Income Statements for the period 1 January 2012 to 30 June 2012
|
||||||||
Group
|
Bank
|
|||||||
6 mths to
30/06/12
|
6 mths to 30/06/11
|
6 mths to
30/06/12
|
6 mths to 30/06/11
|
|||||
€000
|
€000
|
€000
|
€000
|
|||||
Interest and similar income
|
||||||||
- on loans and advances, balances
with Central Bank of Malta , Treasury Bills and other instruments
|
76,742
|
76,665
|
76,733
|
76,657
|
||||
- on debt and other fixed income instruments
|
12,137
|
10,823
|
11,094
|
8,955
|
||||
Interest expense
|
(21,248)
|
(23,264)
|
(21,434)
|
(23,420)
|
||||
Net interest income
|
67,631
|
64,224
|
66,393
|
62,192
|
||||
Fee and commission income
|
16,821
|
18,402
|
14,584
|
16,428
|
||||
Fee and commission expense
|
(1,015)
|
(1,460)
|
(821)
|
(1,328)
|
||||
Net fee and commission income
|
15,806
|
16,942
|
13,763
|
15,100
|
||||
Dividend income
|
-
|
-
|
7,680
|
15,385
|
||||
Trading profits
|
4,525
|
4,105
|
4,525
|
4,105
|
||||
Net income/(expense) from insurance financial instruments designated at fair value
|
17,385
|
(1,750)
|
-
|
-
|
||||
Net gains/(losses) on sale of available-for-sale financial investments
|
2,247
|
(3,677)
|
2,175
|
(3,683)
|
||||
Net earned insurance premiums
|
33,446
|
32,313
|
-
|
-
|
||||
Net other operating income/(expense)
|
4,510
|
11,794
|
431
|
(51)
|
||||
Total operating income
|
145,550
|
123,951
|
94,967
|
93,048
|
||||
Net insurance claims incurred and movement in policyholders' liabilities
|
(46,435)
|
(27,117)
|
-
|
-
|
||||
Net operating income
|
99,115
|
96,834
|
94,967
|
93,048
|
||||
Employee compensation and benefits
|
(25,007)
|
(23,168)
|
(23,378)
|
(21,838)
|
||||
General and administrative expenses
|
(16,613)
|
(16,206)
|
(15,480)
|
(15,062)
|
||||
Depreciation
|
(2,144)
|
(2,647)
|
(2,140)
|
(2,644)
|
||||
Amortisation
|
(1,196)
|
(386)
|
(1,187)
|
(351)
|
||||
Net operating income before impairment charges and provisions
|
54,155
|
54,427
|
52,782
|
53,153
|
||||
Net impairment
|
(826)
|
(4,271)
|
(806)
|
(1,849)
|
||||
Net provisions for liabilities and other charges
|
-
|
204
|
-
|
205
|
||||
Profit before tax
|
53,329
|
50,360
|
51,976
|
51,509
|
||||
Tax expense
|
(18,819)
|
(17,715)
|
(18,337)
|
(18,121)
|
||||
Profit for the period
|
34,510
|
32,645
|
33,639
|
33,388
|
||||
Profit attributable to shareholders
|
34,510
|
32,645
|
33,639
|
33,388
|
||||
Earnings per share
|
11.8c
|
11.2c
|
11.5c
|
11.4c
|
||||
Statements of Comprehensive Income for the period 1 January 2012 to 30 June 2012
|
||||||||
Group
|
Bank
|
|||||||
6 mths to
30/06/12
|
6 mths to 30/06/11
|
6 mths to
30/06/12
|
6 mths to 30/06/11
|
|||||
€000
|
€000
|
€000
|
€000
|
|||||
Profit attributable to shareholders
|
34,510
|
32,645
|
33,639
|
33,388
|
||||
Other comprehensive income/(expense)
|
||||||||
Available-for-sale investments:
|
||||||||
- fair value gains/(losses)
|
3,700
|
(6,068)
|
3,664
|
(4,133)
|
||||
- fair value (gains)/losses transferred to profit or loss on disposal
|
(2,247)
|
6,120
|
(2,175)
|
3,683
|
||||
- income taxes
|
(509)
|
(18)
|
(521)
|
157
|
||||
Other comprehensive income/(expense) for the period, net of tax
|
944
|
34
|
968
|
(293)
|
||||
Total comprehensive income for the period, net of tax
|
35,454
|
32,679
|
34,607
|
33,095
|
||||
Statements of Financial Position at 30 June 2012
|
||||
Group
|
Bank
|
|||
30/06/12
|
31/12/11
|
30/06/12
|
31/12/11
|
|
€000
|
€000
|
€000
|
€000
|
|
Assets
|
||||
Balances with Central Bank of Malta, Treasury Bills and cash
|
140,100
|
233,388
|
140,099
|
233,387
|
Cheques in course of collection
|
26,562
|
22,685
|
26,562
|
22,685
|
Derivatives
|
17,834
|
17,136
|
18,240
|
17,856
|
Financial assets designated at fair value
|
395,767
|
370,080
|
-
|
-
|
Financial investments
|
974,093
|
936,830
|
926,370
|
883,747
|
Loans and advances to banks
|
778,368
|
637,956
|
775,607
|
637,903
|
Loans and advances to customers
|
3,363,946
|
3,344,224
|
3,363,946
|
3,344,224
|
Shares in subsidiary companies
|
-
|
-
|
35,707
|
35,707
|
Intangible assets
|
93,750
|
89,011
|
13,281
|
12,497
|
Property, plant and equipment
|
58,296
|
60,113
|
58,381
|
60,195
|
Investment property
|
14,620
|
14,598
|
11,660
|
11,663
|
Non-current assets held for sale
|
10,886
|
12,978
|
10,886
|
12,978
|
Current tax assets
|
142
|
-
|
-
|
-
|
Deferred tax assets
|
11,493
|
14,005
|
11,233
|
13,744
|
Other assets
|
44,536
|
31,209
|
11,909
|
8,606
|
Prepayments and accrued income
|
41,363
|
40,629
|
36,799
|
35,527
|
Total assets
|
5,971,756
|
5,824,842
|
5,440,680
|
5,330,719
|
Liabilities
|
||||
Derivatives
|
18,421
|
17,810
|
18,421
|
17,810
|
Deposits by banks
|
216,017
|
389,170
|
216,017
|
389,170
|
Customer accounts
|
4,659,933
|
4,402,975
|
4,695,173
|
4,440,646
|
Current tax liabilities
|
12,107
|
4,134
|
11,403
|
3,198
|
Deferred tax liabilities
|
20,686
|
18,113
|
-
|
-
|
Liabilities to customers under investment contracts
|
16,506
|
16,920
|
-
|
-
|
Liabilities under insurance contracts issued
|
467,843
|
436,672
|
-
|
-
|
Other liabilities
|
43,909
|
38,145
|
39,365
|
33,925
|
Accruals and deferred income
|
35,283
|
35,979
|
34,191
|
35,152
|
Provisions for liabilities and other charges
|
5,419
|
11,251
|
5,199
|
11,031
|
Subordinated liabilities
|
87,215
|
87,208
|
87,960
|
87,933
|
Total liabilities
|
5,583,339
|
5,458,377
|
5,107,729
|
5,018,865
|
Equity
|
||||
Called up share capital
|
87,552
|
87,552
|
87,552
|
87,552
|
Revaluation reserve
|
33,816
|
32,872
|
33,067
|
32,099
|
Retained earnings
|
267,049
|
246,041
|
212,332
|
192,203
|
Total equity
|
388,417
|
366,465
|
332,951
|
311,854
|
Total liabilities equity
|
5,971,756
|
5,824,842
|
5,440,680
|
5,330,719
|
Memorandum items
|
||||
Contingent liabilities
|
127,369
|
130,763
|
127,419
|
132,466
|
Commitments
|
1,016,805
|
1,084,509
|
1,016,805
|
1,084,509
|
Statements of Changes in Equity for the period 1 January 2012 to 30 June 2012
|
||||
Share capital
|
Revaluation
reserve
|
Retained earnings
|
Total
equity
|
|
Group
|
€000
|
€000
|
€000
|
€000
|
At 1 January 2012
|
87,552
|
32,872
|
246,041
|
366,465
|
Profit for the period
|
-
|
-
|
34,510
|
34,510
|
Other comprehensive income/(expense)
|
||||
Available-for-sale investments:
|
||||
- fair value gains, net of tax
|
-
|
2,405
|
-
|
2,405
|
- fair value gains transferred to profit or loss
on disposal, net of tax
|
(1,461)
|
-
|
(1,461)
|
|
Total other comprehensive income
|
-
|
944
|
-
|
944
|
Total comprehensive income for the period
|
-
|
944
|
34,510
|
35,454
|
Transactions with owners, recorded
directly in equity
|
||||
Contributions by and distributions to owners:
|
||||
-share-based payments
|
-
|
-
|
156
|
156
|
-dividends
|
-
|
-
|
(13,658)
|
(13,658)
|
Total contributions by and distributions to owners
|
-
|
-
|
(13,502)
|
(13,502)
|
At 30 June 2012
|
87,552
|
33,816
|
267,049
|
388,417
|
At 1 January 2011
|
87,552
|
28,674
|
217,604
|
333,830
|
Profit for the period
|
-
|
-
|
32,645
|
32,645
|
Other comprehensive income/(expense)
|
||||
Available-for-sale investments:
|
||||
- fair value losses, net of tax
|
-
|
(3,944)
|
-
|
(3,944)
|
- fair value losses transferred to profit or loss
on disposal, net of tax
|
-
|
3,978
|
-
|
3,978
|
Total other comprehensive income
|
-
|
34
|
-
|
34
|
Total comprehensive income for the period
|
-
|
34
|
32,645
|
32,679
|
Transactions with owners, recorded
directly in equity
|
||||
Contributions by and distributions to owners:
|
||||
-share-based payments
|
-
|
-
|
224
|
224
|
-dividends
|
-
|
-
|
(14,606)
|
(14,606)
|
Total contributions by and distributions to owners
|
-
|
-
|
(14,382)
|
(14,382)
|
At 30 June 2011
|
87,552
|
28,708
|
235,867
|
352,127
|
Statements of Changes in Equity for the period 1 January 2012 to 30 June 2012
|
||||
Share capital
|
Revaluation
reserve
|
Retained earnings
|
Total
equity
|
|
|
€000
|
€000
|
€000
|
€000
|
Bank | ||||
At 1 January 2012
|
87,552
|
32,099
|
192,203
|
311,854
|
Profit for the period
|
-
|
-
|
33,639
|
33,639
|
Other comprehensive income/(expense)
|
||||
Available-for-sale investments:
|
||||
- fair value gains, net of tax
|
-
|
2,382
|
-
|
2,382
|
- fair value gains transferred to profit or loss
on disposal, net of tax
|
(1,414)
|
-
|
(1,414)
|
|
Total other comprehensive income
|
-
|
968
|
-
|
968
|
Total comprehensive income for the period
|
-
|
968
|
33,639
|
34,607
|
Transactions with owners, recorded
directly in equity
|
||||
Contributions by and distributions to owners:
|
||||
-share-based payments
|
-
|
-
|
148
|
148
|
-dividends
|
-
|
-
|
(13,658)
|
(13,658)
|
Total contributions by and distributions to owners
|
-
|
-
|
(13,510)
|
(13,510)
|
At 30 June 2012
|
87,552
|
33,067
|
212,332
|
332,951
|
At 1 January 2011
|
87,552
|
28,283
|
154,722
|
270,557
|
Profit for the period
|
-
|
-
|
33,388
|
33,388
|
Other comprehensive income/(expense)
|
||||
Available-for-sale investments:
|
||||
- fair value losses, net of tax
|
-
|
(2,686)
|
-
|
(2,686)
|
- fair value losses transferred to profit or loss
on disposal, net of tax
|
-
|
2,393
|
-
|
2,393
|
Total other comprehensive expense
|
-
|
(293)
|
-
|
(293)
|
Total comprehensive income/(expense) for the period
|
-
|
(293)
|
33,388
|
33,095
|
Transactions with owners, recorded
directly in equity
|
||||
Contributions by and distributions to owners:
|
||||
-share-based payments
|
-
|
-
|
216
|
216
|
-dividends
|
-
|
-
|
(14,606)
|
(14,606)
|
Total contributions by and distributions to owners
|
-
|
-
|
(14,390)
|
(14,390)
|
At 30 June 2011
|
87,552
|
27,990
|
173,720
|
289,262
|
Statements of Cash Flows for the period 1 January 2012 to 30 June 2012
|
||||||||||||
Group
|
Bank
|
|||||||||||
6 mths to
30/06/12
|
6 mths to
30/06/11
|
6 mths to
30/06/12
|
6 mths to
30/06/11
|
|||||||||
€000
|
€000
|
€000
|
€000
|
|||||||||
Cash flows from/(used in) operating activities
|
||||||||||||
Interest, commission and premium receipts
|
132,959
|
135,398
|
94,950
|
99,411
|
||||||||
Interest, commission and claims payments
|
(45,329)
|
(39,705)
|
(20,801)
|
(21,736)
|
||||||||
Payments to employees and suppliers
|
(45,106)
|
(35,745)
|
(41,819)
|
(35,726)
|
||||||||
Operating profit before changes in operating assets/liabilities
|
42,524
|
59,948
|
32,330
|
41,949
|
||||||||
(Increase)/decrease in operating assets:
|
||||||||||||
Trading instruments
|
(13,536)
|
(36,253)
|
-
|
-
|
||||||||
Reserve deposit with Central Bank of Malta
|
44,668
|
(3,155)
|
44,668
|
(3,155)
|
||||||||
Loans and advances to customers and banks
|
(45,435)
|
5,200
|
(45,435)
|
5,170
|
||||||||
Treasury Bills
|
74,079
|
98,043
|
74,079
|
109,607
|
||||||||
Other receivables
|
(17,288)
|
5,224
|
(7,244)
|
(4,066)
|
||||||||
Increase/(decrease) in operating liabilities:
|
||||||||||||
Customer accounts and deposits by banks
|
250,688
|
(180,922)
|
248,591
|
(213,572)
|
||||||||
Other payables
|
7,567
|
(7,154)
|
(280)
|
2,840
|
||||||||
Net cash from/(used in) operating activities before tax
|
343,267
|
(59,069)
|
346,709
|
(61,227)
|
||||||||
Tax paid
|
(6,509)
|
(3,134)
|
(5,601)
|
(2,180)
|
||||||||
Net cash from/(used in) operating activities
|
336,758
|
(62,203)
|
341,108
|
(63,407)
|
||||||||
Cash flows from/(used in) investing activities
|
||||||||||||
Dividends received
|
327
|
352
|
5,000
|
10,000
|
||||||||
Interest received from financial investments
|
21,754
|
15,629
|
15,376
|
9,998
|
||||||||
Purchase of financial investments
|
(259,937)
|
(321,820)
|
(259,937)
|
(320,776)
|
||||||||
Proceeds from sale and maturity of financial investments
|
228,649
|
106,538
|
223,263
|
97,909
|
||||||||
Purchase of property, plant and equipment and intangible assets
|
(2,431)
|
(6,392)
|
(2,399)
|
(6,382)
|
||||||||
Proceeds on sale of property, plant and equipment and intangible assets
|
21
|
49
|
21
|
48
|
||||||||
Net cash used in investing activities
|
(11,617)
|
(205,644)
|
(18,676)
|
(209,203)
|
||||||||
Cash flows used in financing activities
|
||||||||||||
Dividends paid
|
(13,658)
|
(14,606)
|
(13,658)
|
(14,606)
|
||||||||
Cash used in financing activities
|
(13,658)
|
(14,606)
|
(13,658)
|
(14,606)
|
||||||||
Increase/(decrease) in cash and
cash equivalents
|
311,483
|
(282,453)
|
308,774
|
(287,216)
|
||||||||
Effect of exchange rate changes
on cash and cash equivalents
|
21,704
|
(33,097)
|
22,029
|
(33,097)
|
||||||||
Net increase/(decrease) in cash and
cash equivalents
|
289,779
|
(249,356)
|
286,745
|
(254,119)
|
||||||||
311,483
|
(282,453)
|
308,774
|
(287,216)
|
|||||||||
Cash and cash equivalents at beginning of
period
|
207,764
|
423,606
|
207,709
|
423,554
|
||||||||
Cash and cash equivalents at end of
period
|
519,247
|
141,153
|
516,483
|
136,338
|
||||||||
Segmental Information
|
|||||||||||||||||||||||
The group's segments are organised into three business lines: Retail Banking and Wealth Management, Commercial Banking and Global Banking and Markets. The business lines reflect the way the CEO, as chief operating decision-maker, reviews financial information in order to make decisions about allocating resources and assessing performance.
|
|||||||||||||||||||||||
Retail Banking and Wealth Management
|
Commercial
Banking
|
Global Banking and Markets
|
Inter-segment
|
Group Total
|
|||||||||||||||||||
6 mths to
30/06/12
|
6 mths to
30/06/11
|
6 mths to
30/06/12
|
6 mths to
30/06/11
|
6 mths to
30/06/12
|
6 mths to
30/06/11
|
6 mths to
30/06/12
|
6 mths to
30/06/11
|
6 mths to
30/06/12
|
6 mths to
30/06/11
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
||||||||||||||
Group
|
|||||||||||||||||||||||
Net interest income
|
|||||||||||||||||||||||
- external
|
22,357
|
22,354
|
34,875
|
33,520
|
10,399
|
8,350
|
-
|
-
|
67,631
|
64,224
|
|||||||||||||
- inter-segment
|
8,335
|
7,360
|
(6,326)
|
(6,308)
|
(2,009)
|
(1,052)
|
-
|
-
|
-
|
-
|
|||||||||||||
30,692
|
29,714
|
28,549
|
27,212
|
8,390
|
7,298
|
-
|
-
|
67,631
|
64,224
|
||||||||||||||
Net non-interest income
|
|||||||||||||||||||||||
- external
|
18,113
|
25,216
|
6,664
|
8,033
|
6,707
|
(639)
|
-
|
-
|
31,484
|
32,610
|
|||||||||||||
- inter-segment
|
(565)
|
(387)
|
484
|
36
|
465
|
520
|
(384)
|
(169)
|
-
|
-
|
|||||||||||||
17,548
|
24,829
|
7,148
|
8,069
|
7,172
|
(119)
|
(384)
|
(169)
|
31,484
|
32,610
|
||||||||||||||
External employee compensation and benefits
|
(16,735)
|
(15,564)
|
(6,377)
|
(6,047)
|
(1,895)
|
(1,557)
|
-
|
-
|
(25,007)
|
(23,168)
|
|||||||||||||
General and administrative expenses
|
|||||||||||||||||||||||
- external
|
(11,808)
|
(11,472)
|
(3,944)
|
(3,788)
|
(861)
|
(946)
|
-
|
-
|
(16,613)
|
(16,206)
|
|||||||||||||
- inter-segment
|
(384)
|
(169)
|
-
|
-
|
-
|
-
|
384
|
169
|
-
|
-
|
|||||||||||||
(12,192)
|
(11,641)
|
(3,944)
|
(3,788)
|
(861)
|
(946)
|
384
|
169
|
(16,613)
|
(16,206)
|
||||||||||||||
External depreciation
|
(1,705)
|
(1,900)
|
(358)
|
(746)
|
(81)
|
(1)
|
-
|
-
|
(2,144)
|
(2,647)
|
|||||||||||||
External amortisation
|
(802)
|
(244)
|
(355)
|
(113)
|
(39)
|
(29)
|
-
|
-
|
(1,196)
|
(386)
|
|||||||||||||
External net impairment
|
(699)
|
(3,290)
|
(107)
|
(1,004)
|
(20)
|
23
|
-
|
-
|
(826)
|
(4,271)
|
|||||||||||||
External net provisions for liabilities and other charges
|
-
|
-
|
-
|
205
|
-
|
(1)
|
-
|
-
|
-
|
204
|
|||||||||||||
Profit before tax
|
16,107
|
21,904
|
24,556
|
23,788
|
12,666
|
4,668
|
-
|
-
|
53,329
|
50,360
|
|||||||||||||
Retail Banking and Wealth Management
|
Commercial
Banking
|
Global Banking and Markets
|
Inter-segment
|
Group Total
|
|||||||||||||||||||
30/06/12
|
30/06/11
|
30/06/12
|
30/06/11
|
30/06/12
|
30/06/11
|
30/06/12
|
30/06/11
|
30/06/12
|
30/06/11
|
||||||||||||||
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
€000
|
||||||||||||||
Assets
|
|||||||||||||||||||||||
Segment total assets
|
2,611,649
|
2,376,360
|
1,686,872
|
1,655,502
|
1,673,235
|
1,660,077
|
-
|
-
|
5,971,756
|
5,691,939
|
|||||||||||||
Average total assets
|
2,583,749
|
2,335,052
|
1,615,254
|
1,679,952
|
1,707,433
|
1,663,246
|
-
|
-
|
5,906,436
|
5,678,250
|
|||||||||||||
Total equity
|
194,429
|
175,210
|
167,510
|
155,621
|
26,478
|
21,296
|
-
|
-
|
388,417
|
352,127
|
|||||||||||||