|
· Reported profit before tax ('PBT') was US$14.1bn in the first half of 2013 ('1H13'), an increase of 10% compared with the same period in 2012 ('1H12').
|
|
· Underlying PBT was US$13.1bn, up 47% compared with 1H12, due to higher revenues, lower loan impairment charges, including a notable improvement in our US run-off portfolio, and lower operating expenses.
|
|
· Return on average ordinary shareholders' equity was 12.0% compared with 10.5% in 1H12.
|
|
· Underlying revenue included net favourable movements on non-qualifying hedges of US$0.8bn, a net gain of US$0.6bn on completion of the sale of our remaining investment in Ping An and a US$0.5bn favourable debit
valuation adjustment on derivative contracts. |
|
· We continued to make progress on delivering our strategy and grew revenues in key areas, led by our Financing and Equity Capital Markets and Credit businesses, residential mortgages in the UK and Hong Kong, and from
collaboration between our global businesses. |
|
· Underlying costs were down 8% on 1H12, due mainly to the non-recurrence of provisions for fines and penalties recorded in 1H12 and lower charges from UK customer redress programmes and restructuring costs.
|
|
· We continued to pursue our strategic aim of improving costs to invest in the business. During 1H13 we achieved US$0.8bn of sustainable cost savings across all regions, taking the annualised total to US$4.1bn since the start
of 2011, exceeding our target for the end of 2013. |
|
· We continued to reshape the business and reallocate capital in line with our strategy, announcing 11 disposals or closures of non-strategic businesses since the start of the year, taking the total to 54 since 2011.
|
Reported
|
Underlying1
|
||||||||||
Half-year to
|
Half-year to
|
||||||||||
30 Jun
2013
|
30 Jun
2012
|
Change
|
30 Jun
2013
|
30 Jun
2012
|
Change
|
||||||
US$m
|
US$m
|
%
|
US$m
|
US$m
|
%
|
||||||
Income statement
|
|||||||||||
Revenue2 .................................................................
|
34,372
|
36,897
|
(7)
|
33,294
|
32,094
|
4
|
|||||
Loan impairment charges and other credit risk provisions ............................................................
|
(3,116)
|
(4,799)
|
35
|
(3,115)
|
(4,367)
|
29
|
|||||
Operating expenses ...............................................
|
(18,399)
|
(21,204)
|
13
|
(18,312)
|
(19,927)
|
8
|
|||||
Profit before tax ......................................................
|
14,071
|
12,737
|
10
|
13,078
|
8,896
|
47
|
|
|
At 30 Jun
2013
|
At 31 Dec
2012
|
At 30 Jun
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Capital and balance sheet
|
|||||
Core tier 1 ratio .......................................................
|
12.7%
|
12.3%
|
11.3%
|
||
Common equity tier 1 ratio3 ..................................
|
10.1%
|
9.5%
|
n/a
|
||
Loans and advances to customers ......................
|
969,382
|
997,623
|
974,985
|
||
Customer accounts ................................................
|
1,316,182
|
1,340,014
|
1,278,489
|
||
Risk-weighted assets .............................................
|
1,104,764
|
1,123,943
|
1,159,896
|
Half-year to
|
||||
30 Jun
2013
|
30 Jun
2012
|
|||
Performance measures
|
||||
Return on average shareholders' equity ............
|
12.0%
|
10.5%
|
||
Cost efficiency ratio ...............................................
|
53.5%
|
57.5%
|
||
Pre-tax return on average risk-weighted assets .
|
2.6%
|
2.1%
|
|
1 The difference between reported and underlying results is reconciled on page 34.
|
|
2 Revenue is defined as net operating income before loan impairment charges and other credit risk provisions.
|
|
3 Estimated CRD IV end-point CET1 ratio after planned mitigation of immaterial holdings based on our interpretation of the July 2011 draft CRD IV regulation, supplemented by UK regulator guidance for 31 December 2012
and Final CRR rules for 30 June 2013. Refer to 'Estimated effect of CRD IV end-point rules' table on page 188 and basis of preparation on page 197 in the Interim Report 2013. |
Profit/(loss) before tax
|
|||||||||||
Half-year to
|
|||||||||||
30 June 2013
|
30 June 2012
|
31 December 2012
|
|||||||||
US$m
|
%
|
US$m
|
%
|
US$m
|
%
|
||||||
Europe
|
2,768
|
19.7
|
(667)
|
(5.2)
|
(2,747)
|
(34.7)
|
|||||
Hong Kong
|
4,205
|
29.9
|
3,761
|
29.5
|
3,821
|
48.3
|
|||||
Rest of Asia-Pacific
|
5,057
|
35.9
|
4,372
|
34.3
|
6,076
|
76.8
|
|||||
Middle East and North Africa
|
909
|
6.5
|
772
|
6.1
|
578
|
7.3
|
|||||
North America
|
666
|
4.7
|
3,354
|
26.3
|
(1,055)
|
(13.3)
|
|||||
Latin America
|
466
|
3.3
|
1,145
|
9.0
|
1,239
|
15.6
|
|||||
14,071
|
100.0
|
12,737
|
100.0
|
7,912
|
100.0
|
||||||
Tax expense
|
(2,725)
|
(3,629)
|
(1,686)
|
||||||||
Profit for the period
|
11,346
|
9,108
|
6,226
|
||||||||
Profit attributable to shareholders
|
|||||||||||
of the parent company
|
10,284
|
8,438
|
5,589
|
||||||||
Profit attributable to
|
|||||||||||
non-controlling interests
|
1,062
|
670
|
637
|
Profit/(loss) before tax
|
|||||||||||
Half-year to
|
|||||||||||
30 June 2013
|
30 June 2012
|
31 December 2012
|
|||||||||
US$m
|
%
|
US$m
|
%
|
US$m
|
%
|
||||||
Retail Banking and Wealth Management
|
3,267
|
23.2
|
6,410
|
50.3
|
3,165
|
40.0
|
|||||
Commercial Banking
|
4,133
|
29.4
|
4,429
|
34.8
|
4,106
|
51.9
|
|||||
Global Banking and Markets
|
5,723
|
40.7
|
5,047
|
39.6
|
3,473
|
43.9
|
|||||
Global Private Banking
|
108
|
0.8
|
527
|
4.1
|
482
|
6.1
|
|||||
Other
|
840
|
5.9
|
(3,676)
|
(28.8)
|
(3,314)
|
(41.9)
|
|||||
14,071
|
100.0
|
12,737
|
100.0
|
7,912
|
100.0
|
|
· Reported profit before tax was US$14.1bn in the first half of 2013, up US$1.3bn, or 10%, on the same period in 2012. This reflected minimal fair value movements on our own debt compared with adverse movements of US$2.2bn in
the first half of 2012, and lower operating expenses. This was partly offset by lower net gains from disposals, primarily as 2012 included a gain from the disposal of the US Cards and Retail Services business of US$3.1bn. |
|
· Underlying profit before tax was US$13.1bn, up US$4.2bn compared with the first half of 2012, due to higher revenues, lower loan impairment charges and lower costs. It is on an underlying basis that we measure our performance.
|
|
· Underlying revenue was up US$1.2bn, or 4%, compared with the first half of 2012, and within this we achieved revenue growth in key areas of our global businesses. Commercial Banking achieved average balance sheet growth,
primarily from term and trade-related lending, partially offset by spread compression. In addition, a rise in lending fees and collaboration revenues from closer co-operation with other parts of the Group led to an increase in net fee income. In Global Banking and Markets, revenues were up mainly in Financing and Equity Capital Markets and Credit, while in Retail Banking and Wealth Management we achieved growth in mortgage balances and wider spreads in our home markets of the UK and Hong Kong. |
|
· Underlying revenue included net favourable fair value movements on non-qualifying hedges of US$0.8bn, a net gain of US$0.6bn on completion of the disposal of our investment in Ping An and a US$0.5bn favourable debit
valuation adjustment on derivative contracts. |
|
· Underlying loan impairment charges were down US$1.3bn, or 29%, compared with the first half of 2012. We saw declines in the majority of our regions, notably in North America, where the decrease primarily reflected
improvements in housing market conditions, the continued run-off of the US Consumer and Mortgage Lending portfolio and lower delinquency levels. These factors were partly offset by an increase in individually assessed and collective impairment charges in Latin America. |
|
· Underlying operating expenses were down US$1.6bn, or 8%, compared with the same period last year. This mainly reflected the non-recurrence of provisions for fines and penalties recorded in the first half of last year, lower
charges relating to UK customer redress programmes and lower restructuring costs. Excluding these items, operating expenses increased, mainly reflecting higher litigation-related costs. We continued to pursue our strategic focus on cost improvement to release funds to invest in the growing parts of our business and in our Global Standards governance and programmes. As stated above, during the first half of 2013 we also achieved additional sustainable cost savings. |
|
· After adjusting for portfolios which we are in the process of disposing of as part of reshaping our business, we grew loans and advances to customers. This principally reflected a rise in term and trade-related lending to
Commercial Banking and Global Banking and Markets customers in Hong Kong and Rest of Asia-Pacific, together with continued growth in residential mortgages in the UK, Hong Kong and Rest of Asia-Pacific. These movements were partially offset by the continued run-off of the Consumer and Mortgage Lending portfolio in the US. |
|
· The core tier 1 ratio was 12.7%, with a common equity tier 1 ratio (Basel III end point) of 10.1% at 30 June 2013, we are well positioned with respect to the implementation of Basel III capital standards and remain one of the best
capitalised banks in the world which provides capacity for both organic growth and dividend return to shareholders. |
Financial Overview
|
|||||||||
Half-year to
|
Half-year to
|
||||||||
30 June
|
30 June
|
30 June
|
31 December
|
||||||
2013
|
2013
|
2012
|
2012
|
||||||
£m
|
HK$m
|
US$m
|
US$m
|
US$m
|
|||||
For the period
|
|||||||||
9,119
|
109,175
|
Profit before tax
|
14,071
|
12,737
|
7,912
|
||||
Profit attributable to ordinary shareholders
|
|||||||||
6,479
|
77,574
|
of the parent company
|
9,998
|
8,152
|
5,302
|
||||
3,556
|
42,574
|
Dividends
|
5,487
|
4,454
|
3,588
|
||||
At the period end
|
|||||||||
114,364
|
1,350,435
|
Total shareholders' equity
|
174,070
|
165,845
|
175,242
|
||||
120,527
|
1,423,205
|
Total regulatory capital
|
183,450
|
175,724
|
180,806
|
||||
960,669
|
11,343,786
|
Customer accounts and deposits by banks
|
1,426,205
|
1,402,042
|
1,447,443
|
||||
1,737,973
|
20,522,362
|
Total assets
|
2,645,316
|
2,652,334
|
2,692,538
|
||||
725,830
|
8,570,759
|
Risk-weighted assets
|
1,104,764
|
1,159,896
|
1,123,943
|
||||
£
|
HK$
|
US$
|
US$
|
U$
|
|||||
Per ordinary share
|
|||||||||
0.35
|
4.19
|
Basic earnings
|
0.54
|
0.45
|
0.29
|
||||
0.35
|
4.19
|
Diluted earnings
|
0.54
|
0.45
|
0.29
|
||||
0.18
|
2.17
|
Dividends1
|
0.28
|
0.23
|
0.18
|
||||
5.89
|
69.51
|
Net assets per share
|
8.96
|
8.73
|
9.09
|
||||
Share information
|
|||||||||
US$0.50 ordinary shares in issue
|
18,627m
|
18,164m
|
18,476m
|
||||||
Market capitalisation
|
US$196bn
|
US$160bn
|
US$194bn
|
||||||
Closing market price per ordinary share
|
£6.82
|
£5.61
|
£6.47
|
||||||
Over 1
|
Over 3
|
Over 5
|
|||||||
year
|
years
|
Years
|
|||||||
Total shareholder return to
|
|||||||||
30 June 20132
|
127.7
|
127.9
|
128.3
|
||||||
Benchmarks: FTSE 1003
|
115.8
|
140.8
|
133.4
|
||||||
MSCI World4
|
123.4
|
147.6
|
154.3
|
||||||
MSCI Banks5
|
128.0
|
127.3
|
118.3
|
|
|
|
1 The dividend per ordinary share of US$0.28 shown in the accounts is the total of the dividends declared during the first half of 2013. This represents the fourth interim dividend for 2012 and the first interim dividend for 2013.
|
|
2 Total shareholder return ('TSR') is defined as the growth in share value and declared dividend income during the relevant period.
|
|
3 The Financial Times Stock Exchange 100 Index.
|
|
4 The Morgan Stanley Capital International World Index.
|
|
5 The Morgan Stanley Capital International World Banks Index.
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
%
|
%
|
%
|
|||
Performance ratios (annualised)
|
|||||
Return ratios
|
|||||
Return on average invested capital1
|
11.6
|
9.9
|
6.2
|
||
Return on average ordinary shareholders' equity
|
12.0
|
10.5
|
6.5
|
||
Post-tax return on average total assets
|
0.8
|
0.7
|
0.5
|
||
Pre-tax return on average risk-weighted assets
|
2.6
|
2.1
|
1.4
|
||
Efficiency and revenue mix ratios
|
|||||
Cost efficiency ratio
|
53.5
|
57.5
|
69.1
|
||
As a percentage of total operating income:
|
|||||
- net interest income
|
44.0
|
44.4
|
47.1
|
||
- net fee income
|
20.7
|
19.0
|
20.9
|
||
- net trading income
|
15.7
|
10.3
|
6.6
|
||
Capital ratios
|
|||||
- Core tier 1 ratio
|
12.7
|
11.3
|
12.3
|
||
- Common equity tier 1 ratio2
|
10.1
|
n/a
|
9.5
|
||
- Tier 1 ratio
|
13.6
|
12.7
|
13.4
|
||
- Total capital ratio
|
16.6
|
15.1
|
16.1
|
|
1 Average invested capital is measured as average total shareholders' equity after:
|
|
- adding back the average balance of goodwill amortised before the transition to IFRSs or subsequently written off directly to reserves;
|
|
- deducting the average balance of HSBC's revaluation surplus relating to property held for own use. This reserve was generated when determining the deemed cost of such properties on transition to IFRSs and will run
down as the properties are sold; |
|
- deducting average preference shares and other equity instruments issued by HSBC Holdings; and
|
|
- deducting average reserves for unrealised gains/(losses) on effective cash flow hedges and available-for-sale securities.
|
|
2 Estimated CRD IV end-point CET1 ratio after planned mitigation of immaterial holdings based on our interpretation of the July 2011 draft CRD IV regulation, supplemented by UK regulator guidance for 31 December 2012
and Final CRR rules for 30 June 2013. Refer to 'Estimated effect of CRD IV end-point rules' table on page 188 and basis of preparation on page 197 in the Interim Report 2013. |
|
|
Consolidated Income Statement
|
|||||||||
Half-year to
|
Half-year to
|
||||||||
30 June
|
30 June
|
30 June
|
31 December
|
||||||
2013
|
2013
|
2012
|
2012
|
||||||
£m
|
HK$m
|
US$m
|
US$m
|
US$m
|
|||||
16,680
|
199,717
|
Interest income
|
25,740
|
29,549
|
27,153
|
||||
(5,133)
|
(61,459)
|
Interest expense
|
(7,921)
|
(10,173)
|
(8,857)
|
||||
11,547
|
138,258
|
Net interest income
|
17,819
|
19,376
|
18,296
|
||||
6,576
|
78,738
|
Fee income
|
10,148
|
10,281
|
9,868
|
||||
(1,130)
|
(13,532)
|
Fee expense
|
(1,744)
|
(1,974)
|
(1,745)
|
||||
5,446
|
65,206
|
Net fee income
|
8,404
|
8,307
|
8,123
|
||||
Trading income excluding net interest
|
|||||||||
3,389
|
40,580
|
income
|
5,230
|
3,134
|
1,274
|
||||
734
|
8,783
|
Net interest income on trading activities
|
1,132
|
1,385
|
1,298
|
||||
4,123
|
49,363
|
Net trading income
|
6,362
|
4,519
|
2,572
|
||||
Changes in fair value of long-term debt
|
|||||||||
(920)
|
(11,010)
|
issued and related derivatives
|
(1,419)
|
(1,810)
|
(2,517)
|
||||
Net income from other financial
|
|||||||||
144
|
1,722
|
instruments designated at fair value
|
222
|
627
|
1,474
|
||||
Net expense from financial
|
|||||||||
(776)
|
(9,288)
|
instruments designated at fair value
|
(1,197)
|
(1,183)
|
(1,043)
|
||||
1,203
|
14,401
|
Gains less losses from financial investments
|
1,856
|
1,023
|
166
|
||||
69
|
830
|
Dividend income
|
107
|
103
|
118
|
||||
4,034
|
48,308
|
Net earned insurance premiums
|
6,226
|
6,696
|
6,348
|
||||
613
|
7,340
|
Other operating income
|
946
|
4,831
|
4,293
|
||||
26,259
|
314,418
|
Total operating income
|
40,523
|
43,672
|
38,873
|
||||
Net insurance claims incurred and
|
|||||||||
(3,986)
|
(47,726)
|
movement in liabilities to policyholders
|
(6,151)
|
(6,775)
|
(7,440)
|
||||
Net operating income before loan
|
|||||||||
impairment charges and other credit
|
|||||||||
22,273
|
266,692
|
risk provisions
|
34,372
|
36,897
|
31,433
|
||||
Loan impairment charges and other
|
|||||||||
(2,019)
|
(24,177)
|
credit risk provisions
|
(3,116)
|
(4,799)
|
(3,512)
|
||||
20,254
|
242,515
|
Net operating income
|
31,256
|
32,098
|
27,921
|
||||
(6,153)
|
(73,680)
|
Employee compensation and benefits
|
(9,496)
|
(10,905)
|
(9,586)
|
||||
(5,007)
|
(59,954)
|
General and administrative expenses
|
(7,727)
|
(9,125)
|
(10,858)
|
||||
Depreciation and impairment of property,
|
|||||||||
(453)
|
(5,424)
|
plant and equipment
|
(699)
|
(706)
|
(778)
|
||||
Amortisation and impairment of
|
|||||||||
(309)
|
(3,701)
|
intangible assets
|
(477)
|
(468)
|
(501)
|
||||
(11,922)
|
(142,759)
|
Total operating expenses
|
(18,399)
|
(21,204)
|
(21,723)
|
||||
8,332
|
99,756
|
Operating profit
|
12,857
|
10,894
|
6,198
|
||||
Share of profit in associates and
|
|||||||||
787
|
9,419
|
joint ventures
|
1,214
|
1,843
|
1,714
|
||||
9,119
|
109,175
|
Profit before tax
|
14,071
|
12,737
|
7,912
|
||||
(1,766)
|
(21,143)
|
Tax expense
|
(2,725)
|
(3,629)
|
(1,686)
|
||||
7,353
|
88,032
|
Profit for the period
|
11,346
|
9,108
|
6,226
|
||||
Profit attributable to shareholders
|
|||||||||
6,665
|
79,792
|
of the parent company
|
10,284
|
8,438
|
5,589
|
||||
Profit attributable to non-controlling
|
|||||||||
688
|
8,240
|
interests
|
1,062
|
670
|
637
|
Consolidated Statement of Comprehensive Income
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Profit for the period
|
11,346
|
9,108
|
6,226
|
||
Other comprehensive income/(expense)
|
|||||
Items that will be reclassified subsequently to profit or loss when specific conditions are met:
|
|||||
Available-for-sale investments:
|
|||||
- fair value gains/(losses)
|
(1,609)
|
2,362
|
4,034
|
||
- fair value gains transferred to income statement on disposal
|
(1,025)
|
(1,017)
|
(855)
|
||
- amounts transferred to the income statement in respect of impairment losses
|
206
|
450
|
552
|
||
- income taxes
|
610
|
(202)
|
(254)
|
||
(1,818)
|
1,593
|
3,477
|
|||
Cash flow hedges:
|
|||||
- fair value gains/(losses)
|
35
|
(307)
|
859
|
||
- fair value gains/(losses) transferred to income statement
|
(258)
|
245
|
(668)
|
||
- income taxes
|
25
|
56
|
(76)
|
||
(198)
|
(6)
|
115
|
|||
Share of other comprehensive income of associates and joint ventures
|
1
|
338
|
195
|
||
Exchange differences
|
(4,525)
|
(392)
|
1,409
|
||
Items that will not be reclassified subsequently to profit or loss:
|
|||||
Remeasurement of defined benefit liability/asset
|
|||||
- before income taxes
|
(1,223)
|
(619)
|
228
|
||
- income taxes
|
264
|
150
|
46
|
||
(959)
|
(469)
|
274
|
|||
Other comprehensive income/(expense) for the period, net of tax
|
(7,499)
|
1,064
|
5,470
|
||
Total comprehensive income for the period
|
3,847
|
10,172
|
11,696
|
||
Total comprehensive income for the period attributable to:
|
|||||
- shareholders of the parent company
|
3,072
|
9,515
|
10,940
|
||
- non-controlling interests
|
775
|
657
|
756
|
||
3,847
|
10,172
|
11,696
|
Consolidated Balance Sheet
|
|||||||||
At
|
At
|
At
|
|||||||
30 June
|
30 June
|
31 December
|
|||||||
At 30 June 2013
|
2013
|
2012
|
2012
|
||||||
£m
|
HK$m
|
US$m
|
US$m
|
US$m
|
|||||
ASSETS
|
|||||||||
97,423
|
1,150,395
|
Cash and balances at central banks
|
148,285
|
147,911
|
141,532
|
||||
Items in the course of collection from
|
|||||||||
5,529
|
65,291
|
other banks
|
8,416
|
11,075
|
7,303
|
||||
Hong Kong Government certificates of
|
|||||||||
15,949
|
188,325
|
indebtedness
|
24,275
|
21,283
|
22,743
|
||||
284,219
|
3,356,119
|
Trading assets
|
432,601
|
391,371
|
408,811
|
||||
23,204
|
273,997
|
Financial assets designated at fair value
|
35,318
|
32,310
|
33,582
|
||||
196,583
|
2,321,295
|
Derivatives
|
299,213
|
355,934
|
357,450
|
||||
121,625
|
1,436,177
|
Loans and advances to banks
|
185,122
|
182,191
|
152,546
|
||||
636,884
|
7,520,466
|
Loans and advances to customers
|
969,382
|
974,985
|
997,623
|
||||
265,568
|
3,135,892
|
Financial investments
|
404,214
|
393,736
|
421,101
|
||||
13,388
|
158,085
|
Assets held for sale
|
20,377
|
12,383
|
19,269
|
||||
29,654
|
350,157
|
Other assets
|
45,135
|
47,115
|
54,716
|
||||
793
|
9,364
|
Current tax assets
|
1,207
|
1,312
|
515
|
||||
6,426
|
75,881
|
Prepayments and accrued income
|
9,781
|
9,736
|
9,502
|
||||
10,299
|
121,614
|
Interests in associates and joint ventures
|
15,676
|
23,790
|
17,834
|
||||
18,749
|
221,390
|
Goodwill and intangible assets
|
28,537
|
28,916
|
29,853
|
||||
6,946
|
82,018
|
Property, plant and equipment
|
10,572
|
10,642
|
10,588
|
||||
4,734
|
55,896
|
Deferred tax assets
|
7,205
|
7,644
|
7,570
|
||||
1,737,973
|
20,522,362
|
Total assets
|
2,645,316
|
2,652,334
|
2,692,538
|
At
|
At
|
At
|
|||||||
30 June
|
30 June
|
31 December
|
|||||||
At 30 June 2013
|
2013
|
2012
|
2012
|
||||||
£m
|
HK$m
|
US$m
|
US$m
|
US$m
|
|||||
LIABILITIES AND EQUITY
|
|||||||||
Liabilities
|
|||||||||
15,949
|
188,326
|
Hong Kong currency notes in circulation
|
24,275
|
21,283
|
22,742
|
||||
72,285
|
853,558
|
Deposits by banks
|
110,023
|
123,553
|
107,429
|
||||
864,732
|
10,210,940
|
Customer accounts
|
1,316,182
|
1,278,489
|
1,340,014
|
||||
Items in the course of transmission to
|
|||||||||
6,152
|
72,646
|
other banks
|
9,364
|
11,321
|
7,138
|
||||
224,978
|
2,656,588
|
Trading liabilities
|
342,432
|
308,564
|
304,563
|
||||
55,355
|
653,643
|
Financial liabilities designated at fair value
|
84,254
|
87,593
|
87,720
|
||||
192,940
|
2,278,284
|
Derivatives
|
293,669
|
355,952
|
358,886
|
||||
71,869
|
848,640
|
Debt securities in issue
|
109,389
|
125,543
|
119,461
|
||||
12,824
|
151,428
|
Liabilities of disposal groups held for sale
|
19,519
|
12,599
|
5,018
|
||||
22,017
|
259,978
|
Other liabilities
|
33,511
|
35,119
|
33,862
|
||||
1,042
|
12,304
|
Current tax liabilities
|
1,586
|
3,462
|
1,452
|
||||
45,839
|
541,283
|
Liabilities under insurance contracts
|
69,771
|
62,861
|
68,195
|
||||
7,419
|
87,603
|
Accruals and deferred income
|
11,292
|
11,727
|
13,184
|
||||
3,145
|
37,138
|
Provisions
|
4,787
|
5,259
|
5,252
|
||||
568
|
6,703
|
Deferred tax liabilities
|
864
|
1,585
|
1,109
|
||||
2,113
|
24,950
|
Retirement benefit liabilities
|
3,216
|
3,962
|
3,905
|
||||
18,935
|
223,593
|
Subordinated liabilities
|
28,821
|
29,696
|
29,479
|
||||
1,618,162
|
19,107,605
|
Total liabilities
|
2,462,955
|
2,478,568
|
2,509,409
|
||||
Equity
|
|||||||||
6,119
|
72,250
|
Called up share capital
|
9,313
|
9,081
|
9,238
|
||||
7,274
|
85,889
|
Share premium account
|
11,071
|
9,841
|
10,084
|
||||
3,844
|
45,392
|
Other equity instruments
|
5,851
|
5,851
|
5,851
|
||||
15,441
|
182,336
|
Other reserves
|
23,503
|
24,806
|
29,722
|
||||
81,686
|
964,568
|
Retained earnings
|
124,332
|
116,266
|
120,347
|
||||
144,364
|
1,350,435
|
Total shareholders’ equity
|
174,070
|
165,845
|
175,242
|
||||
5,447
|
64,322
|
Non-controlling interests
|
8,291
|
7,921
|
7,887
|
||||
119,811
|
1,414,757
|
Total equity
|
182,361
|
173,766
|
183,129
|
||||
1,737,973
|
20,522,362
|
Total equity and liabilities
|
2,645,316
|
2,652,334
|
2,692,538
|
Consolidated Statement of Cash Flows
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Cash flows from operating activities
|
|||||
Profit before tax
|
14,071
|
12,737
|
7,912
|
||
Adjustments for:
|
|||||
- net gain from investing activities
|
(1,435)
|
(1,481)
|
(613)
|
||
- share of profit in associates and joint ventures
|
(1,214)
|
(1,843)
|
(1,714)
|
||
- gain on disposal of US branch network, US cards business and Ping An Insurance (Group) Company of China, Ltd ('Ping An')
|
-
|
(3,809)
|
(3,215)
|
||
- other non-cash items included in profit before tax
|
5,091
|
10,420
|
9,358
|
||
- change in operating assets
|
20,921
|
(47,658)
|
(68,863)
|
||
- change in operating liabilities
|
(21,070)
|
40,766
|
48,304
|
||
- elimination of exchange differences
|
4,877
|
3,504
|
(7,130)
|
||
- dividends received from associates
|
665
|
278
|
211
|
||
- contributions paid to defined benefit plans
|
(494)
|
(437)
|
(296)
|
||
- tax paid
|
(2,125)
|
(2,304)
|
(3,283)
|
||
Net cash generated from operating activities
|
19,287
|
10,173
|
(19,329)
|
||
Cash flows from investing activities
|
|||||
Purchase of financial investments
|
(171,175)
|
(177,427)
|
(165,547)
|
||
Proceeds from the sale and maturity of financial investments
|
181,706
|
188,242
|
141,684
|
||
Purchase of property, plant and equipment
|
(1,155)
|
(683)
|
(635)
|
||
Proceeds from the sale of property, plant and equipment
|
164
|
76
|
165
|
||
Proceeds from the sale of loan portfolios
|
3,193
|
-
|
-
|
||
Net purchase of intangible assets
|
(416)
|
(507)
|
(501)
|
||
Net cash inflow from disposal of US branch network and cards business
|
-
|
23,484
|
(2,579)
|
||
Net cash inflow/(outflow) from disposal of other subsidiaries and businesses
|
287
|
(1,537)
|
674
|
||
Net cash outflow from acquisition of or increase in stake of associates
|
(25)
|
(13)
|
(1,791)
|
||
Proceeds from disposal of Ping An
|
7,413
|
-
|
1,954
|
||
Proceeds from disposal of other associates and joint ventures
|
367
|
288
|
306
|
||
Net cash generated from/(used in) investing activities
|
20,359
|
31,923
|
(26,270)
|
||
Cash flows from financing activities
|
|||||
Issue of ordinary share capital
|
169
|
263
|
331
|
||
Net sales/(purchases) of own shares for market-making and investment purposes
|
(33)
|
25
|
(50)
|
||
Subordinated loan capital issued
|
-
|
-
|
37
|
||
Subordinated loan capital repaid
|
(45)
|
(1,453)
|
(301)
|
||
Net cash outflow from the changes in stake in subsidiaries
|
1
|
-
|
(14)
|
||
Dividends paid to ordinary shareholders of the parent company
|
(2,799)
|
(3,161)
|
(2,764)
|
||
Dividends paid to non-controlling interests
|
(331)
|
(325)
|
(247)
|
||
Dividends paid to holders of other equity instruments
|
(286)
|
(286)
|
(287)
|
||
Net cash used in financing activities
|
(3,324)
|
(4,937)
|
(3,295)
|
||
Net increase/(decrease) in cash and cash equivalents
|
36,322
|
37,159
|
(48,894)
|
||
Cash and cash equivalents at beginning of period
|
315,308
|
325,449
|
359,007
|
||
Exchange differences in respect of cash and cash equivalents
|
(8,259)
|
(3,601)
|
5,195
|
||
Cash and cash equivalents at end of the period
|
343,371
|
359,007
|
315,308
|
Consolidated Statement of Changes in Equity
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Called up share capital
|
|||||
At beginning of period
|
9,238
|
8,934
|
9,081
|
||
Shares issued under employee remuneration and share plans
|
50
|
84
|
35
|
||
Shares issued in lieu of dividends and amounts arising thereon
|
25
|
63
|
122
|
||
At end of period
|
9,313
|
9,081
|
9,238
|
||
Share premium
|
|||||
At beginning of period
|
10,084
|
8,457
|
9,841
|
||
Shares issued under employee remuneration and share plans
|
1,012
|
1,447
|
365
|
||
Shares issued in lieu of dividends and amounts arising thereon
|
(25)
|
(63)
|
(122)
|
||
At end of period
|
11,071
|
9,841
|
10,084
|
||
Other equity instruments
|
|||||
At beginning of period
|
5,851
|
5,851
|
5,851
|
||
At end of period
|
5,851
|
5,851
|
5,851
|
||
Retained earnings
|
|||||
At beginning of period
|
120,347
|
111,868
|
116,266
|
||
Shares issued under employee remuneration and share plans
|
(893)
|
(1,268)
|
(69)
|
||
Shares issued in lieu of dividends and amounts arising thereon
|
707
|
1,007
|
1,422
|
||
Dividends to shareholders
|
(5,487)
|
(4,454)
|
(3,588)
|
||
Tax credits on distributions
|
54
|
59
|
(27)
|
||
Own shares adjustment
|
(36)
|
32
|
(30)
|
||
Cost of share-based payment arrangements
|
355
|
541
|
447
|
||
Income taxes on share-based payments
|
9
|
(5)
|
47
|
||
Other movements
|
(15)
|
119
|
(145)
|
||
Change in ownership interest in subsidiaries that did not result
in loss of control
|
-
|
43
|
-
|
||
Total comprehensive income for the period
|
9,291
|
8,324
|
6,024
|
||
At end of period
|
124,332
|
116,266
|
120,347
|
||
Other reserves
|
|||||
Available-for-sale fair value reserve
|
|||||
At beginning of period
|
1,649
|
(3,361)
|
(1,799)
|
||
Total comprehensive income for the period
|
(1,635)
|
1,562
|
3,448
|
||
At end of period
|
14
|
(1,799)
|
1,649
|
||
Cash flow hedging reserve
|
|||||
At beginning of period
|
13
|
(95)
|
(102)
|
||
Total comprehensive income for the period
|
(197)
|
(7)
|
115
|
||
At end of period
|
(184)
|
(102)
|
13
|
||
Foreign exchange reserve
|
|||||
At beginning of period
|
752
|
(237)
|
(601)
|
||
Total comprehensive income for the period
|
(4,387)
|
(364)
|
1,353
|
||
At end of period
|
(3,635)
|
(601)
|
752
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Merger reserve
|
|||||
At beginning of period
|
27,308
|
27,308
|
27,308
|
||
At end of period
|
27,308
|
27,308
|
27,308
|
||
Total shareholders' equity
|
|||||
At beginning of period
|
175,242
|
158,725
|
165,845
|
||
Shares issued under employee remuneration and share plans
|
169
|
263
|
331
|
||
Shares issued in lieu of dividends and amounts arising thereon
|
707
|
1,007
|
1,422
|
||
Dividends to shareholders
|
(5,487)
|
(4,454)
|
(3,588)
|
||
Tax credits on distributions
|
54
|
59
|
(27)
|
||
Own shares adjustment
|
(36)
|
32
|
(30)
|
||
Cost of share-based payment arrangements
|
355
|
541
|
447
|
||
Income taxes on share-based payments
|
9
|
(5)
|
47
|
||
Other movements
|
(15)
|
119
|
(145)
|
||
Changes in ownership interests in subsidiaries that did not result
in loss of control
|
-
|
43
|
-
|
||
Total comprehensive income for the period
|
3,072
|
9,515
|
10,940
|
||
At end of period
|
174,070
|
165,845
|
175,242
|
||
Non-controlling interests
|
|||||
At beginning of period
|
7,887
|
7,368
|
7,921
|
||
Dividends to shareholders
|
(400)
|
(398)
|
(309)
|
||
Other movements
|
22
|
(11)
|
(9)
|
||
Acquisition and disposals of subsidiaries
|
6
|
376
|
(484)
|
||
Changes in ownership interests in subsidiaries that did not result
in loss of control
|
1
|
(71)
|
12
|
||
Total comprehensive income for the period
|
775
|
657
|
756
|
||
At end of period
|
8,291
|
7,921
|
7,887
|
||
Total equity
|
|||||
At beginning of period
|
183,129
|
166,093
|
173,766
|
||
Shares issued under employee remuneration and share plans
|
169
|
263
|
331
|
||
Shares issued in lieu of dividends and amounts arising thereon
|
707
|
1,007
|
1,422
|
||
Dividends to shareholders
|
(5,887)
|
(4,852)
|
(3,897)
|
||
Tax credits on distributions
|
54
|
59
|
(27)
|
||
Own shares adjustment
|
(36)
|
32
|
(30)
|
||
Cost of share-based payment arrangements
|
355
|
541
|
447
|
||
Income taxes on share-based payments
|
9
|
(5)
|
47
|
||
Other movements
|
7
|
108
|
(154)
|
||
Acquisition and disposal of subsidiaries
|
6
|
376
|
(484)
|
||
Changes in ownership interests in subsidiaries that did not result
in loss of control
|
1
|
(28)
|
12
|
||
Total comprehensive income for the period
|
3,847
|
10,172
|
11,696
|
||
At end of period
|
182,361
|
173,766
|
183,129
|
|
· IFRS 10 'Consolidated Financial Statements,' IFRS 11 'Joint Arrangements', IFRS 12 'Disclosure of Interests in Other Entities' and amendments to IFRS 10, IFRS 11 and IFRS 12 'Transition Guidance'. IFRSs 10 and 11 are required to
be applied retrospectively. |
|
· IFRS 13 'Fair Value Measurement' establishes a single framework for measuring fair value and introduces new requirements for disclosure of fair value measurements. IFRS 13 is required to be applied prospectively from the
beginning of the first annual period in which it is applied. The disclosure requirements of IFRS 13 do not require comparative information to be provided for periods prior to initial application. New disclosures and enhancements to existing disclosures are provided in Note 8 on the Financial Statements in the Interim Report 2013. |
|
· Amendments to IFRS 7 'Disclosures - Offsetting Financial Assets and Financial Liabilities' which requires disclosure of the effect or potential effects of netting arrangements on an entity's financial position. The amendment
requires disclosure of recognised financial instruments that are subject to an enforceable master netting arrangement or similar agreement. The amendments have been applied retrospectively. New disclosures are provided in Note 18 on the Financial Statements in the Interim Report 2013. |
|
· Amendments to IAS 19 'Employee Benefits' ('IAS 19 revised'). IAS 19 revised is required to be applied retrospectively. IAS 19 revised replaces the interest cost on the plan liability and expected return on plan assets with a finance
cost comprising the net interest on the net defined benefit liability or asset. This finance cost is determined by applying to the net defined benefit liability or asset the same discount rate used to measure the defined benefit obligation. The difference between the actual return on plan assets and the return included in the finance cost component reflected in the income statement is presented in other comprehensive income. The effect of this change is to increase or decrease the pension expense by the difference between the current expected return on plan assets and the return calculated by applying the relevant discount rate. |
Half-year to
|
|||||||||||||||||
30 June 2013
|
30 June 2012
|
31 December 2012
|
|||||||||||||||
Per
|
Settled
|
Per
|
Settled
|
Per
|
Settled
|
||||||||||||
share
|
Total
|
in scrip
|
share
|
Total
|
in scrip
|
share
|
Total
|
in scrip
|
|||||||||
US$
|
US$m
|
US$m
|
US$
|
US$m
|
US$m
|
US$
|
US$m
|
US$m
|
|||||||||
Dividends declared on
|
|||||||||||||||||
ordinary shares
|
|||||||||||||||||
In respect of previous year:
|
|||||||||||||||||
- fourth interim dividend
|
0.18
|
3,339
|
540
|
0.14
|
2,535
|
259
|
-
|
-
|
-
|
||||||||
In respect of current year:
|
|||||||||||||||||
- first interim dividend
|
0.10
|
1,861
|
167
|
0.09
|
1,633
|
748
|
-
|
-
|
-
|
||||||||
- second interim dividend
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
1,646
|
783
|
||||||||
- third interim dividend
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
1,655
|
639
|
||||||||
0.28
|
5,200
|
707
|
0.23
|
4,168
|
1,007
|
0.18
|
3,301
|
1,422
|
|||||||||
Quarterly dividends on
|
|||||||||||||||||
preference shares classified
|
|||||||||||||||||
as equity
|
|||||||||||||||||
March dividend
|
15.50
|
22
|
15.50
|
22
|
-
|
-
|
|||||||||||
June dividend
|
15.50
|
23
|
15.50
|
23
|
-
|
-
|
|||||||||||
September dividend
|
-
|
-
|
-
|
-
|
15.50
|
22
|
|||||||||||
December dividend
|
-
|
-
|
-
|
-
|
15.50
|
23
|
|||||||||||
31.00
|
45
|
31.00
|
45
|
31.00
|
45
|
||||||||||||
Quarterly coupons on capital
|
|||||||||||||||||
securities classified as equity
|
|||||||||||||||||
January coupon
|
0.508
|
45
|
0.508
|
44
|
-
|
-
|
|||||||||||
March coupon
|
0.500
|
76
|
0.500
|
76
|
-
|
-
|
|||||||||||
April coupon
|
0.508
|
45
|
0.508
|
45
|
-
|
-
|
|||||||||||
June coupon
|
0.500
|
76
|
0.500
|
76
|
-
|
-
|
|||||||||||
July coupon
|
-
|
-
|
-
|
-
|
0.508
|
45
|
|||||||||||
September coupon
|
-
|
-
|
-
|
-
|
0.500
|
76
|
|||||||||||
October coupon
|
-
|
-
|
-
|
-
|
0.508
|
45
|
|||||||||||
December coupon
|
-
|
-
|
-
|
-
|
0.500
|
76
|
|||||||||||
2.016
|
242
|
2.016
|
241
|
2.016
|
242
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$
|
US$
|
US$
|
|||
Basic earnings per ordinary share
|
0.54
|
0.45
|
0.29
|
||
Diluted earnings per ordinary share
|
0.54
|
0.45
|
0.29
|
||
Dividends per ordinary share
|
0.28
|
0.23
|
0.18
|
||
Net asset value per share at period end
|
8.96
|
8.73
|
9.09
|
||
Dividend pay out ratio1
|
51.9%
|
51.1%
|
62.1%
|
|
1 Dividends per ordinary share expressed as a percentage of basic earnings per ordinary share.
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Profit attributable to shareholders of the parent company
|
10,284
|
8,438
|
5,589
|
||
Dividend payable on preference shares classified as equity
|
(45)
|
(45)
|
(45)
|
||
Coupon payable on capital securities classified as equity
|
(241)
|
(241)
|
(242)
|
||
Profit attributable to ordinary shareholders of the parent company
|
9,998
|
8,152
|
5,302
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
UK corporation tax charge
|
(107)
|
100
|
150
|
||
Overseas tax
|
1,868
|
3,549
|
2,011
|
||
Current tax
|
1,761
|
3,649
|
2,161
|
||
Deferred tax
|
964
|
(20)
|
(475)
|
||
Tax expense
|
2,725
|
3,629
|
1,686
|
||
Effective tax rate
|
19.4%
|
28.5%
|
21.3%
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Taxation at UK corporation tax rate of 23.25% (2012: 24.5%)
|
3,272
|
3,122
|
1,935
|
||
Effect of differently taxed overseas profits
|
(181)
|
265
|
(322)
|
||
Adjustments in respect of prior period liabilities
|
7
|
479
|
(442)
|
||
Deferred tax temporary differences not recognised/
(previously not recognised)
|
(9)
|
2
|
372
|
||
Effect of profit in associates and joint ventures
|
(281)
|
(459)
|
(413)
|
||
Tax effect of disposal of Ping An
|
(111)
|
-
|
(204)
|
||
Tax effect of reclassification of Industrial Bank
|
(317)
|
-
|
-
|
||
Non taxable income and gains
|
(377)
|
(280)
|
(262)
|
||
Permanent disallowables
|
308
|
405
|
687
|
||
Other items
|
414
|
95
|
335
|
||
Overall tax expense
|
2,725
|
3,629
|
1,686
|
|
5. Analysis of net fee income
|
|
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Account services
|
1,701
|
1,755
|
1,808
|
||
Funds under management
|
1,347
|
1,242
|
1,319
|
||
Cards
|
1,304
|
1,716
|
1,314
|
||
Credit facilities
|
930
|
867
|
894
|
||
Broking income
|
734
|
707
|
643
|
||
Imports/exports
|
580
|
606
|
590
|
||
Underwriting
|
518
|
377
|
362
|
||
Unit trusts
|
481
|
344
|
395
|
||
Remittances
|
415
|
399
|
420
|
||
Global custody
|
364
|
375
|
362
|
||
Insurance
|
280
|
425
|
271
|
||
Corporate finance
|
171
|
230
|
140
|
||
Trust income
|
143
|
141
|
142
|
||
Investment contracts
|
66
|
71
|
70
|
||
Mortgage servicing
|
42
|
47
|
39
|
||
Other
|
1,072
|
979
|
1,099
|
||
Total fee income
|
10,148
|
10,281
|
9,868
|
||
Less: fee expense
|
(1,744)
|
(1,974)
|
(1,745)
|
||
Net fee income
|
8,404
|
8,307
|
8,123
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Individually assessed impairment allowances:
|
|||||
- Net new allowances
|
1,221
|
1,187
|
1,151
|
||
- Recoveries
|
(100)
|
(84)
|
(115)
|
||
1,121
|
1,103
|
1,036
|
|||
Collectively assessed impairment allowances:
|
|||||
- Net new allowances
|
2,607
|
3,906
|
3,062
|
||
- Recoveries
|
(539)
|
(484)
|
(463)
|
||
2,068
|
3,422
|
2,599
|
|||
Total charge for impairment losses
|
3,189
|
4,525
|
3,635
|
||
Banks
|
-
|
1
|
(1)
|
||
Customers
|
3,189
|
4,524
|
3,636
|
At
|
At
|
At
|
|||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Composition of regulatory capital
|
|||||
Tier 1 capital
|
|||||
Shareholders' equity
|
165,816
|
160,606
|
167,360
|
||
Shareholders' equity per balance sheet
|
174,070
|
165,845
|
175,242
|
||
Preference share premium
|
(1,405)
|
(1,405)
|
(1,405)
|
||
Other equity instruments
|
(5,851)
|
(5,851)
|
(5,851)
|
||
Deconsolidation of special purpose entities
|
(998)
|
2,017
|
(626)
|
||
Non-controlling interests
|
4,754
|
4,451
|
4,348
|
||
Non-controlling interests per balance sheet
|
8,291
|
7,921
|
7,887
|
||
Preference share non-controlling interests
|
(2,395)
|
(2,412)
|
(2,428)
|
||
Non-controlling interest transferred to tier 2 capital
|
(490)
|
(496)
|
(501)
|
||
Non-controlling interest in deconsolidated subsidiaries
|
(652)
|
(562)
|
(610)
|
||
Regulatory adjustments to the accounting basis
|
178
|
(3,308)
|
(2,437)
|
||
Unrealised losses on available-for-sale debt securities
|
2,354
|
1,208
|
1,223
|
||
Own credit spread
|
137
|
(2,115)
|
112
|
||
Defined benefit pension fund adjustment
|
70
|
(116)
|
(469)
|
||
Reserves arising from revaluation of property and unrealised gains on
|
|||||
available-for-sale equities
|
(2,567)
|
(2,387)
|
(3,290)
|
||
Cash flow hedging reserve
|
184
|
102
|
(13)
|
||
Deductions
|
(29,858)
|
(31,080)
|
(30,482)
|
||
Goodwill capitalised and intangible assets
|
(24,994)
|
(26,650)
|
(25,733)
|
||
50% of securitisation positions
|
(1,722)
|
(1,364)
|
(1,776)
|
||
50% of tax credit adjustment for expected losses
|
134
|
145
|
111
|
||
50% of excess of expected losses over impairment allowances
|
(3,276)
|
(3,211)
|
(3,084)
|
||
Core tier 1 capital
|
140,890
|
130,669
|
138,789
|
||
Other tier 1 capital before deductions
|
15,790
|
17,110
|
17,301
|
||
Preference share premium
|
1,405
|
1,405
|
1,405
|
||
Preference share non-controlling interests
|
2,395
|
2,412
|
2,428
|
||
Hybrid capital securities
|
11,990
|
13,293
|
13,468
|
||
Deductions
|
(6,538)
|
(845)
|
(5,042)
|
||
Unconsolidated investments
|
(6,672)
|
(990)
|
(5,153)
|
||
50% of tax credit adjustment for expected losses
|
134
|
145
|
111
|
||
Tier 1 capital
|
150,142
|
146,934
|
151,048
|
||
Tier 2 capital
|
|||||
Total qualifying tier 2 capital before deductions
|
45,009
|
47,205
|
48,231
|
||
Reserves arising from revaluation of property and unrealised gains on
|
|||||
available-for-sale equities
|
2,567
|
2,387
|
3,290
|
||
Collective impairment allowances
|
2,799
|
2,551
|
2,717
|
||
Perpetual subordinated debt
|
2,777
|
2,778
|
2,778
|
||
Term subordinated debt
|
36,566
|
39,189
|
39,146
|
||
Non-controlling interest in tier 2 capital
|
300
|
300
|
300
|
||
Total deductions other than from tier 1 capital
|
(11,701)
|
(18,415)
|
(18,473)
|
||
Unconsolidated investments
|
(6,672)
|
(13,834)
|
(13,604)
|
||
50% of securitisation positions
|
(1,722)
|
(1,364)
|
(1,776)
|
||
50% of excess of expected losses over impairment allowances
|
(3,276)
|
(3,211)
|
(3,084)
|
||
Other deductions
|
(31)
|
(6)
|
(9)
|
||
Total regulatory capital
|
183,450
|
175,724
|
180,806
|
At
|
At
|
At
|
|||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Risk-weighted assets
|
|||||
Credit risk
|
867,014
|
931,724
|
898,416
|
||
Counterparty credit risk
|
48,581
|
49,535
|
48,319
|
||
Market risk
|
70,906
|
54,281
|
54,944
|
||
Operational risk
|
118,263
|
124,356
|
122,264
|
||
Total
|
1,104,764
|
1,159,896
|
1,123,943
|
||
%
|
%
|
%
|
|||
Capital ratios
|
|||||
Core tier 1 ratio
|
12.7
|
11.3
|
12.3
|
||
Tier 1 ratio
|
13.6
|
12.7
|
13.4
|
||
Total capital ratio
|
16.6
|
15.1
|
16.1
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Other non-cash items included in profit before tax
|
|||||
Depreciation, amortisation and impairment
|
1,214
|
1,221
|
1,310
|
||
Gains arising from dilution of interests in associates
|
(1,089)
|
-
|
-
|
||
Revaluations on investment property
|
(110)
|
(43)
|
(29)
|
||
Share-based payment expense
|
355
|
541
|
447
|
||
Loan impairment losses gross of recoveries and other credit risk provisions
|
3,837
|
5,124
|
4,234
|
||
Provisions
|
1,053
|
2,703
|
3,029
|
||
Impairment/(release) of financial investments
|
(36)
|
353
|
166
|
||
Charge/(credit) for defined benefit plans
|
(126)
|
233
|
243
|
||
Accretion of discounts and amortisation of premiums
|
(7)
|
288
|
(42)
|
||
5,091
|
10,420
|
9,358
|
|||
Changes in operating assets
|
|||||
- prepayments and accrued income
|
(341)
|
323
|
234
|
||
- net trading securities and net derivatives
|
13,398
|
14,436
|
(51,265)
|
||
- loans and advances to banks
|
(16,848)
|
(21,188)
|
22,271
|
||
- loans and advances to customers
|
10,256
|
(42,516)
|
(30,103)
|
||
- financial assets designated at fair value
|
(1,585)
|
(147)
|
(2,551)
|
||
- other assets
|
16,041
|
1,434
|
(7,449)
|
||
20,921
|
(47,658)
|
(68,863)
|
|||
Changes in operating liabilities
|
|||||
- accruals and deferred income
|
(1,803)
|
(1,379)
|
1,457
|
||
- deposits by banks
|
3,398
|
10,731
|
(16,124)
|
||
- customer accounts
|
(8,469)
|
27,312
|
62,759
|
||
- debt securities in issue
|
(10,072)
|
(5,470)
|
(6,082)
|
||
- financial liabilities designated at fair value
|
(3,466)
|
2,423
|
126
|
||
- other liabilities
|
(658)
|
7,149
|
6,168
|
||
(21,070)
|
40,766
|
48,304
|
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest and dividends
|
|||||
Interest paid
|
(8,789)
|
(10,967)
|
(7,445)
|
||
Interest received
|
25,767
|
32,441
|
28,671
|
||
Dividends received
|
587
|
446
|
320
|
||
At
|
At
|
At
|
|||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Cash and cash equivalents
|
|||||
Cash and balances at central banks
|
148,285
|
147,911
|
141,532
|
||
Items in the course of collection from other banks
|
8,416
|
11,075
|
7,303
|
||
Loans and advances to banks of one month or less
|
171,020
|
184,337
|
148,232
|
||
Treasury bills, other bills and certificates of deposit less than three months
|
25,014
|
27,005
|
25,379
|
||
Less: items in the course of transmission to other banks
|
(9,364)
|
(11,321)
|
(7,138)
|
||
343,371
|
359,007
|
315,308
|
Europe
|
Hong Kong
|
Rest of
Asia-
Pacific
|
Middle East and North Africa
|
North
America
|
Latin
America
|
Intra-HSBC
items
|
Total
|
||||||||
US$m
|
US$m
|
US$m
|
US$m
|
US$m
|
US$m
|
US$m
|
US$m
|
||||||||
Net operating income
|
|||||||||||||||
Half-year to:
|
|||||||||||||||
30 June 2013
|
10,628
|
6,597
|
6,851
|
1,300
|
3,936
|
3,535
|
(1,591)
|
31,256
|
|||||||
30 June 2012
|
8,630
|
6,101
|
5,649
|
1,102
|
7,817
|
4,429
|
(1,630)
|
32,098
|
|||||||
31 December 2012
|
7,057
|
6,247
|
7,499
|
1,042
|
3,419
|
4,385
|
(1,728)
|
27,921
|
Half-year to:
|
|||||||||||||||
30 June 2013
|
2,768
|
4,205
|
5,057
|
909
|
666
|
466
|
−
|
14,071
|
|||||||
30 June 2012
|
(667)
|
3,761
|
4,372
|
772
|
3,354
|
1,145
|
-
|
12,737
|
|||||||
31 December 2012
|
(2,747)
|
3,821
|
6,076
|
578
|
(1,055)
|
1,239
|
-
|
7,912
|
Total assets
|
|||||||||||||||
At 30 June 2013
|
1,365,534
|
528,712
|
325,271
|
63,292
|
473,218
|
123,032
|
(233,743)
|
2,645,316
|
|||||||
At 30 June 2012
|
1,375,553
|
486,608
|
334,978
|
62,881
|
500,590
|
138,968
|
(247,244)
|
2,652,334
|
|||||||
At 31 December 2012
|
1,389,240
|
518,334
|
342,269
|
62,605
|
490,247
|
131,277
|
(241,434)
|
2,692,538
|
Half-year to 30 June 2013 ('1H13') compared with
half-year to 30 June 2012 ('1H12')
|
|||||||||||
HSBC
|
1H12 as
reported
US$m
|
Currency
translation
adjustment
US$m
|
1H12
at 1H13
exchange
rates
US$m
|
1H13 as
reported
US$m
|
Reported
change
%
|
Constant
currency
change
%
|
|||||
Net interest income
|
19,376
|
(278)
|
19,098
|
17,819
|
(8)
|
(7)
|
|||||
Net fee income
|
8,307
|
(85)
|
8,222
|
8,404
|
1
|
2
|
|||||
Trading Income
|
4,519
|
(89)
|
4,430
|
6,362
|
41
|
44
|
|||||
Own credit spread
|
(2,170)
|
8
|
(2,162)
|
(19)
|
99
|
99
|
|||||
Gains on disposal of US branch network and cards business
|
3,809
|
−
|
3,809
|
−
|
(100)
|
(100)
|
|||||
Other income
|
3,056
|
(82)
|
2,974
|
1,806
|
(41)
|
(39)
|
|||||
Net operating income
|
36,897
|
(526)
|
36,371
|
34,372
|
(7)
|
(5)
|
|||||
Loan impairment charges and other
credit risk provisions
|
(4,799)
|
101
|
(4,698)
|
(3,116)
|
35
|
34
|
|||||
Net operating income
|
32,098
|
(425)
|
31,673
|
31,256
|
(3)
|
(1)
|
|||||
Operating expenses
|
(21,204)
|
313
|
(20,891)
|
(18,399)
|
13
|
12
|
|||||
Operating profit
|
10,894
|
(112)
|
10,782
|
12,857
|
18
|
19
|
|||||
Share of profit in associates
and joint ventures
|
1,843
|
14
|
1,857
|
1,214
|
(34)
|
(35)
|
|||||
Profit before tax
|
12,737
|
(98)
|
12,639
|
14,071
|
10
|
11
|
|||||
By global business
|
|||||||||||
Retail Banking and Wealth Management
|
6,410
|
2
|
6,412
|
3,267
|
(49)
|
(49)
|
|||||
Commercial Banking
|
4,429
|
(41)
|
4,388
|
4,133
|
(7)
|
(6)
|
|||||
Global Banking and Markets
|
5,047
|
(63)
|
4,984
|
5,723
|
13
|
15
|
|||||
Global Private Banking
|
527
|
(14)
|
513
|
108
|
(80)
|
(79)
|
|||||
Other
|
(3,676)
|
18
|
(3,658)
|
840
|
|||||||
Profit before tax
|
12,737
|
(98)
|
12,639
|
14,071
|
10
|
11
|
|||||
By geographical region
|
|||||||||||
Europe
|
(667)
|
19
|
(648)
|
2,768
|
|||||||
Hong Kong
|
3,761
|
−
|
3,761
|
4,205
|
12
|
12
|
|||||
Rest of Asia-Pacific
|
4,372
|
(23)
|
4,349
|
5,057
|
16
|
16
|
|||||
Middle East and North Africa
|
772
|
(15)
|
757
|
909
|
18
|
20
|
|||||
North America
|
3,354
|
(7)
|
3,347
|
666
|
(80)
|
(80)
|
|||||
Latin America
|
1,145
|
(72)
|
1,073
|
466
|
(59)
|
(57)
|
|||||
Profit before tax
|
12,737
|
(98)
|
12,639
|
14,071
|
10
|
11
|
Half-year to 30 June 2012 ('1H12') compared with
half-year to 30 June 2011 ('1H11')
|
|||||||||||
HSBC
|
1H11 as
reported
US$m
|
Currency
translation adjustment
US$m
|
1H11
at 1H12
exchange
rates
US$m
|
1H12 as
reported
US$m
|
Reported
change
%
|
Constant
currency
change
%
|
|||||
Net interest income
|
20,235
|
(669)
|
19,566
|
19,376
|
(4)
|
(1)
|
|||||
Net fee income
|
8,807
|
(265)
|
8,542
|
8,307
|
(6)
|
(3)
|
|||||
Own credit spread
|
(143)
|
−
|
(143)
|
(2,170)
|
(1,417)
|
(1,417)
|
|||||
Gains on disposal of US branch network and cards business
|
−
|
−
|
−
|
3,809
|
100
|
100
|
|||||
Other income
|
6,795
|
(268)
|
6,527
|
7,575
|
11
|
16
|
|||||
Net operating income
|
35,694
|
(1,202)
|
34,492
|
36,897
|
3
|
7
|
|||||
Loan impairment charges and other
credit risk provisions
|
(5,266)
|
138
|
(5,128)
|
(4,799)
|
9
|
6
|
|||||
Net operating income
|
30,428
|
(1,064)
|
29,364
|
32,098
|
5
|
9
|
|||||
Operating expenses
|
(20,510)
|
746
|
(19,764)
|
(21,204)
|
(3)
|
(7)
|
|||||
Operating profit
|
9,918
|
(318)
|
9,600
|
10,894
|
10
|
13
|
|||||
Share of profit in associates
and joint ventures
|
1,556
|
40
|
1,596
|
1,843
|
18
|
15
|
|||||
Profit before tax
|
11,474
|
(278)
|
11,196
|
12,737
|
11
|
14
|
|||||
By global business
|
|||||||||||
Retail Banking and Wealth Management
|
3,126
|
(55)
|
3,071
|
6,410
|
105
|
109
|
|||||
Commercial Banking
|
4,189
|
(105)
|
4,084
|
4,429
|
6
|
8
|
|||||
Global Banking and Markets
|
4,811
|
(131)
|
4,680
|
5,047
|
5
|
8
|
|||||
Global Private Banking
|
552
|
(5)
|
547
|
527
|
(5)
|
(4)
|
|||||
Other
|
(1,204)
|
18
|
(1,186)
|
(3,676)
|
(205)
|
(210)
|
|||||
Profit before tax
|
11,474
|
(278)
|
11,196
|
12,737
|
11
|
14
|
|||||
By geographical region
|
|||||||||||
Europe
|
2,147
|
(111)
|
2,036
|
(667)
|
|||||||
Hong Kong
|
3,081
|
9
|
3,090
|
3,761
|
22
|
22
|
|||||
Rest of Asia-Pacific
|
3,742
|
(38)
|
3,704
|
4,372
|
17
|
18
|
|||||
Middle East and North Africa
|
747
|
(3)
|
744
|
772
|
3
|
4
|
|||||
North America
|
606
|
(16)
|
590
|
3,354
|
453
|
468
|
|||||
Latin America
|
1,151
|
(119)
|
1,032
|
1,145
|
(1)
|
11
|
|||||
Profit before tax
|
11,474
|
(278)
|
11,196
|
12,737
|
11
|
14
|
Half-year to
|
|||||||||||
30 Jun
2013
|
30 Jun
2012
|
Change
|
30 Jun
2013
|
31 Dec
2012
|
Change
|
||||||
US$m
|
US$m
|
%
|
US$m
|
US$m
|
%
|
||||||
Reported revenue
|
34,372
|
36,897
|
(7)
|
34,372
|
31,433
|
9
|
|||||
Constant currency
|
(534)
|
(401)
|
|||||||||
Own credit spread
|
19
|
2,170
|
19
|
3,045
|
|||||||
Acquisitions, disposals and dilutions
|
(1,097)
|
(6,439)
|
(1,097)
|
(3,688)
|
|||||||
Underlying revenue
|
33,294
|
32,094
|
4
|
33,294
|
30,389
|
10
|
Half-year to
|
|||||||||||
30 Jun
2013
|
30 Jun
2012
|
Change
|
30 Jun
2013
|
31 Dec
2012
|
Change
|
||||||
US$m
|
US$m
|
%
|
US$m
|
US$m
|
%
|
||||||
Reported LICs
|
(3,116)
|
(4,799)
|
35
|
(3,116)
|
(3,512)
|
11
|
|||||
Constant currency
|
101
|
9
|
|||||||||
Acquisitions, disposals and dilutions
|
1
|
331
|
1
|
8
|
|||||||
Underlying LICs
|
(3,115)
|
(4,367)
|
29
|
(3,115)
|
(3,495)
|
11
|
Half-year to
|
|||||||||||
30 Jun
2013
|
30 Jun
2012
|
Change
|
30 Jun
2013
|
31 Dec
2012
|
Change
|
||||||
US$m
|
US$m
|
%
|
US$m
|
US$m
|
%
|
||||||
Reported operating expenses
|
(18,399)
|
(21,204)
|
13
|
(18,399)
|
(21,723)
|
15
|
|||||
Constant currency
|
313
|
147
|
|||||||||
Acquisitions, disposals and dilutions
|
87
|
964
|
87
|
180
|
|||||||
Underlying operating expenses
|
(18,312)
|
(19,927)
|
8
|
(18,312)
|
(21,396)
|
14
|
|||||
Underlying cost efficiency ratio
|
55.0%
|
62.1%
|
55.0%
|
70.4%
|
Half-year to
|
|||||||||||
30 Jun
2013
|
30 Jun
2012
|
Change
|
30 Jun
2013
|
31 Dec
2012
|
Change
|
||||||
US$m
|
US$m
|
%
|
US$m
|
US$m
|
%
|
||||||
Reported profit before tax
|
14,071
|
12,737
|
10
|
14,071
|
7,912
|
78
|
|||||
Constant currency
|
(106)
|
(232)
|
|||||||||
Own credit spread
|
19
|
2,170
|
19
|
3,045
|
|||||||
Acquisitions, disposals and dilutions
|
(1,012)
|
(5,905)
|
(1,012)
|
(4,179)
|
|||||||
Underlying profit before tax
|
13,078
|
8,896
|
47
|
13,078
|
6,546
|
100
|
|||||
By global business
|
|||||||||||
Retail Banking and Wealth Management
|
3,340
|
1,338
|
150
|
3,340
|
2,662
|
25
|
|||||
Commercial Banking
|
4,131
|
3,970
|
4
|
4,131
|
3,654
|
13
|
|||||
Global Banking and Markets
|
5,729
|
4,760
|
20
|
5,729
|
3,235
|
77
|
|||||
Global Private Banking
|
108
|
457
|
(76)
|
108
|
482
|
(78)
|
|||||
Other
|
(230)
|
(1,629)
|
86
|
(230)
|
(3,487)
|
93
|
|||||
Underlying profit before tax
|
13,078
|
8,896
|
47
|
13,078
|
6,546
|
100
|
|||||
By geographical region
|
|||||||||||
Europe
|
2,776
|
949
|
193
|
2,776
|
(364)
|
||||||
Hong Kong
|
4,205
|
3,733
|
13
|
4,205
|
3,422
|
23
|
|||||
Rest of Asia-Pacific
|
3,940
|
3,326
|
18
|
3,940
|
2,363
|
67
|
|||||
Middle East and North Africa
|
910
|
734
|
24
|
910
|
618
|
47
|
|||||
North America
|
808
|
(772)
|
808
|
(717)
|
|||||||
Latin America
|
439
|
926
|
(53)
|
439
|
1,224
|
(64)
|
|||||
Underlying profit before tax
|
13,078
|
8,896
|
47
|
13,078
|
6,546
|
100
|
Retail Banking and Wealth Management
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Net interest income
|
9,310
|
10,774
|
9,524
|
||
Net fee income
|
3,586
|
3,760
|
3,445
|
||
Net trading income/(expense)
|
275
|
34
|
270
|
||
Net income/(expense) from financial instruments designated at fair value
|
122
|
519
|
1,374
|
||
Gains less losses from financial investments
|
48
|
20
|
76
|
||
Dividend income
|
11
|
13
|
11
|
||
Net earned insurance premiums
|
5,469
|
5,792
|
5,399
|
||
Other operating income
|
(92)
|
4,335
|
872
|
||
Total operating income
|
18,729
|
25,247
|
20,971
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(5,440)
|
(5,932)
|
(6,425)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
13,289
|
19,315
|
14,546
|
||
Loan impairment charges and other credit risk provisions
|
(1,768)
|
(3,273)
|
(2,242)
|
||
Net operating income
|
11,521
|
16,042
|
12,304
|
||
Direct employee expenses
|
(2,651)
|
(2,944)
|
(2,588)
|
||
Other operating expenses, including reallocations
|
(5,800)
|
(7,274)
|
(6,963)
|
||
Total operating expenses
|
(8,451)
|
(10,218)
|
(9,551)
|
||
Operating profit
|
3,070
|
5,824
|
2,753
|
||
Share of profit in associates and joint ventures
|
197
|
586
|
412
|
||
Profit before tax
|
3,267
|
6,410
|
3,165
|
Commercial Banking
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Net interest income
|
5,050
|
5,144
|
5,217
|
||
Net fee income
|
2,337
|
2,224
|
2,246
|
||
Net trading income
|
346
|
321
|
312
|
||
Net income from financial instruments designated at fair value
|
104
|
72
|
178
|
||
Gains less losses from financial investments
|
(6)
|
2
|
20
|
||
Dividend income
|
8
|
10
|
8
|
||
Net earned insurance premiums
|
748
|
882
|
904
|
||
Other operating income
|
(19)
|
420
|
393
|
||
Total operating income
|
8,568
|
9,075
|
9,278
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(705)
|
(822)
|
(980)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
7,863
|
8,253
|
8,298
|
||
Loan impairment charges and other credit risk provisions
|
(1,160)
|
(924)
|
(1,175)
|
||
Net operating income
|
6,703
|
7,329
|
7,123
|
||
Direct employee expenses
|
(1,163)
|
(1,106)
|
(1,141)
|
||
Other operating expenses, including reallocations
|
(2,174)
|
(2,630)
|
(2,721)
|
||
Total operating expenses
|
(3,337)
|
(3,736)
|
(3,862)
|
||
Operating profit
|
3,366
|
3,593
|
3,261
|
||
Share of profit in associates and joint ventures
|
767
|
836
|
845
|
||
Profit before tax
|
4,133
|
4,429
|
4,106
|
Global Banking and Markets
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Net interest income
|
3,334
|
3,625
|
3,335
|
||
Net fee income
|
1,818
|
1,598
|
1,731
|
||
Net trading income
|
5,606
|
3,735
|
1,955
|
||
Net income/(expense) from financial instruments designated at fair value
|
(961)
|
501
|
593
|
||
Gains less losses from financial investments
|
597
|
700
|
30
|
||
Dividend income
|
65
|
55
|
93
|
||
Net earned insurance premiums
|
3
|
17
|
8
|
||
Other operating income
|
201
|
117
|
196
|
||
Total operating income
|
10,663
|
10,348
|
7,941
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(1)
|
(13)
|
(3)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
10,662
|
10,335
|
7,938
|
||
Loan impairment charges and other credit risk recoveries
|
(174)
|
(598)
|
(72)
|
||
Net operating income
|
10,488
|
9,737
|
7,866
|
||
Direct employee expenses
|
(1,882)
|
(2,181)
|
(1,583)
|
||
Other operating expenses, including reallocations
|
(3,125)
|
(2,892)
|
(3,251)
|
||
Total operating expenses
|
(5,007)
|
(5,073)
|
(4,834)
|
||
Operating profit
|
5,481
|
4,664
|
(3,032)
|
||
Share of profit in associates and joint ventures
|
242
|
383
|
441
|
||
Profit before tax
|
5,723
|
5,047
|
3,473
|
Global Private Banking
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Net interest income
|
575
|
672
|
622
|
||
Net fee income
|
602
|
625
|
607
|
||
Net trading income
|
230
|
259
|
231
|
||
Gains less losses from financial investments
|
4
|
(4)
|
1
|
||
Dividend income
|
6
|
4
|
2
|
||
Other operating income
|
(266)
|
85
|
68
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
1,151
|
1,641
|
1,531
|
||
Loan impairment charges and other credit risk provisions
|
(14)
|
(4)
|
(23)
|
||
Net operating income
|
1,137
|
1,637
|
1,508
|
||
Direct employee expenses
|
(381)
|
(617)
|
(298)
|
||
Other operating expenses, including reallocations
|
(654)
|
(496)
|
(732)
|
||
Total operating expenses
|
(1,035)
|
(1,113)
|
(1,030)
|
||
Operating profit
|
102
|
524
|
478
|
||
Share of profit in associates and joint ventures
|
6
|
3
|
4
|
||
Profit before tax
|
108
|
527
|
482
|
Other
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Net interest expense
|
(376)
|
(464)
|
(266)
|
||
Net fee income
|
61
|
100
|
94
|
||
Net trading income/(expense)
|
(169)
|
(205)
|
(332)
|
||
Net income/(expense) from financial instruments designated at fair value
|
(462)
|
(2,275)
|
(3,188)
|
||
Gains less losses from financial investments
|
1,213
|
305
|
39
|
||
Dividend income
|
17
|
21
|
4
|
||
Net earned insurance premiums
|
−
|
(4)
|
4
|
||
Other operating income
|
3,866
|
2,860
|
5,639
|
||
Total operating income
|
4,150
|
338
|
1,994
|
||
Net insurance claims incurred and movement in liabilities to policy holders
|
−
|
−
|
−
|
||
Net operating income before loan impairment charges and
|
|||||
other credit risk provisions
|
4,150
|
338
|
1,994
|
||
Loan impairment (charges)/recoveries and other credit risk provisions
|
−
|
−
|
−
|
||
Net operating income/(expense)
|
4,150
|
338
|
1,994
|
||
Direct employee expenses
|
(3,419)
|
(4,057)
|
(3,976)
|
||
Other operating expenses, including reallocations
|
107
|
8
|
(1,344)
|
||
Total operating expenses
|
(3,312)
|
(4,049)
|
(5,320)
|
||
Operating profit/(loss)
|
838
|
(3,711)
|
(3,326)
|
||
Share of profit/(loss) in associates and joint ventures
|
2
|
35
|
12
|
||
Profit/(loss) before tax
|
840
|
(3,676)
|
(3,314)
|
Europe
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest income
|
8,163
|
8,729
|
8,536
|
||
Interest expense
|
(2,913)
|
(3,656)
|
(3,215)
|
||
Net interest income
|
5,250
|
5,073
|
5,321
|
||
Fee income
|
4,148
|
4,093
|
4,092
|
||
Fee expense
|
(1,179)
|
(1,070)
|
(946)
|
||
Net fee income
|
2,969
|
3,023
|
3,146
|
||
Net trading income
|
4,339
|
1,851
|
856
|
||
Changes in fair value of long-term debt issued and related derivatives
|
(1,347)
|
(1,165)
|
(1,926)
|
||
Net income/(expense) from other financial instruments designated at
|
|||||
fair value
|
398
|
229
|
647
|
||
Net income/(expense) from financial instruments designated at fair value
|
(949)
|
(936)
|
(1,279)
|
||
Gains less losses from financial investments
|
373
|
449
|
(85)
|
||
Dividend income
|
40
|
43
|
68
|
||
Net earned insurance premiums
|
1,746
|
1,860
|
1,770
|
||
Other operating income
|
(50)
|
468
|
610
|
||
Total operating income
|
13,718
|
11,831
|
10,407
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(2,244)
|
(2,164)
|
(2,466)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
11,474
|
9,667
|
7,941
|
||
Loan impairment charges and other credit risk provisions
|
(846)
|
(1,037)
|
(884)
|
||
Net operating income
|
10,628
|
8,630
|
7,057
|
||
Operating expenses
|
(7,862)
|
(9,289)
|
(9,806)
|
||
Operating profit/(loss)
|
2,766
|
(659)
|
(2,749)
|
||
Share of profit/(loss) in associates and joint ventures
|
2
|
(8)
|
2
|
||
Profit/(loss) before tax
|
2,768
|
(667)
|
(2,747)
|
Hong Kong
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest income
|
3,331
|
3,112
|
3,244
|
||
Interest expense
|
(465)
|
(513)
|
(527)
|
||
Net interest income
|
2,866
|
2,599
|
2,717
|
||
Fee income
|
2,326
|
1,888
|
1,982
|
||
Fee expense
|
(320)
|
(270)
|
(265)
|
||
Net fee income
|
2,006
|
1,618
|
1,717
|
||
Net trading income
|
872
|
762
|
701
|
||
Net income/(expense) from financial instruments designated at
|
|||||
fair value
|
(258)
|
44
|
403
|
||
Gains less losses from financial investments
|
19
|
279
|
43
|
||
Dividend income
|
16
|
18
|
6
|
||
Net earned insurance premiums
|
3,179
|
3,079
|
2,878
|
||
Other operating income
|
885
|
825
|
1,099
|
||
Total operating income
|
9,585
|
9,224
|
9,564
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(2,942)
|
(3,091)
|
(3,275)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
6,643
|
6,133
|
6,289
|
||
Loan impairment charges and other credit risk provisions
|
(46)
|
(32)
|
(42)
|
||
Net operating income
|
6,597
|
6,101
|
6,247
|
||
Operating expenses
|
(2,418)
|
(2,396)
|
(2,452)
|
||
Operating profit
|
4,179
|
3,705
|
3,795
|
||
Share of profit/(loss) in associates and joint ventures
|
26
|
56
|
26
|
||
Profit before tax
|
4,205
|
3,761
|
3,821
|
Rest of Asia-Pacific
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest income
|
4,336
|
4,666
|
4,475
|
||
Interest expense
|
(1,683)
|
(1,948)
|
(1,802)
|
||
Net interest income
|
2,653
|
2,718
|
2,673
|
||
Fee income
|
1,302
|
1,353
|
1,278
|
||
Fee expense
|
(218)
|
(275)
|
(273)
|
||
Net fee income
|
1,084
|
1,078
|
1,005
|
||
Net trading income
|
46
|
932
|
121
|
||
Changes in fair value of long-term debt issued and related derivatives
|
1
|
(2)
|
(2)
|
||
Net income/(expense) from other financial instruments designated at
|
|||||
fair value
|
(3)
|
66
|
44
|
||
Net income/(expense) from financial instruments designated at fair value
|
(2)
|
64
|
42
|
||
Gains less losses from financial investments
|
1,208
|
25
|
(9)
|
||
Dividend income
|
1
|
4
|
1
|
||
Net earned insurance premiums
|
404
|
392
|
420
|
||
Other operating income
|
1,923
|
1,076
|
3,760
|
||
Total operating income
|
7,317
|
6,289
|
8,013
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(314)
|
(342)
|
(376)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
7,003
|
5,947
|
7,637
|
||
Loan impairment charges and other credit risk provisions
|
(152)
|
(298)
|
(138)
|
||
Net operating income
|
6,851
|
5,649
|
7,499
|
||
Operating expenses
|
(2,749)
|
(2,865)
|
(2,941)
|
||
Operating profit
|
4,102
|
2,784
|
4,588
|
||
Share of profit in associates and joint ventures
|
955
|
1,588
|
1,518
|
||
Profit before tax
|
5,057
|
4,372
|
6,076
|
Middle East and North Africa
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest income
|
1,008
|
990
|
1,063
|
||
Interest expense
|
(262)
|
(285)
|
(298)
|
||
Net interest income
|
746
|
705
|
765
|
||
Fee income
|
354
|
343
|
333
|
||
Fee expense
|
(43)
|
(41)
|
(40)
|
||
Net fee income
|
311
|
302
|
293
|
||
Net trading income
|
203
|
216
|
174
|
||
Net income/(expense) from financial instruments designated at
|
|||||
fair value
|
(1)
|
(4)
|
(8)
|
||
Gains less losses from financial investments
|
(18)
|
5
|
4
|
||
Dividend income
|
4
|
3
|
2
|
||
Other operating income
|
8
|
10
|
(37)
|
||
Total operating income
|
1,253
|
1,237
|
1,193
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
−
|
−
|
−
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
1,253
|
1,237
|
1,193
|
||
Loan impairment charges and other credit risk provisions
|
47
|
(135)
|
(151)
|
||
Net operating income
|
1,300
|
1,102
|
1,042
|
||
Operating expenses
|
(616)
|
(537)
|
(629)
|
||
Operating profit
|
684
|
565
|
413
|
||
Share of profit in associates and joint ventures
|
225
|
207
|
165
|
||
Profit before tax
|
909
|
772
|
578
|
North America
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest income
|
4,298
|
6,390
|
4,821
|
||
Interest expense
|
(1,268)
|
(1,651)
|
(1,443)
|
||
Net interest income
|
3,030
|
4,739
|
3,378
|
||
Fee income
|
1,293
|
1,861
|
1,305
|
||
Fee expense
|
(155)
|
(418)
|
(235)
|
||
Net fee income
|
1,138
|
1,443
|
1,070
|
||
Net trading income/(expense)
|
505
|
161
|
346
|
||
Changes in fair value of long-term debt issued and related derivatives
|
(72)
|
(638)
|
(581)
|
||
Net income/(expense) from other financial instruments
|
|||||
designated at fair value
|
−
|
(1)
|
1
|
||
Net income/(expense) from financial instruments designated at fair value
|
(72)
|
(639)
|
(580)
|
||
Gains less losses from financial investments
|
223
|
176
|
75
|
||
Dividend income
|
41
|
26
|
35
|
||
Net earned insurance premiums
|
34
|
109
|
84
|
||
Gains on disposal of US branch network and cards business
|
3,809
|
203
|
|||
Other operating income
|
(228)
|
226
|
180
|
||
Total operating income
|
4,671
|
10,050
|
4,791
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(39)
|
(72)
|
(76)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
4,632
|
9,978
|
4,715
|
||
Loan impairment charges and other credit risk provisions
|
(696)
|
(2,161)
|
(1,296)
|
||
Net operating income
|
3,936
|
7,817
|
3,419
|
||
Operating expenses
|
(3,276)
|
(4,462)
|
(4,478)
|
||
Operating profit/(loss)
|
660
|
3,355
|
(1,059)
|
||
Share of profit/(loss) in associates and joint ventures
|
6
|
(1)
|
4
|
||
Profit/(loss) before tax
|
666
|
3,354
|
(1,055)
|
Latin America
|
|||||
Half-year to
|
|||||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Interest income
|
5,154
|
6,351
|
5,650
|
||
Interest expense
|
(1,880)
|
(2,809)
|
(2,208)
|
||
Net interest income
|
3,274
|
3,542
|
3,442
|
||
Fee income
|
1,233
|
1,229
|
1,225
|
||
Fee expense
|
(337)
|
(386)
|
(333)
|
||
Net fee income
|
896
|
843
|
892
|
||
Net trading income
|
397
|
597
|
374
|
||
Net income from financial instruments designated at fair value
|
85
|
288
|
379
|
||
Gains less losses from financial investments
|
51
|
89
|
138
|
||
Dividend income
|
5
|
9
|
6
|
||
Net earned insurance premiums
|
863
|
1,256
|
1,196
|
||
Other operating income
|
(1)
|
47
|
206
|
||
Total operating income
|
5,570
|
6,671
|
6,633
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(612)
|
(1,106)
|
(1,247)
|
||
Net operating income before loan impairment charges
|
|||||
and other credit risk provisions
|
4,958
|
5,565
|
5,386
|
||
Loan impairment charges and other credit risk provisions
|
(1,423)
|
(1,136)
|
(1,001)
|
||
Net operating income
|
3,535
|
4,429
|
4,385
|
||
Operating expenses
|
(3,069)
|
(3,285)
|
(3,145)
|
||
Operating profit
|
466
|
1,144
|
1,240
|
||
Share of profit in associates and joint ventures
|
−
|
1
|
(1)
|
||
Profit before tax
|
466
|
1,145
|
1,239
|
Half-year to
|
||||||
30 June
|
30 June
|
31 December
|
||||
2013
|
2012
|
2012
|
||||
US$m
|
US$m
|
US$m
|
||||
Closing:
|
HK$/US$
|
7.758
|
7.756
|
7.750
|
||
£/US$
|
0.657
|
0.638
|
0.619
|
|||
Average:
|
HK$/US$
|
7.759
|
7.761
|
7.753
|
||
£/US$
|
0.648
|
0.634
|
0.628
|
At
|
At
|
At
|
|||
30 June
|
30 June
|
31 December
|
|||
2013
|
2012
|
2012
|
|||
US$m
|
US$m
|
US$m
|
|||
Guarantees and contingent liabilities
|
|||||
Guarantees
|
80,600
|
79,714
|
80,364
|
||
Other contingent liabilities
|
228
|
288
|
209
|
||
80,828
|
80,002
|
80,573
|
|||
Commitments
|
|||||
Documentary credits and short-term trade-related transactions
|
13,078
|
14,807
|
13,359
|
||
Forward asset purchases and forward forward deposits placed
|
710
|
784
|
419
|
||
Undrawn formal standby facilities, credit lines and other
|
|||||
commitments to lend
|
574,158
|
548,522
|
565,691
|
||
587,946
|
564,113
|
579,469
|
Third interim
|
Fourth interim
|
||
dividend for 2013
|
dividend for 2013
|
||
Announcement
|
7 October 2013
|
24 February 2014
|
|
Shares quoted ex-dividend in London, Hong Kong, Paris and Bermuda
|
23 October 2013
|
12 March 2014
|
|
ADSs quoted ex-dividend in New York
|
23 October 2013
|
12 March 2014
|
|
Record date in Hong Kong
|
24 October 2013
|
13 March 2014
|
|
Record date in London, New York, Paris and Bermuda1
|
25 October 2013
|
14 March 2014
|
|
Payment date
|
11 December 2013
|
30 April 2014
|
|
1 Removals to and from the Overseas Branch Register of shareholders in Hong Kong will not be permitted on these dates.
|
|
1 Independent non-executive Director.
|
|
2 Will retire on 4 September 2013.
|
Media Relations
Patrick Humphris
Telephone: +44 (0)20 7992 1631
|
Investor Relations
Guy Lewis
Telephone: +44 (0)20 7992 1938
|
Gareth Hewett
Telephone: +852 2822 4929
|
Hugh Pye
Telephone: +852 2822 4908
Rebecca Self
Telephone: +44 (0)20 7991 3643
|