Date: October 24, 2023 | THE BANK OF N.T. BUTTERFIELD & SON LIMITED | |||||||
By: | /s/ Shaun Morris | |||||||
Name: | Shaun Morris | |||||||
Title: | General Counsel and Group Chief Legal Officer |
2 | ||
Exhibit | Description | |||||||
Earnings release - Third quarter 2023 results |
||||||||
Financial Statements - Third quarter 2023 results |
||||||||
Earnings call presentation - Third quarter 2023 results |
3 | ||
Income statement | Three months ended (Unaudited) | |||||||||||||||||||
(in $ millions) | September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||||
Non-interest income | 52.0 | 50.2 | 49.9 | |||||||||||||||||
Net interest income before provision for credit losses | 90.2 | 92.5 | 91.2 | |||||||||||||||||
Total net revenue before provision for credit losses and other gains (losses) | 142.2 | 142.6 | 141.1 | |||||||||||||||||
Provision for credit (losses) recoveries | (0.5) | (1.5) | (0.8) | |||||||||||||||||
Total other gains (losses) | — | 4.0 | 0.1 | |||||||||||||||||
Total net revenue | 141.7 | 145.1 | 140.4 | |||||||||||||||||
Non-interest expenses | (92.5) | (83.5) | (82.0) | |||||||||||||||||
Total net income before taxes | 49.1 | 61.5 | 58.4 | |||||||||||||||||
Income tax benefit (expense) | (0.4) | (0.5) | (0.9) | |||||||||||||||||
Net income | 48.7 | 61.0 | 57.4 | |||||||||||||||||
Net earnings per share | ||||||||||||||||||||
Basic |
1.00 | 1.23 | 1.16 | |||||||||||||||||
Diluted |
0.99 | 1.22 | 1.15 | |||||||||||||||||
Per diluted share impact of other non-core items 1 |
0.17 | (0.08) | 0.01 | |||||||||||||||||
Core earnings per share on a fully diluted basis 1 |
1.16 | 1.14 | 1.16 | |||||||||||||||||
Adjusted weighted average number of participating shares on a fully diluted basis (in thousands of shares) |
49,140 | 49,890 | 49,847 | |||||||||||||||||
Key financial ratios | ||||||||||||||||||||
Return on common equity | 20.6 | % | 25.9 | % | 28.5 | % | ||||||||||||||
Core return on average tangible common equity 1 |
26.1 | % | 26.3 | % | 31.6 | % | ||||||||||||||
Return on average assets |
1.4 | % | 1.8 | % | 1.6 | % | ||||||||||||||
Net interest margin | 2.76 | % | 2.83 | % | 2.59 | % | ||||||||||||||
Core efficiency ratio 1 |
58.3 | % | 57.6 | % | 57.0 | % |
Balance Sheet | As at | |||||||||||||
(in $ millions) | September 30, 2023 | December 31, 2022 | ||||||||||||
Cash and cash equivalents | 1,750 | 2,101 | ||||||||||||
Securities purchased under agreements to resell | 154 | 60 | ||||||||||||
Short-term investments | 739 | 884 | ||||||||||||
Investments in securities | 5,319 | 5,727 | ||||||||||||
Loans, net of allowance for credit losses | 4,750 | 5,096 | ||||||||||||
Premises, equipment and computer software, net | 154 | 146 | ||||||||||||
Goodwill and intangibles, net | 71 | 74 | ||||||||||||
Accrued interest and other assets | 244 | 217 | ||||||||||||
Total assets | 13,180 | 14,306 | ||||||||||||
Total deposits | 11,861 | 12,991 | ||||||||||||
Accrued interest and other liabilities | 297 | 278 | ||||||||||||
Long-term debt | 98 | 172 | ||||||||||||
Total liabilities | 12,257 | 13,441 | ||||||||||||
Common shareholders’ equity | 923 | 865 | ||||||||||||
Total shareholders' equity | 923 | 865 | ||||||||||||
Total liabilities and shareholders' equity | 13,180 | 14,306 | ||||||||||||
Key Balance Sheet Ratios: | September 30, 2023 | December 31, 2022 | ||||||||||||
Common equity tier 1 capital ratio2 |
23.4 | % | 20.3 | % | ||||||||||
Tier 1 capital ratio2 |
23.4 | % | 20.3 | % | ||||||||||
Total capital ratio2 |
25.8 | % | 24.1 | % | ||||||||||
Leverage ratio2 |
7.8 | % | 6.7 | % | ||||||||||
Risk-Weighted Assets (in $ millions) | 4,522 | 4,843 | ||||||||||||
Risk-Weighted Assets / total assets | 34.3 | % | 33.9 | % | ||||||||||
Tangible common equity ratio | 6.5 | % | 5.6 | % | ||||||||||
Book value per common share (in $) | 19.20 | 17.42 | ||||||||||||
Tangible book value per share (in $) | 17.73 | 15.92 | ||||||||||||
Non-accrual loans/gross loans | 1.2 | % | 1.2 | % | ||||||||||
Non-performing assets/total assets | 0.8 | % | 0.5 | % | ||||||||||
Allowance for credit losses/total loans | 0.5 | % | 0.5 | % | ||||||||||
For the three months ended | |||||||||||||||||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||||||||||
(in $ millions) |
Average
balance
($)
|
Interest
($)
|
Average
rate
(%)
|
Average
balance
($)
|
Interest
($)
|
Average
rate
(%)
|
Average
balance
($)
|
Interest
($)
|
Average
rate
(%)
|
||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents and short-term investments | 2,559.2 | 28.8 | 4.47 | 2,488.2 | 25.2 | 4.06 | 2,818.4 | 10.0 | 1.40 | ||||||||||||||||||||||||||
Investment in securities | 5,494.9 | 28.5 | 2.06 | 5,614.7 | 28.9 | 2.07 | 6,007.3 | 29.4 | 1.94 | ||||||||||||||||||||||||||
Available-for-sale | 1,926.0 | 8.8 | 1.81 | 1,970.7 | 8.8 | 1.78 | 2,140.1 | 8.5 | 1.58 | ||||||||||||||||||||||||||
Held-to-maturity | 3,568.9 | 19.7 | 2.19 | 3,644.0 | 20.2 | 2.22 | 3,867.3 | 20.9 | 2.14 | ||||||||||||||||||||||||||
Loans | 4,897.5 | 80.4 | 6.51 | 4,984.1 | 79.8 | 6.42 | 5,123.1 | 65.3 | 5.05 | ||||||||||||||||||||||||||
Commercial | 1,394.9 | 23.2 | 6.60 | 1,396.7 | 23.0 | 6.59 | 1,523.3 | 20.8 | 5.41 | ||||||||||||||||||||||||||
Consumer | 3,502.6 | 57.2 | 6.47 | 3,587.4 | 56.8 | 6.35 | 3,599.8 | 44.5 | 4.90 | ||||||||||||||||||||||||||
Interest earning assets | 12,951.6 | 137.7 | 4.22 | 13,087.0 | 133.9 | 4.10 | 13,948.9 | 104.6 | 2.98 | ||||||||||||||||||||||||||
Other assets | 416.7 | 402.0 | 369.1 | ||||||||||||||||||||||||||||||||
Total assets | 13,368.3 | 13,489.0 | 14,317.9 | ||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Deposits - interest bearing | 9,340.4 | (46.1) | (1.96) | 9,308.0 | (38.5) | (1.66) | 9,939.5 | (11.1) | (0.44) | ||||||||||||||||||||||||||
Securities sold under agreement to repurchase | — | — | — | 0.4 | — | (5.45) | — | — | — | ||||||||||||||||||||||||||
Long-term debt | 98.4 | (1.4) | (5.53) | 147.4 | (2.9) | (8.02) | 172.1 | (2.4) | (5.53) | ||||||||||||||||||||||||||
Interest bearing liabilities | 9,438.8 | (47.5) | (2.00) | 9,455.8 | (41.4) | (1.76) | 10,111.7 | (13.5) | (0.53) | ||||||||||||||||||||||||||
Non-interest bearing current accounts | 2,739.3 | 2,863.2 | 3,074.6 | ||||||||||||||||||||||||||||||||
Other liabilities | 279.3 | 243.6 | 256.2 | ||||||||||||||||||||||||||||||||
Total liabilities | 12,457.4 | 12,562.6 | 13,442.4 | ||||||||||||||||||||||||||||||||
Shareholders’ equity | 910.9 | 926.4 | 875.5 | ||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | 13,368.3 | 13,489.0 | 14,317.9 | ||||||||||||||||||||||||||||||||
Non-interest bearing funds net of non-interest earning assets (free balance) |
3,512.8 | 3,631.2 | 3,837.2 | ||||||||||||||||||||||||||||||||
Net interest margin | 90.2 | 2.76 | 92.5 | 2.83 | 91.2 | 2.59 |
Core Earnings | Three months ended | ||||||||||||||||
(in $ millions except per share amounts) | September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||
Net income | 48.7 | 61.0 | 57.4 | ||||||||||||||
Non-core items | |||||||||||||||||
Non-core (gains) losses | |||||||||||||||||
Liquidation settlement from an investment previously written-off |
— | (4.0) | — | ||||||||||||||
Total non-core (gains) losses | — | (4.0) | — | ||||||||||||||
Non-core expenses | |||||||||||||||||
Early retirement program, voluntary separation, redundancies and other non-core compensation costs | 8.2 | — | — | ||||||||||||||
Tax compliance review costs | — | — | 0.2 | ||||||||||||||
Total non-core expenses | 8.2 | — | 0.2 | ||||||||||||||
Total non-core items | 8.2 | (4.0) | 0.2 | ||||||||||||||
Core net income | 57.0 | 57.0 | 57.6 | ||||||||||||||
Average common equity | 940.2 | 943.3 | 799.0 | ||||||||||||||
Less: average goodwill and intangible assets | (72.9) | (74.0) | (75.1) | ||||||||||||||
Average tangible common equity | 867.2 | 869.3 | 723.9 | ||||||||||||||
Core earnings per share fully diluted | 1.16 | 1.14 | 1.16 | ||||||||||||||
Return on common equity | 20.6 | % | 25.9 | % | 28.5 | % | |||||||||||
Core return on average tangible common equity | 26.1 | % | 26.3 | % | 31.6 | % | |||||||||||
Shareholders' equity | 922.9 | 950.3 | 754.9 | ||||||||||||||
Less: goodwill and intangible assets | (70.6) | (74.0) | (71.9) | ||||||||||||||
Tangible common equity | 852.3 | 876.3 | 683.0 | ||||||||||||||
Basic participating shares outstanding (in millions) | 48.1 | 49.1 | 49.6 | ||||||||||||||
Tangible book value per common share | 17.73 | 17.83 | 13.76 | ||||||||||||||
Non-interest expenses | 92.5 | 83.5 | 82.0 | ||||||||||||||
Less: non-core expenses | (8.2) | — | (0.2) | ||||||||||||||
Less: amortization of intangibles | (1.4) | (1.4) | (1.4) | ||||||||||||||
Core non-interest expenses before amortization of intangibles | 82.9 | 82.1 | 80.4 | ||||||||||||||
Core revenue before other gains and losses and provision for credit losses | 142.2 | 142.6 | 141.1 | ||||||||||||||
Core efficiency ratio | 58.3 | % | 57.6 | % | 57.0 | % |
Unaudited Consolidated Financial Statements | Page | ||||
Consolidated Balance Sheets (unaudited) as of September 30, 2023 and December 31, 2022 |
|||||
Consolidated Statements of Operations (unaudited) for the Three and Nine Months Ended September 30, 2023 and 2022 |
|||||
Consolidated Statements of Comprehensive Income (unaudited) for the Three and Nine Months Ended September 30, 2023 and 2022 |
|||||
Consolidated Statements of Changes in Shareholders’ Equity (unaudited) for the Three and Nine Months Ended September 30, 2023 and 2022 |
|||||
Consolidated Statements of Cash Flows (unaudited) for the Nine Months Ended September 30, 2023 and 2022 |
|||||
Notes to the Consolidated Financial Statements (unaudited) |
As at | ||||||||
September 30, 2023 | December 31, 2022 | |||||||
Assets | ||||||||
Cash and demand deposits with banks - Non-interest bearing | 96,703 | 93,032 | ||||||
Demand deposits with banks - Interest bearing | 167,775 | 258,239 | ||||||
Cash equivalents - Interest bearing | 1,485,300 | 1,749,516 | ||||||
Cash and cash equivalents | 1,749,778 | 2,100,787 | ||||||
Securities purchased under agreements to resell | 154,113 | 59,871 | ||||||
Short-term investments | 738,810 | 884,478 | ||||||
Investment in securities | ||||||||
Equity securities at fair value | — | 236 | ||||||
Available-for-sale at fair value (amortized cost: $2,035,947 (2022: $2,209,078)) | 1,797,940 | 1,988,865 | ||||||
Held-to-maturity (fair value: $2,829,583 (2022: $3,197,508)) | 3,520,650 | 3,738,080 | ||||||
Total investment in securities | 5,318,590 | 5,727,181 | ||||||
Loans | ||||||||
Loans | 4,775,786 | 5,121,391 | ||||||
Allowance for credit losses | (26,017) | (24,961) | ||||||
Loans, net of allowance for credit losses | 4,749,769 | 5,096,430 | ||||||
Premises, equipment and computer software, net | 153,949 | 146,141 | ||||||
Goodwill | 23,100 | 22,892 | ||||||
Other intangible assets, net | 47,533 | 51,478 | ||||||
Equity method investments | 7,059 | 12,484 | ||||||
Other real estate owned, net | 815 | 800 | ||||||
Accrued interest and other assets | 236,010 | 203,520 | ||||||
Total assets | 13,179,526 | 14,306,062 | ||||||
Liabilities | ||||||||
Deposits | ||||||||
Non-interest bearing | 2,568,879 | 3,039,701 | ||||||
Interest bearing | 9,292,147 | 9,951,375 | ||||||
Total deposits | 11,861,026 | 12,991,076 | ||||||
Employee benefit plans | 93,127 | 92,018 | ||||||
Accrued interest and other liabilities | 204,003 | 185,864 | ||||||
Total other liabilities | 297,130 | 277,882 | ||||||
Long-term debt | 98,431 | 172,289 | ||||||
Total liabilities | 12,256,587 | 13,441,247 | ||||||
Commitments, contingencies and guarantees (Note 10) | ||||||||
Shareholders' equity | ||||||||
Common share capital (BMD 0.01 par; authorized voting ordinary shares 2,000,000,000 and
non-voting ordinary shares 6,000,000,000) issued and outstanding: 48,689,935 (2022: 50,277,466)
|
488 | 503 | ||||||
Additional paid-in capital | 1,005,558 | 1,032,632 | ||||||
Retained earnings (Accumulated deficit) | 320,825 | 229,732 | ||||||
Less: treasury common shares, at cost: 619,212 (2022: 619,212) | (17,845) | (20,600) | ||||||
Accumulated other comprehensive income (loss) | (386,087) | (377,452) | ||||||
Total shareholders’ equity | 922,939 | 864,815 | ||||||
Total liabilities and shareholders’ equity | 13,179,526 | 14,306,062 | ||||||
Three months ended | Nine months ended | |||||||||||||
September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||
Non-interest income | ||||||||||||||
Asset management | 7,999 | 7,413 | 24,165 | 22,294 | ||||||||||
Banking | 14,066 | 14,051 | 40,219 | 39,647 | ||||||||||
Foreign exchange revenue | 11,358 | 11,834 | 33,353 | 36,311 | ||||||||||
Trust | 14,670 | 12,568 | 41,765 | 38,572 | ||||||||||
Custody and other administration services | 3,318 | 3,343 | 9,981 | 10,271 | ||||||||||
Other non-interest income | 579 | 711 | 2,842 | 4,556 | ||||||||||
Total non-interest income | 51,990 | 49,920 | 152,325 | 151,651 | ||||||||||
Interest income | ||||||||||||||
Interest and fees on loans | 80,373 | 65,268 | 237,646 | 175,866 | ||||||||||
Investments (none of the investment securities are intrinsically tax-exempt) | ||||||||||||||
Available-for-sale | 8,797 | 8,518 | 26,463 | 30,023 | ||||||||||
Held-to-maturity | 19,701 | 20,893 | 60,794 | 55,796 | ||||||||||
Cash and cash equivalents, securities purchased under agreements to resell and short-term investments | 28,823 | 9,969 | 81,164 | 15,225 | ||||||||||
Total interest income | 137,694 | 104,648 | 406,067 | 276,910 | ||||||||||
Interest expense | ||||||||||||||
Deposits | 46,131 | 11,095 | 119,316 | 20,720 | ||||||||||
Long-term debt | 1,371 | 2,400 | 6,720 | 7,201 | ||||||||||
Securities sold under agreement to repurchase | — | — | 9 | — | ||||||||||
Total interest expense | 47,502 | 13,495 | 126,045 | 27,921 | ||||||||||
Net interest income before provision for credit losses | 90,192 | 91,153 | 280,022 | 248,989 | ||||||||||
Provision for credit (losses) recoveries | (531) | (793) | (2,729) | (783) | ||||||||||
Net interest income after provision for credit losses | 89,661 | 90,360 | 277,293 | 248,206 | ||||||||||
Net gains (losses) on equity securities | — | 42 | 43 | 28 | ||||||||||
Net realized gains (losses) on available-for-sale investments | (3) | — | (14) | — | ||||||||||
Net gains (losses) on other real estate owned | 9 | (25) | 38 | 14 | ||||||||||
Net other gains (losses) | — | 54 | 4,015 | 910 | ||||||||||
Total other gains (losses) | 6 | 71 | 4,082 | 952 | ||||||||||
Total net revenue | 141,657 | 140,351 | 433,700 | 400,809 | ||||||||||
Non-interest expense | ||||||||||||||
Salaries and other employee benefits | 49,929 | 41,005 | 133,452 | 122,424 | ||||||||||
Technology and communications | 15,958 | 14,295 | 44,782 | 42,411 | ||||||||||
Professional and outside services | 4,294 | 4,839 | 14,087 | 15,323 | ||||||||||
Property | 7,744 | 7,923 | 22,682 | 23,414 | ||||||||||
Indirect taxes | 5,392 | 5,192 | 16,435 | 16,599 | ||||||||||
Non-service employee benefits expense | 1,398 | 958 | 4,193 | 2,823 | ||||||||||
Marketing | 1,549 | 1,456 | 4,747 | 4,547 | ||||||||||
Amortization of intangible assets | 1,438 | 1,402 | 4,292 | 4,286 | ||||||||||
Other expenses | 4,828 | 4,921 | 15,514 | 15,112 | ||||||||||
Total non-interest expense | 92,530 | 81,991 | 260,184 | 246,939 | ||||||||||
Net income before income taxes | 49,127 | 58,360 | 173,516 | 153,870 | ||||||||||
Income tax benefit (expense) | (381) | (929) | (1,566) | (2,959) | ||||||||||
Net income | 48,746 | 57,431 | 171,950 | 150,911 | ||||||||||
Earnings per common share | ||||||||||||||
Basic earnings per share | 1.00 | 1.16 | 3.49 | 3.04 | ||||||||||
Diluted earnings per share | 0.99 | 1.15 | 3.46 | 3.03 | ||||||||||
Three months ended | Nine months ended | |||||||||||||
September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||
Net income | 48,746 | 57,431 | 171,950 | 150,911 | ||||||||||
Other comprehensive income (loss), net of taxes | ||||||||||||||
Unrealized net gains (losses) on translation of net investment in foreign operations |
(704) | (4,305) | (348) | (8,388) | ||||||||||
Net changes on investments transferred to held-to-maturity |
2,651 | 3,080 | 7,282 | (93,860) | ||||||||||
Unrealized net gains (losses) on available-for-sale investments | (30,752) | (88,092) | (16,694) | (218,201) | ||||||||||
Employee benefit plans adjustments | 508 | 1,773 | 1,125 | 4,382 | ||||||||||
Other comprehensive income (loss), net of taxes | (28,297) | (87,544) | (8,635) | (316,067) | ||||||||||
Total comprehensive income (loss) | 20,449 | (30,113) | 163,315 | (165,156) |
Three months ended | Nine months ended | |||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||||||||||||
Number of shares | In thousands of US dollars |
Number of shares | In thousands of US dollars |
Number of shares | In thousands of US dollars |
Number of shares | In thousands of US dollars |
|||||||||||||||||||
Common share capital issued and outstanding | ||||||||||||||||||||||||||
Balance at beginning of period | 49,757,131 | 498 | 50,248,890 | 502 | 50,277,466 | 503 | 49,911,351 | 499 | ||||||||||||||||||
Retirement of shares | (1,075,131) | (10) | — | — | (1,943,126) | (19) | (102,000) | (1) | ||||||||||||||||||
Issuance of common shares | 7,935 | — | 9,058 | 1 | 355,595 | 4 | 448,597 | 5 | ||||||||||||||||||
Balance at end of period | 48,689,935 | 488 | 50,257,948 | 503 | 48,689,935 | 488 | 50,257,948 | 503 | ||||||||||||||||||
Additional paid-in capital | ||||||||||||||||||||||||||
Balance at beginning of period | 1,024,846 | 1,023,097 | 1,032,632 | 1,017,640 | ||||||||||||||||||||||
Share-based compensation | 5,038 | 4,351 | 14,524 | 11,297 | ||||||||||||||||||||||
Share-based settlements | 22 | 18 | 557 | 613 | ||||||||||||||||||||||
Retirement of shares | (24,348) | — | (42,151) | (2,080) | ||||||||||||||||||||||
Issuance of common shares, net of underwriting discounts and commissions |
— | (1) | (4) | (5) | ||||||||||||||||||||||
Balance at end of period | 1,005,558 | 1,027,465 | 1,005,558 | 1,027,465 | ||||||||||||||||||||||
Retained earnings (Accumulated deficit) | ||||||||||||||||||||||||||
Balance at beginning of period | 300,375 | 152,880 | 229,732 | 104,329 | ||||||||||||||||||||||
Net Income for the period | 48,746 | 57,431 | 171,950 | 150,911 | ||||||||||||||||||||||
Common share cash dividends declared and paid, $0.44 and $1.32 per share (2022: $0.44 and $1.32 per share) |
(21,426) | (21,839) | (65,250) | (65,494) | ||||||||||||||||||||||
Retirement of shares | (6,870) | — | (15,607) | (1,274) | ||||||||||||||||||||||
Balance at end of period | 320,825 | 188,472 | 320,825 | 188,472 | ||||||||||||||||||||||
Treasury common shares | ||||||||||||||||||||||||||
Balance at beginning of period | 619,212 | (17,651) | 619,212 | (20,600) | 619,212 | (20,600) | 619,212 | (20,058) | ||||||||||||||||||
Purchase of treasury common shares | 1,075,131 | (31,423) | — | — | 1,943,126 | (55,023) | 102,000 | (3,897) | ||||||||||||||||||
Retirement of shares | (1,075,131) | 31,229 | — | — | (1,943,126) | 57,778 | (102,000) | 3,355 | ||||||||||||||||||
Balance at end of period | 619,212 | (17,845) | 619,212 | (20,600) | 619,212 | (17,845) | 619,212 | (20,600) | ||||||||||||||||||
Accumulated other comprehensive income (loss) | ||||||||||||||||||||||||||
Balance at beginning of period | (357,790) | (353,440) | (377,452) | (124,917) | ||||||||||||||||||||||
Other comprehensive income (loss), net of taxes |
(28,297) | (87,544) | (8,635) | (316,067) | ||||||||||||||||||||||
Balance at end of period | (386,087) | (440,984) | (386,087) | (440,984) | ||||||||||||||||||||||
Total shareholders' equity | 922,939 | 754,856 | 922,939 | 754,856 |
Nine months ended | ||||||||
September 30, 2023 | September 30, 2022 | |||||||
Cash flows from operating activities | ||||||||
Net income | 171,950 | 150,911 | ||||||
Adjustments to reconcile net income to operating cash flows | ||||||||
Depreciation and amortization | 26,850 | 31,260 | ||||||
Provision for credit losses (recoveries) | 2,729 | 783 | ||||||
Share-based payments and settlements | 15,081 | 11,910 | ||||||
Net change in equity securities at fair value | 236 | (28) | ||||||
Net realized (gains) losses on available-for-sale investments | 14 | — | ||||||
Net (gains) losses on other real estate owned | (38) | (14) | ||||||
(Increase) decrease in carrying value of equity method investments | 209 | 238 | ||||||
Dividends received from equity method investments | 5,216 | 119 | ||||||
Net other non-cash movements | 1,089 | — | ||||||
Changes in operating assets and liabilities | ||||||||
(Increase) decrease in accrued interest receivable and other assets | (30,995) | (58,569) | ||||||
Increase (decrease) in employee benefit plans, accrued interest payable and other liabilities | (6,351) | 11,005 | ||||||
Cash provided by (used in) operating activities | 185,990 | 147,615 | ||||||
Cash flows from investing activities | ||||||||
(Increase) decrease in securities purchased under agreements to resell | (94,242) | (252,838) | ||||||
Short-term investments other than restricted cash: proceeds from maturities and sales | 1,595,489 | 2,218,276 | ||||||
Short-term investments other than restricted cash: purchases | (1,394,737) | (1,812,381) | ||||||
Available-for-sale investments: proceeds from sale | 5,586 | — | ||||||
Available-for-sale investments: proceeds from maturities and pay downs | 240,789 | 198,451 | ||||||
Available-for-sale investments: purchases | (71,859) | (83,900) | ||||||
Held-to-maturity investments: proceeds from maturities and pay downs | 216,951 | 327,401 | ||||||
Held-to-maturity investments: purchases | — | (383,332) | ||||||
Net (increase) decrease in loans | 375,529 | (131,421) | ||||||
Additions to premises, equipment and computer software | (21,409) | (20,783) | ||||||
Proceeds from sale of other real estate owned | 359 | 731 | ||||||
Cash provided by (used in) investing activities | 852,456 | 60,204 | ||||||
Cash flows from financing activities | ||||||||
Net increase (decrease) in deposits | (1,180,727) | (695,114) | ||||||
Repayment of long-term debt | (75,000) | — | ||||||
Common shares repurchased | (55,023) | (3,897) | ||||||
Cash dividends paid on common shares | (65,250) | (65,494) | ||||||
Cash provided by (used in) financing activities | (1,376,000) | (764,505) | ||||||
Net effect of exchange rates on cash, cash equivalents and restricted cash | (1,955) | (139,283) | ||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (339,509) | (695,969) | ||||||
Cash, cash equivalents and restricted cash: beginning of period | 2,116,546 | 2,203,497 | ||||||
Cash, cash equivalents and restricted cash: end of period | 1,777,037 | 1,507,528 | ||||||
Components of cash, cash equivalents and restricted cash at end of period | ||||||||
Cash and cash equivalents | 1,749,778 | 1,484,819 | ||||||
Restricted cash included in short-term investments on the consolidated balance sheets | 27,259 | 22,709 | ||||||
Total cash, cash equivalents and restricted cash at end of period | 1,777,037 | 1,507,528 | ||||||
Supplemental disclosure of non-cash items | ||||||||
Transfer to (out of) other real estate owned | 336 | 1,193 | ||||||
Transfer of available-for-sale investments to held-to-maturity investments | — | 998,157 | ||||||
Initial recognition of right-of-use assets and operating lease liabilities | — | 138 | ||||||
September 30, 2023 | December 31, 2022 | |||||||
Non-interest bearing | ||||||||
Cash and demand deposits with banks | 96,703 | 93,032 | ||||||
Interest bearing¹ | ||||||||
Demand deposits with banks | 167,775 | 258,239 | ||||||
Cash equivalents | 1,485,300 | 1,749,516 | ||||||
Sub-total - Interest bearing | 1,653,075 | 2,007,755 | ||||||
Total cash and cash equivalents | 1,749,778 | 2,100,787 |
September 30, 2023 | December 31, 2022 | |||||||
Unrestricted | ||||||||
Maturing within three months | 368,199 | 390,540 | ||||||
Maturing between three to six months | 301,679 | 421,734 | ||||||
Maturing between six to twelve months | 41,673 | 56,445 | ||||||
Total unrestricted short-term investments | 711,551 | 868,719 | ||||||
Affected by drawing restrictions related to minimum reserve and derivative margin requirements | ||||||||
Interest earning demand and term deposits | 27,259 | 15,759 | ||||||
Total restricted short-term investments | 27,259 | 15,759 | ||||||
Total short-term investments | 738,810 | 884,478 |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | |||||||||||||||||||
Equity securities | ||||||||||||||||||||||||||
Mutual funds | — | — | — | — | 724 | — | (488) | 236 | ||||||||||||||||||
Total equity securities | — | — | — | — | 724 | — | (488) | 236 | ||||||||||||||||||
Available-for-sale | ||||||||||||||||||||||||||
US government and federal agencies | 1,749,637 | — | (227,848) | 1,521,789 | 1,919,285 | 14 | (206,523) | 1,712,776 | ||||||||||||||||||
Non-US governments debt securities | 266,321 | — | (7,557) | 258,764 | 262,892 | — | (11,429) | 251,463 | ||||||||||||||||||
Asset-backed securities - Student loans | 40 | — | — | 40 | 5,640 | — | (14) | 5,626 | ||||||||||||||||||
Residential mortgage-backed securities | 19,949 | — | (2,602) | 17,347 | 21,261 | — | (2,261) | 19,000 | ||||||||||||||||||
Total available-for-sale | 2,035,947 | — | (238,007) | 1,797,940 | 2,209,078 | 14 | (220,227) | 1,988,865 | ||||||||||||||||||
Held-to-maturity¹ | ||||||||||||||||||||||||||
US government and federal agencies | 3,520,650 | — | (691,067) | 2,829,583 | 3,738,080 | — | (540,572) | 3,197,508 | ||||||||||||||||||
Total held-to-maturity | 3,520,650 | — | (691,067) | 2,829,583 | 3,738,080 | — | (540,572) | 3,197,508 |
Less than 12 months | 12 months or more | |||||||||||||||||||
September 30, 2023 | Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
Total fair value |
Total gross unrealized losses |
||||||||||||||
Available-for-sale securities with unrealized losses | ||||||||||||||||||||
US government and federal agencies | 78,492 | (1,102) | 1,443,297 | (226,746) | 1,521,789 | (227,848) | ||||||||||||||
Non-US governments debt securities | — | — | 258,764 | (7,557) | 258,764 | (7,557) | ||||||||||||||
Asset-backed securities - Student loans | — | — | 40 | — | 40 | — | ||||||||||||||
Residential mortgage-backed securities | — | — | 17,347 | (2,602) | 17,347 | (2,602) | ||||||||||||||
Total available-for-sale securities with unrealized losses | 78,492 | (1,102) | 1,719,448 | (236,905) | 1,797,940 | (238,007) | ||||||||||||||
Held-to-maturity securities with unrealized losses | ||||||||||||||||||||
US government and federal agencies | — | — | 2,829,583 | (691,067) | 2,829,583 | (691,067) | ||||||||||||||
Less than 12 months | 12 months or more | |||||||||||||||||||
December 31, 2022 | Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
Total fair value |
Total gross unrealized losses |
||||||||||||||
Available-for-sale securities with unrealized losses | ||||||||||||||||||||
US government and federal agencies | 713,462 | (68,016) | 995,154 | (138,507) | 1,708,616 | (206,523) | ||||||||||||||
Non-US governments debt securities | — | — | 251,463 | (11,429) | 251,463 | (11,429) | ||||||||||||||
Asset-backed securities - Student loans | — | — | 5,626 | (14) | 5,626 | (14) | ||||||||||||||
Residential mortgage-backed securities | 14,474 | (1,618) | 4,526 | (643) | 19,000 | (2,261) | ||||||||||||||
Total available-for-sale securities with unrealized losses | 727,936 | (69,634) | 1,256,769 | (150,593) | 1,984,705 | (220,227) | ||||||||||||||
Held-to-maturity securities with unrealized losses | ||||||||||||||||||||
US government and federal agencies | 1,462,005 | (142,228) | 1,735,503 | (398,344) | 3,197,508 | (540,572) | ||||||||||||||
Remaining term to maturity | |||||||||||||||||||||||
September 30, 2023 | Within 3 months |
3 to 12 months |
1 to 5 years |
5 to 10 years |
Over 10 years |
No specific or single maturity |
Carrying amount |
||||||||||||||||
Available-for-sale | |||||||||||||||||||||||
US government and federal agencies | — | 202,473 | 494,506 | — | — | 824,810 | 1,521,789 | ||||||||||||||||
Non-US governments debt securities | 22,392 | 150,151 | 86,221 | — | — | — | 258,764 | ||||||||||||||||
Asset-backed securities - Student loans | — | — | — | — | — | 40 | 40 | ||||||||||||||||
Residential mortgage-backed securities | — | — | — | — | — | 17,347 | 17,347 | ||||||||||||||||
Total available-for-sale | 22,392 | 352,624 | 580,727 | — | — | 842,197 | 1,797,940 | ||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||
US government and federal agencies | — | — | — | — | — | 3,520,650 | 3,520,650 | ||||||||||||||||
September 30, 2023 | December 31, 2022 | |||||||||||||
Pledged Investments | Amortized cost |
Fair value |
Amortized cost |
Fair value |
||||||||||
Available-for-sale | 28,632 | 25,567 | — | — | ||||||||||
Held-to-maturity | 135,543 | 113,724 | 32,938 | 24,991 |
Nine months ended | ||||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||
Sale proceeds | Gross realized gains | Gross realized (losses) |
Transfers to HTM | Sale proceeds |
Gross realized gains |
Gross realized (losses) |
Transfers to HTM1 |
|||||||||||||||||||
Asset-backed securities - Student loans | 5,586 | — | (14) | — | — | — | — | — | ||||||||||||||||||
US government and federal agencies | — | — | — | — | — | — | — | 998,157 | ||||||||||||||||||
Total | 5,586 | — | (14) | — | — | — | — | 998,157 |
September 30, 2023 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | Allowance for expected credit losses | Total net loans | ||||||||||||||||||||||
Commercial loans | |||||||||||||||||||||||||||||
Government | 277,981 | — | — | — | 277,981 | (992) | 276,989 | ||||||||||||||||||||||
Commercial and industrial | 267,173 | — | 870 | 18,401 | 286,444 | (10,174) | 276,270 | ||||||||||||||||||||||
Commercial overdrafts | 107,284 | — | 186 | 382 | 107,852 | (387) | 107,465 | ||||||||||||||||||||||
Total commercial loans | 652,438 | — | 1,056 | 18,783 | 672,277 | (11,553) | 660,724 | ||||||||||||||||||||||
Commercial real estate loans | |||||||||||||||||||||||||||||
Commercial mortgage | 586,094 | 342 | 1,411 | 3,097 | 590,944 | (1,448) | 589,496 | ||||||||||||||||||||||
Construction | 11,868 | — | — | — | 11,868 | — | 11,868 | ||||||||||||||||||||||
Total commercial real estate loans | 597,962 | 342 | 1,411 | 3,097 | 602,812 | (1,448) | 601,364 | ||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||||||||
Automobile financing | 19,582 | — | 17 | 162 | 19,761 | (77) | 19,684 | ||||||||||||||||||||||
Credit card | 79,811 | — | 480 | — | 80,291 | (1,844) | 78,447 | ||||||||||||||||||||||
Overdrafts | 39,608 | — | — | 43 | 39,651 | (300) | 39,351 | ||||||||||||||||||||||
Other consumer1 |
41,625 | — | 1,611 | 803 | 44,039 | (1,274) | 42,765 | ||||||||||||||||||||||
Total consumer loans | 180,626 | — | 2,108 | 1,008 | 183,742 | (3,495) | 180,247 | ||||||||||||||||||||||
Residential mortgage loans | 3,141,713 | 18,172 | 120,556 | 36,514 | 3,316,955 | (9,521) | 3,307,434 | ||||||||||||||||||||||
Total | 4,572,739 | 18,514 | 125,131 | 59,402 | 4,775,786 | (26,017) | 4,749,769 |
December 31, 2022 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | Allowance for expected credit losses | Total net loans | ||||||||||||||||||||||
Commercial loans | |||||||||||||||||||||||||||||
Government | 281,518 | — | — | — | 281,518 | (1,368) | 280,150 | ||||||||||||||||||||||
Commercial and industrial | 298,137 | — | 796 | 18,461 | 317,394 | (10,359) | 307,035 | ||||||||||||||||||||||
Commercial overdrafts | 123,874 | — | 632 | 45 | 124,551 | (416) | 124,135 | ||||||||||||||||||||||
Total commercial loans | 703,529 | — | 1,428 | 18,506 | 723,463 | (12,143) | 711,320 | ||||||||||||||||||||||
Commercial real estate loans | |||||||||||||||||||||||||||||
Commercial mortgage | 613,090 | 2,082 | 1,503 | 3,182 | 619,857 | (884) | 618,973 | ||||||||||||||||||||||
Construction | 7,474 | — | — | — | 7,474 | — | 7,474 | ||||||||||||||||||||||
Total commercial real estate loans | 620,564 | 2,082 | 1,503 | 3,182 | 627,331 | (884) | 626,447 | ||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||||||||
Automobile financing | 20,673 | — | — | 161 | 20,834 | (93) | 20,741 | ||||||||||||||||||||||
Credit card | 77,419 | — | 295 | — | 77,714 | (1,043) | 76,671 | ||||||||||||||||||||||
Overdrafts | 44,414 | — | — | 6 | 44,420 | (355) | 44,065 | ||||||||||||||||||||||
Other consumer1 |
56,699 | — | — | 801 | 57,500 | (1,205) | 56,295 | ||||||||||||||||||||||
Total consumer loans | 199,205 | — | 295 | 968 | 200,468 | (2,696) | 197,772 | ||||||||||||||||||||||
Residential mortgage loans | 3,419,186 | 8,132 | 102,413 | 40,398 | 3,570,129 | (9,238) | 3,560,891 | ||||||||||||||||||||||
Total | 4,942,484 | 10,214 | 105,639 | 63,054 | 5,121,391 | (24,961) | 5,096,430 |
September 30, 2023 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | ||||||||||||
Loans by origination year | |||||||||||||||||
2023 | 386,117 | — | — | 4 | 386,121 | ||||||||||||
2022 | 873,050 | — | 17 | 944 | 874,011 | ||||||||||||
2021 | 543,177 | 2,975 | — | 22 | 546,174 | ||||||||||||
2020 | 394,899 | 438 | 2,572 | 28 | 397,937 | ||||||||||||
2019 | 562,474 | — | 6,000 | 2,931 | 571,405 | ||||||||||||
Prior | 1,572,467 | 14,759 | 115,876 | 55,048 | 1,758,150 | ||||||||||||
Overdrafts and credit cards | 240,555 | 342 | 666 | 425 | 241,988 | ||||||||||||
Total amortized cost | 4,572,739 | 18,514 | 125,131 | 59,402 | 4,775,786 |
December 31, 2022 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | ||||||||||||
Loans by origination year | |||||||||||||||||
2022 | 971,776 | — | — | 4 | 971,780 | ||||||||||||
2021 | 646,436 | — | — | 20 | 646,456 | ||||||||||||
2020 | 485,944 | 142 | 508 | 23 | 486,617 | ||||||||||||
2019 | 680,939 | — | 277 | 3,118 | 684,334 | ||||||||||||
2018 | 393,623 | — | 12,133 | 1,355 | 407,111 | ||||||||||||
Prior | 1,499,410 | 9,767 | 91,795 | 58,483 | 1,659,455 | ||||||||||||
Overdrafts and credit cards | 264,356 | 305 | 926 | 51 | 265,638 | ||||||||||||
Total amortized cost | 4,942,484 | 10,214 | 105,639 | 63,054 | 5,121,391 |
September 30, 2023 | 30 - 59 days |
60 - 89 days |
More than 90 days | Total past due loans |
Total current |
Total amortized cost |
||||||||||||||
Commercial loans | ||||||||||||||||||||
Government | — | — | — | — | 277,981 | 277,981 | ||||||||||||||
Commercial and industrial | 173 | 150 | 18,401 | 18,724 | 267,720 | 286,444 | ||||||||||||||
Commercial overdrafts | — | — | 382 | 382 | 107,470 | 107,852 | ||||||||||||||
Total commercial loans | 173 | 150 | 18,783 | 19,106 | 653,171 | 672,277 | ||||||||||||||
Commercial real estate loans | ||||||||||||||||||||
Commercial mortgage | 468 | 358 | 3,097 | 3,923 | 587,021 | 590,944 | ||||||||||||||
Construction | — | — | — | — | 11,868 | 11,868 | ||||||||||||||
Total commercial real estate loans | 468 | 358 | 3,097 | 3,923 | 598,889 | 602,812 | ||||||||||||||
Consumer loans | ||||||||||||||||||||
Automobile financing | 49 | — | 162 | 211 | 19,550 | 19,761 | ||||||||||||||
Credit card | 356 | 559 | 480 | 1,395 | 78,896 | 80,291 | ||||||||||||||
Overdrafts | — | — | 43 | 43 | 39,608 | 39,651 | ||||||||||||||
Other consumer | 208 | 881 | 2,286 | 3,375 | 40,664 | 44,039 | ||||||||||||||
Total consumer loans | 613 | 1,440 | 2,971 | 5,024 | 178,718 | 183,742 | ||||||||||||||
Residential mortgage loans | 23,585 | 15,776 | 78,630 | 117,991 | 3,198,964 | 3,316,955 | ||||||||||||||
Total amortized cost | 24,839 | 17,724 | 103,481 | 146,044 | 4,629,742 | 4,775,786 |
December 31, 2022 | 30 - 59 days |
60 - 89 days |
More than 90 days | Total past due loans |
Total current |
Total amortized cost |
||||||||||||||
Commercial loans | ||||||||||||||||||||
Government | — | — | — | — | 281,518 | 281,518 | ||||||||||||||
Commercial and industrial | 5 | — | 18,461 | 18,466 | 298,928 | 317,394 | ||||||||||||||
Commercial overdrafts | — | — | 45 | 45 | 124,506 | 124,551 | ||||||||||||||
Total commercial loans | 5 | — | 18,506 | 18,511 | 704,952 | 723,463 | ||||||||||||||
Commercial real estate loans | ||||||||||||||||||||
Commercial mortgage | 363 | — | 3,181 | 3,544 | 616,313 | 619,857 | ||||||||||||||
Construction | — | — | — | — | 7,474 | 7,474 | ||||||||||||||
Total commercial real estate loans | 363 | — | 3,181 | 3,544 | 623,787 | 627,331 | ||||||||||||||
Consumer loans | ||||||||||||||||||||
Automobile financing | 104 | 5 | 160 | 269 | 20,565 | 20,834 | ||||||||||||||
Credit card | 423 | 231 | 295 | 949 | 76,765 | 77,714 | ||||||||||||||
Overdrafts | — | — | 6 | 6 | 44,414 | 44,420 | ||||||||||||||
Other consumer | 179 | 16 | 797 | 992 | 56,508 | 57,500 | ||||||||||||||
Total consumer loans | 706 | 252 | 1,258 | 2,216 | 198,252 | 200,468 | ||||||||||||||
Residential mortgage loans | 30,813 | 4,081 | 49,486 | 84,380 | 3,485,749 | 3,570,129 | ||||||||||||||
Total amortized cost | 31,887 | 4,333 | 72,431 | 108,651 | 5,012,740 | 5,121,391 |
Nine months ended September 30, 2023 | |||||||||||||||||
Commercial | Commercial real estate |
Consumer | Residential mortgage |
Total | |||||||||||||
Balance at the beginning of period | 12,143 | 884 | 2,696 | 9,238 | 24,961 | ||||||||||||
Provision increase (decrease) | 546 | 574 | 933 | 705 | 2,758 | ||||||||||||
Recoveries of previous charge-offs | 70 | — | 787 | 574 | 1,431 | ||||||||||||
Charge-offs, by origination year | |||||||||||||||||
2023 | — | — | — | — | — | ||||||||||||
2022 | — | — | (29) | — | (29) | ||||||||||||
2021 | — | — | (19) | — | (19) | ||||||||||||
2020 | — | — | (20) | — | (20) | ||||||||||||
2019 | — | — | (2) | — | (2) | ||||||||||||
Prior | (1,147) | (9) | (122) | (1,162) | (2,440) | ||||||||||||
Overdrafts and credit cards | (63) | — | (711) | — | (774) | ||||||||||||
Other | 4 | (1) | (18) | 166 | 151 | ||||||||||||
Allowances for expected credit losses at end of period | 11,553 | 1,448 | 3,495 | 9,521 | 26,017 |
Nine months ended September 30, 2022 | |||||||||||||||||
Commercial | Commercial real estate |
Consumer | Residential mortgage |
Total | |||||||||||||
Balance at the beginning of period | 11,126 | 1,168 | 3,020 | 12,759 | 28,073 | ||||||||||||
Provision increase (decrease) | 1,302 | (192) | 560 | (546) | 1,124 | ||||||||||||
Recoveries of previous charge-offs | 1 | — | 930 | 240 | 1,171 | ||||||||||||
Charge-offs | (18) | — | (2,350) | (2,683) | (5,051) | ||||||||||||
Other | (72) | (1) | (10) | (171) | (254) | ||||||||||||
Allowances for expected credit losses at end of period | 12,339 | 975 | 2,150 | 9,599 | 25,063 |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||
Non-accrual loans with an allowance | Non-accrual loans without an allowance | Past due more than 90 days and accruing |
Total non- performing loans |
Non-accrual loans with an allowance | Non-accrual loans without an allowance | Past due more than 90 days and accruing |
Total non- performing loans |
|||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||
Commercial and industrial | 18,099 | 302 | — | 18,401 | 18,159 | 302 | — | 18,461 | ||||||||||||||||||
Commercial overdrafts | — | 382 | — | 382 | — | 45 | — | 45 | ||||||||||||||||||
Total commercial loans | 18,099 | 684 | — | 18,783 | 18,159 | 347 | — | 18,506 | ||||||||||||||||||
Commercial real estate loans | ||||||||||||||||||||||||||
Commercial mortgage | 1,921 | 1,176 | — | 3,097 | 1,494 | 1,688 | — | 3,182 | ||||||||||||||||||
Total commercial real estate loans | 1,921 | 1,176 | — | 3,097 | 1,494 | 1,688 | — | 3,182 | ||||||||||||||||||
Consumer loans | ||||||||||||||||||||||||||
Automobile financing | 128 | 34 | — | 162 | 141 | 20 | — | 161 | ||||||||||||||||||
Credit card | — | — | 480 | 480 | — | — | 295 | 295 | ||||||||||||||||||
Overdrafts | — | 43 | — | 43 | — | 6 | — | 6 | ||||||||||||||||||
Other consumer | 532 | 270 | 1,611 | 2,413 | 649 | 152 | — | 801 | ||||||||||||||||||
Total consumer loans | 660 | 347 | 2,091 | 3,098 | 790 | 178 | 295 | 1,263 | ||||||||||||||||||
Residential mortgage loans | 20,739 | 15,775 | 47,677 | 84,191 | 20,621 | 19,777 | 10,964 | 51,362 | ||||||||||||||||||
Total non-performing loans | 41,419 | 17,982 | 49,768 | 109,169 | 41,064 | 21,990 | 11,259 | 74,313 |
Amortized cost basis | Weighted average financial effects | |||||||||||||||||||||||||
September 30, 2023 | Term extension and interest rate reduction |
Term extension | Interest rate reduction |
In % of the class of loans | Months of term extension | Interest rate reduction |
||||||||||||||||||||
Residential mortgage loans | 2,012 | 2,222 | 5,221 | 0.3 | % | 31 | 3.0 | % | ||||||||||||||||||
December 31, 2022 | ||||||||
TDRs (prior to January 1, 2023) Outstanding | Accrual | Non-accrual | ||||||
Commercial loans | 796 | — | ||||||
Commercial real estate loans | 1,503 | 2,357 | ||||||
Residential mortgage loans | 59,175 | 10,342 | ||||||
Total TDRs outstanding | 61,474 | 12,699 |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||
Geographic region | Cash due from banks, resell agreements and short-term investments |
Loans | Off-balance sheet |
Total credit exposure |
Cash due from banks, resell agreements and short-term investments |
Loans | Off-balance sheet |
Total credit exposure |
||||||||||||||||||
Belgium | 5,183 | — | — | 5,183 | 2,641 | — | — | 2,641 | ||||||||||||||||||
Bermuda | 43,720 | 1,792,815 | 199,635 | 2,036,170 | 40,671 | 1,920,467 | 243,904 | 2,205,042 | ||||||||||||||||||
Canada | 813,648 | — | — | 813,648 | 1,216,876 | — | — | 1,216,876 | ||||||||||||||||||
Cayman | 31,581 | 1,175,123 | 186,655 | 1,393,359 | 36,609 | 1,236,373 | 233,599 | 1,506,581 | ||||||||||||||||||
Germany | 1,588 | — | — | 1,588 | 20,422 | — | — | 20,422 | ||||||||||||||||||
Guernsey | 2 | 617,377 | 197,556 | 814,935 | 1 | 674,562 | 199,714 | 874,277 | ||||||||||||||||||
Ireland | 43,278 | — | — | 43,278 | 26,597 | — | — | 26,597 | ||||||||||||||||||
Japan | 13,591 | — | — | 13,591 | 13,071 | — | — | 13,071 | ||||||||||||||||||
Jersey | — | 170,497 | 14,734 | 185,231 | — | 150,769 | 35,042 | 185,811 | ||||||||||||||||||
Norway | 355,540 | — | — | 355,540 | 99,777 | — | — | 99,777 | ||||||||||||||||||
Switzerland | 2,094 | — | — | 2,094 | 2,748 | — | — | 2,748 | ||||||||||||||||||
The Bahamas | 1,568 | 5,833 | — | 7,401 | 1,521 | 7,510 | — | 9,031 | ||||||||||||||||||
United Kingdom | 727,571 | 1,014,141 | 53,846 | 1,795,558 | 715,750 | 1,131,710 | 108,406 | 1,955,866 | ||||||||||||||||||
United States | 600,514 | — | — | 600,514 | 865,671 | — | — | 865,671 | ||||||||||||||||||
Other | 2,823 | — | — | 2,823 | 2,781 | — | — | 2,781 | ||||||||||||||||||
Total gross exposure | 2,642,701 | 4,775,786 | 652,426 | 8,070,913 | 3,045,136 | 5,121,391 | 820,665 | 8,987,192 |
By Maturity | |||||||||||||||||||||||||||||
Demand | Total demand deposits |
Term | Total term deposits |
||||||||||||||||||||||||||
September 30, 2023 | Non-interest bearing |
Interest bearing |
Within 3 months |
3 to 6 months |
6 to 12 months |
After 12 months | Total deposits |
||||||||||||||||||||||
Demand or less than $100k¹ | 2,568,879 | 5,722,361 | 8,291,240 | 38,408 | 16,324 | 17,152 | 10,423 | 82,307 | 8,373,547 | ||||||||||||||||||||
Term - $100k or more | N/A | N/A | — | 2,415,661 | 591,333 | 399,383 | 81,102 | 3,487,479 | 3,487,479 | ||||||||||||||||||||
Total deposits | 2,568,879 | 5,722,361 | 8,291,240 | 2,454,069 | 607,657 | 416,535 | 91,525 | 3,569,786 | 11,861,026 | ||||||||||||||||||||
Demand | Total demand deposits |
Term | Total term deposits |
||||||||||||||||||||||||||
December 31, 2022 | Non-interest bearing |
Interest bearing |
Within 3 months |
3 to 6 months |
6 to 12 months |
After 12 months | Total deposits |
||||||||||||||||||||||
Demand or less than $100k¹ | 3,039,701 | 6,844,127 | 9,883,828 | 32,764 | 9,814 | 12,848 | 11,391 | 66,817 | 9,950,645 | ||||||||||||||||||||
Term - $100k or more | N/A | N/A | — | 2,093,464 | 447,471 | 423,737 | 75,759 | 3,040,431 | 3,040,431 | ||||||||||||||||||||
Total deposits | 3,039,701 | 6,844,127 | 9,883,828 | 2,126,228 | 457,285 | 436,585 | 87,150 | 3,107,248 | 12,991,076 | ||||||||||||||||||||
By Type and Segment | September 30, 2023 | December 31, 2022 | ||||||||||||||||||
Payable on demand |
Payable on a fixed date |
Total | Payable on demand |
Payable on a fixed date |
Total | |||||||||||||||
Bermuda | 3,747,364 | 799,204 | 4,546,568 | 3,813,274 | 674,895 | 4,488,169 | ||||||||||||||
Cayman | 2,834,702 | 996,572 | 3,831,274 | 3,641,646 | 651,168 | 4,292,814 | ||||||||||||||
Channel Islands and the UK | 1,709,174 | 1,774,010 | 3,483,184 | 2,428,908 | 1,781,185 | 4,210,093 | ||||||||||||||
Total deposits | 8,291,240 | 3,569,786 | 11,861,026 | 9,883,828 | 3,107,248 | 12,991,076 |
Three months ended | Nine months ended | ||||||||||||||||
Line item in the consolidated statements of operations | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||
Defined benefit pension expense (income) | |||||||||||||||||
Interest cost | Non-service employee benefits expense | 1,346 | 741 | 4,024 | 2,280 | ||||||||||||
Expected return on plan assets | Non-service employee benefits expense | (1,534) | (1,624) | (4,586) | (4,998) | ||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 571 | 552 | 1,713 | 1,666 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | 20 | 19 | 59 | 63 | ||||||||||||
Settlement (gain) loss | Net other gains (losses) | — | 26 | — | (794) | ||||||||||||
Total defined benefit pension expense (income) | 403 | (286) | 1,210 | (1,783) | |||||||||||||
Post-retirement medical benefit expense (income) | |||||||||||||||||
Service cost | Salaries and other employee benefits | 19 | 32 | 57 | 97 | ||||||||||||
Interest cost | Non-service employee benefits expense | 1,197 | 778 | 3,590 | 2,336 | ||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 131 | 361 | 393 | 1,083 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | (333) | 131 | (1,000) | 393 | ||||||||||||
Total post-retirement medical benefit expense (income) | 1,014 | 1,302 | 3,040 | 3,909 | |||||||||||||
Outstanding unfunded commitments to extend credit | September 30, 2023 | December 31, 2022 | ||||||
Commitments to extend credit | 405,948 | 564,324 | ||||||
Documentary and commercial letters of credit | 240 | 2,331 | ||||||
Total unfunded commitments to extend credit | 406,188 | 566,655 | ||||||
Allowance for credit losses | (245) | (274) |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||
Outstanding financial guarantees | Gross | Collateral | Net | Gross | Collateral | Net | ||||||||||||||
Standby letters of credit | 242,792 | 235,642 | 7,150 | 250,543 | 243,393 | 7,150 | ||||||||||||||
Letters of guarantee | 3,446 | 3,410 | 36 | 3,467 | 3,431 | 36 | ||||||||||||||
Total | 246,238 | 239,052 | 7,186 | 254,010 | 246,824 | 7,186 |
Three months ended | Nine months ended | |||||||||||||
September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||
Lease costs | ||||||||||||||
Operating lease costs | 1,920 | 1,800 | 5,717 | 5,777 | ||||||||||
Short-term lease costs | 641 | 722 | 1,863 | 1,646 | ||||||||||
Sublease income | (284) | (279) | (842) | (926) | ||||||||||
Total net lease cost | 2,277 | 2,243 | 6,738 | 6,497 | ||||||||||
Operating lease income | 248 | 246 | 760 | 748 | ||||||||||
Other information for the period | ||||||||||||||
Right-of-use assets related to new operating lease liabilities | — | — | — | 138 | ||||||||||
Operating cash flows from operating leases | 1,931 | 1,790 | 5,834 | 5,771 | ||||||||||
Other information at end of period | September 30, 2023 | December 31, 2022 | ||||||||||||
Operating leases right-of-use assets (included in other assets on the balance sheets) | 30,898 | 33,641 | ||||||||||||
Operating lease liabilities (included in other liabilities on the balance sheets) | 30,138 | 32,965 | ||||||||||||
Weighted average remaining lease term for operating leases (in years) | 8.90 | 9.24 | ||||||||||||
Weighted average discount rate for operating leases | 5.40 | % | 5.40 | % | ||||||||||
The following table summarizes the maturity analysis of the Bank's commitments for long-term leases as at December 31, 2022: | ||||||||||||||
Year ending December 31 | Operating Leases | |||||||||||||
2023 | 7,129 | |||||||||||||
2024 | 6,457 | |||||||||||||
2025 | 4,133 | |||||||||||||
2026 | 3,357 | |||||||||||||
2027 | 3,152 | |||||||||||||
2028 & thereafter | 17,735 | |||||||||||||
Total commitments | 41,963 | |||||||||||||
Less: effect of discounting cash flows to their present value | (8,998) | |||||||||||||
Operating lease liabilities | 32,965 | |||||||||||||
Total Assets by Segment | September 30, 2023 | December 31, 2022 | ||||||
Bermuda | 5,235,391 | 5,405,365 | ||||||
Cayman | 4,122,160 | 4,566,144 | ||||||
Channel Islands and the UK | 3,931,432 | 4,626,183 | ||||||
Other | 42,077 | 35,874 | ||||||
Total assets before inter-segment eliminations | 13,331,060 | 14,633,566 | ||||||
Less: inter-segment eliminations | (151,534) | (327,504) | ||||||
Total | 13,179,526 | 14,306,062 |
Net interest income | Provision for credit (losses) recoveries |
Non-interest income |
Net revenue before gains and losses |
Gains and losses |
Total net revenue | Total expenses |
Net income | ||||||||||||||||||||||
Three months ended September 30, 2023 | Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 46,171 | (1,210) | (572) | 21,665 | 66,054 | 10 | 66,064 | 50,093 | 15,971 | ||||||||||||||||||||
Cayman | 30,901 | 1,784 | (93) | 15,426 | 48,018 | (3) | 48,015 | 17,439 | 30,576 | ||||||||||||||||||||
Channel Islands and the UK | 13,109 | (574) | 134 | 10,433 | 23,102 | — | 23,102 | 21,654 | 1,448 | ||||||||||||||||||||
Other | 11 | — | — | 9,323 | 9,334 | (1) | 9,333 | 8,582 | 751 | ||||||||||||||||||||
Total before eliminations | 90,192 | — | (531) | 56,847 | 146,508 | 6 | 146,514 | 97,768 | 48,746 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (4,857) | (4,857) | — | (4,857) | (4,857) | — | ||||||||||||||||||||
Total | 90,192 | — | (531) | 51,990 | 141,651 | 6 | 141,657 | 92,911 | 48,746 | ||||||||||||||||||||
Net interest income | Provision for credit (losses) recoveries |
Non-interest income |
Net revenue before gains and losses |
Gains and losses |
Total net revenue | Total expenses |
Net income | ||||||||||||||||||||||
Three months ended September 30, 2022 | Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 43,313 | (720) | (290) | 22,210 | 64,513 | 16 | 64,529 | 47,162 | 17,367 | ||||||||||||||||||||
Cayman | 31,309 | 652 | (468) | 15,319 | 46,812 | — | 46,812 | 15,429 | 31,383 | ||||||||||||||||||||
Channel Islands and the UK | 16,523 | 68 | (35) | 9,690 | 26,246 | 55 | 26,301 | 17,812 | 8,489 | ||||||||||||||||||||
Other | 8 | — | — | 7,120 | 7,128 | — | 7,128 | 6,936 | 192 | ||||||||||||||||||||
Total before eliminations | 91,153 | — | (793) | 54,339 | 144,699 | 71 | 144,770 | 87,339 | 57,431 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (4,419) | (4,419) | — | (4,419) | (4,419) | — | ||||||||||||||||||||
Total | 91,153 | — | (793) | 49,920 | 140,280 | 71 | 140,351 | 82,920 | 57,431 |
Net interest income | Provision for credit (losses) recoveries |
Non-interest income |
Net revenue before gains and losses |
Gains and losses |
Total net revenue | Total expenses |
Net income | ||||||||||||||||||||||
Nine months ended September 30, 2023 |
Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 140,018 | (3,091) | (3,074) | 64,904 | 198,757 | 4,089 | 202,846 | 144,278 | 58,568 | ||||||||||||||||||||
Cayman | 98,763 | 4,595 | 113 | 47,721 | 151,192 | (4) | 151,188 | 48,347 | 102,841 | ||||||||||||||||||||
Channel Islands and the UK | 41,209 | (1,504) | 232 | 28,427 | 68,364 | (2) | 68,362 | 59,646 | 8,716 | ||||||||||||||||||||
Other | 32 | — | — | 25,534 | 25,566 | (1) | 25,565 | 23,740 | 1,825 | ||||||||||||||||||||
Total before eliminations | 280,022 | — | (2,729) | 166,586 | 443,879 | 4,082 | 447,961 | 276,011 | 171,950 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (14,261) | (14,261) | — | (14,261) | (14,261) | — | ||||||||||||||||||||
Total | 280,022 | — | (2,729) | 152,325 | 429,618 | 4,082 | 433,700 | 261,750 | 171,950 | ||||||||||||||||||||
Net interest income | Provision for credit (losses) recoveries |
Non-interest income |
Net revenue before gains and losses |
Gains and losses |
Total net revenue | Total expenses |
Net income | ||||||||||||||||||||||
Nine months ended September 30, 2022 |
Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 118,618 | (1,958) | 602 | 64,526 | 181,788 | 40 | 181,828 | 141,036 | 40,792 | ||||||||||||||||||||
Cayman | 79,824 | 1,431 | (1,161) | 47,734 | 127,828 | — | 127,828 | 45,706 | 82,122 | ||||||||||||||||||||
Channel Islands and the UK | 50,535 | 526 | (224) | 30,957 | 81,794 | 912 | 82,706 | 55,618 | 27,088 | ||||||||||||||||||||
Other | 12 | 1 | — | 21,456 | 21,469 | — | 21,469 | 20,560 | 909 | ||||||||||||||||||||
Total before eliminations | 248,989 | — | (783) | 164,673 | 412,879 | 952 | 413,831 | 262,920 | 150,911 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (13,022) | (13,022) | — | (13,022) | (13,022) | — | ||||||||||||||||||||
Total | 248,989 | — | (783) | 151,651 | 399,857 | 952 | 400,809 | 249,898 | 150,911 |
September 30, 2023 | Derivative instrument | Number of contracts | Notional amounts |
Gross positive fair value |
Gross negative fair value |
Net fair value |
||||||||||||||
Risk management derivatives | ||||||||||||||||||||
Net investment hedges | Currency swaps | 2 | 44,477 | 776 | — | 776 | ||||||||||||||
Fair value hedges | Currency swaps | 3 | 153,205 | 286 | (3,285) | (2,999) | ||||||||||||||
Derivatives not formally designated as hedging instruments | Currency swaps | 62 | 1,205,785 | 12,808 | (2,517) | 10,291 | ||||||||||||||
Subtotal risk management derivatives | 1,403,467 | 13,870 | (5,802) | 8,068 | ||||||||||||||||
Client services derivatives | Spot and forward foreign exchange | 141 | 364,078 | 2,361 | (2,160) | 201 | ||||||||||||||
Total derivative instruments | 1,767,545 | 16,231 | (7,962) | 8,269 | ||||||||||||||||
December 31, 2022 | Derivative instrument | Number of contracts | Notional amounts |
Gross positive fair value |
Gross negative fair value |
Net fair value |
||||||||||||||
Risk management derivatives | ||||||||||||||||||||
Net investment hedges | Currency swaps | 1 | 5,207 | — | (215) | (215) | ||||||||||||||
Fair value hedges | Currency swaps | 4 | 130,751 | 2,714 | (191) | 2,523 | ||||||||||||||
Derivatives not formally designated as hedging instruments | Currency swaps | 63 | 1,884,169 | 8,052 | (10,269) | (2,217) | ||||||||||||||
Subtotal risk management derivatives | 2,020,127 | 10,766 | (10,675) | 91 | ||||||||||||||||
Client services derivatives | Spot and forward foreign exchange | 160 | 312,772 | 2,401 | (2,237) | 164 | ||||||||||||||
Total derivative instruments | 2,332,899 | 13,167 | (12,912) | 255 |
Gross fair value recognized |
Less: offset applied under master netting agreements |
Net fair value presented in the consolidated balance sheets |
Less: positions not offset in the consolidated balance sheets | |||||||||||||||||
September 30, 2023 | Gross fair value of derivatives | Cash collateral received / paid |
Net exposures | |||||||||||||||||
Derivative assets | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 16,231 | (4,884) | 11,347 | — | — | 11,347 | ||||||||||||||
Derivative liabilities | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 7,962 | (4,884) | 3,078 | — | (2) | 3,076 | ||||||||||||||
Net positive fair value | 8,269 | |||||||||||||||||||
Gross fair value recognized |
Less: offset applied under master netting agreements |
Net fair value presented in the consolidated balance sheets |
Less: positions not offset in the consolidated balance sheets | |||||||||||||||||
December 31, 2022 | Gross fair value of derivatives | Cash collateral received / paid |
Net exposures | |||||||||||||||||
Derivative assets | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 13,167 | (6,658) | 6,509 | — | (9) | 6,500 | ||||||||||||||
Derivative liabilities | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 12,912 | (6,658) | 6,254 | — | (352) | 5,902 | ||||||||||||||
Net positive fair value | 255 |
Three months ended | Nine months ended | ||||||||||||||||
Derivative instrument | Consolidated statements of operations line item | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||
Spot and forward foreign exchange | Foreign exchange revenue | — | 725 | 38 | 741 | ||||||||||||
Currency swaps, not designated as hedge | Foreign exchange revenue | 20,943 | 27,989 | 12,508 | 34,262 | ||||||||||||
Currency swaps - fair value hedges | Foreign exchange revenue | (6,489) | (3,376) | (5,523) | (7,462) | ||||||||||||
Total net gains (losses) recognized in net income | 14,454 | 25,338 | 7,023 | 27,541 | |||||||||||||
Three months ended | Nine months ended | ||||||||||||||||
Derivative instrument | Consolidated statements of comprehensive income line item | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||
Currency swaps - net investment hedge | Unrealized net gains (losses) on translation of net investment in foreign operations | (1,307) | 79 | 991 | (768) | ||||||||||||
Total net gains (losses) recognized in comprehensive income | (1,307) | 79 | 991 | (768) |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||
Fair value | Total carrying amount / fair value |
Fair value | Total carrying amount / fair value |
|||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||
Items that are recognized at fair value on a recurring basis: | ||||||||||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||
Equity securities | ||||||||||||||||||||||||||
Mutual funds | — | — | — | — | — | 236 | — | 236 | ||||||||||||||||||
Total equity securities | — | — | — | — | — | 236 | — | 236 | ||||||||||||||||||
Available-for-sale investments | ||||||||||||||||||||||||||
US government and federal agencies | 696,979 | 824,810 | — | 1,521,789 | 838,938 | 873,838 | — | 1,712,776 | ||||||||||||||||||
Non-US governments debt securities | 236,372 | 22,392 | — | 258,764 | 229,071 | 22,392 | — | 251,463 | ||||||||||||||||||
Asset-backed securities - Student loans | — | 40 | — | 40 | — | 5,626 | — | 5,626 | ||||||||||||||||||
Residential mortgage-backed securities | — | 17,347 | — | 17,347 | — | 19,000 | — | 19,000 | ||||||||||||||||||
Total available-for-sale | 933,351 | 864,589 | — | 1,797,940 | 1,068,009 | 920,856 | — | 1,988,865 | ||||||||||||||||||
Other assets - Derivatives | — | 11,347 | — | 11,347 | — | 6,509 | — | 6,509 | ||||||||||||||||||
Financial liabilities | ||||||||||||||||||||||||||
Other liabilities - Derivatives | — | 3,078 | — | 3,078 | — | 6,254 | — | 6,254 |
Nine months ended September 30, 2023 |
Year ended December 31, 2022 |
|||||||
Available- for-sale investments |
Available- for-sale investments |
|||||||
Carrying amount at beginning of period | — | 13,174 | ||||||
Proceeds from sales, paydowns and maturities | — | (7,631) | ||||||
Change in unrealized gains (losses) recognized in other comprehensive income | — | 102 | ||||||
Realized and unrealized gains recognized in net income | — | (19) | ||||||
Transfers in (out of) Level 3 out of (into) Level 2 - AFS | — | (5,626) | ||||||
Carrying amount at end of period | — | — | ||||||
Cumulative gain (loss) recognized in other comprehensive income | — | (14) |
Items Other Than Those Recognized at Fair Value on a Recurring Basis: | |||||||||||||||||||||||
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
Level | Carrying amount |
Fair value |
Appreciation / (depreciation) |
Carrying amount |
Fair value |
Appreciation / (depreciation) |
|||||||||||||||||
Financial assets | |||||||||||||||||||||||
Cash and cash equivalents | Level 1 | 1,749,778 | 1,749,778 | — | 2,100,787 | 2,100,787 | — | ||||||||||||||||
Securities purchased under agreements to resell | Level 2 | 154,113 | 154,113 | — | 59,871 | 59,871 | — | ||||||||||||||||
Short-term investments | Level 1 | 738,810 | 738,810 | — | 884,478 | 884,478 | — | ||||||||||||||||
Investments held-to-maturity | Level 2 | 3,520,650 | 2,829,583 | (691,067) | 3,738,080 | 3,197,508 | (540,572) | ||||||||||||||||
Loans, net of allowance for credit losses | Level 2 | 4,749,769 | 4,636,367 | (113,402) | 5,096,430 | 5,049,570 | (46,860) | ||||||||||||||||
Other real estate owned¹ | Level 2 | 815 | 815 | — | 800 | 800 | — | ||||||||||||||||
Financial liabilities | |||||||||||||||||||||||
Term deposits | Level 2 | 3,569,786 | 3,573,637 | (3,851) | 3,107,248 | 3,108,511 | (1,263) | ||||||||||||||||
Long-term debt | Level 2 | 98,431 | 94,201 | 4,230 | 172,289 | 177,919 | (5,630) |
September 30, 2023 | Earlier of contractual maturity or repricing date | ||||||||||||||||||||||
(in $ millions) | Within 3 months |
3 to 6 months |
6 to 12 months |
1 to 5 years |
After 5 years |
Non-interest bearing funds |
Total | ||||||||||||||||
Assets | |||||||||||||||||||||||
Cash and cash equivalents | 1,653 | — | — | — | — | 97 | 1,750 | ||||||||||||||||
Securities purchased under agreement to resell | 154 | — | — | — | — | — | 154 | ||||||||||||||||
Short-term investments | 395 | 302 | 42 | — | — | — | 739 | ||||||||||||||||
Investments | 24 | 153 | 214 | 746 | 4,182 | — | 5,319 | ||||||||||||||||
Loans | 2,424 | 71 | 280 | 1,607 | 341 | 27 | 4,750 | ||||||||||||||||
Other assets | — | — | — | — | — | 468 | 468 | ||||||||||||||||
Total assets | 4,650 | 526 | 536 | 2,353 | 4,523 | 592 | 13,180 | ||||||||||||||||
Liabilities and shareholders' equity | |||||||||||||||||||||||
Shareholders’ equity | — | — | — | — | — | 923 | 923 | ||||||||||||||||
Demand deposits | 5,722 | — | — | — | — | 2,569 | 8,291 | ||||||||||||||||
Term deposits | 2,454 | 608 | 417 | 92 | — | — | 3,571 | ||||||||||||||||
Other liabilities | — | — | — | — | — | 297 | 297 | ||||||||||||||||
Long-term debt | — | — | — | 98 | — | — | 98 | ||||||||||||||||
Total liabilities and shareholders' equity | 8,176 | 608 | 417 | 190 | — | 3,789 | 13,180 | ||||||||||||||||
Interest rate sensitivity gap | (3,526) | (82) | 119 | 2,163 | 4,523 | (3,197) | — | ||||||||||||||||
Cumulative interest rate sensitivity gap | (3,526) | (3,608) | (3,489) | (1,326) | 3,197 | — | — | ||||||||||||||||
December 31, 2022 | Earlier of contractual maturity or repricing date | ||||||||||||||||||||||
(in $ millions) | Within 3 months |
3 to 6 months |
6 to 12 months |
1 to 5 years |
After 5 years |
Non-interest bearing funds |
Total | ||||||||||||||||
Assets | |||||||||||||||||||||||
Cash and cash equivalents | 2,008 | — | — | — | — | 93 | 2,101 | ||||||||||||||||
Securities purchased under agreement to resell | 60 | — | — | — | — | — | 60 | ||||||||||||||||
Short-term investments | 406 | 422 | 56 | — | — | — | 884 | ||||||||||||||||
Investments | 6 | 8 | 179 | 943 | 4,592 | — | 5,728 | ||||||||||||||||
Loans | 2,927 | 35 | 166 | 1,533 | 406 | 29 | 5,096 | ||||||||||||||||
Other assets | — | — | — | — | — | 437 | 437 | ||||||||||||||||
Total assets | 5,407 | 465 | 401 | 2,476 | 4,998 | 559 | 14,306 | ||||||||||||||||
Liabilities and shareholders' equity | |||||||||||||||||||||||
Shareholders’ equity | — | — | — | — | — | 865 | 865 | ||||||||||||||||
Demand deposits | 6,819 | 25 | — | — | — | 3,040 | 9,884 | ||||||||||||||||
Term deposits | 2,126 | 457 | 437 | 87 | — | — | 3,107 | ||||||||||||||||
Other liabilities | — | — | — | — | — | 278 | 278 | ||||||||||||||||
Long-term debt | — | 75 | — | 97 | — | — | 172 | ||||||||||||||||
Total liabilities and shareholders' equity | 8,945 | 557 | 437 | 184 | — | 4,183 | 14,306 | ||||||||||||||||
Interest rate sensitivity gap | (3,538) | (92) | (36) | 2,292 | 4,998 | (3,624) | — | ||||||||||||||||
Cumulative interest rate sensitivity gap | (3,538) | (3,630) | (3,666) | (1,374) | 3,624 | — | — |
Interest payments until contractual maturity | |||||||||||||||||||||||||||||
Long-term debt | Earliest date redeemable at the Bank's option | Contractual maturity date | Interest rate until date redeemable | Interest rate from earliest date redeemable to contractual maturity | Principal Outstanding | Within 1 year |
1 to 5 years |
After 5 years |
|||||||||||||||||||||
Bermuda | |||||||||||||||||||||||||||||
2020 issuance | June 15, 2025 | June 15, 2030 | 5.25 | % | 3 months US$ SOFR + 5.060% | 100,000 | 5,250 | 39,471 | 18,378 | ||||||||||||||||||||
Unamortized debt issuance costs | (1,569) | ||||||||||||||||||||||||||||
Long-term debt less unamortized debt issuance costs | 98,431 |
Three months ended | Nine months ended | |||||||||||||
September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||
Net income | 48,746 | 57,431 | 171,950 | 150,911 | ||||||||||
Basic Earnings Per Share | ||||||||||||||
Weighted average number of common shares issued | 49,232 | 50,252 | 49,884 | 50,197 | ||||||||||
Weighted average number of common shares held as treasury stock | (619) | (619) | (619) | (619) | ||||||||||
Weighted average number of common shares (in thousands) | 48,613 | 49,633 | 49,265 | 49,578 | ||||||||||
Basic Earnings Per Share | 1.00 | 1.16 | 3.49 | 3.04 | ||||||||||
Diluted Earnings Per Share | ||||||||||||||
Weighted average number of common shares | 48,613 | 49,633 | 49,265 | 49,578 | ||||||||||
Net dilution impact related to awards of unvested common shares | 527 | 214 | 423 | 245 | ||||||||||
Weighted average number of diluted common shares (in thousands) | 49,140 | 49,847 | 49,688 | 49,823 | ||||||||||
Diluted Earnings Per Share | 0.99 | 1.15 | 3.46 | 3.03 |
Changes in Outstanding ELTIP and EDIP awards (in thousands of shares transferable upon vesting) | ||||||||||||||
Nine months ended | ||||||||||||||
September 30, 2023 | September 30, 2022 | |||||||||||||
EDIP | ELTIP | EDIP | ELTIP | |||||||||||
Outstanding at beginning of period | 621 | 705 | 297 | 704 | ||||||||||
Granted | 189 | 376 | 478 | 270 | ||||||||||
Vested (fair value in 2023: $10.8 million, 2022: $17.0 million) |
(141) | (185) | (153) | (278) | ||||||||||
Outstanding at end of period | 669 | 896 | 622 | 696 |
Share-based Compensation Cost Recognized in Net Income | ||||||||
Nine months ended | ||||||||
September 30, 2023 | September 30, 2022 | |||||||
EDIP and ELTIP |
EDIP and ELTIP |
|||||||
Cost recognized in net income | 14,323 | 11,420 |
Unrecognized Share-based Compensation Cost | ||||||||||||||
September 30, 2023 | December 31, 2022 | |||||||||||||
Unrecognized cost | Weighted average years over which it is expected to be recognized | Unrecognized cost | Weighted average years over which it is expected to be recognized | |||||||||||
EDIP | 12,949 | 2.86 | 14,234 | 3.35 | ||||||||||
ELTIP | ||||||||||||||
Performance vesting shares | 14,802 | 1.92 | 10,232 | 1.75 | ||||||||||
Total unrecognized expense | 27,751 | 24,466 |
Nine months ended | Year ended December 31 | ||||||||||
Common share repurchases | September 30, 2023 | 2022 | 2021 | ||||||||
Acquired number of shares (to the nearest 1) | 1,943,126 | 102,000 | 534,828 | ||||||||
Average cost per common share | 28.32 | 38.21 | 36.93 | ||||||||
Total cost (in US dollars) | 55,022,758 | 3,897,268 | 19,753,336 |
Unrealized net gains (losses) on translation of net investment in foreign operations |
Unrealized net gains (losses) on HTM investments |
Unrealized net gains (losses) on AFS investments |
Employee benefit plans adjustments | ||||||||||||||||||||
Nine months ended September 30, 2023 | Pension | Post-retirement healthcare |
Subtotal - employee benefits plans |
Total AOCIL | |||||||||||||||||||
Balance at beginning of period | (25,700) | (91,212) | (220,345) | (47,905) | 7,710 | (40,195) | (377,452) | ||||||||||||||||
Other comprehensive income (loss), net of taxes | (348) | 7,282 | (16,694) | 1,732 | (607) | 1,125 | (8,635) | ||||||||||||||||
Balance at end of period | (26,048) | (83,930) | (237,039) | (46,173) | 7,103 | (39,070) | (386,087) | ||||||||||||||||
Unrealized net gains (losses) on translation of net investment in foreign operations |
Unrealized net gains (losses) on HTM investments |
Unrealized net gains (losses) on AFS investments |
Employee benefit plans adjustments | ||||||||||||||||||||
Nine months ended September 30, 2022 | Pension | Post- retirement healthcare |
Subtotal - employee benefits plans |
Total AOCIL | |||||||||||||||||||
Balance at beginning of period | (20,913) | 91 | (21,982) | (56,400) | (25,713) | (82,113) | (124,917) | ||||||||||||||||
Transfer of AFS investments to HTM investments | — | (99,143) | 99,143 | — | — | — | — | ||||||||||||||||
Other comprehensive income (loss), net of taxes | (8,388) | 5,283 | (317,344) | 2,906 | 1,476 | 4,382 | (316,067) | ||||||||||||||||
Balance at end of period | (29,301) | (93,769) | (240,183) | (53,494) | (24,237) | (77,731) | (440,984) |
Net Change of AOCIL Components | Three months ended | Nine months ended | |||||||||||||||
Line item in the consolidated statements of operations, if any |
September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||
Net unrealized gains (losses) on translation of net investment in foreign operations adjustments | |||||||||||||||||
Foreign currency translation adjustments | N/A | (14,829) | (27,752) | 2,840 | (63,463) | ||||||||||||
Gains (losses) on net investment hedge | N/A | 14,125 | 23,447 | (3,188) | 55,075 | ||||||||||||
Net change | (704) | (4,305) | (348) | (8,388) | |||||||||||||
Held-to-maturity investment adjustments | |||||||||||||||||
Net unamortized gains (losses) transferred from AFS | N/A | — | — | — | (99,143) | ||||||||||||
Amortization of net gains (losses) to net income | Interest income on investments | 2,651 | 3,080 | 7,282 | 5,283 | ||||||||||||
Net change | 2,651 | 3,080 | 7,282 | (93,860) | |||||||||||||
Available-for-sale investment adjustments | |||||||||||||||||
Gross unrealized gains (losses) | N/A | (32,359) | (90,801) | (16,006) | (322,409) | ||||||||||||
Net unrealized (gains) losses transferred to HTM | N/A | — | — | — | 99,143 | ||||||||||||
Transfer of realized (gains) losses to net income | Net realized gains (losses) on AFS investments | 3 | — | 14 | — | ||||||||||||
Foreign currency translation adjustments of related balances | N/A | 1,604 | 2,709 | (702) | 5,065 | ||||||||||||
Net change | (30,752) | (88,092) | (16,694) | (218,201) | |||||||||||||
Employee benefit plans adjustments | |||||||||||||||||
Defined benefit pension plan | |||||||||||||||||
Net actuarial gain (loss) | N/A | — | (9) | — | 339 | ||||||||||||
Net loss (gain) on settlement reclassified to net income | Net other gains (losses) | — | 26 | — | (794) | ||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 571 | 552 | 1,713 | 1,666 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | 20 | 19 | 59 | 63 | ||||||||||||
Foreign currency translation adjustments of related balances | N/A | 119 | 693 | (40) | 1,632 | ||||||||||||
Net change | 710 | 1,281 | 1,732 | 2,906 | |||||||||||||
Post-retirement healthcare plan | |||||||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 131 | 361 | 393 | 1,083 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | (333) | 131 | (1,000) | 393 | ||||||||||||
Net change | (202) | 492 | (607) | 1,476 | |||||||||||||
Other comprehensive income (loss), net of taxes | (28,297) | (87,544) | (8,635) | (316,067) |
September 30, 2023 | December 31, 2022 | |||||||||||||
Actual | Regulatory minimum | Actual | Regulatory minimum | |||||||||||
Capital | ||||||||||||||
CET 1 capital | 1,059,278 | N/A | 983,342 | N/A | ||||||||||
Tier 1 capital | 1,059,278 | N/A | 983,342 | N/A | ||||||||||
Tier 2 capital | 109,306 | N/A | 183,640 | N/A | ||||||||||
Total capital | 1,168,584 | N/A | 1,166,982 | N/A | ||||||||||
Risk Weighted Assets | 4,521,728 | N/A | 4,843,370 | N/A | ||||||||||
Leverage Ratio Exposure Measure | 13,549,592 | N/A | 14,774,309 | N/A | ||||||||||
Capital Ratios (%) | ||||||||||||||
CET 1 capital | 23.4 | % | 10.0 | % | 20.3 | % | 10.0 | % | ||||||
Tier 1 capital | 23.4 | % | 11.5 | % | 20.3 | % | 11.5 | % | ||||||
Total capital | 25.8 | % | 13.5 | % | 24.1 | % | 13.5 | % | ||||||
Leverage ratio | 7.8 | % | 5.0 | % | 6.7 | % | 5.0 | % |
Balance at December 31, 2021 | 7,375 | ||||
Net loans issued (repaid) during the year | (5,362) | ||||
Effect of changes in the composition of related parties | 18,380 | ||||
Balance at December 31, 2022 | 20,393 | ||||
Net loans issued (repaid) during period | (523) | ||||
Balance at September 30, 2023 |
19,870 | ||||
Consolidated balance sheets | September 30, 2023 | December 31, 2022 | ||||||
Deposits | 53,497 | 92,806 |
Three months ended | Nine months ended | |||||||||||||
Consolidated statement of operations | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||
Interest and fees on loans | 294 | 280 | 850 | 606 | ||||||||||
Total non-interest expense | 37 | 47 | 162 | 173 | ||||||||||
Other non-interest income | 111 | — | 147 | — |
Consolidated balance sheets | September 30, 2023 | December 31, 2022 | ||||||
Loans | 9,917 | 10,211 | ||||||
Deposits | 418 | 560 | ||||||
Accrued interest and other liabilities | 341 | 180 | ||||||
Three months ended | Nine months ended | |||||||||||||
Consolidated statement of operations | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||
Interest and fees on loans | 212 | 178 | 617 | 477 | ||||||||||
Total non-interest expense | 435 | 284 | 1,206 | 1,025 | ||||||||||
Other non-interest income | 61 | 58 | 182 | 175 |
Consolidated balance sheets | September 30, 2023 | December 31, 2022 | ||||||
Loans | 10 | — | ||||||
Deposits | 36,978 | 20,549 | ||||||
Three months ended | Nine months ended | |||||||||||||
Consolidated statement of operations | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||
Asset management | 2,356 | 2,252 | 6,855 | 5,338 | ||||||||||
Custody and other administration services | 305 | 268 | 864 | 577 | ||||||||||
Interest expense - deposits | 221 | — | 235 | — |