|
GRUPO FINANCIERO HSBC, S.A. DE C.V.
|
·
|
Net income before taxes for the first quarter of 2011 was MXN979m, an increase of MXN250m or 34.3% compared with MXN729m in the first quarter of 2010. Results were affected by one-off charges associated with the restructuring of regional services provided by the bank. Excluding the effect of these one-off charges, net income before taxes would have been MXN1,465m, up by MXN736m or 101.0% compared to the first quarter of 2010.
|
·
|
Net income for the first quarter of 2011 was MXN855m, unchanged from the first quarter of 2010. Excluding the effect of the one-off charges associated with the restructuring of regional services provided by the bank, net income would have been MXN1,194m, up MXN339m or 39.7% compared with the first quarter of 2010.
|
·
|
Total operating income, which includes loan impairment charges, for the first quarter of 2011 was MXN7,389m, an increase of MXN1,339m or 22.1% compared with MXN6,050m in the first quarter of 2010.
|
·
|
Loan impairment charges for the first quarter of 2011 were MXN1,654m, a decrease of MXN959m or 36.7% compared with MXN2,613m in the first quarter of 2010.
|
·
|
Net loans and advances to customers were MXN167.2bn at 31 March 2011, an increase of MXN21.6bn or 14.9% compared with MXN145.5bn at 31 March 2010. Total impaired loans as a percentage of gross loans and advances to customers improved to 2.7% compared with 4.2% at 31 March 2010. The coverage ratio was 197.7% compared with 149.2% at 31 March 2010.
|
·
|
At 31 March 2011, deposits were MXN259.6bn, an increase of MXN34.5bn or 15.3% compared with MXN225.2bn at 31 March 2010.
|
·
|
Return on equity was 7.2% for the first quarter of 2011, unchanged from the first quarter of 2010.
|
·
|
At 31 March 2011, the bank's capital adequacy ratio was 14.4% and the tier 1 capital ratio was 10.9%, compared with 17.3% and 13.5% respectively at 31 March 2010.
|
·
|
On 18 March 2011, the bank paid a dividend of MXN1,800m representing MXN1.095 per share. On 22 March 2011, Grupo Financiero HSBC paid a dividend of MXN3,520m representing MXN1.377 per share.
|
·
|
From the first quarter of 2011 following regulatory requirements issued by the Comisión Nacional Bancaria y de Valores - CNBV, financial figures for both the Insurance and Bond companies are required to be presented on a consolidated basis. As a result, from the first quarter 2010, financial results have been restated to be comparable with first quarter of 2011.
|
GROUP
|
BANK
|
|||||||
Figures in MXN millions
|
31 Mar
|
31 Mar
|
31 Mar
|
31 Mar
|
||||
2011
|
2010
|
2011
|
2010
|
|||||
Assets
|
||||||||
Cash and deposits in banks
|
53,883
|
59,441
|
53,881
|
59,431
|
||||
Margin accounts
|
50
|
3
|
50
|
3
|
||||
Investment in securities
|
170,743
|
148,096
|
156,672
|
133,620
|
||||
Trading securities
|
37,234
|
51,934
|
30,554
|
45,654
|
||||
Available-for-sale securities
|
118,799
|
79,736
|
118,799
|
79,427
|
||||
Held to maturity securities
|
14,710
|
16,426
|
7,319
|
8,539
|
||||
Repurchase agreements
|
362
|
14
|
362
|
14
|
||||
Derivative transactions
|
25,379
|
22,773
|
25,379
|
22,773
|
||||
Performing loans
|
||||||||
Commercial loans
|
85,672
|
70,775
|
85,672
|
70,775
|
||||
Loans to financial intermediaries
|
12,591
|
7,412
|
12,591
|
7,412
|
||||
Consumer loans
|
26,948
|
28,008
|
26,948
|
28,008
|
||||
Mortgage loans
|
17,553
|
19,769
|
17,553
|
19,769
|
||||
Loans to government entities
|
29,136
|
22,832
|
29,136
|
22,832
|
||||
Total performing loans
|
171,900
|
148,796
|
171,900
|
148,796
|
||||
Impaired loans
|
||||||||
Commercial loans
|
1,721
|
1,648
|
1,721
|
1,648
|
||||
Consumer loans
|
1,260
|
2,794
|
1,260
|
2,794
|
||||
Mortgage loans
|
1,854
|
2,157
|
1,854
|
2,157
|
||||
Total impaired loans
|
4,835
|
6,599
|
4,835
|
6,599
|
||||
Gross loans and advances to customers
|
176,735
|
155,395
|
176,735
|
155,395
|
||||
Allowance for loan losses
|
(9,560)
|
(9,847)
|
(9,560)
|
(9,847)
|
||||
Net loans and advances to customers
|
167,175
|
145,548
|
167,175
|
145,548
|
||||
Premium receivables
|
312
|
394
|
-
|
-
|
||||
Accounts receivables from reinsurers and rebonding companies
|
330
|
357
|
-
|
-
|
||||
Other accounts receivable
|
28,783
|
19,992
|
28,839
|
20,253
|
||||
Foreclosed assets
|
165
|
211
|
165
|
211
|
||||
Property, furniture and equipment, net
|
8,799
|
7,718
|
8,795
|
7,715
|
||||
Long-term investments in equity securities
|
200
|
209
|
120
|
134
|
||||
Long-term assets available for sale
|
2,465
|
2,245
|
-
|
-
|
||||
Deferred tax assets
|
5,748
|
4,774
|
5,636
|
4,693
|
||||
Goodwill
|
1,218
|
1,218
|
-
|
-
|
||||
Other assets, deferred charges and intangibles
|
5,213
|
3,336
|
5,011
|
3,157
|
||||
Total assets
|
470,825
|
416,329
|
452,085
|
397,552
|
GROUP
|
BANK
|
|||||||
Figures in MXN millions
|
31 Mar
|
31 Mar
|
31 Mar
|
31 Mar
|
||||
2011
|
2010
|
2011
|
2010
|
|||||
Liabilities
|
||||||||
Deposits
|
259,637
|
225,183
|
260,297
|
225,481
|
||||
Demand deposits
|
153,463
|
121,859
|
154,123
|
122,157
|
||||
Time deposits
|
101,906
|
99,057
|
101,906
|
99,057
|
||||
Issued credit securities
|
4,268
|
4,267
|
4,268
|
4,267
|
||||
Bank deposits and other liabilities
|
19,921
|
11,955
|
19,921
|
11,955
|
||||
On demand
|
3,827
|
2,245
|
3,827
|
2,245
|
||||
Short-term
|
14,607
|
8,060
|
14,607
|
8,060
|
||||
Long-term
|
1,487
|
1,650
|
1,487
|
1,650
|
||||
Repurchase agreements
|
49,816
|
37,469
|
54,392
|
42,295
|
||||
Settlement accounts
|
1,440
|
5,518
|
1,440
|
5,518
|
||||
Collateral sold
|
9,215
|
16,366
|
4,639
|
11,539
|
||||
Derivative transactions
|
24,009
|
24,886
|
24,009
|
24,886
|
||||
Technical reserves
|
10,670
|
10,329
|
-
|
-
|
||||
Reinsurers
|
35
|
201
|
-
|
-
|
||||
Other accounts payable
|
40,073
|
25,153
|
41,452
|
24,645
|
||||
Income tax and employee profit sharing payable
|
1,210
|
1,300
|
918
|
1,124
|
||||
Contribution for future capital increases
|
-
|
-
|
2,013
|
-
|
||||
Sundry creditors and other accounts payable
|
38,863
|
23,853
|
38,521
|
23,521
|
||||
Subordinated debentures outstanding
|
9,881
|
10,006
|
9,881
|
10,006
|
||||
Deferred tax liabilities
|
680
|
872
|
639
|
830
|
||||
Total liabilities
|
425,377
|
367,938
|
416,670
|
357,155
|
||||
Equity
|
||||||||
Paid in capital
|
32,673
|
32,678
|
25,605
|
25,605
|
||||
Capital stock
|
5,111
|
9,434
|
5,087
|
5,087
|
||||
Additional paid in capital
|
27,562
|
23,244
|
20,518
|
20,518
|
||||
Other reserves
|
12,764
|
15,702
|
9,807
|
14,789
|
||||
Capital reserves
|
1,726
|
1,648
|
10,636
|
14,313
|
||||
Retained earnings
|
11,368
|
13,136
|
131
|
136
|
||||
Result from the mark-to-market of available-for-sale securities
|
(1,277)
|
406
|
(1,277)
|
282
|
||||
Result from cash flow hedging transactions
|
92
|
(343)
|
92
|
(343)
|
||||
Net income
|
855
|
855
|
225
|
401
|
||||
Minority interest in capital
|
11
|
11
|
3
|
3
|
||||
Total equity
|
45,448
|
48,391
|
35,415
|
40,397
|
||||
Total liabilities and equity
|
470,825
|
416,329
|
452,085
|
397,552
|
GROUP
|
BANK
|
|||||||
Figures in MXN millions
|
31 Mar
|
31 Mar
|
31 Mar
|
31 Mar
|
||||
2011
|
2010
|
2011
|
2010
|
|||||
Memorandum Accounts
|
2,490,065
|
2,216,565
|
2,383,147
|
2,113,462
|
||||
Third party accounts
|
90,431
|
41,531
|
50,542
|
39,564
|
||||
Clients current accounts
|
(24)
|
-
|
-
|
-
|
||||
Custody operations
|
29,793
|
-
|
-
|
-
|
||||
Transactions on behalf of clients
|
10,120
|
1,967
|
-
|
-
|
||||
Third party investment banking operations, net
|
50,542
|
39,564
|
50,542
|
39,564
|
||||
Proprietary position
|
2,399,634
|
2,175,034
|
2,332,605
|
2,073,898
|
||||
Guarantees granted
|
16
|
25
|
16
|
25
|
||||
Contingent assets and liabilities
|
115
|
128
|
115
|
128
|
||||
Irrevocable lines of credit granted
|
17,185
|
14,013
|
17,185
|
14,013
|
||||
Goods in trust or mandate
|
310,733
|
271,462
|
310,733
|
271,462
|
||||
Goods in custody or under administration
|
257,710
|
238,131
|
252,599
|
233,020
|
||||
Collateral received by the institution
|
14,220
|
26,071
|
14,220
|
26,071
|
||||
Collateral received and sold or delivered as guarantee
|
17,926
|
30,896
|
13,346
|
26,071
|
||||
Values in deposit
|
53
|
52
|
-
|
-
|
||||
Suspended interest on impaired loans
|
236
|
273
|
236
|
273
|
||||
Recovery guarantees for issued bonds
|
45,011
|
36,508
|
-
|
-
|
||||
Paid claims
|
5
|
-
|
-
|
-
|
||||
Cancelled claims
|
1
|
1
|
-
|
-
|
||||
Responsibilities from bonds in force
|
3,623
|
3,296
|
-
|
-
|
||||
Other control accounts
|
1,732,800
|
1,554,178
|
1,724,155
|
1,502,835
|
||||
GROUP
|
BANK
|
|||||||
Figures in MXN millions
|
31 Mar
|
31 Mar
|
31 Mar
|
31 Mar
|
||||
2011
|
2010
|
2011
|
2010
|
|||||
Interest income
|
7,197
|
7,265
|
7,017
|
7,073
|
||||
Interest expense
|
(2,191)
|
(1,961)
|
(2,196)
|
(1,915)
|
||||
5,006
|
5,304
|
4,821
|
5,158
|
|||||
Earned premiums
|
778
|
686
|
-
|
-
|
||||
Increase in technical reserves
|
(154)
|
(215)
|
-
|
-
|
||||
Claims
|
(348)
|
(336)
|
-
|
-
|
||||
276
|
135
|
-
|
-
|
|||||
Net interest income
|
5,282
|
5,439
|
4,821
|
5,158
|
||||
Loan impairment charges
|
(1,654)
|
(2,613)
|
(1,654)
|
(2,613)
|
||||
Risk-adjusted net interest income
|
3,628
|
2,826
|
3,167
|
2,545
|
||||
Fees and commissions receivable
|
1,913
|
2,203
|
1,841
|
2,104
|
||||
Fees payable
|
(475)
|
(481)
|
(328)
|
(265)
|
||||
Trading income
|
1,215
|
689
|
839
|
458
|
||||
Other operating income
|
1,108
|
813
|
1,124
|
961
|
||||
Total operating income
|
7,389
|
6,050
|
6,643
|
5,803
|
||||
Administrative and personnel expenses
|
(6,418)
|
(5,324)
|
(6,477)
|
(5,523)
|
||||
Net operating income
|
971
|
726
|
166
|
280
|
||||
Undistributed income from subsidiaries
|
8
|
3
|
9
|
2
|
||||
Net income before taxes
|
979
|
729
|
175
|
282
|
||||
Income tax and employee profit sharing tax
|
(322)
|
(628)
|
(41)
|
(470)
|
||||
Deferred income tax
|
127
|
647
|
94
|
589
|
||||
Net income before discontinued operations
|
784
|
748
|
228
|
401
|
||||
Discontinued operations
|
74
|
107
|
-
|
-
|
||||
Minority interest
|
(3)
|
-
|
(3)
|
-
|
||||
Net income
|
855
|
855
|
225
|
401
|
Capital contributed
|
Capital reserves
|
Retained earnings
|
Result from
valuation of available-for-sale securities |
Result from cash flow hedging transactions
|
Net income
|
Minority interest
|
Total equity
|
|
Figures in MXN millions
|
||||||||
Balances at
1 January 2011
|
32,673
|
1,726
|
13,058
|
140
|
(213)
|
2,119
|
10
|
49,513
|
Movements inherent to the shareholders'
decision
|
||||||||
Transfer of result of prior years
|
-
|
-
|
2,119
|
-
|
-
|
(2,119)
|
-
|
-
|
Cash dividends
|
-
|
-
|
(3,520)
|
-
|
-
|
-
|
-
|
(3,520)
|
Other
|
-
|
-
|
(289)
|
-
|
-
|
-
|
-
|
(289)
|
Total
|
-
|
-
|
(1,690)
|
-
|
-
|
(2,119)
|
-
|
(3,809)
|
Movements for the recognition of the comprehensive income
|
||||||||
Net income
|
-
|
-
|
-
|
-
|
-
|
855
|
1
|
856
|
Result from
valuation of available-
for-sale securities
|
-
|
-
|
-
|
(1,417)
|
-
|
-
|
-
|
(1,417)
|
Result from cash flow
hedging transactions
|
-
|
-
|
-
|
-
|
305
|
-
|
-
|
305
|
Total
|
-
|
-
|
-
|
(1,417)
|
305
|
855
|
1
|
(256)
|
Balances at
31 March 2011
|
32,673
|
1,726
|
11,368
|
(1,277)
|
92
|
855
|
11
|
45,448
|
Figures in MXN millions
|
Capital contributed
|
Capital reserves
|
Retained earnings
|
Result from
valuation of available-for-sale securities |
Result from cash flow hedging transactions
|
Net income
|
Minority interest
|
Total equity
|
Balances at
1 January 2011
|
25,605
|
12,436
|
-
|
(48)
|
(213)
|
420
|
3
|
38,203
|
Movements inherent to
the shareholders'
decision
|
||||||||
Transfer of result of prior years
|
-
|
-
|
420
|
-
|
-
|
(420)
|
-
|
-
|
Cash dividends
|
-
|
(1,800)
|
-
|
-
|
-
|
-
|
-
|
(1,800)
|
Other
|
-
|
-
|
(289)
|
-
|
-
|
-
|
-
|
(289)
|
Total
|
-
|
(1,800)
|
131
|
-
|
-
|
(420)
|
-
|
(2,089)
|
Movements for the
recognition of the
comprehensive income
|
||||||||
Net income
|
-
|
-
|
-
|
-
|
-
|
225
|
-
|
225
|
Result from
valuation of
available- for-sale securities
|
-
|
-
|
-
|
(1,229)
|
-
|
-
|
-
|
(1,229)
|
Result from cash flow
hedging transactions
|
-
|
-
|
-
|
-
|
305
|
-
|
-
|
305
|
Total
|
-
|
-
|
-
|
(1,229)
|
305
|
225
|
-
|
(699)
|
Balances at
31 March 2011
|
25,605
|
10,636
|
131
|
(1,277)
|
92
|
225
|
3
|
35,415
|
Figures in MXN millions
|
31 Mar 2011
|
Net income
|
855
|
Adjustments for items not involving cash flow:
|
14,525
|
Gain or loss on appraisal of activities associated with investment & financing
|
(597)
|
Allowances for loan losses
|
1,677
|
Depreciation and amortisation
|
774
|
Provisions
|
1,737
|
Income tax and deferred taxes
|
195
|
Technical reserves
|
10,670
|
Undistributed income from subsidiaries
|
69
|
Changes in items related to operating activities:
|
|
Margin accounts
|
(8)
|
Investment securities
|
(28,620)
|
Repurchase agreements
|
1,494
|
Derivative (assets)
|
3,756
|
Loan portfolio
|
(6,704)
|
Foreclosed assets
|
(26)
|
Operating assets
|
(5,783)
|
Deposits
|
6,301
|
Bank deposits and other liabilities
|
(2,010)
|
Settlement accounts
|
(919)
|
Creditors repo transactions
|
19,905
|
Collateral sold or delivered as guarantee
|
(2,569)
|
Derivative (liabilities)
|
(6,536)
|
Subordinated debentures outstanding
|
(126)
|
Accounts receivables from reinsurers and coinsurers
|
(330)
|
Accounts receivables from premiums
|
(312)
|
Reinsurers and bonding
|
35
|
Other operating liabilities
|
12,993
|
Funds provided by operating activities
|
(9,459)
|
Investing activities:
|
|
Acquisition of property, furniture and equipment
|
504
|
Intangible assets acquisitions
|
(346)
|
Funds used in investing activities
|
158
|
Financing activities:
|
|
Cash dividends
|
(3,520)
|
Funds used in financing activities
|
(3,520)
|
Financing activities:
|
|
Decrease in cash and equivalents
|
2,559
|
Cash and equivalents at beginning of period
|
51,324
|
Cash and equivalents at end of period
|
53,883
|
Figures in MXN millions
|
31 Mar 2011
|
Net income
|
225
|
Adjustments for items not involving cash flow:
|
3,532
|
Gain or loss on appraisal of activities associated with investment & financing
|
(597)
|
Allowances for loan losses
|
1,677
|
Depreciation and amortisation
|
774
|
Provisions
|
1,737
|
Income tax and deferred taxes
|
(53)
|
Undistributed income from subsidiaries
|
(6)
|
Changes in items related to operating activities:
|
|
Margin accounts
|
(8)
|
Investment securities
|
(18,389)
|
Repurchase agreements
|
1,494
|
Derivative (assets)
|
3,756
|
Loan portfolio
|
(6,704)
|
Foreclosed assets
|
(5)
|
Operating assets
|
(5,969)
|
Deposits
|
6,684
|
Bank deposits and other liabilities
|
(2,010)
|
Settlement accounts
|
(919)
|
Creditors repo transactions
|
19,524
|
Collateral sold or delivered as guarantee
|
(2,188)
|
Derivative (liabilities)
|
(6,536)
|
Subordinated debentures outstanding
|
(126)
|
Other operating liabilities
|
13,034
|
Funds provided by operating activities
|
1,638
|
Investing activities:
|
|
Acquisition of property, furniture and equipment
|
(491)
|
Intangible assets acquisitions
|
(258)
|
Funds used in investing activities
|
(749)
|
Financing activities:
|
|
Cash dividends
|
(1,800)
|
Other
|
(289)
|
Funds used in financing activities
|
(2,089)
|
Financing activities:
|
|
Decrease in cash and equivalents
|
2,557
|
Cash and equivalents at beginning of period
|
51,324
|
Cash and equivalents at end of period
|
53,881
|
31 Mar
|
|||
Figures in MXN millions
|
2011
|
||
Grupo Financiero HSBC - Net Income Under Mexican GAAP
|
855
|
||
Differences arising from:
|
|||
Valuation of defined benefit pensions and post retirement healthcare benefits W
|
17
|
||
Acquisition costs relating to long-term investment contracts W
|
(2)
|
||
Deferral of fees received and paid on the origination of loans
|
(8)
|
||
Recognition and provisioning for loan impairments W
|
442
|
||
Purchase accounting adjustments W
|
(6)
|
||
Recognition of the present value in-force of long-term insurance contracts W
|
20
|
||
Other W
|
(23)
|
||
Net income under IFRS
|
1,295
|
||
US dollar equivalent (millions)
|
107
|
||
Add back tax expense
|
301
|
||
Profit before tax under IFRS
|
1,596
|
||
US dollar equivalent (millions)
|
132
|
||
Exchange rate used for conversion
|
12.06
|
||
·
|
When appropriate empirical information is available, the Bank utilises roll rate methodology. This methodology employs statistical analysis of historical data and experience of delinquency and default to estimate the amount of loans that will eventually be written off as a result of events occurring before the balance sheet date which the Bank is not able to identify on an individual loan basis, and that can be reliably estimated.
|
·
|
In other cases, loans are grouped together according to their credit risk characteristics for the purpose of calculating an estimated collective loss.
|