Date: July 22, 2024 | THE BANK OF N.T. BUTTERFIELD & SON LIMITED | |||||||
By: | /s/ Craig Bridgewater | |||||||
Name: | Craig Bridgewater | |||||||
Title: | Group Chief Financial Officer |
2 | ||
Exhibit | Description | |||||||
Earnings release - Second quarter 2024 results |
||||||||
Financial Statements - Second quarter 2024 results |
||||||||
Earnings call presentation - Second quarter 2024 results |
3 | ||
Income statement | Three months ended (Unaudited) | |||||||||||||||||||
(in $ millions) | June 30, 2024 | March 31, 2024 | June 30, 2023 | |||||||||||||||||
Non-interest income | 55.6 | 55.1 | 50.2 | |||||||||||||||||
Net interest income before provision for credit losses | 87.4 | 87.1 | 92.5 | |||||||||||||||||
Total net revenue before provision for credit losses and other gains (losses) | 143.1 | 142.2 | 142.6 | |||||||||||||||||
Provision for credit (losses) recoveries | (0.5) | 0.4 | (1.5) | |||||||||||||||||
Total other gains (losses) | 0.1 | 0.2 | 4.0 | |||||||||||||||||
Total net revenue | 142.7 | 142.8 | 145.1 | |||||||||||||||||
Non-interest expenses | (91.1) | (88.5) | (83.5) | |||||||||||||||||
Total net income before taxes | 51.5 | 54.3 | 61.5 | |||||||||||||||||
Income tax benefit (expense) | (0.9) | (0.9) | (0.5) | |||||||||||||||||
Net income | 50.6 | 53.4 | 61.0 | |||||||||||||||||
Net earnings per share | ||||||||||||||||||||
Basic |
1.11 | 1.15 | 1.23 | |||||||||||||||||
Diluted |
1.09 | 1.13 | 1.22 | |||||||||||||||||
Per diluted share impact of other non-core items 1 |
0.02 | 0.04 | (0.08) | |||||||||||||||||
Core earnings per share on a fully diluted basis 1 |
1.11 | 1.17 | 1.14 | |||||||||||||||||
Adjusted weighted average number of participating shares on a fully diluted basis (in thousands of shares) |
46,298 | 47,167 | 49,890 | |||||||||||||||||
Key financial ratios | ||||||||||||||||||||
Return on common equity | 20.7 | % | 21.5 | % | 25.9 | % | ||||||||||||||
Core return on average tangible common equity 1 |
23.3 | % | 24.5 | % | 26.3 | % | ||||||||||||||
Return on average assets |
1.5 | % | 1.6 | % | 1.8 | % | ||||||||||||||
Net interest margin | 2.64 | % | 2.68 | % | 2.83 | % | ||||||||||||||
Core efficiency ratio 1 |
61.8 | % | 59.8 | % | 57.6 | % |
Balance Sheet | As at | |||||||||||||
(in $ millions) | June 30, 2024 | December 31, 2023 | ||||||||||||
Cash and cash equivalents | 2,390 | 1,647 | ||||||||||||
Securities purchased under agreements to resell | 657 | 187 | ||||||||||||
Short-term investments | 632 | 1,038 | ||||||||||||
Investments in securities | 5,168 | 5,292 | ||||||||||||
Loans, net of allowance for credit losses | 4,585 | 4,746 | ||||||||||||
Premises, equipment and computer software, net | 150 | 154 | ||||||||||||
Goodwill and intangibles, net | 94 | 99 | ||||||||||||
Accrued interest and other assets | 262 | 211 | ||||||||||||
Total assets | 13,939 | 13,374 | ||||||||||||
Total deposits | 12,548 | 11,987 | ||||||||||||
Accrued interest and other liabilities | 293 | 285 | ||||||||||||
Long-term debt | 99 | 98 | ||||||||||||
Total liabilities | 12,940 | 12,370 | ||||||||||||
Common shareholders’ equity | 999 | 1,004 | ||||||||||||
Total shareholders' equity | 999 | 1,004 | ||||||||||||
Total liabilities and shareholders' equity | 13,939 | 13,374 | ||||||||||||
Key Balance Sheet Ratios: | June 30, 2024 | December 31, 2023 | ||||||||||||
Common equity tier 1 capital ratio2 |
22.5 | % | 23.0 | % | ||||||||||
Tier 1 capital ratio2 |
22.5 | % | 23.0 | % | ||||||||||
Total capital ratio2 |
24.8 | % | 25.4 | % | ||||||||||
Leverage ratio2 |
7.3 | % | 7.6 | % | ||||||||||
Risk-Weighted Assets (in $ millions) | 4,668 | 4,541 | ||||||||||||
Risk-Weighted Assets / total assets | 33.5 | % | 34.0 | % | ||||||||||
Tangible common equity ratio | 6.5 | % | 6.8 | % | ||||||||||
Book value per common share (in $) | 22.12 | 21.39 | ||||||||||||
Tangible book value per share (in $) | 20.03 | 19.29 | ||||||||||||
Non-accrual loans/gross loans | 1.5 | % | 1.3 | % | ||||||||||
Non-performing assets/total assets | 1.1 | % | 1.0 | % | ||||||||||
Allowance for credit losses/total loans | 0.5 | % | 0.5 | % | ||||||||||
For the three months ended | |||||||||||||||||||||||||||||||||||
June 30, 2024 | March 31, 2024 | June 30, 2023 | |||||||||||||||||||||||||||||||||
(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 | 3,468.8 | 41.4 | 4.78 | 3,138.3 | 36.8 | 4.71 | 2,488.2 | 25.2 | 4.06 | ||||||||||||||||||||||||||
Investment in securities | 5,172.6 | 29.6 | 2.30 | 5,204.2 | 28.9 | 2.23 | 5,614.7 | 28.9 | 2.07 | ||||||||||||||||||||||||||
Available-for-sale | 1,797.1 | 10.8 | 2.41 | 1,766.3 | 9.6 | 2.17 | 1,970.7 | 8.8 | 1.78 | ||||||||||||||||||||||||||
Held-to-maturity | 3,375.4 | 18.8 | 2.24 | 3,437.9 | 19.3 | 2.25 | 3,644.0 | 20.2 | 2.22 | ||||||||||||||||||||||||||
Loans | 4,622.7 | 76.6 | 6.65 | 4,689.5 | 77.0 | 6.58 | 4,984.1 | 79.8 | 6.42 | ||||||||||||||||||||||||||
Commercial | 1,342.8 | 21.7 | 6.50 | 1,381.4 | 23.7 | 6.88 | 1,396.7 | 23.0 | 6.59 | ||||||||||||||||||||||||||
Consumer | 3,279.9 | 54.8 | 6.71 | 3,308.1 | 53.3 | 6.46 | 3,587.4 | 56.8 | 6.35 | ||||||||||||||||||||||||||
Interest earning assets | 13,264.1 | 147.6 | 4.46 | 13,031.9 | 142.7 | 4.39 | 13,087.0 | 133.9 | 4.10 | ||||||||||||||||||||||||||
Other assets | 430.4 | 412.0 | 402.0 | ||||||||||||||||||||||||||||||||
Total assets | 13,694.5 | 13,444.0 | 13,489.0 | ||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Deposits - interest bearing | 9,807.6 | (58.7) | (2.40) | 9,586.5 | (54.2) | (2.27) | 9,308.0 | (38.5) | (1.66) | ||||||||||||||||||||||||||
Securities sold under agreement to repurchase | 2.9 | — | (4.83) | 4.6 | (0.1) | (4.69) | 0.4 | — | (5.45) | ||||||||||||||||||||||||||
Long-term debt | 98.6 | (1.4) | (5.58) | 98.5 | (1.4) | (5.58) | 147.4 | (2.9) | (8.02) | ||||||||||||||||||||||||||
Interest bearing liabilities | 9,909.1 | (60.1) | (2.43) | 9,689.7 | (55.6) | (2.30) | 9,455.8 | (41.4) | (1.76) | ||||||||||||||||||||||||||
Non-interest bearing current accounts | 2,636.8 | 2,603.5 | 2,863.2 | ||||||||||||||||||||||||||||||||
Other liabilities | 243.8 | 250.0 | 243.6 | ||||||||||||||||||||||||||||||||
Total liabilities | 12,789.6 | 12,543.2 | 12,562.6 | ||||||||||||||||||||||||||||||||
Shareholders’ equity | 904.9 | 900.8 | 926.4 | ||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | 13,694.5 | 13,444.0 | 13,489.0 | ||||||||||||||||||||||||||||||||
Non-interest bearing funds net of non-interest earning assets (free balance) |
3,355.0 | 3,342.3 | 3,631.2 | ||||||||||||||||||||||||||||||||
Net interest margin | 87.4 | 2.64 | 87.1 | 2.68 | 92.5 | 2.83 |
Core Earnings | Three months ended | ||||||||||||||||
(in $ millions except per share amounts) | June 30, 2024 | March 31, 2024 | June 30, 2023 | ||||||||||||||
Net income | 50.6 | 53.4 | 61.0 | ||||||||||||||
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 | 0.2 | 1.3 | — | ||||||||||||||
Restructuring charges and related professional service fees |
0.6 | 0.3 | — | ||||||||||||||
Total non-core expenses | 0.8 | 1.6 | — | ||||||||||||||
Total non-core items | 0.8 | 1.6 | (4.0) | ||||||||||||||
Core net income | 51.4 | 55.0 | 57.0 | ||||||||||||||
Average common equity | 979.4 | 996.1 | 943.3 | ||||||||||||||
Less: average goodwill and intangible assets | (95.3) | (97.4) | (74.0) | ||||||||||||||
Average tangible common equity | 884.1 | 898.7 | 869.3 | ||||||||||||||
Core earnings per share fully diluted | 1.11 | 1.17 | 1.14 | ||||||||||||||
Return on common equity | 20.7 | % | 21.5 | % | 25.9 | % | |||||||||||
Core return on average tangible common equity | 23.3 | % | 24.5 | % | 26.3 | % | |||||||||||
Shareholders' equity | 999.1 | 995.1 | 950.3 | ||||||||||||||
Less: goodwill and intangible assets | (94.4) | (96.3) | (74.0) | ||||||||||||||
Tangible common equity | 904.7 | 898.8 | 876.3 | ||||||||||||||
Basic participating shares outstanding (in millions) | 45.2 | 46.2 | 49.1 | ||||||||||||||
Tangible book value per common share | 20.03 | 19.45 | 17.83 | ||||||||||||||
Non-interest expenses | 91.1 | 88.5 | 83.5 | ||||||||||||||
Less: non-core expenses | (0.8) | (1.6) | — | ||||||||||||||
Less: amortization of intangibles | (1.9) | (1.9) | (1.4) | ||||||||||||||
Core non-interest expenses before amortization of intangibles | 88.4 | 85.0 | 82.1 | ||||||||||||||
Core revenue before other gains and losses and provision for credit losses | 143.1 | 142.2 | 142.6 | ||||||||||||||
Core efficiency ratio | 61.8 | % | 59.8 | % | 57.6 | % |
Unaudited Consolidated Financial Statements | Page | ||||
Consolidated Balance Sheets (unaudited) as of June 30, 2024 and December 31, 2023 |
|||||
Consolidated Statements of Operations (unaudited) for the Three and Six Months Ended June 30, 2024 and 2023 |
|||||
Consolidated Statements of Comprehensive Income (unaudited) for the Three and Six Months Ended June 30, 2024 and 2023 |
|||||
Consolidated Statements of Changes in Shareholders’ Equity (unaudited) for the Three and Six Months Ended June 30, 2024 and 2023 |
|||||
Consolidated Statements of Cash Flows (unaudited) for the Six Months Ended June 30, 2024 and 2023 |
|||||
Notes to the Consolidated Financial Statements (unaudited) |
As at | ||||||||
June 30, 2024 | December 31, 2023 | |||||||
Assets | ||||||||
Cash and demand deposits with banks - Non-interest bearing | 96,599 | 91,826 | ||||||
Demand deposits with banks - Interest bearing | 196,785 | 151,104 | ||||||
Cash equivalents - Interest bearing | 2,096,422 | 1,403,718 | ||||||
Cash and cash equivalents | 2,389,806 | 1,646,648 | ||||||
Securities purchased under agreements to resell | 656,776 | 187,274 | ||||||
Short-term investments | 632,176 | 1,038,037 | ||||||
Investment in securities | ||||||||
Available-for-sale at fair value (amortized cost: $2,012,781 (2023: $1,995,050)) | 1,836,029 | 1,831,129 | ||||||
Held-to-maturity (fair value: $2,765,104 (2023: $2,976,709)) | 3,332,420 | 3,461,097 | ||||||
Total investment in securities | 5,168,449 | 5,292,226 | ||||||
Loans | ||||||||
Loans | 4,610,687 | 4,771,608 | ||||||
Allowance for credit losses | (25,219) | (25,759) | ||||||
Loans, net of allowance for credit losses | 4,585,468 | 4,745,849 | ||||||
Premises, equipment and computer software, net | 149,637 | 154,362 | ||||||
Goodwill | 23,852 | 24,107 | ||||||
Other intangible assets, net | 70,569 | 74,800 | ||||||
Equity method investments | 6,513 | 7,063 | ||||||
Other real estate owned, net | 75 | 450 | ||||||
Accrued interest and other assets | 255,788 | 203,204 | ||||||
Total assets | 13,939,109 | 13,374,020 | ||||||
Liabilities | ||||||||
Deposits | ||||||||
Non-interest bearing | 2,523,523 | 2,656,659 | ||||||
Interest bearing | 10,024,642 | 9,330,049 | ||||||
Total deposits | 12,548,165 | 11,986,708 | ||||||
Employee benefit plans | 89,373 | 88,694 | ||||||
Accrued interest and other liabilities | 203,849 | 196,531 | ||||||
Total other liabilities | 293,222 | 285,225 | ||||||
Long-term debt | 98,608 | 98,490 | ||||||
Total liabilities | 12,939,995 | 12,370,423 | ||||||
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: 45,782,082 (2023: 47,529,045)
|
458 | 475 | ||||||
Additional paid-in capital | 953,254 | 988,904 | ||||||
Retained earnings | 383,500 | 342,520 | ||||||
Less: treasury common shares, at cost: 619,212 (2023: 619,212) | (20,552) | (18,104) | ||||||
Accumulated other comprehensive income (loss) | (317,546) | (310,198) | ||||||
Total shareholders’ equity | 999,114 | 1,003,597 | ||||||
Total liabilities and shareholders’ equity | 13,939,109 | 13,374,020 | ||||||
Three months ended | Six months ended | |||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||
Non-interest income | ||||||||||||||
Asset management | 8,884 | 8,228 | 17,726 | 16,166 | ||||||||||
Banking | 13,805 | 12,553 | 28,064 | 26,153 | ||||||||||
Foreign exchange revenue | 12,582 | 11,283 | 25,774 | 21,995 | ||||||||||
Trust | 15,437 | 14,257 | 30,481 | 27,095 | ||||||||||
Custody and other administration services | 3,371 | 3,327 | 6,685 | 6,663 | ||||||||||
Other non-interest income | 1,568 | 502 | 2,010 | 2,263 | ||||||||||
Total non-interest income | 55,647 | 50,150 | 110,740 | 100,335 | ||||||||||
Interest income | ||||||||||||||
Interest and fees on loans | 76,592 | 79,785 | 153,578 | 157,273 | ||||||||||
Investments (none of the investment securities are intrinsically tax-exempt) | ||||||||||||||
Available-for-sale | 10,801 | 8,758 | 20,374 | 17,666 | ||||||||||
Held-to-maturity | 18,820 | 20,172 | 38,145 | 41,093 | ||||||||||
Cash and cash equivalents, securities purchased under agreements to resell and short-term investments | 41,368 | 25,203 | 78,196 | 52,341 | ||||||||||
Total interest income | 147,581 | 133,918 | 290,293 | 268,373 | ||||||||||
Interest expense | ||||||||||||||
Deposits | 58,738 | 38,489 | 112,947 | 73,185 | ||||||||||
Long-term debt | 1,372 | 2,949 | 2,743 | 5,349 | ||||||||||
Securities sold under agreement to repurchase | 35 | 5 | 89 | 9 | ||||||||||
Total interest expense | 60,145 | 41,443 | 115,779 | 78,543 | ||||||||||
Net interest income before provision for credit losses | 87,436 | 92,475 | 174,514 | 189,830 | ||||||||||
Provision for credit (losses) recoveries | (483) | (1,527) | (74) | (2,198) | ||||||||||
Net interest income after provision for credit losses | 86,953 | 90,948 | 174,440 | 187,632 | ||||||||||
Net gains (losses) on equity securities | — | (7) | — | 43 | ||||||||||
Net realized gains (losses) on available-for-sale investments | — | (3) | — | (11) | ||||||||||
Net gains (losses) on other real estate owned | 80 | (30) | 68 | 29 | ||||||||||
Net other gains (losses) | (16) | 4,006 | 233 | 4,015 | ||||||||||
Total other gains (losses) | 64 | 3,966 | 301 | 4,076 | ||||||||||
Total net revenue | 142,664 | 145,064 | 285,481 | 292,043 | ||||||||||
Non-interest expense | ||||||||||||||
Salaries and other employee benefits | 43,855 | 41,192 | 86,628 | 83,523 | ||||||||||
Technology and communications | 16,858 | 14,895 | 32,985 | 28,824 | ||||||||||
Professional and outside services | 6,687 | 4,760 | 12,200 | 9,793 | ||||||||||
Property | 8,232 | 7,502 | 16,955 | 14,938 | ||||||||||
Indirect taxes | 5,587 | 5,296 | 11,891 | 11,043 | ||||||||||
Non-service employee benefits expense | 983 | 1,397 | 1,965 | 2,795 | ||||||||||
Marketing | 1,583 | 1,695 | 2,885 | 3,198 | ||||||||||
Amortization of intangible assets | 1,889 | 1,436 | 3,820 | 2,854 | ||||||||||
Other expenses | 5,468 | 5,375 | 10,345 | 10,686 | ||||||||||
Total non-interest expense | 91,142 | 83,548 | 179,674 | 167,654 | ||||||||||
Net income before income taxes | 51,522 | 61,516 | 105,807 | 124,389 | ||||||||||
Income tax benefit (expense) | (931) | (516) | (1,785) | (1,185) | ||||||||||
Net income | 50,591 | 61,000 | 104,022 | 123,204 | ||||||||||
Earnings per common share | ||||||||||||||
Basic earnings per share | 1.11 | 1.23 | 2.26 | 2.48 | ||||||||||
Diluted earnings per share | 1.09 | 1.22 | 2.23 | 2.47 | ||||||||||
Three months ended | Six months ended | |||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||
Net income | 50,591 | 61,000 | 104,022 | 123,204 | ||||||||||
Other comprehensive income (loss), net of taxes | ||||||||||||||
Unrealized net gains (losses) on translation of net investment in foreign operations |
(49) | 400 | (112) | 356 | ||||||||||
Net changes on investments transferred to held-to-maturity |
2,198 | 2,604 | 4,199 | 4,631 | ||||||||||
Unrealized net gains (losses) on available-for-sale investments | 1,438 | (15,758) | (12,839) | 14,058 | ||||||||||
Employee benefit plans adjustments | 154 | 299 | 1,404 | 617 | ||||||||||
Other comprehensive income (loss), net of taxes | 3,741 | (12,455) | (7,348) | 19,662 | ||||||||||
Total comprehensive income (loss) | 54,332 | 48,545 | 96,674 | 142,866 |
Three months ended | Six months ended | |||||||||||||||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||||||||||||
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 | 46,840,139 | 468 | 50,447,997 | 504 | 47,529,045 | 475 | 50,277,466 | 503 | ||||||||||||||||||
Retirement of shares | (1,079,530) | (11) | (723,066) | (7) | (2,235,320) | (22) | (867,995) | (9) | ||||||||||||||||||
Issuance of common shares | 21,473 | 1 | 32,200 | 1 | 488,357 | 5 | 347,660 | 4 | ||||||||||||||||||
Balance at end of period | 45,782,082 | 458 | 49,757,131 | 498 | 45,782,082 | 458 | 49,757,131 | 498 | ||||||||||||||||||
Additional paid-in capital | ||||||||||||||||||||||||||
Balance at beginning of period | 969,670 | 1,035,074 | 988,904 | 1,032,632 | ||||||||||||||||||||||
Share-based compensation | 5,490 | 5,013 | 10,286 | 9,486 | ||||||||||||||||||||||
Share-based settlements | 443 | 512 | 465 | 535 | ||||||||||||||||||||||
Retirement of shares | (22,348) | (15,752) | (46,396) | (17,803) | ||||||||||||||||||||||
Issuance of common shares, net of underwriting discounts and commissions | (1) | (1) | (5) | (4) | ||||||||||||||||||||||
Balance at end of period | 953,254 | 1,024,846 | 953,254 | 1,024,846 | ||||||||||||||||||||||
Retained earnings | ||||||||||||||||||||||||||
Balance at beginning of period | 364,921 | 267,169 | 342,520 | 229,732 | ||||||||||||||||||||||
Net Income for the period | 50,591 | 61,000 | 104,022 | 123,204 | ||||||||||||||||||||||
Common share cash dividends declared and paid, $0.44 and $0.88 per share (2023: $0.44 and $0.88 per share) |
(20,124) | (21,849) | (40,630) | (43,824) | ||||||||||||||||||||||
Retirement of shares | (11,888) | (5,945) | (22,412) | (8,737) | ||||||||||||||||||||||
Balance at end of period | 383,500 | 300,375 | 383,500 | 300,375 | ||||||||||||||||||||||
Treasury common shares | ||||||||||||||||||||||||||
Balance at beginning of period | 619,212 | (18,660) | 619,212 | (20,511) | 619,212 | (18,104) | 619,212 | (20,600) | ||||||||||||||||||
Purchase of treasury common shares | 1,079,530 | (36,139) | 723,066 | (18,844) | 2,235,320 | (71,278) | 867,995 | (23,600) | ||||||||||||||||||
Retirement of shares | (1,079,530) | 34,247 | (723,066) | 21,704 | (2,235,320) | 68,830 | (867,995) | 26,549 | ||||||||||||||||||
Balance at end of period | 619,212 | (20,552) | 619,212 | (17,651) | 619,212 | (20,552) | 619,212 | (17,651) | ||||||||||||||||||
Accumulated other comprehensive income (loss) | ||||||||||||||||||||||||||
Balance at beginning of period | (321,287) | (345,335) | (310,198) | (377,452) | ||||||||||||||||||||||
Other comprehensive income (loss), net of taxes |
3,741 | (12,455) | (7,348) | 19,662 | ||||||||||||||||||||||
Balance at end of period | (317,546) | (357,790) | (317,546) | (357,790) | ||||||||||||||||||||||
Total shareholders' equity | 999,114 | 950,278 | 999,114 | 950,278 |
Six months ended | ||||||||
June 30, 2024 | June 30, 2023 | |||||||
Cash flows from operating activities | ||||||||
Net income | 104,022 | 123,204 | ||||||
Adjustments to reconcile net income to operating cash flows | ||||||||
Depreciation, accretion and amortization | 19,966 | 17,762 | ||||||
Provision for credit losses (recoveries) | 74 | 2,198 | ||||||
Share-based payments and settlements | 10,751 | 10,021 | ||||||
Net change in equity securities at fair value | — | 236 | ||||||
Net realized (gains) losses on available-for-sale investments | — | 11 | ||||||
Net (gains) losses on other real estate owned | (68) | (29) | ||||||
(Increase) decrease in carrying value of equity method investments | 475 | 10 | ||||||
Dividends received from equity method investments | 75 | 5,181 | ||||||
Net other non-cash movements | — | 1,089 | ||||||
Changes in operating assets and liabilities | ||||||||
(Increase) decrease in accrued interest receivable and other assets | (7,380) | 8,333 | ||||||
Increase (decrease) in employee benefit plans, accrued interest payable and other liabilities | (11,657) | (14,075) | ||||||
Cash provided by (used in) operating activities | 116,258 | 153,941 | ||||||
Cash flows from investing activities | ||||||||
Net (increase) decrease in securities purchased under agreements to resell | (469,502) | 178 | ||||||
Short-term investments other than restricted cash: proceeds from maturities and sales | 1,464,436 | 1,247,780 | ||||||
Short-term investments other than restricted cash: purchases | (1,084,309) | (989,492) | ||||||
Available-for-sale investments: proceeds from sale | — | 4,539 | ||||||
Available-for-sale investments: proceeds from maturities and pay downs | 230,725 | 58,948 | ||||||
Available-for-sale investments: purchases | (275,663) | — | ||||||
Held-to-maturity investments: proceeds from maturities and pay downs | 129,263 | 139,589 | ||||||
Net (increase) decrease in loans | 146,115 | 193,174 | ||||||
Additions to premises, equipment and computer software | (6,295) | (14,993) | ||||||
Proceeds from sale of other real estate owned | 530 | — | ||||||
Purchase of intangible assets | (481) | — | ||||||
Cash provided by (used in) investing activities | 134,819 | 639,723 | ||||||
Cash flows from financing activities | ||||||||
Net increase (decrease) in deposits | 607,064 | (972,869) | ||||||
Repayment of long-term debt | — | (75,000) | ||||||
Common shares repurchased | (71,278) | (23,600) | ||||||
Cash dividends paid on common shares | (40,630) | (43,824) | ||||||
Cash provided by (used in) financing activities | 495,156 | (1,115,293) | ||||||
Net effect of exchange rates on cash, cash equivalents and restricted cash | (2,052) | 24,159 | ||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 744,181 | (297,470) | ||||||
Cash, cash equivalents and restricted cash: beginning of period | 1,672,260 | 2,116,546 | ||||||
Cash, cash equivalents and restricted cash: end of period | 2,416,441 | 1,819,076 | ||||||
Components of cash, cash equivalents and restricted cash at end of period | ||||||||
Cash and cash equivalents | 2,389,806 | 1,794,854 | ||||||
Restricted cash included in short-term investments on the consolidated balance sheets | 26,635 | 24,222 | ||||||
Total cash, cash equivalents and restricted cash at end of period | 2,416,441 | 1,819,076 | ||||||
Supplemental disclosure of non-cash items | ||||||||
Transfer to (out of) other real estate owned | 87 | 336 | ||||||
Initial recognition of right-of-use assets and operating lease liabilities | 1,262 | — | ||||||
June 30, 2024 | December 31, 2023 | |||||||
Non-interest bearing | ||||||||
Cash and demand deposits with banks | 96,599 | 91,826 | ||||||
Interest bearing | ||||||||
Demand deposits with banks | 196,785 | 151,104 | ||||||
Cash equivalents | 2,096,422 | 1,403,718 | ||||||
Sub-total - Interest bearing | 2,293,207 | 1,554,822 | ||||||
Total cash and cash equivalents | 2,389,806 | 1,646,648 |
June 30, 2024 | December 31, 2023 | |||||||
Unrestricted | ||||||||
Maturing within three months | 549,188 | 639,133 | ||||||
Maturing between three to six months | 38,557 | 321,850 | ||||||
Maturing between six to twelve months | 17,796 | 51,442 | ||||||
Total unrestricted short-term investments | 605,541 | 1,012,425 | ||||||
Affected by drawing restrictions related to minimum reserve and derivative margin requirements | ||||||||
Interest earning demand and term deposits | 26,635 | 25,612 | ||||||
Total restricted short-term investments | 26,635 | 25,612 | ||||||
Total short-term investments | 632,176 | 1,038,037 |
June 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | |||||||||||||||||||
Available-for-sale | ||||||||||||||||||||||||||
US government and federal agencies | 1,900,107 | 608 | (173,341) | 1,727,374 | 1,721,278 | 1,382 | (158,875) | 1,563,785 | ||||||||||||||||||
Non-US governments debt securities | 94,618 | — | (2,048) | 92,570 | 254,532 | — | (4,355) | 250,177 | ||||||||||||||||||
Asset-backed securities - Student loans | 40 | — | — | 40 | 40 | — | — | 40 | ||||||||||||||||||
Residential mortgage-backed securities | 18,016 | — | (1,971) | 16,045 | 19,200 | — | (2,073) | 17,127 | ||||||||||||||||||
Total available-for-sale | 2,012,781 | 608 | (177,360) | 1,836,029 | 1,995,050 | 1,382 | (165,303) | 1,831,129 | ||||||||||||||||||
Held-to-maturity¹ | ||||||||||||||||||||||||||
US government and federal agencies | 3,332,420 | — | (567,316) | 2,765,104 | 3,461,097 | — | (484,388) | 2,976,709 | ||||||||||||||||||
Total held-to-maturity | 3,332,420 | — | (567,316) | 2,765,104 | 3,461,097 | — | (484,388) | 2,976,709 |
Less than 12 months | 12 months or more | |||||||||||||||||||
June 30, 2024 | 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 | 218,178 | (1,081) | 1,371,339 | (172,260) | 1,589,517 | (173,341) | ||||||||||||||
Non-US governments debt securities | — | — | 92,570 | (2,048) | 92,570 | (2,048) | ||||||||||||||
Asset-backed securities - Student loans | — | — | 40 | — | 40 | — | ||||||||||||||
Residential mortgage-backed securities | — | — | 16,045 | (1,971) | 16,045 | (1,971) | ||||||||||||||
Total available-for-sale securities with unrealized losses | 218,178 | (1,081) | 1,479,994 | (176,279) | 1,698,172 | (177,360) | ||||||||||||||
Held-to-maturity securities with unrealized losses | ||||||||||||||||||||
US government and federal agencies | — | — | 2,765,104 | (567,316) | 2,765,104 | (567,316) | ||||||||||||||
Less than 12 months | 12 months or more | |||||||||||||||||||
December 31, 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 | 7,855 | (137) | 1,486,104 | (158,738) | 1,493,959 | (158,875) | ||||||||||||||
Non-US governments debt securities | — | — | 250,177 | (4,355) | 250,177 | (4,355) | ||||||||||||||
Asset-backed securities - Student loans | — | — | 40 | — | 40 | — | ||||||||||||||
Residential mortgage-backed securities | — | — | 17,127 | (2,073) | 17,127 | (2,073) | ||||||||||||||
Total available-for-sale securities with unrealized losses | 7,855 | (137) | 1,753,448 | (165,166) | 1,761,303 | (165,303) | ||||||||||||||
Held-to-maturity securities with unrealized losses | ||||||||||||||||||||
US government and federal agencies | — | — | 2,976,709 | (484,388) | 2,976,709 | (484,388) | ||||||||||||||
Remaining term to maturity | |||||||||||||||||||||||
June 30, 2024 | 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 | 149,071 | — | 669,248 | — | — | 909,055 | 1,727,374 | ||||||||||||||||
Non-US governments debt securities | — | 92,570 | — | — | — | — | 92,570 | ||||||||||||||||
Asset-backed securities - Student loans | — | — | — | — | — | 40 | 40 | ||||||||||||||||
Residential mortgage-backed securities | — | — | — | — | — | 16,045 | 16,045 | ||||||||||||||||
Total available-for-sale | 149,071 | 92,570 | 669,248 | — | — | 925,140 | 1,836,029 | ||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||
US government and federal agencies | — | — | — | — | — | 3,332,420 | 3,332,420 | ||||||||||||||||
June 30, 2024 | December 31, 2023 | |||||||||||||
Pledged Investments | Amortized cost |
Fair value |
Amortized cost |
Fair value |
||||||||||
Available-for-sale | 25,278 | 23,276 | 27,459 | 25,785 | ||||||||||
Held-to-maturity | 93,316 | 82,399 | 96,952 | 88,399 |
Six months ended | ||||||||||||||||||||
June 30, 2024 | June 30, 2023 | |||||||||||||||||||
Sale proceeds | Gross realized gains | Gross realized (losses) |
Sale proceeds |
Gross realized gains |
Gross realized (losses) |
|||||||||||||||
Asset-backed securities - Student loans | — | — | — | 4,539 | — | (11) | ||||||||||||||
Total | — | — | — | 4,539 | — | (11) |
June 30, 2024 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | Allowance for expected credit losses | Total net loans | ||||||||||||||||||||||
Commercial loans | |||||||||||||||||||||||||||||
Government | 266,906 | — | — | — | 266,906 | (587) | 266,319 | ||||||||||||||||||||||
Commercial and industrial | 254,975 | 502 | 817 | 18,076 | 274,370 | (9,878) | 264,492 | ||||||||||||||||||||||
Commercial overdrafts | 111,393 | 1,549 | — | 81 | 113,023 | (133) | 112,890 | ||||||||||||||||||||||
Total commercial loans | 633,274 | 2,051 | 817 | 18,157 | 654,299 | (10,598) | 643,701 | ||||||||||||||||||||||
Commercial real estate loans | |||||||||||||||||||||||||||||
Commercial mortgage | 557,635 | 1,175 | 2,424 | 17,587 | 578,821 | (3,907) | 574,914 | ||||||||||||||||||||||
Construction | 9,971 | — | — | — | 9,971 | — | 9,971 | ||||||||||||||||||||||
Total commercial real estate loans | 567,606 | 1,175 | 2,424 | 17,587 | 588,792 | (3,907) | 584,885 | ||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||||||||
Automobile financing | 18,373 | — | — | 154 | 18,527 | (54) | 18,473 | ||||||||||||||||||||||
Credit card | 82,574 | — | 478 | — | 83,052 | (1,732) | 81,320 | ||||||||||||||||||||||
Overdrafts | 39,361 | — | — | 53 | 39,414 | (405) | 39,009 | ||||||||||||||||||||||
Other consumer1 |
44,286 | — | 2,569 | 956 | 47,811 | (876) | 46,935 | ||||||||||||||||||||||
Total consumer loans | 184,594 | — | 3,047 | 1,163 | 188,804 | (3,067) | 185,737 | ||||||||||||||||||||||
Residential mortgage loans | 2,968,902 | 20,179 | 156,632 | 33,079 | 3,178,792 | (7,647) | 3,171,145 | ||||||||||||||||||||||
Total | 4,354,376 | 23,405 | 162,920 | 69,986 | 4,610,687 | (25,219) | 4,585,468 |
December 31, 2023 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | Allowance for expected credit losses | Total net loans | ||||||||||||||||||||||
Commercial loans | |||||||||||||||||||||||||||||
Government | 274,854 | — | — | — | 274,854 | (848) | 274,006 | ||||||||||||||||||||||
Commercial and industrial | 258,325 | 626 | 853 | 18,392 | 278,196 | (10,133) | 268,063 | ||||||||||||||||||||||
Commercial overdrafts | 116,859 | 1,689 | 159 | 87 | 118,794 | (267) | 118,527 | ||||||||||||||||||||||
Total commercial loans | 650,038 | 2,315 | 1,012 | 18,479 | 671,844 | (11,248) | 660,596 | ||||||||||||||||||||||
Commercial real estate loans | |||||||||||||||||||||||||||||
Commercial mortgage | 590,276 | 1,484 | 1,842 | 3,133 | 596,735 | (1,441) | 595,294 | ||||||||||||||||||||||
Construction | 10,981 | — | — | — | 10,981 | — | 10,981 | ||||||||||||||||||||||
Total commercial real estate loans | 601,257 | 1,484 | 1,842 | 3,133 | 607,716 | (1,441) | 606,275 | ||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||||||||
Automobile financing | 18,823 | — | — | 139 | 18,962 | (59) | 18,903 | ||||||||||||||||||||||
Credit card | 85,242 | — | 392 | — | 85,634 | (1,744) | 83,890 | ||||||||||||||||||||||
Overdrafts | 42,673 | — | — | 42 | 42,715 | (379) | 42,336 | ||||||||||||||||||||||
Other consumer1 |
41,901 | — | 1,682 | 839 | 44,422 | (914) | 43,508 | ||||||||||||||||||||||
Total consumer loans | 188,639 | — | 2,074 | 1,020 | 191,733 | (3,096) | 188,637 | ||||||||||||||||||||||
Residential mortgage loans | 3,105,085 | 16,084 | 140,761 | 38,385 | 3,300,315 | (9,974) | 3,290,341 | ||||||||||||||||||||||
Total | 4,545,019 | 19,883 | 145,689 | 61,017 | 4,771,608 | (25,759) | 4,745,849 |
June 30, 2024 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | ||||||||||||
Loans by origination year | |||||||||||||||||
2024 | 226,838 | — | 275 | — | 227,113 | ||||||||||||
2023 | 407,852 | — | — | 49 | 407,901 | ||||||||||||
2022 | 809,287 | 127 | — | 35 | 809,449 | ||||||||||||
2021 | 461,295 | 123 | — | — | 461,418 | ||||||||||||
2020 | 318,665 | 451 | 30,733 | 7,475 | 357,324 | ||||||||||||
Prior | 1,891,269 | 21,155 | 131,434 | 62,293 | 2,106,151 | ||||||||||||
Overdrafts and credit cards | 239,170 | 1,549 | 478 | 134 | 241,331 | ||||||||||||
Total amortized cost | 4,354,376 | 23,405 | 162,920 | 69,986 | 4,610,687 |
December 31, 2023 | Pass | Special mention |
Substandard | Non-accrual | Total amortized cost | ||||||||||||
Loans by origination year | |||||||||||||||||
2023 | 446,889 | — | — | — | 446,889 | ||||||||||||
2022 | 868,598 | 141 | — | 1,024 | 869,763 | ||||||||||||
2021 | 522,169 | 146 | — | — | 522,315 | ||||||||||||
2020 | 364,225 | 457 | 25,534 | 12 | 390,228 | ||||||||||||
2019 | 526,356 | 339 | 272 | 8,979 | 535,946 | ||||||||||||
Prior | 1,559,264 | 17,110 | 119,332 | 50,872 | 1,746,578 | ||||||||||||
Overdrafts and credit cards | 257,518 | 1,690 | 551 | 130 | 259,889 | ||||||||||||
Total amortized cost | 4,545,019 | 19,883 | 145,689 | 61,017 | 4,771,608 |
June 30, 2024 | 30 - 59 days |
60 - 89 days |
90 days or more | Total past due loans |
Total current |
Total amortized cost |
||||||||||||||
Commercial loans | ||||||||||||||||||||
Government | — | — | — | — | 266,906 | 266,906 | ||||||||||||||
Commercial and industrial | — | — | 17,277 | 17,277 | 257,093 | 274,370 | ||||||||||||||
Commercial overdrafts | — | — | 81 | 81 | 112,942 | 113,023 | ||||||||||||||
Total commercial loans | — | — | 17,358 | 17,358 | 636,941 | 654,299 | ||||||||||||||
Commercial real estate loans | ||||||||||||||||||||
Commercial mortgage | 246 | 14,842 | 3,094 | 18,182 | 560,639 | 578,821 | ||||||||||||||
Construction | — | — | — | — | 9,971 | 9,971 | ||||||||||||||
Total commercial real estate loans | 246 | 14,842 | 3,094 | 18,182 | 570,610 | 588,792 | ||||||||||||||
Consumer loans | ||||||||||||||||||||
Automobile financing | 8 | 45 | 101 | 154 | 18,373 | 18,527 | ||||||||||||||
Credit card | 387 | 182 | 478 | 1,047 | 82,005 | 83,052 | ||||||||||||||
Overdrafts | — | — | 53 | 53 | 39,361 | 39,414 | ||||||||||||||
Other consumer | 12 | 25 | 2,581 | 2,618 | 45,193 | 47,811 | ||||||||||||||
Total consumer loans | 407 | 252 | 3,213 | 3,872 | 184,932 | 188,804 | ||||||||||||||
Residential mortgage loans | 12,433 | 4,502 | 107,594 | 124,529 | 3,054,263 | 3,178,792 | ||||||||||||||
Total amortized cost | 13,086 | 19,596 | 131,259 | 163,941 | 4,446,746 | 4,610,687 |
December 31, 2023 | 30 - 59 days |
60 - 89 days |
90 days or more | Total past due loans |
Total current |
Total amortized cost |
||||||||||||||
Commercial loans | ||||||||||||||||||||
Government | — | — | — | — | 274,854 | 274,854 | ||||||||||||||
Commercial and industrial | — | — | 18,392 | 18,392 | 259,804 | 278,196 | ||||||||||||||
Commercial overdrafts | — | — | 87 | 87 | 118,707 | 118,794 | ||||||||||||||
Total commercial loans | — | — | 18,479 | 18,479 | 653,365 | 671,844 | ||||||||||||||
Commercial real estate loans | ||||||||||||||||||||
Commercial mortgage | — | 355 | 3,133 | 3,488 | 593,247 | 596,735 | ||||||||||||||
Construction | — | — | — | — | 10,981 | 10,981 | ||||||||||||||
Total commercial real estate loans | — | 355 | 3,133 | 3,488 | 604,228 | 607,716 | ||||||||||||||
Consumer loans | ||||||||||||||||||||
Automobile financing | 124 | 42 | 112 | 278 | 18,684 | 18,962 | ||||||||||||||
Credit card | 902 | 255 | 392 | 1,549 | 84,085 | 85,634 | ||||||||||||||
Overdrafts | — | — | 42 | 42 | 42,673 | 42,715 | ||||||||||||||
Other consumer | — | 89 | 2,296 | 2,385 | 42,037 | 44,422 | ||||||||||||||
Total consumer loans | 1,026 | 386 | 2,842 | 4,254 | 187,479 | 191,733 | ||||||||||||||
Residential mortgage loans | 23,483 | 17,559 | 102,224 | 143,266 | 3,157,049 | 3,300,315 | ||||||||||||||
Total amortized cost | 24,509 | 18,300 | 126,678 | 169,487 | 4,602,121 | 4,771,608 |
Six months ended June 30, 2024 | |||||||||||||||||
Commercial | Commercial real estate |
Consumer | Residential mortgage |
Total | |||||||||||||
Balance at the beginning of period | 11,248 | 1,441 | 3,096 | 9,974 | 25,759 | ||||||||||||
Provision increase (decrease) | (477) | 2,488 | 211 | (2,148) | 74 | ||||||||||||
Recoveries of previous charge-offs | — | — | 555 | 154 | 709 | ||||||||||||
Charge-offs, by origination year | |||||||||||||||||
2024 | — | — | — | — | — | ||||||||||||
2023 | — | — | (2) | — | (2) | ||||||||||||
2022 | — | — | — | — | — | ||||||||||||
2021 | — | — | — | — | — | ||||||||||||
2020 | — | — | — | — | — | ||||||||||||
Prior | (170) | (22) | — | (330) | (522) | ||||||||||||
Overdrafts and credit cards | (3) | — | (793) | — | (796) | ||||||||||||
Other | — | — | — | (3) | (3) | ||||||||||||
Allowances for expected credit losses at end of period | 10,598 | 3,907 | 3,067 | 7,647 | 25,219 |
Six months ended June 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) | 356 | 644 | 621 | 560 | 2,181 | ||||||||||||
Recoveries of previous charge-offs | 67 | — | 564 | 306 | 937 | ||||||||||||
Charge-offs, by origination year | |||||||||||||||||
2023 | — | — | — | — | — | ||||||||||||
2022 | — | — | — | — | — | ||||||||||||
2021 | — | — | (16) | — | (16) | ||||||||||||
2020 | — | — | (20) | — | (20) | ||||||||||||
2019 | — | — | — | — | — | ||||||||||||
Prior | (704) | (8) | (122) | (737) | (1,571) | ||||||||||||
Overdrafts and credit cards | (62) | — | (431) | — | (493) | ||||||||||||
Other | 7 | (2) | (6) | 30 | 29 | ||||||||||||
Allowances for expected credit losses at end of period |
11,807 | 1,518 | 3,286 | 9,397 | 26,008 |
June 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Non-accrual loans with an allowance | Non-accrual loans without an allowance | Past due 90 days or more and accruing |
Total non- performing loans |
Non-accrual loans with an allowance | Non-accrual loans without an allowance | Past due 90 days or more and accruing |
Total non- performing loans |
|||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||
Commercial and industrial | 17,258 | 818 | — | 18,076 | 18,086 | 306 | — | 18,392 | ||||||||||||||||||
Commercial overdrafts | — | 81 | — | 81 | — | 88 | — | 88 | ||||||||||||||||||
Total commercial loans | 17,258 | 899 | — | 18,157 | 18,086 | 394 | — | 18,480 | ||||||||||||||||||
Commercial real estate loans | ||||||||||||||||||||||||||
Commercial mortgage | 17,462 | 125 | — | 17,587 | 1,958 | 1,175 | — | 3,133 | ||||||||||||||||||
Total commercial real estate loans | 17,462 | 125 | — | 17,587 | 1,958 | 1,175 | — | 3,133 | ||||||||||||||||||
Consumer loans | ||||||||||||||||||||||||||
Automobile financing | 102 | 52 | — | 154 | 124 | 15 | — | 139 | ||||||||||||||||||
Credit card | — | — | 478 | 478 | — | — | 392 | 392 | ||||||||||||||||||
Overdrafts | — | 53 | — | 53 | — | 42 | — | 42 | ||||||||||||||||||
Other consumer | 538 | 418 | 1,724 | 2,680 | 512 | 327 | 1,682 | 2,521 | ||||||||||||||||||
Total consumer loans | 640 | 523 | 2,202 | 3,365 | 636 | 384 | 2,074 | 3,094 | ||||||||||||||||||
Residential mortgage loans | 19,049 | 14,030 | 78,206 | 111,285 | 20,059 | 18,326 | 70,325 | 108,710 | ||||||||||||||||||
Total non-performing loans | 54,409 | 15,577 | 80,408 | 150,394 | 40,739 | 20,279 | 72,399 | 133,417 |
Amortized cost basis | Weighted average financial effects | |||||||||||||||||||||||||
June 30, 2024 | Term extension and interest rate reduction |
Term extension | Interest rate reduction |
In % of the class of loans | Months of term extension | Interest rate reduction |
||||||||||||||||||||
Commercial mortgage | — | — | 648 | 0.1 | % | — | 3.0 | % | ||||||||||||||||||
Other consumer | — | 53 | 792 | 1.8 | % | 36 | 3.8 | % | ||||||||||||||||||
Residential mortgage loans | 19,368 | 194 | 3,768 | 0.7 | % | 26 | 1.7 | % | ||||||||||||||||||
Amortized cost basis | Weighted average financial effects | |||||||||||||||||||||||||
June 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 | — | 2,478 | 4,557 | 0.2 | % | 34 | 3.4 | % | ||||||||||||||||||
June 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Geographic region | Cash and cash equivalents, resell agreements and short-term investments |
Loans | Off-balance sheet |
Total credit exposure |
Cash and cash equivalents, resell agreements and short-term investments |
Loans | Off-balance sheet |
Total credit exposure |
||||||||||||||||||
Belgium | 7,422 | — | — | 7,422 | 2,815 | — | — | 2,815 | ||||||||||||||||||
Bermuda | 42,577 | 1,694,490 | 231,197 | 1,968,264 | 39,843 | 1,772,429 | 189,190 | 2,001,462 | ||||||||||||||||||
Canada | 960,514 | — | — | 960,514 | 1,198,290 | — | — | 1,198,290 | ||||||||||||||||||
Cayman Islands | 44,521 | 1,114,111 | 239,338 | 1,397,970 | 46,870 | 1,171,213 | 197,333 | 1,415,416 | ||||||||||||||||||
Germany | 3,001 | — | — | 3,001 | 1,637 | — | — | 1,637 | ||||||||||||||||||
Guernsey | 1 | 584,052 | 195,338 | 779,391 | 1 | 630,157 | 180,179 | 810,337 | ||||||||||||||||||
Ireland | 11,721 | — | — | 11,721 | 13,849 | — | — | 13,849 | ||||||||||||||||||
Japan | 71,096 | — | — | 71,096 | 15,831 | — | — | 15,831 | ||||||||||||||||||
Jersey | — | 185,199 | 14,204 | 199,403 | — | 181,647 | 17,514 | 199,161 | ||||||||||||||||||
Norway | 283,938 | — | — | 283,938 | 94,698 | — | — | 94,698 | ||||||||||||||||||
Switzerland | 2,199 | — | — | 2,199 | 1,952 | — | — | 1,952 | ||||||||||||||||||
The Bahamas | 226 | 4,460 | — | 4,686 | 990 | 5,625 | — | 6,615 | ||||||||||||||||||
United Kingdom | 1,160,844 | 1,028,375 | 76,232 | 2,265,451 | 558,724 | 1,010,537 | 162,002 | 1,731,263 | ||||||||||||||||||
United States | 1,088,208 | — | — | 1,088,208 | 894,259 | — | — | 894,259 | ||||||||||||||||||
Other | 2,490 | — | — | 2,490 | 2,200 | — | — | 2,200 | ||||||||||||||||||
Total gross exposure | 3,678,758 | 4,610,687 | 756,309 | 9,045,754 | 2,871,959 | 4,771,608 | 746,218 | 8,389,785 |
By Maturity | |||||||||||||||||||||||||||||
Demand | Total demand deposits |
Term | Total term deposits |
||||||||||||||||||||||||||
June 30, 2024 | 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 | 2,523,523 | 5,867,900 | 8,391,423 | 51,750 | 12,577 | 22,295 | 10,180 | 96,802 | 8,488,225 | ||||||||||||||||||||
Term - $100k or more | N/A | N/A | — | 3,191,574 | 318,283 | 476,003 | 74,080 | 4,059,940 | 4,059,940 | ||||||||||||||||||||
Total deposits | 2,523,523 | 5,867,900 | 8,391,423 | 3,243,324 | 330,860 | 498,298 | 84,260 | 4,156,742 | 12,548,165 | ||||||||||||||||||||
Demand | Total demand deposits |
Term | Total term deposits |
||||||||||||||||||||||||||
December 31, 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 | 2,656,659 | 5,602,255 | 8,258,914 | 42,571 | 15,177 | 18,877 | 10,360 | 86,985 | 8,345,899 | ||||||||||||||||||||
Term - $100k or more | N/A | N/A | — | 2,633,800 | 474,034 | 459,325 | 73,650 | 3,640,809 | 3,640,809 | ||||||||||||||||||||
Total deposits | 2,656,659 | 5,602,255 | 8,258,914 | 2,676,371 | 489,211 | 478,202 | 84,010 | 3,727,794 | 11,986,708 | ||||||||||||||||||||
By Type and Segment | June 30, 2024 | December 31, 2023 | ||||||||||||||||||
Payable on demand |
Payable on a fixed date |
Total | Payable on demand |
Payable on a fixed date |
Total | |||||||||||||||
Bermuda | 3,670,089 | 977,182 | 4,647,271 | 3,487,911 | 985,180 | 4,473,091 | ||||||||||||||
Cayman | 2,856,222 | 1,052,606 | 3,908,828 | 2,971,581 | 1,033,515 | 4,005,096 | ||||||||||||||
Channel Islands and the UK | 1,865,112 | 2,126,954 | 3,992,066 | 1,799,422 | 1,709,099 | 3,508,521 | ||||||||||||||
Total deposits | 8,391,423 | 4,156,742 | 12,548,165 | 8,258,914 | 3,727,794 | 11,986,708 |
Three months ended | Six months ended | ||||||||||||||||
Line item in the consolidated statements of operations | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||
Defined benefit pension expense (income) | |||||||||||||||||
Interest cost | Non-service employee benefits expense | 1,277 | 1,346 | 2,556 | 2,678 | ||||||||||||
Expected return on plan assets | Non-service employee benefits expense | (1,552) | (1,534) | (3,107) | (3,052) | ||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 589 | 572 | 1,178 | 1,142 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | 19 | 20 | 39 | 39 | ||||||||||||
Total defined benefit pension expense (income) | 333 | 404 | 666 | 807 | |||||||||||||
Post-retirement medical benefit expense (income) | |||||||||||||||||
Service cost | Salaries and other employee benefits | 13 | 19 | 27 | 38 | ||||||||||||
Interest cost | Non-service employee benefits expense | 1,097 | 1,196 | 2,193 | 2,393 | ||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 131 | 131 | 262 | 262 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | (578) | (334) | (1,156) | (667) | ||||||||||||
Total post-retirement medical benefit expense (income) | 663 | 1,012 | 1,326 | 2,026 | |||||||||||||
Outstanding unfunded commitments to extend credit | June 30, 2024 | December 31, 2023 | ||||||
Commitments to extend credit | 469,996 | 496,577 | ||||||
Documentary and commercial letters of credit | 747 | 1,824 | ||||||
Total unfunded commitments to extend credit | 470,743 | 498,401 | ||||||
Allowance for credit losses | (300) | (302) |
June 30, 2024 | December 31, 2023 | |||||||||||||||||||
Outstanding financial guarantees | Gross | Collateral | Net | Gross | Collateral | Net | ||||||||||||||
Standby letters of credit | 281,977 | 254,827 | 27,150 | 244,288 | 237,139 | 7,149 | ||||||||||||||
Letters of guarantee | 3,589 | 3,553 | 36 | 3,529 | 3,493 | 36 | ||||||||||||||
Total | 285,566 | 258,380 | 27,186 | 247,817 | 240,632 | 7,185 |
Three months ended | Six months ended | |||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||
Lease costs | ||||||||||||||
Operating lease costs | 1,385 | 1,918 | 2,773 | 3,797 | ||||||||||
Short-term lease costs | 1,022 | 640 | 1,840 | 1,222 | ||||||||||
Sublease income | 861 | (186) | 572 | (558) | ||||||||||
Total net lease cost | 3,268 | 2,372 | 5,185 | 4,461 | ||||||||||
Operating lease income | 584 | 246 | 694 | 512 | ||||||||||
Other information for the period | ||||||||||||||
Right-of-use assets related to new operating lease liabilities | 1,262 | — | 1,262 | — | ||||||||||
Operating cash flows from operating leases | 1,925 | 1,973 | 3,848 | 3,903 | ||||||||||
Other information at end of period | June 30, 2024 | December 31, 2023 | ||||||||||||
Operating leases right-of-use assets (included in other assets on the balance sheets) | 33,858 | 33,445 | ||||||||||||
Operating lease liabilities (included in other liabilities on the balance sheets) | 33,313 | 33,014 | ||||||||||||
Weighted average remaining lease term for operating leases (in years) | 8.96 | 9.52 | ||||||||||||
Weighted average discount rate for operating leases | 5.67 | % | 5.60 | % | ||||||||||
The following table summarizes the maturity analysis of the Bank's commitments for long-term leases as at December 31, 2023: | ||||||||||||||
Year ending December 31 | Operating Leases | |||||||||||||
2024 | 7,162 | |||||||||||||
2025 | 4,961 | |||||||||||||
2026 | 4,128 | |||||||||||||
2027 | 3,719 | |||||||||||||
2028 | 3,725 | |||||||||||||
2029 & thereafter | 18,382 | |||||||||||||
Total commitments | 42,077 | |||||||||||||
Less: effect of discounting cash flows to their present value | (9,063) | |||||||||||||
Operating lease liabilities | 33,014 | |||||||||||||
Total Assets by Segment | June 30, 2024 | December 31, 2023 | ||||||
Bermuda | 5,465,540 | 5,181,431 | ||||||
Cayman | 4,266,664 | 4,341,739 | ||||||
Channel Islands and the UK | 4,645,719 | 4,204,561 | ||||||
Other | 68,022 | 63,470 | ||||||
Total assets before inter-segment eliminations | 14,445,945 | 13,791,201 | ||||||
Less: inter-segment eliminations | (506,836) | (417,181) | ||||||
Total | 13,939,109 | 13,374,020 |
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 June 30, 2024 | Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 42,432 | (253) | (714) | 23,216 | 64,681 | 82 | 64,763 | 50,794 | 13,969 | ||||||||||||||||||||
Cayman | 28,584 | 1,472 | 262 | 16,562 | 46,880 | — | 46,880 | 16,866 | 30,014 | ||||||||||||||||||||
Channel Islands and the UK | 16,361 | (1,219) | (31) | 10,775 | 25,886 | (18) | 25,868 | 20,399 | 5,469 | ||||||||||||||||||||
Other | 59 | — | — | 10,602 | 10,661 | — | 10,661 | 9,522 | 1,139 | ||||||||||||||||||||
Total before eliminations | 87,436 | — | (483) | 61,155 | 148,108 | 64 | 148,172 | 97,581 | 50,591 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (5,508) | (5,508) | — | (5,508) | (5,508) | — | ||||||||||||||||||||
Total | 87,436 | — | (483) | 55,647 | 142,600 | 64 | 142,664 | 92,073 | 50,591 | ||||||||||||||||||||
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 June 30, 2023 | Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 45,978 | (660) | (1,877) | 21,392 | 64,833 | 3,967 | 68,800 | 46,452 | 22,348 | ||||||||||||||||||||
Cayman | 33,261 | 1,402 | 171 | 15,444 | 50,278 | 2 | 50,280 | 15,559 | 34,721 | ||||||||||||||||||||
Channel Islands and the UK | 13,225 | (742) | 179 | 9,476 | 22,138 | (3) | 22,135 | 18,880 | 3,255 | ||||||||||||||||||||
Other | 11 | — | — | 8,578 | 8,589 | — | 8,589 | 7,913 | 676 | ||||||||||||||||||||
Total before eliminations | 92,475 | — | (1,527) | 54,890 | 145,838 | 3,966 | 149,804 | 88,804 | 61,000 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (4,740) | (4,740) | — | (4,740) | (4,740) | — | ||||||||||||||||||||
Total | 92,475 | — | (1,527) | 50,150 | 141,098 | 3,966 | 145,064 | 84,064 | 61,000 |
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 | ||||||||||||||||||||||
Six months ended June 30, 2024 |
Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 83,835 | 204 | (231) | 44,732 | 128,540 | 104 | 128,644 | 99,549 | 29,095 | ||||||||||||||||||||
Cayman | 58,499 | 3,029 | 205 | 33,874 | 95,607 | — | 95,607 | 33,304 | 62,303 | ||||||||||||||||||||
Channel Islands and the UK | 32,058 | (3,233) | (48) | 22,096 | 50,873 | 197 | 51,070 | 40,346 | 10,724 | ||||||||||||||||||||
Other | 122 | — | — | 20,880 | 21,002 | — | 21,002 | 19,102 | 1,900 | ||||||||||||||||||||
Total before eliminations | 174,514 | — | (74) | 121,582 | 296,022 | 301 | 296,323 | 192,301 | 104,022 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (10,842) | (10,842) | — | (10,842) | (10,842) | — | ||||||||||||||||||||
Total | 174,514 | — | (74) | 110,740 | 285,180 | 301 | 285,481 | 181,459 | 104,022 | ||||||||||||||||||||
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 | ||||||||||||||||||||||
Six months ended June 30, 2023 |
Customer | Inter- segment | |||||||||||||||||||||||||||
Bermuda | 93,847 | (1,881) | (2,502) | 43,239 | 132,703 | 4,079 | 136,782 | 94,185 | 42,597 | ||||||||||||||||||||
Cayman | 67,862 | 2,811 | 206 | 32,295 | 103,174 | (1) | 103,173 | 30,908 | 72,265 | ||||||||||||||||||||
Channel Islands and the UK | 28,100 | (930) | 98 | 17,994 | 45,262 | (2) | 45,260 | 37,992 | 7,268 | ||||||||||||||||||||
Other | 21 | — | — | 16,211 | 16,232 | — | 16,232 | 15,158 | 1,074 | ||||||||||||||||||||
Total before eliminations | 189,830 | — | (2,198) | 109,739 | 297,371 | 4,076 | 301,447 | 178,243 | 123,204 | ||||||||||||||||||||
Inter-segment eliminations | — | — | — | (9,404) | (9,404) | — | (9,404) | (9,404) | — | ||||||||||||||||||||
Total | 189,830 | — | (2,198) | 100,335 | 287,967 | 4,076 | 292,043 | 168,839 | 123,204 |
June 30, 2024 | 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 | 24,521 | 8 | (68) | (60) | ||||||||||||||
Fair value hedges | Currency swaps | 3 | 145,541 | 475 | (587) | (112) | ||||||||||||||
Derivatives not formally designated as hedging instruments | Currency swaps | 56 | 1,348,449 | 8,488 | (1,653) | 6,835 | ||||||||||||||
Subtotal risk management derivatives | 1,518,511 | 8,971 | (2,308) | 6,663 | ||||||||||||||||
Client services derivatives | Spot and forward foreign exchange | 165 | 245,041 | 1,247 | (1,142) | 105 | ||||||||||||||
Total derivative instruments | 1,763,552 | 10,218 | (3,450) | 6,768 | ||||||||||||||||
December 31, 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 | 5 | 97,194 | 18 | (267) | (249) | ||||||||||||||
Fair value hedges | Currency swaps | 3 | 150,826 | 5,361 | — | 5,361 | ||||||||||||||
Derivatives not formally designated as hedging instruments | Currency swaps | 57 | 1,368,006 | 5,350 | (22,206) | (16,856) | ||||||||||||||
Subtotal risk management derivatives | 1,616,026 | 10,729 | (22,473) | (11,744) | ||||||||||||||||
Client services derivatives | Spot and forward foreign exchange | 99 | 220,292 | 1,761 | (1,646) | 115 | ||||||||||||||
Total derivative instruments | 1,836,318 | 12,490 | (24,119) | (11,629) |
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 | |||||||||||||||||
June 30, 2024 | Gross fair value of derivatives | Cash collateral received / paid |
Net exposures | |||||||||||||||||
Derivative assets | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 10,218 | (2,354) | 7,864 | — | (70) | 7,794 | ||||||||||||||
Derivative liabilities | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 3,450 | (2,354) | 1,096 | — | — | 1,096 | ||||||||||||||
Net positive fair value | 6,768 | |||||||||||||||||||
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, 2023 | Gross fair value of derivatives | Cash collateral received / paid |
Net exposures | |||||||||||||||||
Derivative assets | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 12,490 | (10,148) | 2,342 | — | (368) | 1,974 | ||||||||||||||
Derivative liabilities | ||||||||||||||||||||
Spot and forward foreign exchange and currency swaps | 24,119 | (10,148) | 13,971 | — | (8,401) | 5,570 | ||||||||||||||
Net negative fair value | (11,629) |
Three months ended | Six months ended | ||||||||||||||||
Derivative instrument | Consolidated statements of operations line item | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||
Spot and forward foreign exchange | Foreign exchange revenue | (82) | (88) | (11) | 38 | ||||||||||||
Currency swaps, not designated as hedge | Foreign exchange revenue | 7,578 | (6,091) | 23,692 | (8,434) | ||||||||||||
Currency swaps - fair value hedges | Foreign exchange revenue | 473 | 69 | (5,474) | 967 | ||||||||||||
Total net gains (losses) recognized in net income | 7,969 | (6,110) | 18,207 | (7,429) | |||||||||||||
Three months ended | Six months ended | ||||||||||||||||
Derivative instrument | Consolidated statements of comprehensive income line item | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||
Currency swaps - net investment hedge | Unrealized net gains (losses) on translation of net investment in foreign operations | (1,198) | (828) | 190 | (317) | ||||||||||||
Total net gains (losses) recognized in comprehensive income | (1,198) | (828) | 190 | (317) |
June 30, 2024 | December 31, 2023 | |||||||||||||||||||
Fair value | Total carrying amount / fair value |
Fair value | Total carrying amount / fair value |
|||||||||||||||||
Level 1 | Level 2 | Level 1 | Level 2 | |||||||||||||||||
Items that are recognized at fair value on a recurring basis: | ||||||||||||||||||||
Available-for-sale investments | ||||||||||||||||||||
US government and federal agencies | 818,319 | 909,055 | 1,727,374 | 715,965 | 847,820 | 1,563,785 | ||||||||||||||
Non-US governments debt securities | 92,570 | — | 92,570 | 250,177 | — | 250,177 | ||||||||||||||
Asset-backed securities - Student loans | — | 40 | 40 | — | 40 | 40 | ||||||||||||||
Residential mortgage-backed securities | — | 16,045 | 16,045 | — | 17,127 | 17,127 | ||||||||||||||
Total available-for-sale | 910,889 | 925,140 | 1,836,029 | 966,142 | 864,987 | 1,831,129 | ||||||||||||||
Other assets - Derivatives | — | 7,864 | 7,864 | — | 2,342 | 2,342 | ||||||||||||||
Financial liabilities | ||||||||||||||||||||
Other liabilities - Derivatives | — | 1,096 | 1,096 | — | 13,971 | 13,971 |
Items Other Than Those Recognized at Fair Value on a Recurring Basis: | |||||||||||||||||||||||
June 30, 2024 | December 31, 2023 | ||||||||||||||||||||||
Level | Carrying amount |
Fair value |
Appreciation / (depreciation) |
Carrying amount |
Fair value |
Appreciation / (depreciation) |
|||||||||||||||||
Financial assets | |||||||||||||||||||||||
Cash and cash equivalents | Level 1 | 2,389,806 | 2,389,806 | — | 1,646,648 | 1,646,648 | — | ||||||||||||||||
Securities purchased under agreements to resell | Level 2 | 656,776 | 656,776 | — | 187,274 | 187,274 | — | ||||||||||||||||
Short-term investments | Level 1 | 632,176 | 632,176 | — | 1,038,037 | 1,038,037 | — | ||||||||||||||||
Investments held-to-maturity | Level 2 | 3,332,420 | 2,765,104 | (567,316) | 3,461,097 | 2,976,709 | (484,388) | ||||||||||||||||
Loans, net of allowance for credit losses | Level 2 | 4,585,468 | 4,509,855 | (75,613) | 4,745,849 | 4,700,532 | (45,317) | ||||||||||||||||
Other real estate owned¹ | Level 2 | 75 | 75 | — | 450 | 450 | — | ||||||||||||||||
Financial liabilities | |||||||||||||||||||||||
Term deposits | Level 2 | 4,156,742 | 4,161,247 | (4,505) | 3,727,794 | 3,732,610 | (4,816) | ||||||||||||||||
Long-term debt | Level 2 | 98,608 | 96,644 | 1,964 | 98,490 | 96,145 | 2,345 |
June 30, 2024 | 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 | 2,293 | — | — | — | — | 97 | 2,390 | ||||||||||||||||
Securities purchased under agreement to resell | 658 | — | — | — | — | — | 658 | ||||||||||||||||
Short-term investments | 575 | 39 | 18 | — | — | — | 632 | ||||||||||||||||
Investments | 150 | 9 | 97 | 810 | 4,102 | — | 5,168 | ||||||||||||||||
Loans | 2,457 | 130 | 145 | 1,500 | 308 | 45 | 4,585 | ||||||||||||||||
Other assets | — | — | — | — | — | 506 | 506 | ||||||||||||||||
Total assets | 6,133 | 178 | 260 | 2,310 | 4,410 | 648 | 13,939 | ||||||||||||||||
Liabilities and shareholders' equity | |||||||||||||||||||||||
Shareholders’ equity | — | — | — | — | — | 999 | 999 | ||||||||||||||||
Demand deposits | 5,867 | — | — | — | — | 2,524 | 8,391 | ||||||||||||||||
Term deposits | 3,244 | 331 | 498 | 84 | — | — | 4,157 | ||||||||||||||||
Other liabilities | — | — | — | — | — | 293 | 293 | ||||||||||||||||
Long-term debt | — | — | 99 | — | — | — | 99 | ||||||||||||||||
Total liabilities and shareholders' equity | 9,111 | 331 | 597 | 84 | — | 3,816 | 13,939 | ||||||||||||||||
Interest rate sensitivity gap | (2,978) | (153) | (337) | 2,226 | 4,410 | (3,168) | — | ||||||||||||||||
Cumulative interest rate sensitivity gap | (2,978) | (3,131) | (3,468) | (1,242) | 3,168 | — | — | ||||||||||||||||
December 31, 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 | 1,555 | — | — | — | — | 92 | 1,647 | ||||||||||||||||
Securities purchased under agreement to resell | 187 | — | — | — | — | — | 187 | ||||||||||||||||
Short-term investments | 665 | 322 | 51 | — | — | — | 1,038 | ||||||||||||||||
Investments | 174 | 52 | 156 | 765 | 4,145 | — | 5,292 | ||||||||||||||||
Loans | 2,378 | 114 | 330 | 1,548 | 338 | 38 | 4,746 | ||||||||||||||||
Other assets | — | — | — | — | — | 464 | 464 | ||||||||||||||||
Total assets | 4,959 | 488 | 537 | 2,313 | 4,483 | 594 | 13,374 | ||||||||||||||||
Liabilities and shareholders' equity | |||||||||||||||||||||||
Shareholders’ equity | — | — | — | — | — | 1,004 | 1,004 | ||||||||||||||||
Demand deposits | 5,602 | — | — | — | — | 2,657 | 8,259 | ||||||||||||||||
Term deposits | 2,676 | 489 | 479 | 84 | — | — | 3,728 | ||||||||||||||||
Other liabilities | — | — | — | — | — | 285 | 285 | ||||||||||||||||
Long-term debt | — | — | — | 98 | — | — | 98 | ||||||||||||||||
Total liabilities and shareholders' equity | 8,278 | 489 | 479 | 182 | — | 3,946 | 13,374 | ||||||||||||||||
Interest rate sensitivity gap | (3,319) | (1) | 58 | 2,131 | 4,483 | (3,352) | — | ||||||||||||||||
Cumulative interest rate sensitivity gap | (3,319) | (3,320) | (3,262) | (1,131) | 3,352 | — | — |
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 | 42,166 | 10,534 | ||||||||||||||||||||
Unamortized debt issuance costs | (1,392) | ||||||||||||||||||||||||||||
Long-term debt less unamortized debt issuance costs | 98,608 |
Three months ended | Six months ended | |||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||
Net income | 50,591 | 61,000 | 104,022 | 123,204 | ||||||||||
Basic Earnings Per Share | ||||||||||||||
Weighted average number of common shares issued | 46,261 | 50,139 | 46,687 | 50,238 | ||||||||||
Weighted average number of common shares held as treasury stock | (619) | (619) | (619) | (619) | ||||||||||
Weighted average number of common shares (in thousands) | 45,642 | 49,520 | 46,068 | 49,619 | ||||||||||
Basic Earnings Per Share | 1.11 | 1.23 | 2.26 | 2.48 | ||||||||||
Diluted Earnings Per Share | ||||||||||||||
Weighted average number of common shares | 45,642 | 49,520 | 46,068 | 49,619 | ||||||||||
Net dilution impact related to awards of unvested common shares | 656 | 370 | 662 | 360 | ||||||||||
Weighted average number of diluted common shares (in thousands) | 46,298 | 49,890 | 46,730 | 49,979 | ||||||||||
Diluted Earnings Per Share | 1.09 | 1.22 | 2.23 | 2.47 |
Changes in Outstanding ELTIP and EDIP awards (in thousands of shares transferable upon vesting) | ||||||||||||||
Six months ended | ||||||||||||||
June 30, 2024 | June 30, 2023 | |||||||||||||
EDIP | ELTIP | EDIP | ELTIP | |||||||||||
Outstanding at beginning of period | 665 | 915 | 621 | 705 | ||||||||||
Granted | 91 | 545 | 178 | 362 | ||||||||||
Vested (fair value in 2024: $14.1 million, 2023: $10.6 million, ) |
(137) | (334) | (133) | (185) | ||||||||||
Forfeitures (resignations, retirements, redundancies) | (3) | (2) | — | — | ||||||||||
Outstanding at end of period | 616 | 1,124 | 666 | 882 |
Share-based Compensation Cost Recognized in Net Income | ||||||||
Six months ended | ||||||||
June 30, 2024 | June 30, 2023 | |||||||
EDIP and ELTIP |
EDIP and ELTIP |
|||||||
Cost recognized in net income | 10,099 | 9,285 |
Unrecognized Share-based Compensation Cost | ||||||||||||||
June 30, 2024 | December 31, 2023 | |||||||||||||
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 | 11,432 | 2.31 | 11,774 | 2.66 | ||||||||||
ELTIP | ||||||||||||||
Time vesting shares | 93 | 1.62 | 118 | 2.12 | ||||||||||
Performance vesting shares | 21,630 | 2.14 | 12,416 | 1.76 | ||||||||||
Total unrecognized expense | 33,155 | 24,308 |
Six months ended | Year ended December 31 | ||||||||||
Common share repurchases | June 30, 2024 | 2023 | 2022 | ||||||||
Acquired number of shares (to the nearest 1) | 2,235,320 | 3,133,717 | 102,000 | ||||||||
Average cost per common share | 31.89 | 28.27 | 38.21 | ||||||||
Total cost (in US dollars) | 71,278,278 | 88,590,240 | 3,897,268 |
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 | ||||||||||||||||||||
Six months ended June 30, 2024 | Pension | Post-retirement healthcare |
Subtotal - employee benefits plans |
Total AOCIL | |||||||||||||||||||
Balance at beginning of period | (25,478) | (82,067) | (162,910) | (51,563) | 11,820 | (39,743) | (310,198) | ||||||||||||||||
Other comprehensive income (loss), net of taxes | (112) | 4,199 | (12,839) | 2,298 | (894) | 1,404 | (7,348) | ||||||||||||||||
Balance at end of period | (25,590) | (77,868) | (175,749) | (49,265) | 10,926 | (38,339) | (317,546) | ||||||||||||||||
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 | ||||||||||||||||||||
Six months ended June 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 | 356 | 4,631 | 14,058 | 1,022 | (405) | 617 | 19,662 | ||||||||||||||||
Balance at end of period | (25,344) | (86,581) | (206,287) | (46,883) | 7,305 | (39,578) | (357,790) |
Net Change of AOCIL Components | Three months ended | Six months ended | |||||||||||||||
Line item in the consolidated statements of operations, if any |
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||
Net unrealized gains (losses) on translation of net investment in foreign operations adjustments | |||||||||||||||||
Foreign currency translation adjustments | N/A | 376 | 10,182 | (3,984) | 17,669 | ||||||||||||
Gains (losses) on net investment hedge | N/A | (425) | (9,782) | 3,872 | (17,313) | ||||||||||||
Net change | (49) | 400 | (112) | 356 | |||||||||||||
Held-to-maturity investment adjustments | |||||||||||||||||
Amortization of net gains (losses) to net income | Interest income on investments | 2,198 | 2,604 | 4,199 | 4,631 | ||||||||||||
Net change | 2,198 | 2,604 | 4,199 | 4,631 | |||||||||||||
Available-for-sale investment adjustments | |||||||||||||||||
Gross unrealized gains (losses) | N/A | 1,568 | (14,562) | (13,038) | 16,353 | ||||||||||||
Transfer of realized (gains) losses to net income | Net realized gains (losses) on AFS investments | — | 3 | — | 11 | ||||||||||||
Foreign currency translation adjustments of related balances | N/A | (130) | (1,199) | 199 | (2,306) | ||||||||||||
Net change | 1,438 | (15,758) | (12,839) | 14,058 | |||||||||||||
Employee benefit plans adjustments | |||||||||||||||||
Defined benefit pension plan | |||||||||||||||||
Net actuarial gain (loss) | N/A | — | — | 1,029 | — | ||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 589 | 572 | 1,178 | 1,142 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | 19 | 20 | 39 | 39 | ||||||||||||
Foreign currency translation adjustments of related balances | N/A | (7) | (90) | 52 | (159) | ||||||||||||
Net change | 601 | 502 | 2,298 | 1,022 | |||||||||||||
Post-retirement healthcare plan | |||||||||||||||||
Amortization of net actuarial (gains) losses | Non-service employee benefits expense | 131 | 131 | 262 | 262 | ||||||||||||
Amortization of prior service (credit) cost | Non-service employee benefits expense | (578) | (334) | (1,156) | (667) | ||||||||||||
Net change | (447) | (203) | (894) | (405) | |||||||||||||
Other comprehensive income (loss), net of taxes | 3,741 | (12,455) | (7,348) | 19,662 |
June 30, 2024 | December 31, 2023 | |||||||||||||
Actual | Regulatory minimum | Actual | Regulatory minimum | |||||||||||
Capital | ||||||||||||||
CET 1 capital | 1,052,242 | N/A | 1,042,506 | N/A | ||||||||||
Tier 1 capital | 1,052,242 | N/A | 1,042,506 | N/A | ||||||||||
Tier 2 capital | 106,977 | N/A | 109,423 | N/A | ||||||||||
Total capital | 1,159,219 | N/A | 1,151,929 | N/A | ||||||||||
Risk Weighted Assets | 4,667,752 | N/A | 4,540,745 | N/A | ||||||||||
Leverage Ratio Exposure Measure | 14,368,493 | N/A | 13,777,771 | N/A | ||||||||||
Capital Ratios (%) | ||||||||||||||
CET 1 capital | 22.5 | % | 10.0 | % | 23.0 | % | 10.0 | % | ||||||
Tier 1 capital | 22.5 | % | 11.5 | % | 23.0 | % | 11.5 | % | ||||||
Total capital | 24.8 | % | 13.5 | % | 25.4 | % | 13.5 | % | ||||||
Leverage ratio | 7.3 | % | 5.0 | % | 7.6 | % | 5.0 | % |
Balance at December 31, 2022 | 20,393 | ||||
Net loans issued (repaid) during the year | (658) | ||||
Balance at December 31, 2023 | 19,735 | ||||
Net loans issued (repaid) during period | (550) | ||||
Effect of changes in the composition of related parties | 983 | ||||
Balance at June 30, 2024 |
20,168 | ||||
Consolidated balance sheets | June 30, 2024 | December 31, 2023 | ||||||
Deposits | 71,614 | 100,364 |
Three months ended | Six months ended | |||||||||||||
Consolidated statement of operations | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||
Interest and fees on loans | 306 | 285 | 632 | 556 | ||||||||||
Total non-interest expense | 77 | 80 | 115 | 125 | ||||||||||
Other non-interest income | 46 | 37 | 124 | 91 |
Consolidated balance sheets | June 30, 2024 | December 31, 2023 | ||||||
Loans | 9,654 | 9,801 | ||||||
Deposits | 305 | 288 | ||||||
Accrued interest and other liabilities | 381 | 305 | ||||||
Three months ended | Six months ended | |||||||||||||
Consolidated statement of operations | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||
Interest and fees on loans | 199 | 207 | 402 | 405 | ||||||||||
Total non-interest expense | 421 | 397 | 820 | 772 | ||||||||||
Other non-interest income | 61 | 61 | 123 | 121 |
Consolidated balance sheets | June 30, 2024 | December 31, 2023 | ||||||
Deposits | 9,071 | 4,633 | ||||||
Three months ended | Six months ended | |||||||||||||
Consolidated statement of operations | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||
Asset management | 2,695 | 2,319 | 5,257 | 4,499 | ||||||||||
Custody and other administration services | 341 | 296 | 662 | 559 | ||||||||||