notes thereto of ABN AMRO Holding N.V., for the six months ended 30 June 2009 and for the year ended 31 December 2008, filed with the SEC on Forms 6-K dated 28 September 2009. The Pro Forma Financial Information is presented for information purposes only and does not represent what the results of operations would actually have been if the combination had occurred on the dates indicated nor does it project the results of operations for any future period.
 
Page 3 of 10

 
Unaudited Pro Forma Condensed Consolidated Statement of Financial Position as at 30 June 2009
(Under IFRS)

(amounts in millions of euros)
 
ABN AMRO
Holding N.V. (1)
   
Dutch State
acquired
businesses (2)
   
Pro Forma Total
 
                   
Assets
                 
Cash and balances at central banks
    18,901       6,623       12,278  
Financial assets held for trading
    101,207       972       100,235  
Financial investments
    71,427       17,373       54,054  
Loans and receivables — banks
    52,753       5,770       46,983  
Loans and receivables — customers
    246,947       151,989       94,958  
Other assets
    32,010       9,396       22,614  
Total assets
    523,245       192,123       331,122  
                         
Liabilities
                       
Financial liabilities held for trading
    79,952       681       79,271  
Due to banks
    68,843       (9,879 )     78,722  
Due to customers
    203,979       143,047       60,932  
Issued debt securities
    102,074       29,377       72,697  
Other liabilities
    39,965       17,534       22,431  
Liabilities (excluding subordinated liabilities)
    494,813       180,760       314,053  
Subordinated liabilities
    12,189       4,473       7,716  
Total liabilities
    507,002       185,233       321,769  
                         
Equity
                       
Equity attributable to shareholders of the parent company
    16,204       6,879       9,325  
Equity attributable to non-controlling interests
    39       11       28  
Total equity
    16,243       6,890       9,353  
Total equity and liabilities
    523,245       192,123       331,122  

(1)
The financial information for ABN AMRO Holding N.V. has been extracted from unaudited financial statements for the six months ended 30 June 2009 included in its Interim Financial Report for the six months ended 30 June 2009 on Form 6-K.
(2)
See Notes to Pro Forma Financial Information - Note 2 on page 8.

Page 4 of 10

 
Unaudited Pro Forma Condensed Consolidated Income Statement for the six months ended 30 June 2009
(Under IFRS)

(amounts in millions of euros)
 
ABN AMRO
Holding N.V. (1)
   
Dutch State
acquired
businesses (2)
   
Pro Forma Total
 
                   
Net interest income
    2,326       1,449       877  
Net fee and commission income
    1,128       601       527  
Net trading income
    169       17       152  
Results from financial transactions
    (1,551 )     204       (1,755 )
Share of result in equity accounted investments
    27       49       (22 )
Other operating income
    155       102       53  
Income of consolidated private equity holdings
    240       225       15  
Operating income
    2,494       2,647       (153 )
                         
Operating expenses
    4,276       1,966       2,310  
Loan impairment and other credit risk provisions
    1,709       596       1,113  
Total expenses
    5,985       2,562       3,423  
                         
Operating profit/(loss) before tax
    (3,491 )     85       (3,576 )
Income tax expense
    (745 )     8       (753 )
Profit/(loss) from continuing operations
    (2,746 )     77       (2,823 )
                         
Attributable to:
                       
Shareholders of the parent company
    (2,748 )     78       (2,826 )
Minority interests
    2       (1 )     3  

(1)
The financial information for ABN AMRO Holding N.V. has been extracted from unaudited financial statements for the six months ended 30 June 2009 included in its Interim Financial Report for the six months ended 30 June 2009 on Form 6-K.
(2) 
See Notes to Pro Forma Financial Information - Note 2 on page 8.

Page 5 of 10


Unaudited Pro Forma Condensed Consolidated Income Statement for the year ended 31 December 2008
(Under IFRS)

(amounts in millions of euros)
 
ABN AMRO
Holding N.V. (1)
   
Dutch State
acquired
businesses (2)
   
Pro Forma Total
 
                   
Net interest income
    5,783       3,223       2,560  
Net fee and commission income
    2,629       1,322       1,307  
Net trading income
    (9,324 )     190       (9,514 )
Results from financial transactions
    (1,684 )     181       (1,865 )
Share of result in equity accounted investments
    106       31       75  
Other operating income
    306       242       64  
Income of consolidated private equity holdings
    1,726       -       1,726  
Operating income
    (458 )     5,189       (5,647 )
                         
Operating expenses
    11,629       3,786       7,843  
Loan impairment and other credit risk provisions
    3,387       776       2,611  
Total expenses
    15,016       4,562       10,454  
                         
Operating profit/(loss) before tax
    (15,474 )     627       (16,101 )
Income tax expense
    (2,580 )     156       (2,736 )
Profit/(loss) from continuing operations
    (12,894 )     471       (13,365 )
                         
Attributable to:
                       
Shareholders of the parent company
    (12,909 )     465       (13,374 )
Minority interests
    15       6       9  
                         

(1)
The financial information for ABN AMRO Holding N.V. has been extracted from audited financial statements for the year ended 31 December 2008 included in its Annual Report on Form 20-F.
(2) 
See Notes to Pro Forma Financial Information - Note 2 on page 8.
 
Page 6 of 10

 
Unaudited Pro Forma Condensed Consolidated Income Statement for the six months ended 30 June 2008
(Under IFRS)

(amounts in millions of euros)
 
ABN AMRO 
Holding N.V. (1)
   
Dutch State
acquired
businesses (2)
   
Pro Forma Total
 
                   
Net interest income
    2,646       1,620       1,026  
Net fee and commission income
    1,366       693       673  
Net trading income
    (2,282 )     91       (2,373 )
Results from financial transactions
    (703 )     117       (820 )
Share of result in equity accounted investments
    84       41       43  
Other operating income
    191       126       65  
Income of consolidated private equity holdings
    1,033       -       1,033  
Operating income
    2,335       2,688       (353 )
                         
Operating expenses
    5,624       1,811       3,813  
Loan impairment and other credit risk provisions
    479       235       244  
Total expenses
    6,103       2,046       4,057  
                         
Operating profit/(loss) before tax
    (3,768 )     642       (4,410 )
Income tax expense
    (908 )     148       (1,056 )
Profit/(loss) from continuing operations
    (2,860 )     494       (3,354 )
                         
Attributable to:
                       
Shareholders of the parent company
    (2,875 )     488       (3,363 )
Minority interests
    15       6       9  
                         

(1)
The financial information for ABN AMRO Holding N.V. has been extracted from unaudited financial statements for the six months ended 30 June 2009 included in its Interim Financial Report for the six months ended 30 June 2009 on Form 6-K.
(2) 
See Notes to Pro Forma Financial Information - Note 2 on page 8.
 
Page 7 of 10

 
Unaudited Pro Forma Condensed Consolidated Income Statement for the year ended 31 December 2007
(Under IFRS)

(amounts in millions of euros)
 
ABN AMRO 
Holding N.V. (1)
   
Dutch State
acquired
businesses (2)
   
Pro Forma Total
 
                   
Net interest income
    4,595       3,440       1,155  
Net fee and commission income
    3,852       1,541       2,311  
Net trading income
    1,119       155       964  
Results from financial transactions
    1,134       37       1,097  
Share of result in equity accounted investments
    223       54       169  
Other operating income
    1,239       335       904  
Income of consolidated private equity holdings
    3,836       -       3,836  
Operating income
    15,998       5,562       10,436  
                         
Operating expenses
    14,785       3,610       11,175  
Loan impairment and other credit risk provisions
    717       378       339  
Total expenses
    15,502       3,988       11,514  
                         
Operating profit/(loss) before tax
    496       1,574       (1,078 )
Income tax expense
    (458 )     394       (852 )
Profit/(loss) from continuing operations
    954       1,180       (226 )
                         
Attributable to:
                       
Shareholders of the parent company
    827       1,150       (323 )
Minority interests
    127       30       97  
                         

(1)
The financial information for ABN AMRO Holding N.V. has been extracted from audited financial statements for the year ended 31 December 2008 included in its Annual Report on Form 20-F.
(2)
See Notes to Pro Forma Financial Information - Note 2 on page 8.

Page 8 of 10

 
Unaudited Pro Forma Condensed Consolidated Income Statement for the year ended 31 December 2006
(Under IFRS)

(amounts in millions of euros)
 
ABN AMRO
Holding N.V. (1)
   
Dutch State
acquired
businesses (2)
   
Pro Forma Total
 
                   
Net interest income
    4,223       3,432       791  
Net fee and commission income
    3,641       1,422       2,219  
Net trading income
    2,627       126       2,501  
Results from financial transactions
    767       5       762  
Share of result in equity accounted investments
    186       51       135  
Other operating income
    873       339       534  
Income of consolidated private equity holdings
    5,313       -       5,313  
Operating income
    17,630       5,375       12,255  
                         
Operating expenses
    14,702       3,554       11,148  
Loan impairment and other credit risk provisions
    668       381       287  
Total expenses
    15,370       3,935       11,435  
                         
Operating profit before tax
    2,260       1,440       820  
Income tax expense
    213       413       (200 )
Profit from continuing operations
    2,047       1,027       1,020  
                         
Attributable to:
                       
Shareholders of the parent company
    1,982       1,007       975  
Minority interests
    65       20       45  
                         

(1)
The financial information for ABN AMRO Holding N.V. has been extracted from audited financial statements for the year ended 31 December 2008 included in its Annual Report on Form 20-F.
(2) 
See Notes to Pro Forma Financial Information - Note 2 on page 8.
 
Page 9 of 10

 
Notes to Pro Forma Financial Statements

1           Description of proposed disposal
 
The financial statements of ABN AMRO Holding N.V. as at 30 June 2009 and 30 June 2008, and 31 December 2008, 2007 and 2006 have been prepared in accordance with IFRS.

The pro forma financial information has been prepared on the following basis:

·  
The pro forma condensed consolidated IFRS statement of financial position of ABN AMRO Holding N.V. at 30 June 2009 is presented to show the effect of the separation of the Dutch State acquired businesses is based upon the respective consolidated IFRS balances sheets at 30 June 2009 of ABN AMRO Holding N.V. and the Dutch State acquired businesses as if the proposed transaction had occurred on 30 June 2009.

·  
The pro forma condensed consolidated IFRS income statement of ABN AMRO Holding N.V. for the six months ended 30 June 2009 and 30 June 2008 and years ended 31 December 2008, 2007 and 2006 is presented to show the effect of the separation of the Dutch State acquired businesses and is based upon the respective consolidated IFRS income statements for the six months ended 30 June 2009 and 30 June 2008 and years ended 31 December 2008, 2007 and 2006 ABN AMRO Holding N.V. and the Dutch State acquired businesses, as if the proposed transaction had occurred on 1 January 2006.

Assumptions applied:

·  
It is assumed that the Dutch State acquired businesses, as represented in the 30 June 2009 financial statements of ABN AMRO Holding N.V. will separate from the remainder of the business by the end of 2009.
·  
The Dutch State acquired businesses serves Dutch commercial clients, Dutch consumer clients, and Dutch and international private clients, and includes the International Diamond and Jewelry business.


2           Disposal adjustments

The estimated effects of the disposal of the Dutch State acquired businesses were based upon publicly available information published by ABN AMRO within the ABN AMRO Holding N.V. Form 6-K Unaudited Interim Financial Report for the six months ended 30 June 2009 and the financial statements for the years ended 31 December 2008, 2007 and 2006 of ABN AMRO Holding N.V. filed on 28 September 2009 with the SEC on Form 6-K.

The disposal adjustments of the Dutch State acquired businesses were extracted from the ABN AMRO Holding N.V. Unaudited Interim Financial Report for the six months ended 2009 filed on Form 6-K on 28 September 2009 and the financial statements for the years ended 31 December 2008, 2007 and 2006 of ABN AMRO Holding N.V. filed on 28 September 2009 with the SEC on Form 6-K, without material adjustment.
 
Page 10 of 10

 
Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
      ABN AMRO HOLDING N.V.  
             
Date: 28 September 2009   By:
/s/ David Cole
 
        Name:
David Cole
 
        Title:
Chief Financial Officer
 
 
By: /s/ Petri Hofsté  
  Name: Petri Hofsté  
  Title:
Group Controller & Deputy Chief Financial Officer