The HSBC Group HSBC Bank Malta p.l.c. is a member of the HSBC Group, whose ultimate parent company is HSBC Holdings plc. Headquartered in London, HSBC Holdings plc is one of the largest banking and financial services organisations in the world. The HSBC Group’s international network is spread across 64 countries and territories in Europe, Asia, North America, Latin America, and the Middle East and North Africa. |
HSBC Bank Malta p.l.c. Registered in Malta: C3177 Registered Office and Head Office: 116 Archbishop Street Valletta VLT 1444 Malta Telephone: 356 2380 2380 www.hsbc.com.mt HSBC Holdings plc Registered Office and Group Head Office: 8 Canada Square London E14 5HQ United Kingdom Telephone: 44 020 7991 8888 www.hsbc.com |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 1 |
Contents | |
Chairman’s Statement | |
Chief Executive Officer’s review | |
Board of Directors and Company Secretary | |
Executive Committee and Head of Internal Audit | |
Report of the Directors | |
Directors’ Responsibilities Statement | |
Statement of compliance with the Code of Principles of Good Corporate Governance | |
Remuneration Report | |
Financial Statements | |
Income statements | |
Statements of comprehensive income | |
Statements of financial position | |
Statements of changes in equity | |
Statements of cash flows | |
Notes on the financial statements | |
Five-Year comparison: Income statements and statements of comprehensive Income | |
Five-Year comparison: Statements of financial position | |
Five-Year comparison: Statements of cash flows | |
Five-Year Comparison: Accounting ratios | |
Branches and offices | |
2 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 3 |
4 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 5 |
6 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 7 |
8 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 9 |
10 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 11 |
12 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 13 |
14 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 15 |
16 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 17 |
18 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Manfred Galdes, CHAIRMAN AND NON-EXECUTIVE DIRECTOR Appointed Director of the bank in January 2021. Dr Galdes is the Chairman of the bank and a Member of the bank’s Remuneration and Nomination Committee. He is the managing partner of the ARQ Group, a multi-disciplinary advisory firm. After graduating as a lawyer (LL.D.) from the University of Malta, he obtained a Masters Degree (LL.M.) in European (Commercial) Law at the University of Leicester. Dr Galdes has spent the last 24 years practicing in the area of regulatory and financial crime compliance having held various leading roles both in the private and public sector. Between 2008 and 2016, Dr Galdes headed the FIAU, Malta’s financial intelligence unit and principal AML/CFT supervisory authority. |
Geoffrey Fichte, EXECUTIVE DIRECTOR and CHIEF EXECUTIVE OFFICER Appointed CEO and Executive Director of HSBC Bank Malta p.l.c. in May 2023. He is also Chairman of HSBC Life Assurance (Malta) Ltd and HSBC Global Asset Management (Malta) Limited. Mr Fichte has over 20 years of experience in financial services: banking, insurance, asset management and global strategy across Hong Kong, London, New York and Mexico City. He previously held several senior international positions within the HSBC Group, including President and CEO of HSBC Bank Uruguay; Head of Business Banking, HSBC Mexico; Senior Executive, Corporate Development & Global Strategy, HSBC Group, London; and Senior Manager International (Asia), Hong Kong. He holds a Bachelor of Science in Economics (Magda Cum Laude) from Wharton School, University of Pennsylvania, Philadelphia, USA. |
Charlotte Cilia, EXECUTIVE DIRECTOR and CHIEF FINANCIAL OFFICER Appointed Chief Financial Officer in December 2020 and Executive Director in February 2025. Ms Cilia is a certified public accountant and auditor with over 25 years of varied experience across audit and banking finance. She joined the HSBC Finance team as a senior manager in 2010 where she worked for four years and re-joined the bank in 2018 as Chief Accounting Officer and Deputy Chief Financial Officer. She served as Deputy Chief Financial Officer during her four years at MeDirect Group until 2018. Previously an auditor at KPMG in Malta and the UK where she performed key roles on various international engagements. She is a Director on the Board of HSBC Life Assurance (Malta) Ltd. |
Louis Cassar Pullicino, NON-EXECUTIVE DIRECTOR Appointed as Director in June 2024, Dr Louis Cassar Pullicino is presently the bank’s Risk Committee Chairman. He obtained his Doctor of Laws (LL.D) in 1986 from the University of Malta. He is an experienced litigator specialising in commercial litigation, who is particularly active in admiralty and shipping, banking, corporate, insolvency, insurance, telecommunications, pensions and contractual disputes with an international dimension. For over 35 years, Louis has been advising numerous banking institutions and has been involved in the market’s most complex marine and commercial litigation cases. In June 2015, Dr Cassar Pullicino was appointed Managing Partner with a local law firm. As the role of Managing Partner came to an end in March 2021, Dr Louis Cassar Pullicino continues to focus exclusively on litigation and international arbitration. |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 19 |
Alexiei Dingli, NON-EXECUTIVE DIRECTOR Appointed Director of the bank in January 2024. Presently Member of the bank’s Risk Committee and Chairman of the bank’s Remuneration and Nomination Committee. He is a Professor of Artificial Intelligence (AI) at the University of Malta. He has been conducting research and working in the field of AI for more than two decades, assisting different companies to implement AI solutions. His work has been rated World Class by international experts and he has won various local and international awards. He has also published several peer-reviewed publications and formed part of the Malta AI task-force which was setup by the Maltese government, aimed at making Malta one of the top AI countries in the world. He is a B.Sc.IT (honours) graduate, which degree was obtained in 2001, from the University of Malta, has a Ph.D in Artificial Intelligence from the University of Sheffield, UK and an MBA in Technology Management from the Grenoble Business School, France. |
Elvia George, NON-EXECUTIVE DIRECTOR Appointed Director of the bank on 22 January 2025. She is also a Member of the bank’s Audit Committee and Risk Committee. She was previously a Director on the HSBC Global Asset Management (Malta) Limited. Ms George holds a BA Hons (Accountancy) degree from the University of Malta. She is a Certified Public Accountant and a Fellow of the Malta Institute of Accountants. Ms George has been working within the banking and financial services industry since 1981 and has held senior positions with one of the systemic banks in Malta (Bank of Valletta plc) including that of Chief Financial Officer. She was also a Director and a member of the Risk committee within BOV Fund Services Limited. Ms George was also a part time lecturer within the Faculty of Economics, Management and Accountancy of the University of Malta. |
Maria Micallef, NON-EXECUTIVE DIRECTOR Appointed as Director in December 2022. Currently, Ms Micallef is the Chairperson of the bank’s Audit Committee, and Member of the bank’s Remuneration and Nomination Committee. She was the Managing Partner at RSM Malta until her retirement in December 2020. Ms Micallef specialised in business advisory services including mergers and acquisitions, corporate finance, valuations and investment appraisals. Currently Ms Micallef is pursuing a Degree in Humanities at the University of Malta. Ms Micallef has a B.A. Hons Accountancy degree and is a Certified Public Accountant. She is a fellow of the Malta Institute of Accountants, a member of the US Institute of Internal Auditors and a member of the Association of Certified Fraud Examiners. Ms Micallef served as President of the Malta Institute of Accountants during the period 2013 to 2015. |
Malcolm Miller, NON-EXECUTIVE DIRECTOR Appointed as Director in March 2024. Presently Mr Miller is a member of the bank’s Audit Committee. Mr Miller is an established entrepreneur, a seasoned and motivated business leader with 50 years’ experience in start-ups and running businesses in Malta and overseas. He has set up and run businesses in seven European territories. His extensive experience includes raising funding, building new teams, setting and measuring realistic objectives and using clear and simple benchmarks for motivating teams. He is also an experienced board member, having sat on State, University, family-owned and internationally-owned Boards. His operational experience includes new business set-ups, logistics - both within his own group of companies as well as third-party services - media, publishing, print, retail, e-commerce and vertical integration to consumer solutions. |
Paula Mamo, COMPANY SECRETARY Company Secretary of HSBC Bank Malta p.l.c. since May 2022. Dr Mamo joined the bank in February 2018 as Deputy Company Secretary supporting the Company Secretary. She was appointed Company Secretary for the two subsidiary companies of the bank, HSBC Life Assurance (Malta) Ltd and HSBC Global Asset Management (Malta) Limited in May 2018. Prior to joining HSBC, Dr Mamo progressed through a number of senior roles primarily within legal, regulatory compliance and financial crime compliance, with other licensed financial institutions. She graduated as Doctor of Laws from the University of Malta in 2010. |
20 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Geoffrey Fichte, EXECUTIVE DIRECTOR AND CHIEF EXECUTIVE OFFICER Appointed CEO and Executive Director of HSBC Bank Malta p.l.c. in May 2023. He is also Chairman of HSBC Life Assurance (Malta) Ltd and HSBC Global Asset Management (Malta) Limited. Mr Fichte has over 20 years of experience in financial services: banking, insurance, asset management and global strategy across Hong Kong, London, New York and Mexico City. He previously held several senior international positions within the HSBC Group, including President and CEO of HSBC Bank Uruguay; Head of Business Banking, HSBC Mexico; Senior Executive, Corporate Development & Global Strategy, HSBC Group, London; and Senior Manager International (Asia), Hong Kong. He holds a Bachelor of Science in Economics (Magda Cum Laude) from Wharton School, University of Pennsylvania, Philadelphia, USA. |
Charlotte Cilia, EXECUTIVE DIRECTOR and CHIEF FINANCIAL OFFICER Appointed Chief Financial Officer in December 2020 and Executive Director in February 2025. Ms Cilia is a certified public accountant and auditor with over 25 years of varied experience across audit and banking finance. She joined the HSBC Finance team as a senior manager in 2010 where she worked for four years and re-joined the bank in 2018 as Chief Accounting Officer and Deputy Chief Financial Officer. She served as Deputy Chief Financial Officer during her four years at MeDirect Group until 2018. Previously an auditor at KPMG in Malta and the UK where she performed key roles on various international engagements. She is a Director on the Board of HSBC Life Assurance (Malta) Ltd. |
Jesmond Apap, HEAD OF GLOBAL MARKETS Appointed Head of Global Markets in April 2020. Joined the bank in 1989, then Mid-Med Bank. During his career Mr Apap has held a number of key roles that have seen him successfully drive transformation and performance. Mr Apap started his career in Operations before moving to Markets. Prior to his role as Head of Global Markets, Mr Apap headed Markets Treasury, managing cash, liquidity, funding and the structural interest rate risk for the bank. |
Carine Arpa, HEAD OF COMMUNICATIONS Ms Arpa was appointed Head of Communications in January 2019, bringing over 15 years of experience in the fields of communications, marketing and media relations. Ms Arpa has undertaken a number of different roles in the course of her career, including leading communications and marketing campaigns for the National Euro Changeover Committee, the European Commission Representation in Malta, KPMG and EY. She holds a Bachelor of Arts in Psychology and Communication Studies (Honours), a Master's Degree in European Studies and an MBA (Henley). |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 21 |
Steven Beddow, CHIEF RISK OFFICER Mr Beddow was appointed Chief Risk Officer in November 2022. Mr Beddow holds a Bachelor and Master’s Degree from the University of Oxford in Modern Languages. He has over 20 years of experience within the HSBC Group and has worked in a number of locations across Europe, Asia, the Middle East and the Americas. Mr Beddow has previously held a number of banking related Director positions, served on different country level executive committees, led transformation work, and co-sponsored a country level diversity and inclusion committee. He is passionate about staff development and mentoring. |
Morgan Carabott, HEAD OF INTERNAL AUDIT In September 2021, the Bank announced the appointment of Morgan Carabott as Head of Internal Audit. Ms Carabott joined the Bank as Deputy Head of Internal Audit in 2018. Prior to joining the Bank she spent seven years as a Senior Internal Auditor within the Insurance industry and was an external auditor with one of the big four audit firms. Ms Carabott is a warranted Accountant and Auditor and is also a Certified Information Systems Auditor and Certified Anti-Money Laundering Specialist. She is a Fellow of the Malta Institute of Accountants and a member of the Information Systems Audit and Control Association (‘ISACA’) and Association of Certified Anti-Money Laundering Specialists (‘ACAMS’). She has strong auditing and risk management skills, sound industry and regulatory knowledge coupled with extensive experience in leading and managing numerous audits across different sectors. |
Chantelle Coleiro, GENERAL COUNSEL Appointed General Counsel in August 2024. Dr Coleiro joined the Bank in 2007 after her legal traineeship at Ganado Advocates, a Maltese law firm focusing on commercial and corporate legal matters. She holds a Doctor of Laws (LL.D.) and Magister Juris (EU Law) from the University of Malta. At the Bank’s Legal Office she has worked in the legal advisory team serving different lines of business. Since 2021 she was entrusted with leading the legal advisory team. In 2022/23, she served as non-executive Director for Tigne Mall plc, a company listed on the Malta Stock Exchange and operating one of Malta’s largest shopping malls. |
Michel Cordina, HEAD OF BUSINESS DEVELOPMENT Served as Executive Director from 2019 until 2024. Mr Cordina, formerly Head of Commercial Banking, is presently Head of Business Development and also heads the bank’s Corporate Sustainability arm and is the Deputy Chair of the HSBC Foundation. Mr Cordina is a seasoned banker and has a wealth of experience having started his banking career over 40 years ago. He has worked in various areas of banking in both Personal Banking and Commercial Banking. He has also led a number of operational and support functions of the bank. He has occupied various executive roles within HSBC Bank Malta including Deputy Head of Operations and Head of Business Transformation. During his career Michel was seconded to HSBC Commercial Banking in London where he performed the role of Head of Sales Performance. He is an Associate of the Chartered Institute of Bankers (‘ACIB’). |
Mandy Falzon, CHIEF COMPLIANCE OFFICER Appointed as Chief Compliance Officer in March 2021, leading the Regulatory Compliance and Financial Crime Compliance teams at HSBC Bank Malta p.l.c. She graduated as a Doctor of Laws from the University of Malta in 2005, and has 19 years’ experience in banking and financial services at HSBC. Dr Falzon held managerial positions within the HSBC Malta Legal Office prior to joining the Regulatory Compliance function in 2015 in a senior management position. She is a Director on the Board of HSBC Global Asset Management (Malta) Limited. |
22 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Paula Mamo, COMPANY SECRETARY Company Secretary of HSBC Bank Malta p.l.c. since May 2022. Dr Mamo joined the bank in February 2018 as Deputy Company Secretary of the bank. She was appointed Company Secretary for the two subsidiary companies of the bank, HSBC Life Assurance (Malta) Ltd and HSBC Global Asset Management (Malta) Limited in May 2018. Prior to joining HSBC, Dr Mamo progressed through a number of roles primarily within legal, regulatory compliance and financial crime compliance, with other licensed financial institutions. She graduated as Doctor of Laws from the University of Malta in 2010. |
Svetlana Maslova, CHIEF OPERATING OFFICER Ms Maslova joined HSBC Bank Malta p.l.c. in July 2023. She has 17 years’ experience with the Group and has worked in several Group entities across Europe and Asia. Svetlana has held a number of key roles in Retail and Wealth Management and Digital Business Services, and previously worked in Malta for 8 years. Svetlana holds a Bachelor’s Degree in Philology and English Language. She also holds certificates for Financial Advice and Management Accounting. Through HSBC, Svetlana is also an accredited career coach. |
David Perotti, HEAD OF HUMAN RESOURCES Mr Perotti was appointed Head of Human Resources in August 2023. He has 43 years’ experience in banking, 25 of which within virtually all areas in HR. During the past few years, David has headed Employee & Industrial Relations for HBMT, working closely with our union stakeholders. He is an active member of HSBC’s Global Employee Relations (‘ER’) Forum and has supported Regional ER on a number of important projects. |
Muriel Rutland, Designate HEAD OF WEALTH AND PERSONAL BANKING Ms Rutland was appointed as Head of Wealth and Personal Banking in June 2024. She has 23 years’ experience in the Wealth and Personal Banking business at HSBC Bank Malta p.l.c., previously occupying various senior management positions including CEO of HSBC Life Insurance (Malta) Ltd, Chief Operating Officer – WPB and Managing Director of HSBC Global Asset Management (Malta) Limited. She graduated in Bachelor of Commerce Honours in Banking & Finance from the University of Malta in 2001. |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 23 |
24 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
2024 | 2023 | |
Profit before tax (reported) (€m) | 154.5 | 133.9 |
Profit before tax (excluding notable items) (€m) | 148.4 | 133.9 |
Cost efficiency ratio (reported) (%) | 44.6 | 44.2 |
Cost efficiency ratio (excluding notable items) (%) | 45.7 | 44.2 |
Post-tax return on equity (reported) (%) | 17.5 | 17.1 |
Post-tax return on equity (excluding notable items) (%) | 16.9 | 17.1 |
Common Equity Tier 1 ratio (%) | 22.6 | 20.6 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 25 |
26 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 27 |
28 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 29 |
30 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 31 |
32 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 33 |
34 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 35 |
36 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Summary of KPIs to be disclosed by credit institutions under Article 8 Taxonomy Regulation | ||||||||
Total environmentally sustainable assets (Based on Turnover) | KPI Based on Turnover KPI of the counterparty | Total environmen tally sustainable assets (Based on CapEx) | KPI Based on CapEx KPI of the counterparty | % coverage (over total assets) | % of assets excluded from the numerator of the GAR (Article 7 (2) and (3) and Section 1.1.2. of Annex V) | % of assets excluded from the denominator of the GAR (Article 7 (1)) and Section 1.2.4 of Annex V) | ||
At 31 Dec 2024 | €000 | % | €000 | % | % | % | % | |
Main KPI | Green asset ratio (GAR) stock | 1,920 | 0.05 | 1,860 | 0.05 | 57.48 | 26.38 | 42.52 |
Total environmentally sustainable activities | KPI | KPI | % coverage (over total assets) | % of assets excluded from the numerator of the GAR (Article 7 (2) and (3) and Section 1.1.2. of Annex V) | % of assets excluded from the denominator of the GAR (Article 7 (1)) and Section 1.2.4 of Annex V) | |||
€000 | % | €000 | % | % | % | % | ||
Addition al KPIs | GAR (flow) | 1.91 | — | 1.85 | — | 0.16 | 0.35 | 0.49 |
Financial guarantees | — | — | — | — | ||||
Assets under management | 6,650 | 1.70 | 7,100 | 1.82 | ||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 37 |
Summary of KPIs to be disclosed by credit institutions under Article 8 Taxonomy Regulation (continued) | ||||||||
Total environmentally sustainable assets (Based on Turnover) | KPI Based on Turnover KPI of the counterparty | Total environment ally sustainable assets (Based on CapEx) | KPI Based on CapEx KPI of the counterparty | % coverage (over total assets) | % of assets excluded from the numerator of the GAR (Article 7 (2) and (3) and Section 1.1.2. of Annex V) | % of assets excluded from the denominator of the GAR (Article 7 (1)) and Section 1.2.4 of Annex V) | ||
At 31 Dec 2023 | €000 | % | €000 | % | % | % | % | |
Main KPI | Green asset ratio (GAR) stock | — | — | — | — | 61.57 | 25.40 | 38.43 |
Total environmentally sustainable activities | KPI | KPI | % coverage (over total assets) | % of assets excluded from the numerator of the GAR (Article 7 (2) and (3) and Section 1.1.2. of Annex V) | % of assets excluded from the denominator of the GAR (Article 7 (1)) and Section 1.2.4 of Annex V) | |||
€000 | % | €000 | % | % | % | % | ||
Additional KPIs | Financial guarantees | — | — | — | — | |||
Assets under management | 2,294 | 0.58 | — | — | ||||
38 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty Turnover | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentall y sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: transitional | of which: enabling | of which: transitional | ||||||||||||||||||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | 2,015,891 | 1,920 | — | — | 136 | — | — | — | — | 17 | — | 870 | 2,016,914 | 1,920 | — | 1,727 | — | ||
2 | Financial undertakings | 171,426 | 20,753 | 193 | — | — | — | 6 | — | — | — | — | — | — | — | 20,759 | 193 | — | — | — |
3 | Credit institutions | 171,426 | 20,753 | 193 | — | — | — | 6 | — | — | — | — | — | — | — | 20,759 | 193 | — | — | — |
4 | Loans and advances | 152,233 | 1,560 | 193 | — | — | — | 6 | — | — | — | — | — | — | — | 1,566 | 193 | — | — | — |
5 | Debt securities, including UoP | 19,193 | 19,193 | — | — | — | — | — | — | — | — | — | — | — | — | 19,193 | — | — | — | — |
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 39 |
Assets for the calculation of GAR-Based on Counterparty Turnover (continued) | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentall y sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: transitional | of which: enabling | of which: transitional | ||||||||||||||||||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
20 | Non-financial undertakings | 29,665 | 2,230 | 1,727 | — | — | 130 | — | — | — | — | 17 | — | 870 | 3,247 | 1,727 | — | 1,727 | — | |
21 | Loans and advances | 29,665 | 2,230 | 1,727 | — | — | 130 | — | — | — | — | 17 | — | 870 | 3,247 | 1,727 | — | 1,727 | — | |
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
24 | Households | 1,872,569 | — | — | — | — | — | — | — | — | — | — | 1,872,569 | — | — | — | — | |||
25 | – of which: loans collateralised by residential immovable property | 1,855,396 | — | — | — | — | — | — | — | — | — | — | 1,855,396 | — | — | — | — | |||
26 | – of which: building renovation loans | 2,546 | 2,546 | — | — | — | — | — | — | — | — | — | — | 2,546 | — | — | — | — | ||
27 | – of which: motor vehicle loans | 19,915 | 14,627 | — | — | — | — | — | — | — | — | — | — | 14,627 | — | — | — | — | ||
28 | Local governments financing | 117,879 | 117,879 | — | — | — | — | — | — | — | — | — | — | — | — | 117,879 | — | — | — | — |
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
30 | Other local government financing | 117,879 | 117,879 | — | — | — | — | — | — | — | — | — | — | — | — | 117,879 | — | — | — | — |
31 | Collateral obtained by taking possession: residential and commercial immovable properties | 2,860 | 2,460 | — | — | — | — | — | — | — | — | — | — | — | — | 2,460 | — | — | — | — |
40 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty Turnover (continued) | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentall y sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: transitional | of which: enabling | of which: transitional | ||||||||||||||||||
32 | Assets excluded from the numerator for GAR calculation (covered in the denominator) | |||||||||||||||||||
33 | Financial and Non-financial undertakings | |||||||||||||||||||
34 | SMEs and NFCs (other than SMEs) not subject to NFRD disclosure obligations | 682,062 | ||||||||||||||||||
35 | Loans and advances | 653,439 | ||||||||||||||||||
36 | – of which: loans collateralised by commercial immovable property | 252,503 | ||||||||||||||||||
37 | – of which: building renovation loans | 7,640 | ||||||||||||||||||
38 | Debt securities | — | ||||||||||||||||||
39 | Equity instruments | 28,623 | ||||||||||||||||||
40 | Non-EU country counterparties not subject to NFRD disclosure obligations | 334,718 | ||||||||||||||||||
41 | Loans and advances | 1,088 | ||||||||||||||||||
42 | Debt securities | 333,630 | ||||||||||||||||||
43 | Equity instruments | — | ||||||||||||||||||
44 | Derivatives | 3,153 | ||||||||||||||||||
45 | On demand interbank loans | 453,120 | ||||||||||||||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 41 |
Assets for the calculation of GAR-Based on Counterparty Turnover (continued) | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentall y sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: transitional | of which: enabling | of which: transitional | ||||||||||||||||||
46 | Cash and cash- related assets | 30,158 | ||||||||||||||||||
47 | Other categories of assets (e.g. Goodwill, commodities etc.) | 362,017 | ||||||||||||||||||
48 | Total GAR assets (in the denominator) | 2,015,891 | 1,920 | — | — | 136 | — | — | — | — | 17 | — | 870 | 2,016,914 | 1,920 | — | 1,727 | — | ||
49 | Assets not covered for GAR calculation | |||||||||||||||||||
50 | Central governments and Supranational issuers | |||||||||||||||||||
51 | Central banks exposure | 809,144 | ||||||||||||||||||
52 | Trading book | 14,089 | ||||||||||||||||||
53 | Total assets | 2,015,891 | 1,920 | — | — | 136 | — | — | — | — | 17 | — | 870 | 2,016,914 | 1,920 | — | 1,727 | — | ||
Off-balance sheet exposures – Undertakings subject to NFRD disclosure obligations | ||||||||||||||||||||
54 | Financial guarantees | 12,788 | 1 | — | — | — | — | 1 | — | — | — | — | — | — | — | 2 | — | — | — | — |
55 | Assets under management | 390,924 | 23,367 | 6,649 | — | 626 | 1,076 | 1 | — | — | — | — | 31,955 | 6,650 | — | 4,138 | 626 | |||
56 | – of which: debt securities | 251,334 | 15,830 | 6,638 | — | 626 | 581 | 1 | — | — | — | — | 22,416 | 6,639 | — | 4,138 | 626 | |||
57 | – of which: equity instruments | 117,358 | 7,537 | 11 | — | — | — | 495 | — | — | — | — | — | — | 9,539 | 11 | — | — | — | |
42 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty Turnover (continued) | ||||||||||||||||
a | b | c | d | e | f | g | h | i | j | ab | ac | ad | ae | af | ||
At 31 Dec 2023 | €000 | |||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy-eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy-eligible) | ||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | — | — | — | — | — | — | — | — | — | — | — | ||||
2 | Financial undertakings | 229,300 | — | — | — | — | — | — | — | 22,257 | — | — | — | — | ||
3 | Credit institutions | 229,300 | — | — | — | — | — | — | — | 22,257 | — | — | — | — | ||
4 | Loans and advances | 207,043 | — | — | — | — | — | — | — | — | — | — | — | — | ||
5 | Debt securities, including UoP | 22,257 | — | — | — | — | — | — | — | 22,257 | — | — | — | — | ||
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
20 | Non-financial undertakings | 33,928 | — | — | — | — | — | — | — | 1,444 | — | — | — | — | ||
21 | Loans and advances | 33,928 | — | — | — | — | — | — | — | 1,444 | — | — | — | — | ||
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 43 |
Assets for the calculation of GAR-Based on Counterparty Turnover (continued) | ||||||||||||||||
a | b | c | d | e | f | g | h | i | j | ab | ac | ad | ae | af | ||
At 31 Dec 2023 | €000 | |||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy-eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy-eligible) | ||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
24 | Households | — | — | — | — | — | — | — | — | — | — | — | ||||
25 | – of which: loans collateralised by residential immovable property | — | — | — | — | — | — | — | — | — | — | — | ||||
26 | – of which: building renovation loans | 2,291 | — | — | — | — | — | — | — | 2,291 | — | — | — | — | ||
27 | – of which: motor vehicle loans | 21,098 | — | — | — | — | — | — | — | 11,125 | — | — | — | — | ||
28 | Local governments financing | 117,717 | — | — | — | — | — | — | — | 117,717 | — | — | — | — | ||
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
30 | Other local government financing | 117,717 | — | — | — | — | — | — | — | 117,717 | — | — | — | — | ||
31 | Collateral obtained by taking possession: residential and commercial immovable properties | 3,221 | — | — | — | — | — | — | — | 2,822 | — | — | — | — | ||
32 | Assets excluded from the numerator for GAR calculation (covered in the denominator) | |||||||||||||||
33 | Financial and Non-financial undertakings | |||||||||||||||
34 | SMEs and NFCs (other than SMEs) not subject to NFRD disclosure obligations | |||||||||||||||
35 | Loans and advances | 726,008 | ||||||||||||||
36 | – of which: loans collateralised by commercial immovable property | 293,476 | ||||||||||||||
37 | – of which: building renovation loans | 4,679 | ||||||||||||||
44 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty Turnover (continued) | ||||||||||||||||
a | b | c | d | e | f | g | h | i | j | ab | ac | ad | ae | af | ||
At 31 Dec 2023 | €000 | |||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy-eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy-eligible) | ||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
38 | Debt securities | 291,040 | ||||||||||||||
39 | Equity instruments | 43 | ||||||||||||||
40 | Non-EU country counterparties not subject to NFRD disclosure obligations | 1,549 | ||||||||||||||
41 | Loans and advances | 629 | ||||||||||||||
42 | Debt securities | 920 | ||||||||||||||
43 | Equity instruments | — | ||||||||||||||
44 | Derivatives | 7,483 | ||||||||||||||
45 | On demand interbank loans | 518,531 | ||||||||||||||
46 | Cash and cash- related assets | 33,582 | ||||||||||||||
47 | Other categories of assets (e.g. Goodwill, commodities etc.) | 208,624 | ||||||||||||||
48 | Total GAR assets (in the denominator) | — | — | — | — | — | — | — | — | — | — | — | ||||
49 | Assets not covered for GAR calculation | |||||||||||||||
50 | Central governments and Supranational issuers | |||||||||||||||
51 | Central banks exposure | |||||||||||||||
52 | Trading book | 6,094 | ||||||||||||||
53 | Total assets | — | — | — | — | — | — | — | — | — | — | — | ||||
Off-balance sheet exposures – Undertakings subject to NFRD disclosure obligations | ||||||||||||||||
54 | Financial guarantees | 10,279 | — | — | — | — | — | — | — | 3 | — | — | — | — | ||
55 | Assets under management | 395,000 | 2,294 | — | 880 | — | — | — | — | 8,623 | 2,294 | — | 880 | — | ||
56 | – of which: debt securities | 254,057 | 2,294 | — | 880 | — | — | — | — | 7,731 | 2,294 | — | 880 | — | ||
57 | – of which: equity instruments | 87,225 | — | — | — | — | — | — | — | 892 | — | — | — | — | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 45 |
Assets for the calculation of GAR-Based on Counterparty CapEx | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | ||||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmental ly sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | 2,022,458 | — | — | 228 | — | — | — | — | 2 | — | 93 | 2,022,781 | 1,860 | — | 1,439 | — | |||
2 | Financial undertakings | 171,426 | 20,968 | 421 | — | — | — | — | — | — | — | — | — | — | — | 20,968 | 421 | — | — | — |
3 | Credit institutions | 171,426 | 20,968 | 421 | — | — | — | — | — | — | — | — | — | — | — | 20,968 | 421 | — | — | — |
4 | Loans and advances | 152,233 | 1,775 | 421 | — | — | — | — | — | — | — | — | — | — | — | 1,775 | 421 | — | — | — |
5 | Debt securities, including UoP | 19,193 | 19,193 | — | — | — | — | — | — | — | — | — | — | — | — | 19,193 | — | — | — | — |
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
20 | Non-financial undertakings | 29,665 | 8,581 | — | — | 228 | — | — | — | — | 2 | — | 93 | 8,904 | 1,439 | — | 1,439 | — | ||
46 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty CapEx (continued) | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | ||||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmental ly sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
21 | Loans and advances | 29,665 | 8,581 | — | — | 228 | — | — | — | — | 2 | — | 93 | 8,904 | 1,439 | — | 1,439 | — | ||
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
24 | Households | 1,872,570 | — | — | — | — | — | — | — | — | — | — | 1,872,570 | — | — | — | — | |||
25 | – of which: loans collateralised by residential immovable property | 1,855,396 | — | — | — | — | — | — | — | — | — | — | 1,855,396 | — | — | — | — | |||
26 | – of which: building renovation loans | 2,546 | 2,546 | — | — | — | — | — | — | — | — | — | — | 2,546 | — | — | — | — | ||
27 | – of which: motor vehicle loans | 19,915 | 14,628 | — | — | — | — | — | — | — | — | — | — | 14,628 | — | — | — | — | ||
28 | Local governments financing | 117,879 | 117,879 | — | — | — | — | — | — | — | — | — | — | — | — | 117,879 | — | — | — | — |
29 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
30 | Other local government financing | 117,879 | 117,879 | — | — | — | — | — | — | — | — | — | — | — | — | 117,879 | — | — | — | — |
31 | Collateral obtained by taking possession: residential and commercial immovable properties | 2,860 | 2,460 | — | — | — | — | — | — | — | — | — | — | — | — | 2,460 | — | — | — | — |
32 | Assets excluded from the numerator for GAR calculation (covered in the denominator) | |||||||||||||||||||
33 | Financial and Non-financial undertakings | |||||||||||||||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 47 |
Assets for the calculation of GAR-Based on Counterparty CapEx (continued) | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | ||||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmental ly sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
34 | SMEs and NFCs (other than SMEs) not subject to NFRD disclosure obligations | 682,062 | ||||||||||||||||||
35 | Loans and advances | 653,439 | ||||||||||||||||||
36 | – of which: loans collateralised by commercial immovable property | 252,503 | ||||||||||||||||||
37 | – of which: building renovation loans | 7,640 | ||||||||||||||||||
38 | Debt securities | — | ||||||||||||||||||
39 | 28,623 | |||||||||||||||||||
40 | Non-EU country counterparties not subject to NFRD disclosure obligations | 334,718 | ||||||||||||||||||
41 | Loans and advances | 1,088 | ||||||||||||||||||
42 | Debt securities | 333,630 | ||||||||||||||||||
43 | Equity instruments | — | ||||||||||||||||||
44 | Derivatives | 3,153 | ||||||||||||||||||
45 | On demand interbank loans | 453,120 | ||||||||||||||||||
46 | Cash and cash- related assets | 30,158 | ||||||||||||||||||
47 | Other categories of assets (e.g. Goodwill, commodities etc.) | 362,017 | ||||||||||||||||||
48 | Total GAR assets (in the denominator) | 2,022,458 | — | — | 228 | — | — | — | — | 2 | — | 93 | 2,022,781 | 1,860 | — | 1,439 | — | |||
49 | Assets not covered for GAR calculation | |||||||||||||||||||
48 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty CapEx (continued) | ||||||||||||||||||||
a | b | c | d | e | f | g | h | i | j | k | o | s | w | ab | ac | ad | ae | af | ||
At 31 Dec 2024 | €000 | |||||||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | ||||||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmental ly sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
50 | Central governments and Supranational issuers | |||||||||||||||||||
51 | Central banks exposure | 809,144 | ||||||||||||||||||
52 | Trading book | 14,089 | ||||||||||||||||||
53 | Total assets | 2,022,458 | — | — | 228 | — | — | — | — | 2 | — | 93 | 2,022,781 | 1,860 | — | 1,439 | — | |||
Off-balance sheet exposures – Undertakings subject to NFRD disclosure obligations | ||||||||||||||||||||
54 | Financial guarantees | 12,788 | 1 | — | — | — | — | 2 | — | — | — | — | — | — | — | 3 | — | — | — | — |
55 | Assets under management | 390,924 | 30,673 | — | — | — | — | — | 19 | — | 685 | 33,163 | 7,100 | — | 4,024 | |||||
56 | – of which: debt securities | 251,334 | 23,283 | — | 974 | — | — | — | — | 13 | — | 524 | 24,794 | 7,085 | — | 4,024 | ||||
57 | – of which: equity instruments | 117,358 | 7,390 | 15 | — | — | — | 812 | — | — | — | — | 6 | — | 161 | 8,369 | 15 | — | — | — |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 49 |
Assets for the calculation of GAR-Based on Counterparty CapEx (continued) | ||||||||||||||||
a | b | c | d | e | f | g | h | i | j | ab | ac | ad | ae | af | ||
At 31 Dec 2023 | €000 | |||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy-eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | — | — | — | — | — | — | — | — | — | — | — | ||||
2 | Financial undertakings | 229,300 | — | — | — | — | — | — | — | 22,257 | — | — | — | — | ||
3 | Credit institutions | 229,300 | — | — | — | — | — | — | — | 22,257 | — | — | — | — | ||
4 | Loans and advances | 207,043 | — | — | — | — | — | — | — | — | — | — | — | — | ||
5 | Debt securities, including UoP | 22,257 | — | — | — | — | — | — | — | 22,257 | — | — | — | — | ||
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
20 | Non-financial undertakings | 33,928 | — | — | — | — | — | — | — | 4,394 | — | — | — | — | ||
21 | Loans and advances | 33,928 | — | — | — | — | — | — | — | 4,394 | — | — | — | — | ||
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
50 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Assets for the calculation of GAR-Based on Counterparty CapEx (continued) | ||||||||||||||||
a | b | c | d | e | f | g | h | i | j | ab | ac | ad | ae | af | ||
At 31 Dec 2023 | €000 | |||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy-eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
24 | Households | — | — | — | — | — | — | — | — | — | — | — | ||||
25 | – of which: loans collateralised by residential immovable property | — | — | — | — | — | — | — | — | — | — | — | ||||
26 | – of which: building renovation loans | 2,291 | — | — | — | — | — | — | — | 2,291 | — | — | — | — | ||
27 | – of which: motor vehicle loans | 21,098 | — | — | — | — | — | — | — | 11,125 | — | — | — | — | ||
28 | Local governments financing | 117,717 | — | — | — | — | — | — | — | 117,717 | — | — | — | — | ||
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | |||
30 | Other local government financing | 117,717 | — | — | — | — | — | — | — | 117,717 | — | — | — | — | ||
31 | Collateral obtained by taking possession: residential and commercial immovable properties | 3,221 | — | — | — | — | — | — | — | 2,822 | — | — | — | — | ||
32 | Assets excluded from the numerator for GAR calculation (covered in the denominator) | |||||||||||||||
33 | Financial and Non-financial undertakings | |||||||||||||||
34 | SMEs and NFCs (other than SMEs) not subject to NFRD disclosure obligations | |||||||||||||||
35 | Loans and advances | 726,008 | ||||||||||||||
36 | – of which: loans collateralised by commercial immovable property | 293,476 | ||||||||||||||
37 | – of which: building renovation loans | 4,679 | ||||||||||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 51 |
Assets for the calculation of GAR-Based on Counterparty CapEx (continued) | ||||||||||||||||
a | b | c | d | e | f | g | h | i | j | ab | ac | ad | ae | af | ||
At 31 Dec 2023 | €000 | |||||||||||||||
Total [gross] carrying amount | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
of which: towards taxonomy relevant sectors (Taxonomy-eligible) | of which: towards taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||||
of which: environmentally sustainable (Taxonomy-aligned) | of which: environmentally sustainable (Taxonomy- aligned) | of which: environmentally sustainable (Taxonomy-aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
38 | Debt securities | 291,040 | ||||||||||||||
39 | 43 | |||||||||||||||
40 | Non-EU country counterparties not subject to NFRD disclosure obligations | 1,549 | ||||||||||||||
41 | Loans and advances | 629 | ||||||||||||||
42 | Debt securities | 920 | ||||||||||||||
43 | Equity instruments | — | ||||||||||||||
44 | Derivatives | 7,483 | ||||||||||||||
45 | On demand interbank loans | 518,531 | ||||||||||||||
46 | Cash and cash- related assets | 33,582 | ||||||||||||||
47 | Other categories of assets (e.g. Goodwill, commodities etc.) | 208,624 | ||||||||||||||
48 | Total GAR assets (in the denominator) | — | — | — | — | — | — | — | — | — | — | — | ||||
49 | Assets not covered for GAR calculation | |||||||||||||||
50 | Central governments and Supranational issuers | |||||||||||||||
51 | Central banks exposure | |||||||||||||||
52 | Trading book | 6,094 | ||||||||||||||
53 | Total assets | — | — | — | — | — | — | — | — | — | — | — | ||||
Off-balance sheet exposures – Undertakings subject to NFRD disclosure obligations | ||||||||||||||||
54 | Financial guarantees | 10,279 | — | — | — | — | — | — | — | 3 | — | — | — | — | ||
55 | Assets under management | 395,000 | 4,558 | — | 2,356 | — | — | — | — | 21,213 | 4,558 | — | 2,356 | — | ||
56 | – of which: debt securities | 254,057 | 4,558 | — | 2,356 | — | — | — | — | 17,525 | 4,558 | — | 2,356 | — | ||
57 | – of which: equity instruments | 87,225 | — | — | — | — | — | — | — | 3,688 | — | — | — | — | ||
52 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR sector information - Based on Counterparty Turnover | |||||||||||||||||
a | b | c | d | e | f | g | h | i | m | q | u | y | z | aa | ab | ||
€000 | |||||||||||||||||
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | |||||||||||
Non- Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non- Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non-Financial corporates (Subject to NFRD) | Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | |||||||||||
[Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | |||||||||||
of which: environmentally sustainable (CCM) | of which: environmentally sustainable (CCM) | of which: environmentally sustainable (CCA) | of which: environmentally sustainable (CCA) | of which: environmentally sustainable (CCM + CCA + WTR + CE + PPC + BIO) | of which: environmentally sustainable (CCM + CCA + WTR + CE + PPC + BIO) | ||||||||||||
1 | C11.05 - Manufacture of beer | 4 | — | — | — | — | — | — | — | 4 | — | ||||||
2 | J61.10 - Wired telecommunications activities | 85 | — | 130 | — | — | — | — | — | 215 | — | ||||||
3 | M70.10 - Activities of head offices | 2,142 | 1,727 | — | — | — | 17 | — | 870 | 1,727 | |||||||
GAR sector information - Based on Counterparty Turnover (continued) | |||||||||||||
a | b | c | d | e | f | g | h | y | z | aa | ab | ||
€000 | |||||||||||||
Breakdown by sector - NACE 4 digits level (code and label) At 31 Dec 2023 | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | ||||||||||
Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | ||||||||
[Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | ||||||||
of which: environ- mentally sustain- able (CCM) | of which: environ- mentally sustain- able (CCM) | of which: environ- mentally sustain- able (CCA) | of which: environ- mentally sustain- able (CCA) | of which: environ- mentally sustain- able (CCM + CCA) | of which: environ- mentally sustain- able (CCM + CCA ) | ||||||||
1 | C11.05 - Manufacture of beer | — | — | — | — | 6 | — | ||||||
2 | J61.10 - Wired telecommunications activities | — | — | — | — | 1,302 | — | ||||||
3 | M70.10 - Activities of head offices | — | — | — | — | 136 | — | ||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 53 |
GAR sector information - Based on Counterparty CapEx | |||||||||||||||||
a | b | c | d | e | f | g | h | i | m | q | u | y | z | aa | ab | ||
€000 | |||||||||||||||||
Breakdown by sector - NACE 4 digits level (code and label) At 31 Dec 2024 | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodi-versity and Ecosystems (BIO) | TOTAL (CCM + CCA + WTR + CE + PPC + BIO) | ||||||||||
Non- Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non- Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non-Financial corporates (Subject to NFRD) | Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | |||||||||||
[Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | |||||||||||
of which: environmentally sustainable (CCM) | of which: environmentally sustainable (CCM) | of which: environmentally sustainable (CCA) | of which: environmentally sustainable (CCA) | ||||||||||||||
1 | C11.05 - Manufacture of beer | 853 | — | — | — | — | — | — | — | 853 | — | ||||||
2 | J61.10 - Wired telecommunications activities | 74 | — | 228 | — | — | 2 | — | — | 304 | — | ||||||
3 | M70.10 - Activities of head offices | 7,654 | 1,439 | — | — | — | — | — | 93 | 1,439 | |||||||
GAR sector information - Based on Counterparty CapEx (continued) | |||||||||||||
a | b | c | d | e | f | g | h | y | z | aa | ab | ||
€000 | |||||||||||||
Breakdown by sector - NACE 4 digits level (code and label) At 31 Dec 2023 | Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | ||||||||||
Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | Non-Financial corporates (Subject to NFRD) | SMEs and other NFC not subject to NFRD | ||||||||
[Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | [Gross] carrying amount | ||||||||
of which: environ- mentally sustain- able (CCM) | of which: environ- mentally sustain- able (CCM) | of which: environ- mentally sustain- able (CCA) | of which: environ- mentally sustain- able (CCA) | of which; environ- mentally sustain- able (CCM + CCA) | of which: environ- mentally sustain- able (CCM + CCA) | ||||||||
1 | C11.05 - Manufacture of beer | — | — | — | — | 1,466 | — | ||||||
2 | J61.10 - Wired telecommunications activities | — | — | — | — | 1,610 | — | ||||||
3 | M70.10 - Activities of head offices | — | — | — | — | 1,318 | — | ||||||
54 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR KPI stock – Based on Counterparty Turnover | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | 49.59 | 0.05 | — | 0.04 | — | — | — | — | — | — | — | — | 0.02 | 49.61 | 0.05 | — | 0.04 | — | 31.11 |
2 | Financial undertakings | 0.51 | — | — | — | — | — | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 2.42 |
3 | Credit institutions | 0.51 | — | — | — | — | — | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 2.42 |
4 | Loans and advances | 0.04 | — | — | — | — | — | — | — | — | — | — | — | — | 0.04 | — | — | — | — | 2.15 |
5 | Debt securities, including UoP | 0.47 | — | — | — | — | — | — | — | — | — | — | — | — | 0.47 | — | — | — | — | 0.27 |
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 55 |
GAR KPI stock – Based on Counterparty Turnover (continued) | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
20 | Non-financial undertakings | 0.05 | 0.05 | — | 0.04 | — | — | — | — | — | — | — | — | 0.02 | 0.07 | 0.05 | — | 0.04 | — | 0.42 |
21 | Loans and advances | 0.05 | 0.05 | — | 0.04 | — | — | — | — | — | — | — | — | 0.02 | 0.07 | 0.05 | — | 0.04 | — | 0.42 |
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
24 | Households | 46.07 | — | — | — | — | — | — | — | — | — | — | — | — | 46.07 | — | — | — | — | 26.56 |
25 | – of which: loans collateralised by residential immovable property | 45.65 | — | — | — | — | — | — | — | — | — | — | — | — | 45.65 | — | — | — | — | 26.24 |
26 | – of which: building renovation loans | 0.06 | — | — | — | — | — | — | — | — | — | — | — | — | 0.06 | — | — | — | — | 0.04 |
27 | – of which: motor vehicle loans | 0.36 | — | — | — | — | — | — | — | — | — | — | — | — | 0.36 | — | — | — | — | 0.28 |
28 | Local governments financing | 2.90 | — | — | — | — | — | — | — | — | — | — | — | — | 2.90 | — | — | — | — | 1.67 |
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
30 | Other local government financing | 2.90 | — | — | — | — | — | — | — | — | — | — | — | — | 2.90 | — | — | — | — | 1.67 |
31 | Collateral obtained by taking possession: residential and commercial immovable properties | 0.06 | — | — | — | — | — | — | — | — | — | — | — | — | 0.06 | — | — | — | — | 0.04 |
32 | Total GAR assets (In the numerator) | 49.59 | 0.05 | — | 0.04 | — | — | — | — | — | — | — | — | 0.02 | 49.61 | 0.05 | — | 0.04 | — | 57.48 |
56 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR KPI stock – Based on Counterparty Turnover (continued) | ||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2023 | a | b | c | d | e | f | g | h | i | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | |||||||||||||||
of which: Use of Proceeds | of which: transitional | of which enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | — | — | — | — | — | — | — | 52.98 | — | — | — | — | 36.17 | ||
2 | Financial undertakings | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 3.26 | ||
3 | Credit institutions | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 3.26 | ||
4 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | 2.94 | ||
5 | Debt securities, including UoP | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 0.32 | ||
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
20 | Non-financial undertakings | — | — | — | — | — | — | — | 0.03 | — | — | — | — | 0.48 | ||
21 | Loans and advances | — | — | — | — | — | — | — | 0.03 | — | — | — | — | 0.48 | ||
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
23 | Equity instruments | — | — | — | — | — | — | — | — | — | ||||||
24 | Households | — | — | — | — | — | — | — | 49.65 | — | — | — | — | 30.71 | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 57 |
GAR KPI stock – Based on Counterparty Turnover (continued) | ||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2023 | a | b | c | d | e | f | g | h | i | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | |||||||||||||||
of which: Use of Proceeds | of which: transitional | of which enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
25 | – of which: loans collateralised by residential immovable property | — | — | — | — | — | — | — | 49.34 | — | — | — | — | 30.38 | ||
26 | – of which: building renovation loans | — | — | — | — | — | — | — | 0.05 | — | — | — | — | 0.03 | ||
27 | – of which: motor vehicle loans | — | — | — | — | |||||||||||
28 | Local governments financing | — | — | — | — | — | — | — | 2.72 | — | — | — | — | 1.67 | ||
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
30 | Other local government financing | — | — | — | — | — | — | — | 2.72 | — | — | — | — | 1.67 | ||
31 | Collateral obtained by taking possession: residential and commercial immovable properties | — | — | — | — | — | — | — | 0.07 | — | — | — | — | 0.05 | ||
32 | Total GAR assets (in the numerator) | — | — | — | — | — | — | — | 52.98 | — | — | — | — | 61.57 | ||
58 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR KPI stock – Based on Counterparty CapEx | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | 54.11 | 0.05 | — | 0.04 | — | 0.01 | — | — | — | — | — | — | — | 54.12 | 0.05 | — | 0.04 | — | 31.11 |
2 | Financial undertakings | 4.21 | 0.01 | — | — | — | — | — | — | — | — | — | — | — | 4.21 | 0.01 | — | — | — | 2.42 |
3 | Credit institutions | 4.21 | 0.01 | — | — | — | — | — | — | — | — | — | — | — | 4.21 | 0.01 | — | — | — | 2.42 |
4 | Loans and advances | 3.74 | 0.01 | — | — | — | — | — | — | — | — | — | — | — | 3.74 | 0.01 | — | — | — | 2.15 |
5 | Debt securities, including UoP | 0.47 | — | — | — | — | — | — | — | — | — | — | — | — | 0.47 | — | — | — | — | 0.27 |
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
20 | Non-financial undertakings | 0.73 | 0.04 | — | 0.04 | — | 0.01 | — | — | — | — | — | — | — | 0.74 | 0.04 | — | 0.04 | — | 0.42 |
21 | Loans and advances | 0.73 | 0.04 | — | 0.04 | — | 0.01 | — | — | — | — | — | — | — | 0.74 | 0.04 | — | 0.04 | — | 0.42 |
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 59 |
GAR KPI stock – Based on Counterparty CapEx (continued) | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
24 | Households | 46.20 | — | — | — | — | — | — | — | — | — | 46.20 | — | — | — | — | 26.56 | |||
25 | – of which: loans collateralised by residential immovable property | 45.65 | — | — | — | — | — | — | — | — | — | 45.65 | — | — | — | — | 26.24 | |||
26 | – of which: building renovation loans | 0.06 | — | — | — | — | — | — | — | — | — | 0.06 | — | — | — | — | 0.04 | |||
27 | – of which: motor vehicle loans | 0.49 | — | — | — | — | — | — | — | — | 0.49 | 0.28 | ||||||||
28 | Local governments financing | 2.90 | — | — | — | — | — | — | — | — | — | — | — | — | 2.90 | — | — | — | — | 1.67 |
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||||
30 | Other local government financing | 2.90 | — | — | — | — | — | — | — | — | — | — | — | — | 2.90 | — | — | — | — | 1.67 |
31 | Collateral obtained by taking possession: residential and commercial immovable properties | 0.07 | — | — | — | — | — | — | — | — | — | — | — | — | 0.07 | — | — | — | — | 0.04 |
32 | Total GAR assets (in the numerator) | 54.11 | 0.05 | — | 0.04 | — | 0.01 | — | — | — | — | — | — | — | 54.12 | 0.05 | — | 0.04 | — | 57.48 |
60 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR KPI stock – Based on Counterparty CapEx (continued) | ||||||||||||||||
% (compared to total covered assets in the denominator) At 31st Dec 2023 | a | b | c | d | e | f | g | h | i | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | — | — | — | — | — | — | — | 53.05 | — | — | — | — | 36.17 | ||
2 | Financial undertakings | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 3.26 | ||
3 | Credit institutions | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 3.26 | ||
4 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | 2.94 | ||
5 | Debt securities, including UoP | — | — | — | — | — | — | — | 0.51 | — | — | — | — | 0.32 | ||
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
20 | Non-financial undertakings | — | — | — | — | — | — | — | 0.10 | — | — | — | — | 0.48 | ||
21 | Loans and advances | — | — | — | — | — | — | — | 0.10 | — | — | — | — | 0.48 | ||
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | |||||
24 | Households | — | — | — | — | — | — | — | — | 49.65 | — | — | — | — | 30.71 | |
25 | – of which: loans collateralised by residential immovable property | — | — | — | — | — | — | — | — | 49.34 | — | — | — | — | 30.38 | |
26 | – of which: building renovation loans | — | — | — | — | — | — | — | — | 0.05 | — | — | — | — | 0.03 | |
27 | – of which: motor vehicle loans | — | — | — | — | |||||||||||
28 | Local governments financing | — | — | — | — | — | — | — | — | 2.72 | — | — | — | — | 1.67 | |
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
30 | Other local government financing | — | — | — | — | — | — | — | — | 2.72 | — | — | — | — | 1.67 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 61 |
GAR KPI stock – Based on Counterparty CapEx (continued) | ||||||||||||||||
% (compared to total covered assets in the denominator) At 31st Dec 2023 | a | b | c | d | e | f | g | h | i | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | ||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
31 | Collateral obtained by taking possession: residential and commercial immovable properties | — | — | — | — | — | — | — | — | 0.07 | — | — | — | — | 0.05 | |
32 | Total GAR assets (in the numerator) | — | — | — | — | — | — | — | — | 53.05 | — | — | — | — | 61.57 | |
62 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR KPI Flow – Based on Counterparty Turnover | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | (continued) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | 10.12 | 0.25 | — | 0.22 | — | 0.02 | — | — | — | — | — | — | — | 10.14 | 0.25 | — | 0.22 | — | 15.80 |
2 | Financial undertakings | 0.03 | 0.03 | — | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.03 | — | — | — | 9.71 |
3 | Credit institutions | 0.03 | 0.03 | — | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.03 | — | — | — | 9.71 |
4 | Loans and advances | 0.03 | 0.03 | — | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.03 | — | — | — | 9.71 |
5 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 63 |
GAR KPI Flow – Based on Counterparty Turnover (continued) | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | (continued) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
20 | Non-financial undertakings | 0.26 | 0.22 | — | 0.22 | — | 0.02 | — | — | — | — | — | — | — | 0.28 | 0.22 | — | 0.22 | — | 1.10 |
21 | Loans and advances | 0.26 | 0.22 | — | 0.22 | — | 0.02 | — | — | — | — | — | — | — | 0.28 | 0.22 | — | 0.22 | — | 1.10 |
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||
24 | Households | 9.83 | — | — | — | — | — | — | — | — | — | 9.83 | — | — | — | — | 4.99 | |||
25 | – of which: loans collateralised by residential immovable property | 8.95 | — | — | — | — | — | — | — | — | — | 8.95 | — | — | — | — | 4.55 | |||
26 | – of which: building renovation loans | 0.04 | — | — | — | — | — | — | — | — | — | 0.04 | — | — | — | — | 0.02 | |||
27 | – of which: motor vehicle loans | 0.84 | — | — | — | — | 0.84 | — | — | — | — | 0.42 | ||||||||
28 | Local governments financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
30 | Other local government financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
31 | Collateral obtained by taking possession: residential and commercial immovable properties | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
32 | Total GAR assets (in the numerator) | 10.12 | 0.25 | — | 0.22 | — | 0.02 | — | — | — | — | — | — | — | 10.14 | 0.25 | — | 0.22 | — | 15.80 |
64 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
GAR KPI Flow – Based on Counterparty CapEx | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | k | l | m | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
GAR – Covered assets in both numerator and denominator | ||||||||||||||||||||
1 | Loans and advances, debt securities and equity instruments not HfT eligible for GAR calculation | 10.49 | 0.24 | — | 0.19 | — | 0.03 | — | — | — | — | — | — | — | 10.52 | 0.24 | — | 0.19 | — | 15.80 |
2 | Financial undertakings | 0.06 | 0.05 | — | — | — | — | — | — | — | — | — | — | — | 0.06 | 0.05 | — | — | — | 9.71 |
3 | Credit institutions | 0.06 | 0.05 | — | — | — | — | — | — | — | — | — | — | — | 0.06 | 0.05 | — | — | — | 9.71 |
4 | Loans and advances | 0.06 | 0.05 | — | — | — | — | — | — | — | — | — | — | — | 0.06 | 0.05 | — | — | — | 9.71 |
5 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
6 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
7 | Other financial corporations | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
8 | – of which: investment firms | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
9 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
10 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
11 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
12 | – of which: management companies | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
13 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
14 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
15 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
16 | – of which: insurance undertakings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
17 | Loans and advances | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
18 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
19 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 65 |
GAR KPI Flow – Based on Counterparty CapEx (continued) | ||||||||||||||||||||
% (compared to total covered assets in the denominator) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | k | l | m | aa | ab | ac | ad | ae | af | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | |||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total assets covered | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | ||||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | |||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
20 | Non-financial undertakings | 0.60 | 0.19 | — | 0.19 | — | 0.03 | — | — | — | — | — | — | 0.63 | 0.19 | — | 0.19 | — | 1.10 | |
21 | Loans and advances | 0.60 | 0.19 | — | 0.19 | — | 0.03 | — | — | — | — | — | — | — | 0.63 | 0.19 | — | 0.19 | — | 1.10 |
22 | Debt securities, including UoP | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
23 | Equity instruments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||||
24 | Households | 9.83 | — | — | — | — | — | — | — | — | — | 9.83 | — | — | — | — | 4.99 | |||
25 | – of which: loans collateralised by residential immovable property | 8.95 | — | — | — | — | — | — | — | — | — | 8.95 | — | — | — | — | 4.55 | |||
26 | – of which: building renovation loans | 0.04 | — | — | — | — | — | — | — | — | — | 0.04 | — | — | — | — | 0.02 | |||
27 | – of which: motor vehicle loans | 0.84 | — | — | — | — | 0.84 | — | — | — | — | 0.42 | ||||||||
28 | Local governments financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
29 | Housing financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
30 | Other local government financing | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
31 | Collateral obtained by taking possession: residential and commercial immovable properties | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
32 | Total GAR assets (in the numerator) | 10.49 | 0.24 | — | 0.19 | — | 0.03 | — | — | — | — | — | — | — | 10.52 | 0.24 | — | 0.19 | — | 15.80 |
66 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
KPI off-balance sheet exposures – Based on Counterparty Turnover – (Stock) | |||||||||||||||||||
% (compared to total eligible off- balance sheet assets) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | n | r | v | aa | ab | ac | ad | ae | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | ||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | |||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | ||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
1 | Financial guarantees (FinGuar KPI) | 0.01 | — | — | — | — | 0.01 | — | — | — | — | — | — | — | 0.02 | — | — | — | — |
2 | Assets under management (AuM KPI) | 5.98 | 1.70 | — | 1.06 | 0.16 | 0.28 | — | — | — | — | 0.28 | — | 1.64 | 8.18 | 1.70 | — | 1.06 | 0.16 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 67 |
KPI off-balance sheet exposures – Based on Counterparty Turnover – (Stock) (continued) | |||||||||||||||
% (compared to total eligible off- balance sheet assets) At 31 Dec 2023 | a | b | c | d | e | f | g | h | aa | ab | ac | ad | ae | ||
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | |||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | ||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
1 | Financial guarantees (FinGuar KPI) | — | — | — | — | — | — | — | 0.03 | — | — | — | — | ||
2 | Assets under management (AuM KPI) | 0.58 | — | — | — | — | — | — | 2.18 | 0.58 | — | — | — | ||
KPI off-balance sheet exposures – Based on Counterparty CapEx – (Stock) | |||||||||||||||||||
% (compared to total eligible off-balance sheet assets) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | k | l | m | aa | ab | ac | ad | ae | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | ||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | |||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | ||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
1 | Financial guarantees (FinGuar KPI) | — | — | — | — | — | 0.02 | — | — | — | — | — | — | — | 0.02 | — | — | — | — |
2 | Assets under management (AuM KPI) | 7.85 | — | 1.03 | 0.28 | 0.46 | — | — | — | — | — | — | 0.18 | 8.49 | — | 1.03 | 0.28 | ||
68 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
KPI off-balance sheet exposures – Based on Counterparty CapEx – (Stock) (continued) | |||||||||||||||
% (compared to total eligible off- balance sheet assets) At 31 Dec 2023 | a | b | c | d | e | f | g | h | i | aa | ab | ac | ad | ae | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | TOTAL (CCM + CCA) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-aligned) | |||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | ||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
1 | Financial guarantees (FinGuar KPI) | — | — | — | — | — | — | — | 0.03 | — | — | — | — | ||
2 | Assets under management (AuM KPI) | 1.15 | — | 0.60 | — | — | — | — | 5.37 | 1.15 | — | 0.60 | — | ||
% (compared to total eligible off-balance sheet assets) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | k | l | m | aa | ab | ac | ad | ae | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | ||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | |||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | ||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
1 | Financial guarantees (FinGuar KPI) | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
2 | Assets under management (AuM KPI) | — | 0.01 | — | 0.13 | — | — | — | — | — | — | — | 2.49 | 0.11 | — | 0.01 | — | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 69 |
KPI off-balance sheet exposures – Based on Counterparty CapEx – (Flow) | |||||||||||||||||||
% (compared to total eligible off- balance sheet assets) At 31 Dec 2024 | a | b | c | d | e | f | g | h | i | j | k | l | m | aa | ab | ac | ad | ae | |
Climate Change Mitigation (CCM) | Climate Change Adaptation (CCA) | Water and marine resources (WTR) | Circular economy (CE) | Pollution (PPC) | Biodiversity and Ecosystems (BIO) | ||||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy-eligible) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- eligible) | |||||||||||||
Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | Proportion of total covered assets funding taxonomy relevant sectors (Taxonomy- aligned) | |||||||||||||||||
of which: Use of Proceeds | of which: transitional | of which: enabling | of which: Use of Proceeds | of which: enabling | of which: Use of Proceeds | of which: transitional | of which: enabling | ||||||||||||
% | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | % | ||
1 | Financial guarantees (FinGuar KPI) | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
2 | Assets under management (AuM KPI) | 3.49 | 0.19 | — | 0.01 | — | 0.21 | — | — | — | — | — | — | — | 3.70 | 0.19 | — | 0.01 | — |
Template 1 Nuclear and fossil gas related activities At 31 Dec 2024 | ||||||||
Row | Nuclear energy related activities | |||||||
1 | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO | ||||||
2 | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | YES | ||||||
3 | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | YES | ||||||
Fossil gas related activities | ||||||||
4 | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | YES | ||||||
5 | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels | YES | ||||||
6 | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | NO | ||||||
70 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Template 1 Nuclear and fossil gas related activities: At 31 Dec 2023 | ||||||||
Row | Nuclear energy related activities | |||||||
1 | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO | ||||||
2 | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | NO | ||||||
3 | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO | ||||||
Fossil gas related activities | ||||||||
4 | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | NO | ||||||
5 | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels | NO | ||||||
6 | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | NO | ||||||
Template 2 Taxonomy-aligned economic activities (denominator) – Based on Counterparty Turnover- Assets under management-Stock | |||||||
At 31 Dec 2024 | |||||||
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount (€000) | % | Amount (€000) | % | Amount (€000) | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 1,060 | 0.27 | 1,060 | 0.27 | — | — |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 5,590 | 1.43 | 5,589 | 1.43 | 1 | — |
8 | Total applicable KPI | 390,924 | 100.00 | 390,924 | 100.00 | 390,924 | 100.00 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 71 |
Template 2 Taxonomy-aligned economic activities (denominator) – Based on Counterparty Capex- Assets under management-Stock | |||||||
At 31 Dec 2024 | |||||||
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount (€000) | % | Amount (€000) | % | Amount (€000) | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 152 | 0.04 | 152 | 0.04 | — | — |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 911 | 0.23 | 911 | 0.23 | — | — |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 6,037 | 1.54 | 6,037 | 1.54 | — | — |
8 | Total applicable KPI | 390,924 | 100.00 | 390,924 | 100.00 | 390,924 | 100.00 |
72 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Template 3 Taxonomy-aligned economic activities (numerator) - Based on Counterparty Turnover- Assets under management-Stock | |||||||
At 31 Dec 2024 | |||||||
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 1,060 | 15.94 | 1,060 | 15.94 | — | — |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 5,590 | 84.06 | 5,589 | 84.06 | 1 | — |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 6,650 | 100.00 | 6,649 | 100.00 | 1 | — |
Template 3 Taxonomy-aligned economic activities (numerator) - Based on Counterparty Capex- Assets under management-Stock | |||||||
At 31 Dec 2024 | |||||||
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 152 | 2.14 | 152 | 2.14 | — | — |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 911 | 12.83 | 911 | 12.83 | — | — |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | — | — | — | — | — |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 6,037 | 85.03 | 6,037 | 85.03 | — | — |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 7,100 | 100.00 | 7,100 | 100.00 | — | — |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 73 |
Template 4 Taxonomy-eligible but not taxonomy-aligned economic activities - Based on Counterparty Turnover- Assets under management Stock | |||||||
At 31 Dec 2024 | |||||||
Row | Economic activities | ||||||
CCM + CCA | |||||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
2 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
3 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
4 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 179 | — | 179 | — | — | — |
5 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 3 | — | 3 | — | — | — |
6 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
7 | Amount and proportion of other taxonomy-eligible but not taxonomy- aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 17,611 | 0.44 | 16,536 | 0.41 | 1,075 | 0.03 |
8 | Total amount and proportion of taxonomy eligible but not taxonomy- aligned economic activities in the denominator of the applicable KPI | 17,793 | 0.44 | 16,718 | 0.41 | 1,075 | 0.03 |
Template 4 Taxonomy-eligible but not taxonomy-aligned economic activities - Based on Counterparty Capex- Assets under management-Stock | |||||||
At 31 Dec 2024 | |||||||
Row | Economic activities | ||||||
CCM + CCA | |||||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
2 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
3 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
4 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 75 | — | 75 | — | — | — |
5 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 9 | — | 9 | — | — | — |
6 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — | — | — | — | — |
7 | Amount and proportion of other taxonomy-eligible but not taxonomy- aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 25,276 | 0.62 | 23,490 | 0.58 | 1,786 | 0.04 |
8 | Total amount and proportion of taxonomy eligible but not taxonomy- aligned economic activities in the denominator of the applicable KPI | 25,360 | 0.62 | 23,574 | 0.58 | 1,786 | 0.04 |
74 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Template 5 Taxonomy non-eligible economic activities – Based on Counterparty Turnover - Assets under management- Stock | |||
At 31 Dec 2024 | |||
Row | Economic activities | Amount | % |
1 | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
2 | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
3 | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 124 | — |
4 | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
5 | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
6 | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
7 | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 358,845 | 8.83 |
8 | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 358,969 | 8.83 |
Template 5 Taxonomy non-eligible economic activities – Based on Counterparty Capex - Assets under management- Stock | |||
At 31 Dec 2024 | |||
Row | Economic activities | Amount | % |
1 | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
2 | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 953 | 0.02 |
3 | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 124 | — |
4 | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
5 | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
6 | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | — |
7 | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 356,683 | 8.78 |
8 | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 357,760 | 8.80 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 75 |
76 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Key components of our risk management framework | ||||||||||
HSBC Values and risk culture | ||||||||||
Risk governance | Non-executive risk governance | The Board approves the bank’s risk appetite, plans and performance ambitions. It sets the ‘tone from the top’ and is advised by the Risk Committee. | ||||||||
Executive risk governance | Our executive risk governance structure is responsible for the enterprise-wide management of all risks, including key policies and frameworks for the management of risk within the bank. | |||||||||
Roles and responsibilities | Three lines of defence model | Our ‘three lines of defence’ model defines roles and responsibilities for risk management. An independent Risk function helps ensure the necessary balance in risk/ return decisions. | ||||||||
Processes and tools | Risk appetite | The local group has processes in place to identify/assess, monitor, manage and report risks to help ensure we remain within our risk appetite. | ||||||||
Enterprise-wide risk management tools | ||||||||||
Active risk management: identification/assessment, monitoring, management and reporting | ||||||||||
Internal controls | Policies and procedures | Policies and procedures define the minimum requirements for the controls required to manage our risks. | ||||||||
Control activities | Operational and resilience risk management defines minimum standards and processes for managing operational risks and internal controls. | |||||||||
Systems and infrastructure | HSBC has systems and/or processes that support the identification, capture and exchange of information to support risk management activities. | |||||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 77 |
78 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 79 |
80 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 81 |
John Bonello (retired 23 April 2024) |
Manfred Galdes (appointed Chairman 23 April 2024) |
Geoffrey Fichte |
Michel Cordina (resigned 10 December 2024) |
Charlotte Cilia (appointed 10 February 2025) |
Ingrid Azzopardi (resigned 1 October 2024) |
Louis Cassar Pullicino (appointed 11 June 2024) |
Alexiei Dingli (appointed 24 January 2024) |
Elvia George (appointed 22 January 2025) |
Terecina Kwong (resigned 11 June 2024) |
Maria Micallef |
Yiannos Michaelides (resigned 23 January 2024) |
Malcolm Miller (appointed 8 March 2024) |
82 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Manfred Galdes | 2 Executive Directorships within the same Group and 2 Non-Executive Directorships. |
Geoffrey Fichte | 1 Executive Directorship and 2 Non-Executive directorships all within the same Group and 1 Non-Executive Directorship |
Charlotte Cilia | 1 Executive Directorship and 1 Non-Executive directorship all within the same Group |
Louis Cassar Pullicino | 2 Non-Executive Directorships |
Alexiei Dingli | 1 Executive Directorship and 2 Non-Executive Directorships |
Elvia George | 3 Non-Executive Directorships |
Maria Micallef | 1 Executive Directorship and 2 Non-Executive Directorships |
Malcolm Miller | 10 Executive Directorships all within the same Group and 1 Non-Executive Directorship. |
Knowledge, Skills and Expertise of the Board Members | |
Manfred Galdes | Financial and Anti-Money Laundering Legislation |
Geoffrey Fichte | Banking and Finance, Economics |
Charlotte Cilia | Accountancy, Audit, Banking and Finance |
Louis Cassar Pullicino | Legal and Litigation |
Alexiei Dingli | Information Technology & Artificial Intelligence |
Elvia George | Accountancy, Banking and Finance |
Maria Micallef | Accountancy and Audit |
Malcolm Miller | Business acumen |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 83 |
Geoffrey Fichte | Chief Executive Officer |
Svetlana Maslova | Chief Operating Officer |
Charlotte Cilia | Chief Financial Officer |
Muriel Rutland | Head of Wealth and Personal Banking |
Michel Cordina | Head of Business Development |
Jesmond Apap | Head of Global Markets |
David Perotti | Head of Human Resources |
Joyce Grech | Head of Commercial Banking |
Chantelle Coleiro | General Counsel |
Steven Beddow | Chief Risk Officer |
Mandy Falzon | Chief Compliance Officer |
Carine Arpa | Head of Communications |
Paula Mamo | Company Secretary |
Morgan Carabott | Head of Internal Audit |
84 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 85 |
86 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 87 |
88 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Attendance at Audit Committee meetings | |
Attended | |
Maria Micallef | 8 out of 8 |
Malcolm Miller (appointed 8 March 2024) | 7 out of 7 |
Ingrid Azzopardi (resigned 1 October 2024)) | 5 out of 5 |
John Bonello (as interim member) | 1 out of 1 |
Attendance at Risk Committee meetings | |
Attended | |
Louis Cassar Pullicino (appointed 11 June 2024) | 5 out of 5 |
Alexiei Dingli (appointed 24 January 2024) | 8 out of 8 |
Manfred Galdes (resigned 23 April 2024) | 3 out of 3 |
Ingrid Azzopardi (resigned 1 October 2024) | 6 out of 6 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 89 |
90 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Directors’ attendance at Board Meetings in 2024 | |
John Bonello | 4 out of 4 |
Manfred Galdes | 19 out of 19 |
Geoffrey Fichte | 19 out of 19 |
Michel Cordina | 17 out of 18 |
Yiannos Michaelides | 1 out of 1 |
Ingrid Azzopardi | 13 out of 14 |
Directors’ attendance at Board Meetings in 2024 (continued) | |
Malcolm Miller | 15 out of 16 |
Maria Micallef | 18 out of 19 |
Terecina Kwong | 2 out of 5 |
Alexiei Dingli | 18 out of 18 |
Louis Cassar Pullicino | 11 out of 14 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 91 |
92 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 93 |
94 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Attendance at Remuneration and Nomination Committee meetings | |
Attended | |
Maria Micallef | 8 out of 8 |
John Bonello (retired 23 April 2024) | 3 out of 3 |
Manfred Galdes | 8 out of 8 |
Louis Cassar Pullicino (11 June 2024 - 19 November 2024) | 4 out of 4 |
Alexiei Dingli (Designate Chairperson from 19 November 2024)1 | 1 out of 1 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 95 |
96 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Description | Purpose, relevant features and link to strategy |
Fixed Pay | Fixed pay reflects the individual’s role, experience and responsibility. It comprises the base salary and in some cases a fixed pay allowance and/or a pension. |
Base salary | |
Base salaries are paid in cash on a monthly basis and are benchmarked on an annual basis against relevant comparator groups. | |
Fixed pay allowance | |
This is typically paid in cash on a monthly basis. | |
Pensions | |
These consist of cash allowances in lieu of personal/occupational pension arrangements of international assignees appointed to Executive Director or Senior Management positions. An employee pension plan scheme is offered to all local employees subject to the terms and conditions of the scheme. | |
Benefits | Benefits take account of local market practices and include the provision of medical insurance, health assessment, life assurance, and tax assistance where appropriate. |
Variable Pay – annual incentive | Variable pay award is discretionary, and is determined and paid in line with internal bank policies and procedures. Variable pay awards are made to drive and reward performance against annual financial and non-financial measures and adherence to HSBC values which are consistent with the medium to long-term strategy and aligns to shareholder interests. |
Performance ambitions are set taking into account the economic environment, strategic priorities and risk appetite. The bank has two rating scales to measure performance of employees: a three-point rating scale measuring performance targets achieved and another two-point rating scale measuring and assessing whether (or not) employees achieved HSBC’s behavioural standards and values. Performance is therefore assessed not only on what is achieved but also how it is achieved. Different areas of the bank come together every year to ensure a fair, consistent and bias free employee assessment. This exercise ensures that the process is transparent and fair across the bank. Performance reporting tools are available to all line managers for the purpose of undertaking an analytical review of the variable pay decisions for them. Variable pay is delivered in the form of cash and shares in HSBC Bank Holdings plc. | |
Individuals in control functions are assessed according to the objectives specific to the functional role they undertake, to ensure their remuneration is determined independent of the performance of the business areas they control. | |
Where variable pay for Identified Staff is more than €50,000 or where variable pay is greater than 33% of Total Compensation, a minimum of 50% of awards are made in shares. Variable pay is restricted to a maximum of 100% of fixed pay. | |
If Variable Pay is more than €50,000 or greater than 33% of Total Compensation, 40 %, of the variable remuneration component, is subject to deferral and vested over a period which is not less than four years for Non Senior Management and not less than five years for Senior Management. This portion is correctly aligned with the nature of the business, its risks and the activities of the staff members concerned. | |
The award is non-pensionable. |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 97 |
Type of action | Type of variable pay award affected | Circumstances where action may apply (including, but not limited to): |
– Involvement in events resulting in significant operational losses, or events that have caused or have the potential to cause significant harm to HSBC. | ||
– Rewarding positive conduct may take the form of use of our global recognition programme, At Our Best, or positive adjustments to variable pay awards. | ||
Malus | Unvested deferred awards granted in prior years | – Detrimental conduct, including conduct that brings the business into disrepute. |
– Past performance being materially worse than originally reported. | ||
Vested or paid awards | ||
– Reasonable evidence of misconduct or material error that would justify, or would have justified, summary termination of a contract of employment. | ||
– a material failure of risk management within the context of Group risk management standards, policies and procedures. |
Geoffrey Fichte 1 | Simon V Johnson2 | Michel Cordina3 | |||
2024 | 2023 | 2023 | 2024 | 2023 | |
€ | € | € | € | € | |
Fixed pay | 415,666 | 310,163 | 127,135 | 158,556 | 150,804 |
Variable pay: | |||||
– Immediate Cash | 75,000 | 74,986 | — | — | 50,000 |
– Immediate Shares4 | 75,000 | 74,986 | — | — | — |
– Deferred Cash | 50,000 | 49,991 | — | — | — |
– Deferred Shares4 | 50,000 | 49,991 | — | — | — |
Benefits | 2,769 | 20,966 | 74,263 | 13,780 | 13,158 |
Aggregate | 668,435 | 581,083 | 201,398 | 172,336 | 213,962 |
Effective period | 01/01/24 - 31/12/24 | 01/05/23- 31/12/23 | 01/01/23 - 30/04/23 | 01/01/23- 31/12/23 | |
98 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
2023/ 2024 | 2022/ 2023 | 2021/ 2022 | 2020/ 2021 | |
Percentage annual change in remuneration | ||||
Geoffrey Fichte1 | (5)% | N/A | N/A | |
Simon Vaughan Johnson2 | N/A | (43)% | (1)% | 9% |
Michel Cordina3 | (19)% | 6% | 4% | 10% |
Percentage annual change of the bank’s performance4 | 9% | 144% | 76% | 47% |
Percentage annual change of the average remuneration of the bank’s employees, on a full-time equivalent basis5 | 8% | 8% | 6% | 5% |
Grant Date | Share Value € | Number of Shares | Performance Period | |
Immediate Shares | 1/3/2024 | 74,986 | 10,721 | 2023 |
Deferred Shares* | 1/3/2024 | 49,991 | 8,589 | 2023 |
Value of Total Variable Pay | Deferral % of variable pay is subject to variance and is split between cash and shares |
Up to €50,000, provided that total variable pay does not exceed 33% of the Total Compensation. | 0% |
Above €50,000 up to €500,000 or amounts below €50,000 where variable pay is greater than 33% of Total Compensation. | 40% |
Above €500,000 | 60% |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 99 |
2024 Fees | 2023 Fees | |
€ | € | |
John Bonello1 | 27,109 | 75,761 |
Yiannos Michaelides2 | 3,300 | 39,600 |
Ingrid Azzopardi3 | 44,743 | 59,700 |
Manfred Galdes4 | 75,143 | 50,916 |
Henri Mizzi | N/A | 38,000 |
Maria Micallef5 | 56,796 | 46,800 |
Alexiei Dingli | 37,998 | N/A |
Malcolm Miller | 32,267 | N/A |
Louis Cassar Pullicino | 30,169 | N/A |
Total | 307,525 | 310,777 |
2024/ 2023 | 2023/ 2022 | 2022/ 2021 | 2021/ 2020 | |
Percentage annual change in remuneration | ||||
John Bonello1 | 7% | 2 | —% | —% |
Yiannos Michaelides2 | —% | —% | —% | (17)% |
Ingrid Azzopardi3 | —% | —% | —% | —% |
Manfred Galdes | 48% | 1% | —% | n/a |
Henri Mizzi | n/a | —% | n/a | n/a |
Maria Micallef | 21% | —% | n/a | n/a |
Percentage annual change of the bank’s performance4 | 9% | 144% | 76% | 47% |
Percentage annual change of the average remuneration of the bank’s employees, on a full-time equivalent basis5 | 8% | 8% | 6% | 5% |
100 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Remuneration awarded for the financial year (REM1) | ||||||
MB Supervisory function | MB Management function | Other senior management | Other Identified Staff | |||
1 | Fixed remuneration | Number of Identified Staff1 | 6 | 2 | 12 | 35 |
2 | Total fixed remuneration (€000) | 326 | 591 | 1,776 | 2,645 | |
3 | – of which: cash-based (€000) | 326 | 571 | 1,578 | 2,380 | |
EU-5x | – of which: other instruments (€000) | — | 3 | 24 | 36 | |
7 | – of which: other forms (€000) | — | 17 | 174 | 229 | |
9 | Variable remuneration | Number of Identified Staff1 | 6 | 2 | 12 | 35 |
10 | Total variable remuneration (€000) | — | 250 | 450 | 342 | |
11 | – of which: cash-based (€000) | — | 125 | 407 | 342 | |
12 | – of which: deferred (€000) | — | 50 | 17 | — | |
EU-13a | – of which: shares or equivalent ownership interests (€000) | — | 125 | 43 | — | |
EU-14a | – of which: deferred (€000) | — | 50 | 17 | — | |
17 | Total remuneration for the year ended 31 December 2024 (€000) | 326 | 841 | 2,226 | 2,987 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 101 |
Deferred remuneration (REM3) | |||||||||
Deferred and retained remuneration | Total amount of deferred remuneration awarded for previous performance periods | of which: due to vest in the financial year | of which: vesting in subsequent financial years | Amount of performance adjustment made in the financial year to deferred remuneration that was due to vest in future performance years | Total amount of adjustment during the financial year due to ex post implicit adjustments (i.e. changes of value of deferred remuneration due to the changes of prices of instruments) | Total amount of deferred remuneration awarded before the financial year actually paid out in the financial year | Total of amount of deferred remuneration awarded for previous performance period that has vested but is subject to retention periods | ||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | ||
7 | MB Management function | 298 | 47 | 251 | — | — | 39 | 48 | 25 |
8 | Cash-based | 115 | 19 | 96 | — | — | — | 19 | — |
9 | Shares or equivalent ownership interests | 183 | 28 | 155 | — | — | 39 | 29 | 25 |
13 | Other senior management | 93 | 10 | 83 | — | — | 12 | 10 | 3 |
14 | Cash-based | 34 | 3 | 31 | — | — | — | 3 | — |
15 | Shares or equivalent ownership interests | 59 | 7 | 52 | — | — | 12 | 7 | 3 |
18 | Other forms | — | — | — | — | — | — | — | — |
25 | Total amount as at 31 Dec 2024 | 391 | 57 | 334 | — | — | 51 | 58 | 28 |
Information on remuneration of staff whose professional activities have a material impact on the bank’s risk profile (Identified Staff) (REM5) | |||||||||||
Management body remuneration | Business areas | All other | Total as at 31 Dec 2024 | ||||||||
MB Super- visory function | MB Manage- ment function | Total MB | Invest- ment banking | Retail banking | Asset manage- ment | Corpo- rate functions | Independent internal control functions | ||||
1 | Total number of Identified Staff1 | 6 | 2 | 8 | 3 | 4 | 10 | 14 | 12 | 4 | 55 |
2 | – of which: members of the MB (€000) | 6 | 2 | 8 | — | — | — | — | — | — | 8 |
3 | – of which: other senior management (€000) | — | — | — | 1 | 2 | — | 6 | 2 | 1 | 12 |
4 | – of which: other Identified Staff (€000) | — | — | — | 2 | 2 | 10 | 8 | 10 | 3 | 35 |
5 | Total remuneration of Identified Staff (€000) | 326 | 841 | 1,167 | 323 | 755 | 682 | 1,770 | 1,111 | 572 | 6,380 |
6 | – of which: variable remuneration (€000) | — | 250 | 250 | 59 | 181 | 92 | 228 | 152 | 80 | 1,042 |
7 | – of which: fixed remuneration (€000) | 326 | 591 | 917 | 264 | 574 | 590 | 1,542 | 959 | 492 | 5,338 |
102 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Additional information on remuneration of identified staff (REM2) | |||||
MB Supervisory function | MB Management function | Other senior management | Other identified staff | ||
€000 | €000 | €000 | €000 | ||
4 | Severance payments awarded in previous periods, that have been paid out during the financial year - Number of identified staff | 1 | |||
5 | Severance payments awarded in previous periods, that have been paid out during the financial year - Total amount | 367 | |||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 103 |
Group | Bank | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | €000 | €000 | €000 | €000 | |
Interest and similar income | |||||
– on loans and advances to banks and customers and other financial assets | 7 | 192,533 | 195,855 | ||
– on debt and other fixed income instruments | 7 | 39,554 | 18,021 | ||
Interest expense | 8 | ( | ( | (26,001) | (18,064) |
Net interest income | 206,086 | 195,812 | |||
Fee income | 19,973 | 19,520 | |||
Fee expense | ( | ( | (2,395) | (2,399) | |
Net fee income | 9 | 17,578 | 17,121 | ||
Insurance service revenue | — | — | |||
Insurance service expense | ( | ( | — | — | |
Net expenses from reinsurance contracts | ( | ( | — | — | |
Insurance service result | 10 | — | — | ||
Net income from assets and liabilities of insurance businesses, measured at fair value through profit or loss | 11 | — | — | ||
Insurance finance expense | 10 | ( | ( | — | — |
Net trading income | 12 | 9,654 | 7,623 | ||
Dividend income from subsidiaries | 13 | 1,077 | 769 | ||
Other operating income/(expense) | 14 | ( | 509 | (36) | |
Net operating income before change in expected credit losses and other credit impairment charges | 234,904 | 221,289 | |||
Change in expected credit losses and other credit impairment charges | 15 | 14,644 | 4,580 | ||
Net operating income | 249,548 | 225,869 | |||
Employee compensation and benefits | 16 | ( | ( | (41,044) | (41,403) |
General and administrative expenses | 17 | ( | ( | (58,766) | (48,138) |
Depreciation and impairment of property, plant and equipment and right-of-use assets | 31,30 | ( | ( | (3,226) | (3,167) |
Amortisation and impairment of intangible assets | 32 | ( | ( | (6,680) | (5,027) |
Total operating expenses | ( | ( | (109,716) | (97,735) | |
Profit before tax | 17 | 139,832 | 128,134 | ||
Tax expense | 18 | ( | ( | (49,378) | (44,835) |
Profit for the year | 90,454 | 83,299 | |||
Earnings per share | 20 | € | € | ||
104 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | Bank | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | €000 | €000 | €000 | €000 | |
Profit for the year | 90,454 | 83,299 | |||
Other comprehensive income | |||||
Items that will be reclassified subsequently to profit or loss when specific conditions are met: | |||||
Debt instruments measured at fair value through other comprehensive income: | 6,157 | 8,697 | |||
– fair value gains | 42 | 9,472 | 13,380 | ||
– income taxes | 42 | ( | ( | (3,315) | (4,683) |
Items that will not be reclassified subsequently to profit or loss: | |||||
Properties: | ( | (3,526) | 1,643 | ||
– (loss)/surplus arising on revaluation | 42 | ( | (3,918) | 1,826 | |
– income taxes | 42 | ( | 392 | (183) | |
Post employment benefit obligations: | ( | ( | (318) | (14) | |
– remeasurement of post employment benefit obligations | 38 | ( | ( | (489) | (22) |
– income taxes | 171 | 8 | |||
Equity instruments designated at fair value through other comprehensive income: | 1 | 4 | |||
– fair value gains | 42 | 2 | 6 | ||
– income taxes | 42 | ( | ( | (1) | (2) |
Other comprehensive income for the year, net of tax | 2,314 | 10,330 | |||
Total comprehensive income for the year | 92,768 | 93,629 | |||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 105 |
Group | Bank | ||||
At 31 Dec | At 31 Dec | At 31 Dec | At 31 Dec | ||
2024 | 2023 | 2024 | 2023 | ||
Notes | €000 | €000 | €000 | €000 | |
Assets | |||||
Balances with Central Bank of Malta, Treasury Bills and cash | 21 | 1,073,670 | 1,676,639 | ||
Items in the course of collection from other banks | 4,061 | 8,427 | |||
Financial assets mandatorily measured at fair value through profit or loss | 22 | — | — | ||
Derivatives | 23 | 17,242 | 13,577 | ||
Loans and advances to banks | 24 | 601,032 | 716,140 | ||
Loans and advances to customers | 25 | 2,873,158 | 3,083,843 | ||
Financial investments | 26 | 2,291,178 | 1,315,857 | ||
Prepayments, accrued income and other assets | 27 | 33,547 | 30,086 | ||
Current tax assets | 88 | 152 | |||
Reinsurance contract assets | 10 | — | — | ||
Non-current assets held for sale | 28 | 3,738 | 5,816 | ||
Investments in subsidiaries | 29 | 30,859 | 30,859 | ||
Right-of-use assets | 30 | 2,620 | 2,284 | ||
Property, plant and equipment | 31 | 58,764 | 51,691 | ||
Intangible assets | 32 | 22,964 | 20,356 | ||
Deferred tax assets | 33 | 22,604 | 30,623 | ||
Total assets | 7,035,525 | 6,986,350 | |||
Liabilities | |||||
Deposits by banks | 34 | 2,398 | 5,117 | ||
Customer accounts | 35 | 6,175,829 | 6,172,269 | ||
Items in the course of transmission to other banks | 10,872 | 18,359 | |||
Liabilities under investment contracts | 36 | — | — | ||
Derivatives | 23 | 13,747 | 5,748 | ||
Accruals, deferred income and other liabilities | 37 | 48,932 | 44,761 | ||
Current tax liabilities | 31,568 | 35,190 | |||
Insurance contract liabilities | 10 | — | — | ||
Provisions | 38 | 20,054 | 20,719 | ||
Deferred tax liabilities | 33 | 3,429 | 3,727 | ||
Borrowings from a group undertaking | 39 | 90,000 | 90,000 | ||
Subordinated liabilities | 40 | 65,000 | 65,000 | ||
Total liabilities | 6,461,829 | 6,460,890 | |||
Equity | |||||
Called up share capital | 41 | 108,092 | 108,092 | ||
Revaluation reserve | 42 | 11,513 | 10,408 | ||
Retained earnings | 454,091 | 406,960 | |||
Total equity | 573,696 | 525,460 | |||
Total liabilities and equity | 7,035,525 | 6,986,350 | |||
Memorandum items | |||||
Guarantees and other contingent liabilities | 43 | 215,849 | 200,808 | ||
Commitments | 43 | 963,371 | 838,659 | ||
106 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | |||||
Share capital | Revaluation reserve | Retained earnings | Total equity | ||
Notes | €000 | €000 | €000 | €000 | |
At 1 Jan 2024 | |||||
Profit for the year | — | — | |||
Other comprehensive income | |||||
Financial investments measured at fair value through other comprehensive income: | |||||
– fair value gains, net of tax | 42 | — | — | ||
Properties: | |||||
– loss arising on revaluation, net of tax | 42 | — | ( | — | ( |
Post employment benefit obligations: | |||||
– remeasurement of post employment benefit obligations, net of tax | — | — | ( | ( | |
Total other comprehensive income | — | ( | |||
Total comprehensive income for the year | — | ||||
Properties: | |||||
– transfer of revaluation surplus on disposal of property to retained earnings, net of tax | 42 | — | ( | — | |
Transactions with owners, recognised directly in equity | |||||
Contributions by and distributions to owners: | |||||
– share-based payment arrangements, net of tax | — | — | ( | ( | |
– dividends | 19 | — | — | ( | ( |
Total contributions by and distributions to owners | — | — | ( | ( | |
At 31 Dec 2024 | |||||
At 1 Jan 2023 | |||||
Profit for the year | — | — | |||
Other comprehensive income | |||||
Financial investments measured at fair value through other comprehensive income: | |||||
– fair value gains, net of tax | 42 | — | — | ||
Properties: | — | ||||
– surplus arising on revaluation, net of tax | 42 | — | — | ||
Post employment benefit obligations: | |||||
– remeasurement of post employment benefit obligations, net of tax | — | — | ( | ( | |
Total other comprehensive income | — | ( | |||
Total comprehensive income for the year | — | ||||
Transactions with owners, recognised directly in equity | |||||
Contributions by and distributions to owners: | |||||
– share-based payment arrangements, net of tax | — | — | ( | ( | |
– dividends | 19 | — | — | ( | ( |
Total contributions by and distributions to owners | — | — | ( | ( | |
At 31 Dec 2023 | |||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 107 |
Bank | |||||
Share capital | Revaluation reserve | Retained earnings | Total equity | ||
Notes | €000 | €000 | €000 | €000 | |
At 1 Jan 2024 | 108,092 | 10,408 | 406,960 | 525,460 | |
Profit for the year | — | — | 90,454 | 90,454 | |
Other comprehensive income | |||||
Financial investments measured at fair value through other comprehensive income: | |||||
– fair value gains, net of tax | 42 | — | 6,158 | — | 6,158 |
Properties: | |||||
– loss arising on revaluation, net of tax | 42 | — | (3,526) | — | (3,526) |
Post employment benefit obligations: | |||||
– remeasurement of post employment benefit obligations, net of tax | — | — | (318) | (318) | |
Total other comprehensive income | — | 2,632 | (318) | 2,314 | |
Total comprehensive income for the year | — | 2,632 | 90,136 | 92,768 | |
Other movements | |||||
Properties: | |||||
– transfer of revaluation surplus on disposal of property to retained earnings, net of tax | 42 | — | (1,527) | 1,527 | — |
Transactions with owners, recognised directly in equity | |||||
Contributions by and distributions to owners: | |||||
– share-based payment arrangements, net of tax | — | — | (34) | (34) | |
– dividends | 19 | — | — | (44,498) | (44,498) |
Total contributions by and distributions to owners | — | — | (44,532) | (44,532) | |
At 31 Dec 2024 | 108,092 | 11,513 | 454,091 | 573,696 | |
At 1 Jan 2023 | 108,092 | 64 | 350,973 | 459,129 | |
Profit for the year | — | — | 83,299 | 83,299 | |
Other comprehensive income | |||||
Financial investments measured at fair value through other comprehensive income: | |||||
– fair value gains, net of tax | 42 | — | 8,701 | — | 8,701 |
Properties: | — | ||||
– surplus arising on revaluation, net of tax | 42 | — | 1,643 | — | 1,643 |
Post employment benefit obligations: | |||||
– remeasurement of post employment benefit obligations, net of tax | — | — | (14) | (14) | |
Total other comprehensive income | — | 10,344 | (14) | 10,330 | |
Total comprehensive income for the year | — | 10,344 | 83,285 | 93,629 | |
Transactions with owners, recognised directly in equity | |||||
Contributions by and distribution to owners: | |||||
– share-based payment arrangements, net of tax | — | — | (108) | (108) | |
– dividends | 19 | — | — | (27,190) | (27,190) |
Total contributions by and distributions to owners | — | — | (27,298) | (27,298) | |
At 31 Dec 2023 | 108,092 | 10,408 | 406,960 | 525,460 | |
108 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | Bank | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | €000 | €000 | €000 | €000 | |
Cash flows from operating activities | |||||
Interest, fees, loan recoveries and premium receipts | 216,726 | 218,284 | |||
Interest, fees and claims payments | ( | ( | (29,157) | (17,368) | |
Payments to employees and suppliers | ( | ( | (92,677) | (77,579) | |
Cash flows from operating activities before changes in operating assets and liabilities | 94,892 | 123,337 | |||
(Increase)/decrease in operating assets: | |||||
– financial assets mandatorily measured at fair value through profit or loss | — | — | |||
– reserve deposit with Central Bank of Malta | ( | (1,135) | 1,640 | ||
– loans and advances to banks and customers | 220,322 | 213,182 | |||
– Treasury Bills | ( | 160,838 | (325,612) | ||
– other assets | ( | (1,438) | 2,886 | ||
(Decrease)/increase in operating liabilities: | |||||
– deposits by banks and customer accounts | 332 | 163,278 | |||
– other liabilities | ( | ( | (4,795) | (2,268) | |
Net cash from operating activities before tax | 469,016 | 176,443 | |||
– tax paid | ( | ( | (47,571) | (9,918) | |
Net cash from operating activities | 421,445 | 166,525 | |||
Cash flows from investing activities | |||||
Dividends received | 700 | 500 | |||
Interest received from financial investments | 20,820 | 11,097 | |||
Purchase of financial investments | ( | ( | (1,135,668) | (568,904) | |
Proceeds from sale and maturity of financial investments | 192,619 | 283,058 | |||
Purchase of property, plant and equipment and intangible assets | ( | ( | (23,124) | (15,945) | |
Net cash from investing activities | ( | ( | (944,653) | (290,194) | |
Cash flows from financing activities | |||||
Dividends paid | ( | ( | (44,498) | (27,190) | |
Proceeds from borrowings from a group undertaking | — | 30,000 | |||
Issue of subordinated liabilities | — | 65,000 | |||
Repayment of subordinated liabilities | ( | — | (62,000) | ||
Net cash from financing activities | ( | (44,498) | 5,810 | ||
Net decrease in cash and cash equivalents | ( | ( | (567,706) | (117,859) | |
Cash and cash equivalents at beginning of year | 1,821,340 | 1,926,727 | |||
Effect of exchange rate changes on cash and cash equivalents | ( | (25,994) | 12,472 | ||
Cash and cash equivalents at end of year | 45 | 1,227,640 | 1,821,340 | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 109 |
110 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 111 |
112 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 113 |
114 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Origination CRR | Significance trigger – PD to increase by |
0.1-1.2 | 15bps |
2.1-3.3 | 30bps |
Origination CRR | Additional significance criteria – number of CRR grade notches deterioration required to identify as significant credit deterioration (stage 2) (>or equal to) |
0.1 | 5 notches |
1.1-4.2 | 4 notches |
4.3-5.1 | 3 notches |
5.2-7.1 | 2 notches |
7.2-8.2 | 1 notch |
8.3 | 0 notch |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 115 |
116 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 117 |
118 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 119 |
120 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 121 |
122 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 123 |
124 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 125 |
126 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 127 |
128 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 129 |
130 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
2024 | 2023 | |
€000 | €000 | |
Balances with Central Bank of Malta and Treasury Bills | 1,043,512 | 1,643,057 |
Items in course of collection from other banks | 4,061 | 8,427 |
Loans and advances to banks | 601,032 | 716,140 |
Loans and advances to customers | 2,873,158 | 3,083,843 |
Debt instruments measured at fair value through other comprehensive income | 1,146,007 | 456,930 |
Debt instruments measured at amortised cost | 1,145,128 | 858,886 |
Accrued income and other assets | 24,072 | 21,910 |
Off-balance sheet: | ||
– financial guarantees | 12,788 | 10,279 |
– performance guarantees and similar contracts | 186,887 | 174,290 |
– loan and other credit related commitments | 963,371 | 838,659 |
At 31 Dec | 8,000,016 | 7,812,421 |
2024 | 2023 | |
€000 | €000 | |
Derivatives | 17,242 | 13,577 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 131 |
2024 | 2023 | |||
Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | ||
€000 | €000 | €000 | €000 | |
Loans and advances to customers at amortised cost | 2,905,333 | (32,175) | 3,129,321 | (45,478) |
– personal | 2,087,071 | (17,301) | 2,214,220 | (23,754) |
– corporate and commercial | 772,766 | (14,057) | 855,362 | (19,931) |
– non-bank financial institutions | 45,496 | (817) | 59,739 | (1,793) |
Loans and advances to banks at amortised cost | 601,032 | — | 716,140 | — |
Other financial assets measured at amortised cost | 1,987,052 | (4,820) | 2,151,423 | (4,723) |
– balances at central banks | 808,972 | (1) | 1,257,498 | (21) |
– items in the course of collection from other banks | 4,061 | — | 8,427 | — |
– debt instruments measured at amortised cost | 1,145,174 | (46) | 858,915 | (29) |
– accrued income and other assets | 28,845 | (4,773) | 26,583 | (4,673) |
Total gross carrying amount on balance sheet | 5,493,417 | (36,995) | 5,996,884 | (50,201) |
Loan and other credit-related commitments | 963,371 | (854) | 838,659 | (1,230) |
– personal | 275,834 | (24) | 293,459 | (28) |
– corporate and commercial (including non-bank financial institutions) | 668,200 | (830) | 533,594 | (1,202) |
– banks | 19,337 | — | 11,606 | — |
Financial guarantees | 12,788 | (120) | 10,279 | (88) |
– personal | 102 | — | 200 | — |
– corporate and commercial (including non-bank financial institutions) | 12,686 | (120) | 10,079 | (88) |
Total nominal amount off balance sheet | 976,159 | (974) | 848,938 | (1,318) |
Total at 31 Dec | 6,469,576 | (37,969) | 6,845,822 | (51,519) |
Fair value | Allowance for ECL | Fair value | ||
€000 | €000 | €000 | €000 | |
Debt instruments measured at fair value through other comprehensive income | 1,146,007 | (36) | 456,930 | (38) |
Treasury Bills measured at fair value through other comprehensive income | 234,541 | (2) | 385,580 | (11) |
Total at 31 Dec | 1,380,548 | (38) | 842,510 | (49) |
132 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Gross loans and advances to customers | Gross loans by business segment as a % of total gross loans | Credit impaired loans and advances to customers | Credit impaired loans by business segment as a % of sector gross loans | |
€000 | % | €000 | % | |
At 31 Dec 2024 | ||||
Personal lending | ||||
– first lien residential mortgages | 1,922,738 | 66.2 | 36,033 | 1.9 |
– other personal lending | 164,333 | 5.6 | 6,412 | 3.9 |
Wholesale lending | ||||
– commercial real estate and other property related | 138,564 | 4.8 | 11,995 | 8.7 |
– state-owned entities | 244,118 | 8.4 | — | — |
– other commercial | 435,580 | 15.0 | 14,463 | 3.3 |
Total | 2,905,333 | 100 | 68,903 | 2.4 |
At 31 Dec 2023 | ||||
Personal lending | ||||
– first lien residential mortgages | 2,040,495 | 65.2 | 42,833 | 2.1 |
– other personal lending | 173,725 | 5.6 | 7,883 | 4.5 |
Wholesale lending | ||||
– commercial real estate and other property related | 54,240 | 1.7 | 6,131 | 11.3 |
– state-owned entities | 263,784 | 8.4 | — | — |
– other commercial | 597,077 | 19.1 | 43,515 | 7.3 |
Total | 3,129,321 | 100 | 100,362 | 3.2 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 133 |
Gross on- balance sheet exposure | Collateral | Net maximum exposure | ||||
Residential property | Commercial property | Securities/ cash | Other | |||
€000 | €000 | €000 | €000 | €000 | €000 | |
At 31 Dec 2024 | ||||||
Electricity, gas, water supply and waste management | 116,440 | — | — | 1 | 26,114 | 90,325 |
Accommodation and food service | 39,767 | 1,939 | 27,276 | 1 | — | 10,551 |
Construction, real estate activities | 103,593 | 8,460 | 67,931 | 7,714 | 4,713 | 14,775 |
Wholesale and retail trade and repairs | 140,762 | 7,080 | 42,131 | 4,120 | — | 87,431 |
Services | 363,205 | 6,943 | 78,991 | 5,599 | 197,784 | 73,888 |
Manufacturing, agriculture and fishing | 55,461 | 6,228 | 31,279 | 691 | — | 17,263 |
Households and individuals | 2,086,105 | 1,849,746 | — | 1,604 | — | 234,755 |
2,905,333 | 1,880,396 | 247,608 | 19,730 | 228,611 | 528,988 | |
At 31 Dec 2023 | ||||||
Electricity, gas, water supply and waste management | 82,369 | — | 2 | 3 | 36,725 | 45,639 |
Accommodation and food service | 51,006 | 1,330 | 34,716 | — | — | 14,960 |
Construction, real estate activities | 101,552 | 7,348 | 72,792 | 6,505 | 5,079 | 9,828 |
Wholesale and retail trade and repairs | 141,491 | 7,087 | 62,392 | 3,077 | 52 | 68,883 |
Services | 431,885 | 6,725 | 87,716 | 5,640 | 219,004 | 112,800 |
Manufacturing, agriculture and fishing | 107,721 | 7,047 | 30,995 | 919 | 45 | 68,715 |
Households and individuals | 2,213,297 | 2,102,086 | 238 | 1,917 | 559 | 108,497 |
3,129,321 | 2,131,623 | 288,851 | 18,061 | 261,464 | 429,322 | |
Quality classification definitions ‘Strong’ exposures demonstrate a strong capacity to meet financial commitments, with negligible or low probability of default and/or low levels of expected loss. Personal accounts operate within product parameters. ‘Good’ exposures demonstrate good capacity to meet financial commitments, with low to moderate default risk. Personal accounts typically show only short periods of delinquency. For residential mortgages, losses are expected to be minimal following the adoption of recovery processes. ‘Satisfactory’ exposures require closer monitoring and demonstrate an average to fair capacity to meet financial commitments, with moderate default risk. Personal accounts typically show only short periods of delinquency. For residential mortgages, losses are expected to be minor following the adoption of recovery processes. ‘Sub-standard’ exposures require varying degrees of special attention and default risk is of greater concern. Personal portfolio segments show longer delinquency periods of generally up to 89 days past due. ‘Credit impaired’ exposures have been assessed as impaired, where the borrower is either 90 or more days past due or is facing significant financial difficulty such that a detrimental impact on the future estimated cash flows has occurred. |
134 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Sovereign debt securities and bills – External credit rating | Other debt securities and bills – External credit rating | Wholesale lending | Personal lending – First lien residential mortgages | Personal lending – Other | |
Quality classification | |||||
Strong | BBB and above | A- and above | CRR1 to CRR2 | Not past due with LTV lower than 50% | Not past due facilities with no delinquency in the last 12 months |
Good | BBB- to BB | BBB+ to BBB- | CRR3 | Not past due with LTV between 50% and 90% | Not past due facilities with less than 30 days delinquency in the last 12 months |
Satisfactory | BB- to B and unrated | BB+ to B and unrated | CRR4 to CRR5 | Not past due with LTV between 90% and 100% Not past due with unperfected collateral | Not past due facilities with 30 days delinquency or more in the last 12 months |
Sub-standard | B- to C | B- to C | CRR6 to CRR8 | Past due, history of delinquency in prior 12 months, or performing forborne | Past due |
Credit impaired | Default | Default | CRR9 to CRR10 | Past due by 90 days or more, forborne, under legal action or connected to other facilities with credit impaired status | Past due by 90 days or more, forborne, under legal action or connected to other facilities with credit impaired status |
Distribution of financial instruments by credit quality | ||||||||
As at 31 Dec 2024 | ||||||||
Gross carrying/nominal amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
In scope for IFRS 9 impairments | ||||||||
Loans and advances to customers held at amortised cost: | 957,279 | 1,093,989 | 629,111 | 156,051 | 68,903 | 2,905,333 | (32,175) | 2,873,158 |
– personal | 664,589 | 1,064,289 | 191,322 | 124,426 | 42,445 | 2,087,071 | (17,301) | 2,069,770 |
– corporate and commercial | 292,690 | 7,881 | 414,399 | 31,625 | 26,171 | 772,766 | (14,057) | 758,709 |
– non-bank financial institutions | — | 21,819 | 23,390 | — | 287 | 45,496 | (817) | 44,679 |
Loans and advances to banks held at amortised cost | 601,032 | — | — | — | — | 601,032 | — | 601,032 |
Other financial assets held at amortised cost: | ||||||||
Balances at central banks | 808,972 | — | — | — | — | 808,972 | (1) | 808,971 |
Items in the course of collection from other banks | 4,061 | — | — | — | — | 4,061 | — | 4,061 |
Debt instruments measured at amortised cost | 1,145,174 | — | — | — | — | 1,145,174 | (46) | 1,145,128 |
Accrued income and other assets | 4,428 | 1,853 | 14,413 | 729 | 7,422 | 28,845 | (4,773) | 24,072 |
– endorsements and acceptances | — | — | 592 | — | — | 592 | — | 592 |
– accrued income | 4,428 | 1,853 | 13,821 | 729 | 7,422 | 28,253 | (4,773) | 23,480 |
Total gross carrying amount on balance sheet | 3,520,946 | 1,095,842 | 643,524 | 156,780 | 76,325 | 5,493,417 | (36,995) | 5,456,422 |
Percentage of total credit quality | 64.1% | 19.9% | 11.7% | 2.9% | 1.4% | 100% | ||
Loan and other credit-related commitments | 381,209 | 158,296 | 394,410 | 28,057 | 1,399 | 963,371 | (854) | 962,517 |
Financial guarantees | 485 | 404 | 9,641 | 2,258 | — | 12,788 | (120) | 12,668 |
Total nominal amount off balance sheet | 381,694 | 158,700 | 404,051 | 30,315 | 1,399 | 976,159 | (974) | 975,185 |
At 31 Dec 2024 | 3,902,640 | 1,254,542 | 1,047,575 | 187,095 | 77,724 | 6,469,576 | (37,969) | 6,431,607 |
Fair value | ||||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | Allowance for ECL | ||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | ||
Debt instruments measured at fair value through other comprehensive income | 1,146,007 | — | — | — | — | 1,146,007 | (36) | |
Treasury Bills measured at fair value through other comprehensive income | 234,541 | — | — | — | — | 234,541 | (2) | |
At 31 Dec 2024 | 1,380,548 | — | — | — | — | 1,380,548 | (38) | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 135 |
Distribution of financial instruments by credit quality (continued) | ||||||||
As at 31 Dec 2023 | ||||||||
Gross carrying/nominal amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
In scope for IFRS 9 impairments | ||||||||
Loans and advances to customers held at amortised cost: | 997,889 | 1,174,816 | 704,572 | 151,682 | 100,362 | 3,129,321 | (45,478) | 3,083,843 |
– personal | 679,133 | 1,161,636 | 222,088 | 100,647 | 50,716 | 2,214,220 | (23,754) | 2,190,466 |
– corporate and commercial | 318,756 | 5,625 | 438,349 | 51,035 | 41,597 | 855,362 | (19,931) | 835,431 |
– non-bank financial institutions | — | 7,555 | 44,135 | — | 8,049 | 59,739 | (1,793) | 57,946 |
Loans and advances to banks held at amortised cost | 716,140 | — | — | — | — | 716,140 | — | 716,140 |
Other financial assets held at amortised cost: | ||||||||
Balances at central banks | 1,257,498 | — | — | — | — | 1,257,498 | (21) | 1,257,477 |
Items in the course of collection from other banks | 8,427 | — | — | — | — | 8,427 | — | 8,427 |
Debt instruments measured at amortised cost | 858,915 | — | — | — | — | 858,915 | (29) | 858,886 |
Accrued income and other assets | 11,676 | 1,984 | 4,135 | 790 | 7,998 | 26,583 | (4,673) | 21,910 |
– endorsements and acceptances | — | — | 240 | — | — | 240 | (1) | 239 |
– accrued income | 11,676 | 1,984 | 3,895 | 790 | 7,998 | 26,343 | (4,672) | 21,671 |
Total gross carrying amount on balance sheet | 3,850,545 | 1,176,800 | 708,707 | 152,472 | 108,360 | 5,996,884 | (50,201) | 5,946,683 |
Percentage of total credit quality | 64.2% | 19.6% | 11.8% | 2.6% | 1.8% | 100% | ||
Loan and other credit-related commitments | 377,203 | 93,190 | 342,857 | 21,341 | 4,068 | 838,659 | (1,230) | 837,429 |
Financial guarantees | 685 | 1 | 7,320 | 2,273 | — | 10,279 | (88) | 10,191 |
Total nominal amount off balance sheet | 377,888 | 93,191 | 350,177 | 23,614 | 4,068 | 848,938 | (1,318) | 847,620 |
At 31 Dec 2023 | 4,228,433 | 1,269,991 | 1,058,884 | 176,086 | 112,428 | 6,845,822 | (51,519) | 6,794,303 |
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | Allowance for ECL | ||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | ||
Debt instruments measured at fair value through other comprehensive income | 456,930 | — | — | — | — | 456,930 | (38) | |
Treasury Bills measured at fair value through other comprehensive income | 385,580 | — | — | — | — | 385,580 | (11) | |
At 31 Dec 2023 | 842,510 | — | — | — | — | 842,510 | (49) | |
136 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Summary of credit risk (excluding debt instruments measured at FVOCI) by stage distribution and ECL coverage by business segment | ||||||||||||
Gross carrying/nominal amount | Allowance for ECL | ECL coverage % | ||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | % | % | % | % | |
Loans and advances to customers at amortised cost | 2,692,845 | 143,585 | 68,903 | 2,905,333 | (7,501) | (9,874) | (14,800) | (32,175) | 0.3 | 6.9 | 21.5 | 1.1 |
– personal | 1,926,496 | 118,130 | 42,445 | 2,087,071 | (1,040) | (8,080) | (8,181) | (17,301) | 0.1 | 6.8 | 19.3 | 0.8 |
– corporate and commercial | 721,140 | 25,455 | 26,171 | 772,766 | (5,644) | (1,794) | (6,619) | (14,057) | 0.8 | 7.0 | 25.3 | 1.8 |
– non-bank financial institutions | 45,209 | — | 287 | 45,496 | (817) | — | — | (817) | 1.8 | — | — | 1.8 |
Loans and advances to banks at amortised cost | 601,032 | — | — | 601,032 | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 1,979,016 | 614 | 7,422 | 1,987,052 | (47) | — | (4,773) | (4,820) | — | — | 64.3 | 0.2 |
Loan and other credit-related commitments | 929,635 | 32,337 | 1,399 | 963,371 | (727) | (72) | (55) | (854) | 0.1 | 0.2 | 3.9 | 0.1 |
– personal | 271,901 | 3,807 | 126 | 275,834 | (24) | — | — | (24) | — | — | — | — |
– corporate and commercial (including non- bank financial institutions) | 638,397 | 28,530 | 1,273 | 668,200 | (703) | (72) | (55) | (830) | 0.1 | 0.3 | 4.3 | 0.1 |
– banks | 19,337 | — | — | 19,337 | — | — | — | — | — | — | — | — |
Financial guarantees | 12,714 | 74 | — | 12,788 | (118) | (2) | — | (120) | 0.9 | 2.7 | — | 0.9 |
– personal | 102 | — | — | 102 | — | — | — | — | — | — | — | — |
– corporate and commercial (including non- bank financial institutions) | 12,612 | 74 | — | 12,686 | (118) | (2) | — | (120) | 0.9 | 2.7 | — | 0.9 |
At 31 Dec 2024 | 6,215,242 | 176,610 | 77,724 | 6,469,576 | (8,393) | (9,948) | (19,628) | (37,969) | 0.1 | 5.6 | 25.3 | 0.6 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 137 |
Stage 2 days past due analysis at 31 December 2024 | |||||||||
Gross exposure | Allowance for ECL | ECL coverage % | |||||||
Stage 2 | of which: | of which: | Stage 2 | of which: | of which: | Stage 2 | of which: | of which: | |
<30 DPD | >30 DPD | <30 DPD | >30 DPD | <30 DPD | >30 DPD | ||||
€000 | €000 | €000 | €000 | €000 | €000 | % | % | % | |
Loans and advances to customers at amortised cost: | 143,585 | 140,164 | 3,421 | (9,874) | (9,591) | (283) | 6.9 | 6.8 | 8.3 |
– personal | 118,130 | 114,730 | 3,400 | (8,080) | (7,797) | (283) | 6.8 | 6.8 | 8.3 |
– corporate and commercial | 25,455 | 25,434 | 21 | (1,794) | (1,794) | — | 7.0 | 7.1 | — |
Other financial assets measured at amortised cost | 614 | 599 | 15 | — | — | — | — | — | — |
Summary of credit risk (excluding debt instruments measured at FVOCI) by stage distribution and ECL coverage by business segment (continued) | ||||||||||||
Gross carrying/nominal amount | Allowance for ECL | ECL coverage % | ||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | % | % | % | % | |
Loans and advances to customers at amortised cost | 2,874,317 | 154,642 | 100,362 | 3,129,321 | (14,662) | (13,463) | (17,353) | (45,478) | 0.5 | 8.7 | 17.3 | 1.5 |
– personal | 2,062,416 | 101,088 | 50,716 | 2,214,220 | (7,719) | (8,433) | (7,602) | (23,754) | 0.4 | 8.3 | 15.0 | 1.1 |
– corporate and commercial | 760,211 | 53,554 | 41,597 | 855,362 | (6,241) | (5,030) | (8,660) | (19,931) | 0.8 | 9.4 | 20.8 | 2.3 |
– non-bank financial institutions | 51,690 | — | 8,049 | 59,739 | (702) | — | (1,091) | (1,793) | 1.4 | — | 13.6 | 3.0 |
Loans and advances to banks at amortised cost | 716,140 | — | — | 716,140 | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 2,142,466 | 959 | 7,998 | 2,151,423 | (50) | (1) | (4,672) | (4,723) | — | 0.1 | 58.4 | 0.2 |
Loan and other credit- related commitments | 799,788 | 34,803 | 4,068 | 838,659 | (751) | (58) | (421) | (1,230) | 0.1 | 0.2 | 10.3 | 0.1 |
– personal | 291,001 | 2,276 | 182 | 293,459 | (28) | — | — | (28) | — | — | — | — |
– corporate and commercial (including non-bank financial institutions) | 497,181 | 32,527 | 3,886 | 533,594 | (723) | (58) | (421) | (1,202) | 0.1 | 0.2 | 10.8 | 0.2 |
– banks | 11,606 | — | — | 11,606 | — | — | — | — | — | — | — | — |
Financial guarantees | 10,029 | 250 | — | 10,279 | (66) | (22) | — | (88) | 0.7 | 8.8 | — | 0.9 |
– personal | 200 | — | — | 200 | — | — | — | — | — | — | — | — |
– corporate and commercial (including non-bank financial institutions) | 9,829 | 250 | — | 10,079 | (66) | (22) | — | (88) | 0.7 | 8.8 | — | 0.9 |
At 31 Dec 2023 | 6,542,740 | 190,654 | 112,428 | 6,845,822 | (15,529) | (13,544) | (22,446) | (51,519) | 0.2 | 7.1 | 20.0 | 0.8 |
Stage 2 days past due analysis at 31 December 2023 | |||||||||
Gross exposure | Allowance for ECL | ECL coverage % | |||||||
Stage 2 | of which: | of which: | Stage 2 | of which: | of which: | Stage 2 | of which: | of which: | |
<30 DPD | >30 DPD | <30 DPD | >30 DPD | <30 DPD | >30 DPD | ||||
€000 | €000 | €000 | €000 | €000 | €000 | % | % | % | |
Loans and advances to customers at amortised cost: | 154,642 | 150,334 | 4,308 | (13,463) | (12,910) | (553) | 8.7 | 8.6 | 12.8 |
– personal | 101,088 | 97,158 | 3,930 | (8,433) | (7,889) | (544) | 8.3 | 8.1 | 13.8 |
– corporate and commercial | 53,554 | 53,176 | 378 | (5,030) | (5,021) | (9) | 9.4 | 9.4 | 2.4 |
Other financial assets measured at amortised cost | 959 | 936 | 23 | (1) | (1) | — | 0.1 | 0.1 | — |
138 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Distribution of financial instruments to which the impairment requirements in IFRS 9 are applied, by credit quality and stage distribution | ||||||||
Gross carrying/nominal amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Loans and advances to customers at amortised cost | 957,279 | 1,093,989 | 629,111 | 156,051 | 68,903 | 2,905,333 | (32,175) | 2,873,158 |
– stage 1 | 955,952 | 1,089,816 | 625,210 | 21,867 | — | 2,692,845 | (7,501) | 2,685,344 |
– stage 2 | 1,327 | 4,173 | 3,901 | 134,184 | — | 143,585 | (9,874) | 133,711 |
– stage 3 | — | — | — | — | 68,903 | 68,903 | (14,800) | 54,103 |
Loans and advances to banks at amortised cost | 601,032 | — | — | — | — | 601,032 | — | 601,032 |
– stage 1 | 601,032 | — | — | — | — | 601,032 | — | 601,032 |
– stage 2 | — | — | — | — | — | — | — | — |
– stage 3 | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 1,962,635 | 1,853 | 14,413 | 729 | 7,422 | 1,987,052 | (4,820) | 1,982,232 |
– stage 1 | 1,962,633 | 1,838 | 14,406 | 139 | — | 1,979,016 | (47) | 1,978,969 |
– stage 2 | 2 | 15 | 7 | 590 | — | 614 | — | 614 |
– stage 3 | — | — | — | — | 7,422 | 7,422 | (4,773) | 2,649 |
Loan and other credit-related commitments | 381,209 | 158,296 | 394,410 | 28,057 | 1,399 | 963,371 | (854) | 962,517 |
– stage 1 | 380,918 | 158,032 | 384,406 | 6,279 | — | 929,635 | (727) | 928,908 |
– stage 2 | 291 | 264 | 10,004 | 21,778 | — | 32,337 | (72) | 32,265 |
– stage 3 | — | — | — | — | 1,399 | 1,399 | (55) | 1,344 |
Financial guarantees | 485 | 404 | 9,641 | 2,258 | — | 12,788 | (120) | 12,668 |
– stage 1 | 485 | 404 | 9,615 | 2,210 | — | 12,714 | (118) | 12,596 |
– stage 2 | — | — | 26 | 48 | — | 74 | (2) | 72 |
– stage 3 | — | — | — | — | — | — | — | — |
At 31 Dec 2024 | 3,902,640 | 1,254,542 | 1,047,575 | 187,095 | 77,724 | 6,469,576 | (37,969) | 6,431,607 |
Fair value | Allowance for ECL | |||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | ||
Debt instruments measured at fair value through other comprehensive income | 1,146,007 | — | — | — | — | 1,146,007 | (36) | |
– stage 1 | 1,146,007 | — | — | — | — | 1,146,007 | (36) | |
– stage 2 | — | — | — | — | — | — | — | |
– stage 3 | — | — | — | — | — | — | — | |
Treasury Bills measured at fair value through other comprehensive income | 234,541 | — | — | — | — | 234,541 | (2) | |
– stage 1 | 234,541 | — | — | — | — | 234,541 | (2) | |
– stage 2 | — | — | — | — | — | — | — | |
– stage 3 | — | — | — | — | — | — | — | |
At 31 Dec 2024 | 1,380,548 | — | — | — | — | 1,380,548 | (38) | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 139 |
Distribution of financial instruments to which the impairment requirements in IFRS 9 are applied, by credit quality and stage distribution (continued) | ||||||||
Gross carrying/nominal amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Loans and advances to customers at amortised cost | 997,889 | 1,174,816 | 704,572 | 151,682 | 100,362 | 3,129,321 | (45,478) | 3,083,843 |
– stage 1 | 997,689 | 1,174,611 | 688,863 | 13,154 | — | 2,874,317 | (14,662) | 2,859,655 |
– stage 2 | 200 | 205 | 15,709 | 138,528 | — | 154,642 | (13,463) | 141,179 |
– stage 3 | — | — | — | — | 100,362 | 100,362 | (17,353) | 83,009 |
Loans and advances to banks at amortised cost | 716,140 | — | — | — | — | 716,140 | — | 716,140 |
– stage 1 | 716,140 | — | — | — | — | 716,140 | — | 716,140 |
– stage 2 | — | — | — | — | — | — | — | — |
– stage 3 | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 2,136,516 | 1,984 | 4,135 | 790 | 7,998 | 2,151,423 | (4,723) | 2,146,700 |
– stage 1 | 2,136,514 | 1,984 | 3,825 | 143 | — | 2,142,466 | (50) | 2,142,416 |
– stage 2 | 2 | — | 310 | 647 | — | 959 | (1) | 958 |
– stage 3 | — | — | — | — | 7,998 | 7,998 | (4,672) | 3,326 |
Loan and other credit-related commitments | 377,203 | 93,190 | 342,857 | 21,341 | 4,068 | 838,659 | (1,230) | 837,429 |
– stage 1 | 377,145 | 93,045 | 322,711 | 6,887 | — | 799,788 | (751) | 799,037 |
– stage 2 | 58 | 145 | 20,146 | 14,454 | — | 34,803 | (58) | 34,745 |
– stage 3 | — | — | — | — | 4,068 | 4,068 | (421) | 3,647 |
Financial guarantees | 685 | 1 | 7,320 | 2,273 | — | 10,279 | (88) | 10,191 |
– stage 1 | 685 | 1 | 7,249 | 2,094 | — | 10,029 | (66) | 9,963 |
– stage 2 | — | — | 71 | 179 | — | 250 | (22) | 228 |
– stage 3 | — | — | — | — | — | — | — | — |
At 31 Dec 2023 | 4,228,433 | 1,269,991 | 1,058,884 | 176,086 | 112,428 | 6,845,822 | (51,519) | 6,794,303 |
Fair value | Allowance for ECL | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | ||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Debt instruments measured at fair value through other comprehensive income | 456,930 | — | — | — | — | 456,930 | (38) |
– stage 1 | 456,930 | — | — | — | — | 456,930 | (38) |
– stage 2 | — | — | — | — | — | — | — |
– stage 3 | — | — | — | — | — | — | — |
Treasury Bills measured at fair value through other comprehensive income | 385,580 | — | — | — | — | 385,580 | (11) |
– stage 1 | 385,580 | — | — | — | — | 385,580 | (11) |
– stage 2 | — | — | — | — | — | — | — |
– stage 3 | — | — | — | — | — | — | — |
At 31 Dec 2023 | 842,510 | — | — | — | — | 842,510 | (49) |
140 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Non-credit impaired | Credit impaired | Total | ||||||
Stage 1 | Stage 2 | Stage 3 | ||||||
Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
At 1 Jan 2024 | 3,681,745 | (15,479) | 190,654 | (13,544) | 112,428 | (22,446) | 3,984,827 | (51,469) |
Transfers of financial instruments | (8,657) | (3,496) | 5,720 | 3,651 | 2,937 | (155) | — | — |
– transfers from stage 1 to stage 2 | (62,460) | 881 | 62,460 | (881) | — | — | — | — |
– transfers from stage 2 to stage 1 | 56,111 | (4,129) | (56,111) | 4,129 | — | — | — | — |
– transfers from stage 3 | 1,214 | (288) | 8,445 | (1,168) | (9,659) | 1,456 | — | — |
– transfers to stage 3 | (3,522) | 40 | (9,074) | 1,571 | 12,596 | (1,611) | — | — |
Net remeasurement of ECL arising from stage transfers | — | 3,191 | — | (2,741) | — | (758) | — | (308) |
Changes in risk parameters | — | 7,029 | — | 2,209 | — | (2,429) | — | 6,809 |
Net new and further lending/repayments | (48,893) | 409 | (19,764) | 477 | (36,625) | 5,144 | (105,282) | 6,030 |
Assets written off | — | — | — | — | (1,016) | 1,016 | (1,016) | 1,016 |
At 31 Dec 2024 | 3,624,195 | (8,346) | 176,610 | (9,948) | 77,724 | (19,628) | 3,878,529 | (37,922) |
ECL change for the year | 13,547 | |||||||
Assets written off | (1,016) | |||||||
Change in expected credit losses excluding effect of write-offs | 12,531 | |||||||
Recoveries | 1,759 | |||||||
Other | 340 | |||||||
Change in expected credit losses and other credit impairment charges | 14,630 | |||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 141 |
At 31 Dec 2024 | 12 months ended 31 Dec 2024 | ||
Gross carrying/ nominal amount | Allowance for ECL | ECL (charge)/ release | |
€000 | €000 | €000 | |
As above | 3,878,529 | (37,922) | 14,630 |
Balances at central banks | 808,972 | (1) | 20 |
Loans and advances to banks measured at amortised cost | 601,032 | — | — |
Debt instruments measured at amortised cost | 1,145,174 | (46) | (17) |
Items in the course of collection from other banks | 4,061 | — | — |
Accrued interest on debt instruments and other accrued income | 12,471 | — | — |
Loan and other credit related commitments - banks | 19,337 | — | — |
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied through the Income Statement | 6,469,576 | (37,969) | 14,633 |
Debt instruments and Treasury Bills measured at fair value through other comprehensive income | 1,380,548 | (38) | 11 |
Total allowance for ECL/total income statement ECL release for the year | N/A | (38,007) | 14,644 |
Non-credit impaired | Credit impaired | Total | ||||||
Stage 1 | Stage 2 | Stage 3 | ||||||
Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
At 1 Jan 2023 | 3,590,772 | (10,671) | 366,403 | (18,294) | 136,385 | (25,025) | 4,093,560 | (54,620) |
Transfers of financial instruments: | 134,477 | (7,566) | (134,836) | 6,602 | 359 | 964 | — | — |
– transfers from stage 1 to stage 2 | (61,515) | 317 | 61,515 | (317) | — | — | — | — |
– transfers from stage 2 to stage 1 | 197,343 | (7,567) | (197,343) | 7,567 | — | — | — | — |
– transfers from stage 3 | 1,827 | (338) | 5,284 | (1,007) | (7,111) | 1,345 | — | — |
– transfers to stage 3 | (3,178) | 22 | (4,292) | 359 | 7,470 | (381) | — | — |
Net remeasurement of ECL arising from stage transfers | — | 5,495 | — | (2,327) | — | (719) | — | 2,449 |
Changes in risk parameters | — | (2,147) | — | (2,048) | — | (803) | — | (4,998) |
Net new and further lending/repayments | (43,504) | (590) | (40,913) | 3,153 | (23,749) | 2,570 | (108,166) | 5,133 |
Assets written off | — | — | — | — | (567) | 567 | (567) | 567 |
At 31 Dec 2023 | 3,681,745 | (15,479) | 190,654 | (13,544) | 112,428 | (22,446) | 3,984,827 | (51,469) |
ECL change for the year | 3,151 | |||||||
Assets written off | (567) | |||||||
Change in expected credit losses excluding effects of write-offs | 2,584 | |||||||
Recoveries | 1,466 | |||||||
Other | 532 | |||||||
Change in expected credit losses and other credit impairment charges | 4,582 | |||||||
At 31 Dec 2023 | 12 months ended 31 Dec 2023 | |||||||
Gross carrying/ nominal amount | Allowance for ECL | ECL (charge)/ release | ||||||
€000 | €000 | €000 | ||||||
As above | 3,984,827 | (51,469) | 4,582 | |||||
Balances at central banks | 1,257,498 | (21) | (8) | |||||
Loans and advances to banks measured at amortised cost | 716,140 | — | 1 | |||||
Debt instruments measured at amortised cost | 858,915 | (29) | (10) | |||||
Items in the course of collection from other banks | 8,427 | — | — | |||||
Accrued interest on debt instruments and other accrued income | 8,409 | — | — | |||||
Loan and other credit related commitments - banks | 11,606 | — | — | |||||
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied through the Income Statement | 6,845,822 | (51,519) | 4,565 | |||||
Debt instruments and Treasury Bills measured at fair value through other comprehensive income | 842,510 | (49) | 15 | |||||
Total allowance for ECL/total income statement ECL charge for the year | N/A | (51,568) | 4,580 | |||||
142 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Segmental information in relation to impairment allowances on loans and advances to customers | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
Loans and advances to customers | €000 | €000 | €000 | €000 |
WPB | 1,060 | 7,999 | 8,182 | 17,241 |
CMB | 6,441 | 1,875 | 6,618 | 14,934 |
At 31 Dec 2024 | 7,501 | 9,874 | 14,800 | 32,175 |
Loan and other credit-related commitments and financial guarantees | ||||
WPB | 24 | — | — | 24 |
CMB | 821 | 74 | 55 | 950 |
At 31 Dec 2024 | 845 | 74 | 55 | 974 |
Loans and advances to customers | ||||
WPB | 7,741 | 8,410 | 7,602 | 23,753 |
CMB | 6,921 | 5,053 | 9,751 | 21,725 |
At 31 Dec 2023 | 14,662 | 13,463 | 17,353 | 45,478 |
Loan and other credit-related commitments and financial guarantees | ||||
WPB | 28 | — | — | 28 |
CMB | 789 | 80 | 421 | 1,290 |
At 31 Dec 2023 | 817 | 80 | 421 | 1,318 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 143 |
Forborne loans and advances to customers by business segment and credit quality classification | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | |
Gross carrying amount | ||||
Personal | ||||
– first lien residential mortgages | — | 29,902 | 15,496 | 45,398 |
– other personal lending | — | 117 | 202 | 319 |
Wholesale | ||||
– corporate and commercial | — | 12,729 | 20,838 | 33,567 |
– non-bank financial institutions | — | — | 279 | 279 |
At 31 Dec 2024 | — | 42,748 | 36,815 | 79,563 |
Allowance for ECL | ||||
Personal | ||||
– first lien residential mortgages | — | (1,023) | (1,530) | (2,553) |
– other personal lending | — | (63) | (112) | (175) |
Wholesale | ||||
– corporate and commercial | — | (392) | (4,053) | (4,445) |
– non-bank financial institutions | — | — | — | — |
At 31 Dec 2024 | — | (1,478) | (5,695) | (7,173) |
Gross carrying amount | ||||
Personal | ||||
– first lien residential mortgages | — | 27,605 | 18,060 | 45,665 |
– other personal lending | — | 3,331 | 2,951 | 6,282 |
Wholesale | ||||
– corporate and commercial | — | 3,023 | 37,487 | 40,510 |
– non-bank financial institutions | — | — | 8,044 | 8,044 |
At 31 Dec 2023 | — | 33,959 | 66,542 | 100,501 |
Allowance for ECL | ||||
Personal | ||||
– first lien residential mortgages | — | (1,521) | (1,586) | (3,107) |
– other personal lending | — | (159) | (316) | (475) |
Wholesale | ||||
– corporate and commercial | — | (267) | (6,781) | (7,048) |
– non-bank financial institutions | — | — | (1,091) | (1,091) |
At 31 Dec 2023 | — | (1,947) | (9,774) | (11,721) |
2024 | 2023 | |
€000 | €000 | |
Total forborne loans and advances to customers as a percentage of total gross loans and advances to customers | 2.7% | 3.2% |
Interest income recognised in respect of forborne assets | 2,806 | 4,336 |
Movement in forbearance activity during the year: | ||
At 1 Jan | 100,501 | 135,283 |
Loans granted forbearance measures during the year | 14,305 | 2,690 |
Repayments | (35,181) | (37,404) |
Amounts written off | (62) | (68) |
At 31 Dec | 79,563 | 100,501 |
144 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Total wholesale lending for loans and advances to customers by stage distribution | ||||||||
Gross carrying amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Corporate and commercial | 721,140 | 25,455 | 26,171 | 772,766 | (5,644) | (1,794) | (6,619) | (14,057) |
– agriculture, forestry and fishing | 74 | — | 14 | 88 | (1) | — | (14) | (15) |
– manufacture | 51,009 | 559 | 3,688 | 55,256 | (385) | (16) | (546) | (947) |
– electricity, gas, steam and air-conditioning supply | 114,622 | 1,748 | — | 116,370 | (229) | (253) | — | (482) |
– water supply, sewerage, waste management and remediation | 70 | — | — | 70 | (1) | — | — | (1) |
– construction | 18,271 | 175 | 3,405 | 21,851 | (112) | (10) | (1,055) | (1,177) |
– wholesale and retail trade, repair of motor vehicles and motorcycles | 123,442 | 11,962 | 5,042 | 140,446 | (543) | (216) | (1,380) | (2,139) |
– transportation and storage | 4,356 | 5 | — | 4,361 | (386) | — | — | (386) |
– accommodation and food | 34,985 | 1,533 | 3,233 | 39,751 | (1,734) | (54) | (746) | (2,534) |
– information and communication | 1,235 | — | 2,367 | 3,602 | (15) | — | (971) | (986) |
– real estate | 73,642 | 2,675 | 5,358 | 81,675 | (625) | (907) | (65) | (1,597) |
– professional, scientific and technical activities | 113,296 | 3,760 | 4 | 117,060 | (283) | (338) | (4) | (625) |
– administrative and support services | 25,313 | 10 | 558 | 25,881 | (931) | — | (11) | (942) |
– education | 5,843 | — | — | 5,843 | (50) | — | — | (50) |
– health and care | 12,582 | 12 | 2,488 | 15,082 | (321) | — | (1,813) | (2,134) |
– arts, entertainment and recreation | 59 | 3 | — | 62 | (1) | — | — | (1) |
– other services | 1,566 | 5 | 14 | 1,585 | (18) | — | (14) | (32) |
– public administration and defence, compulsory social security | 140,775 | 3,008 | — | 143,783 | (9) | — | — | (9) |
Non-bank financial institutions | 45,209 | — | 287 | 45,496 | (817) | — | — | (817) |
At 31 Dec 2024 | 766,349 | 25,455 | 26,458 | 818,262 | (6,461) | (1,794) | (6,619) | (14,874) |
Other financial assets measured at amortised cost | ||||||||
– endorsements and acceptances | 592 | — | — | 592 | — | — | — | — |
– accrued income | 4,210 | 128 | 4,407 | 8,745 | — | — | (1,948) | (1,948) |
At 31 Dec 2024 | 4,802 | 128 | 4,407 | 9,337 | — | — | (1,948) | (1,948) |
Corporate and commercial | 760,211 | 53,554 | 41,597 | 855,362 | (6,241) | (5,030) | (8,660) | (19,931) |
– agriculture, forestry and fishing | 163 | 9 | 25 | 197 | (2) | — | (25) | (27) |
– manufacture | 96,035 | 8,194 | 3,183 | 107,412 | (373) | (880) | (622) | (1,875) |
– electricity, gas, steam and air-conditioning supply | 63,757 | 1,881 | — | 65,638 | (264) | (81) | — | (345) |
– water supply, sewerage, waste management and remediation | 16,731 | — | — | 16,731 | (6) | — | — | (6) |
– construction | 15,894 | 428 | 5,680 | 22,002 | (197) | (27) | (1,513) | (1,737) |
– wholesale and retail trade, repair of motor vehicles and motorcycles | 115,984 | 20,714 | 4,473 | 141,171 | (885) | (1,084) | (1,632) | (3,601) |
– transportation and storage | 5,505 | 76 | 2 | 5,583 | (251) | (2) | (1) | (254) |
– accommodation and food | 23,856 | 9,896 | 17,238 | 50,990 | (652) | (406) | (2,772) | (3,830) |
– information and communication | 20,766 | 2,794 | 46 | 23,606 | (346) | (981) | — | (1,327) |
– real estate | 68,981 | 3,929 | 6,558 | 79,468 | (1,273) | (1,070) | (60) | (2,403) |
– professional, scientific and technical activities | 129,631 | 5,366 | 157 | 135,154 | (1,034) | (436) | (7) | (1,477) |
– administrative and support services | 20,033 | 183 | 411 | 20,627 | (587) | (62) | — | (649) |
– education | 192 | — | 1,151 | 1,343 | (4) | — | (168) | (172) |
– health and care | 15,816 | 13 | 2,448 | 18,277 | (321) | — | (1,784) | (2,105) |
– arts, entertainment and recreation | 192 | 5 | 83 | 280 | (1) | — | (17) | (18) |
– other services | 1,767 | 66 | 142 | 1,975 | (29) | (1) | (59) | (89) |
– public administration and defence, compulsory social security | 164,908 | — | — | 164,908 | (16) | — | — | (16) |
Non-bank financial institutions | 51,690 | — | 8,049 | 59,739 | (702) | — | (1,091) | (1,793) |
At 31 Dec 2023 | 811,901 | 53,554 | 49,646 | 915,101 | (6,943) | (5,030) | (9,751) | (21,724) |
Other financial assets measured at amortised cost | ||||||||
– endorsements and acceptances | — | 240 | — | 240 | — | (1) | — | (1) |
– accrued income | 5,448 | 274 | 4,574 | 10,296 | — | — | (1,825) | (1,825) |
At 31 Dec 2023 | 5,448 | 514 | 4,574 | 10,536 | — | (1) | (1,825) | (1,826) |
Total wholesale lending for loan and other credit-related commitments and financial guarantees by stage distribution | ||||||||
Nominal amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Corporate and commercial | 635,108 | 28,581 | 1,273 | 664,962 | (814) | (74) | (55) | (943) |
Non-bank financial institutions | 15,901 | 23 | — | 15,924 | (7) | — | — | (7) |
At 31 Dec 2024 | 651,009 | 28,604 | 1,273 | 680,886 | (821) | (74) | (55) | (950) |
Corporate and commercial | 497,588 | 32,739 | 3,886 | 534,213 | (781) | (77) | (421) | (1,279) |
Non-bank financial institutions | 9,422 | 38 | — | 9,460 | (8) | (3) | — | (11) |
At 31 Dec 2023 | 507,010 | 32,777 | 3,886 | 543,673 | (789) | (80) | (421) | (1,290) |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 145 |
Non-credit impaired | Credit impaired | Total | ||||||||||||||
Stage 1 | Stage 2 | Stage 3 | ||||||||||||||
Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | |||||||||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |||||||||
At 1 Jan 2024 | 1,324,359 | (7,732) | 86,845 | (5,111) | 58,106 | (11,997) | 1,469,310 | (24,840) | ||||||||
Transfers of financial instruments | 19,750 | (1,570) | (25,057) | 2,434 | 5,307 | (864) | — | — | ||||||||
– transfers from stage 1 to stage 2 | (9,913) | 47 | 9,913 | (47) | — | — | — | — | ||||||||
– transfers from stage 2 to stage 1 | 30,476 | (1,627) | (30,476) | 1,627 | — | — | — | — | ||||||||
– transfers from stage 3 | 199 | (20) | 734 | (438) | (933) | 458 | — | — | ||||||||
– transfers to stage 3 | (1,012) | 30 | (5,228) | 1,292 | 6,240 | (1,322) | — | — | ||||||||
Net remeasurement of ECL arising from stage transfers | — | 498 | — | 70 | — | 133 | — | 701 | ||||||||
Changes in risk parameters | — | 1,453 | — | 849 | — | — | — | 2,302 | ||||||||
Net new and further lending/ repayments | 78,051 | 69 | (7,601) | (110) | (31,130) | 3,961 | 39,320 | 3,920 | ||||||||
Assets written off | — | — | — | — | (145) | 145 | (145) | 145 | ||||||||
At 31 Dec 2024 | 1,422,160 | (7,282) | 54,187 | (1,868) | 32,138 | (8,622) | 1,508,485 | (17,772) | ||||||||
ECL change for the year | 7,068 | |||||||||||||||
Assets written off | (145) | |||||||||||||||
Change in expected credit losses excluding effect of write-offs | 6,923 | |||||||||||||||
Recoveries | 1,145 | |||||||||||||||
Other | 437 | |||||||||||||||
Change in expected credit losses and other credit impairment charges | 8,505 | |||||||||||||||
Non - credit impaired | Credit impaired | Total | ||||||||||||||
Stage 1 | Stage 2 | Stage 3 | ||||||||||||||
Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | |||||||||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |||||||||
At 1 Jan 2023 | 1,123,395 | (3,974) | 247,113 | (10,208) | 68,850 | (12,567) | 1,439,358 | (26,749) | ||||||||
Transfers of financial instruments : | 129,885 | (4,392) | (131,237) | 4,446 | 1,352 | (54) | — | — | ||||||||
– transfers from stage 1 to stage 2 | (27,648) | 199 | 27,648 | (199) | — | — | — | — | ||||||||
– transfers from stage 2 to stage 1 | 158,355 | (4,605) | (158,355) | 4,605 | — | — | — | — | ||||||||
– transfers from stage 3 | 172 | — | 75 | — | (247) | — | — | — | ||||||||
– transfers to stage 3 | (994) | 14 | (605) | 40 | 1,599 | (54) | — | — | ||||||||
Net remeasurement of ECL arising from stage transfers | — | 2,346 | — | (732) | — | 32 | — | 1,646 | ||||||||
Changes in risk parameters | — | (833) | — | (929) | — | — | — | (1,762) | ||||||||
Net new and further lending/ repayments | 71,079 | (879) | (29,031) | 2,312 | (12,033) | 529 | 30,015 | 1,962 | ||||||||
Assets written off | — | — | — | — | (63) | 63 | (63) | 63 | ||||||||
At 31 Dec 2023 | 1,324,359 | (7,732) | 86,845 | (5,111) | 58,106 | (11,997) | 1,469,310 | (24,840) | ||||||||
ECL change for the year | 1,909 | |||||||||||||||
Assets written off | (63) | |||||||||||||||
Change in expected credit losses excluding effect of write-offs | 1,846 | |||||||||||||||
Recoveries | 893 | |||||||||||||||
Other | 534 | |||||||||||||||
Change in expected credit losses and other credit impairment charges | 3,273 | |||||||||||||||
146 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Total wholesale lending for loan and other credit-related commitments and financial guarantee and similar contracts by credit quality | ||||||||
Gross exposure/nominal amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit Impaired | Total | |||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Corporate and commercial | 272,914 | 34,816 | 329,579 | 26,379 | 1,273 | 664,961 | (943) | 664,018 |
Non-bank financial institutions | 2,500 | 4,844 | 8,566 | 15 | — | 15,925 | (7) | 15,918 |
At 31 Dec 2024 | 275,414 | 39,660 | 338,145 | 26,394 | 1,273 | 680,886 | (950) | 679,936 |
Corporate and commercial | 162,195 | 18,280 | 328,283 | 21,569 | 3,886 | 534,213 | (1,279) | 532,934 |
Non-bank financial institutions | — | 10 | 9,435 | 15 | — | 9,460 | (11) | 9,449 |
At 31 Dec 2023 | 162,195 | 18,290 | 337,718 | 21,584 | 3,886 | 543,673 | (1,290) | 542,383 |
Wholesale lending – credit risk profile by obligor grade for loans and advances to customers | |||||||||
Gross carrying amount | Allowance for ECL | ||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | ECL Coverage | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | % | |
Corporate and Commercial | 721,140 | 25,455 | 26,171 | 772,766 | (5,644) | (1,794) | (6,619) | (14,057) | 1.8 |
CRR1 | 140,800 | 1 | — | 140,801 | (9) | — | — | (9) | — |
CRR2 | 151,889 | — | — | 151,889 | (29) | — | — | (29) | — |
CRR3 | 7,881 | — | — | 7,881 | (9) | — | — | (9) | 0.1 |
CRR4 | 251,648 | — | — | 251,648 | (1,893) | — | — | (1,893) | 0.8 |
CRR5 | 159,433 | 3,318 | — | 162,751 | (3,159) | (14) | — | (3,173) | 1.9 |
CRR6 | 8,581 | 1,834 | — | 10,415 | (507) | (39) | — | (546) | 5.2 |
CRR7 | 870 | 15,552 | — | 16,422 | (31) | (493) | — | (524) | 3.2 |
CRR8 | 38 | 4,750 | — | 4,788 | (7) | (1,248) | — | (1,255) | 26.2 |
CRR9/10 | — | — | 26,171 | 26,171 | — | — | (6,619) | (6,619) | 25.3 |
Non-bank financial institutions | 45,209 | — | 287 | 45,496 | (817) | — | — | (817) | 1.8 |
CRR1 | — | — | — | — | — | — | — | — | — |
CRR2 | — | — | — | — | — | — | — | — | — |
CRR3 | 21,819 | — | — | 21,819 | (698) | — | — | (698) | 3.2 |
CRR4 | 16,339 | — | — | 16,339 | (89) | — | — | (89) | 0.5 |
CRR5 | 7,051 | — | — | 7,051 | (30) | — | — | (30) | 0.4 |
CRR6 | — | — | — | — | — | — | — | — | — |
CRR7 | — | — | — | — | — | — | — | — | — |
CRR8 | — | — | — | — | — | — | — | — | — |
CRR9/10 | — | — | 287 | 287 | — | — | — | — | — |
At 31 Dec 2024 | 766,349 | 25,455 | 26,458 | 818,262 | (6,461) | (1,794) | (6,619) | (14,874) | 1.8 |
Corporate and Commercial | 760,211 | 53,554 | 41,597 | 855,362 | (6,241) | (5,030) | (8,660) | (19,931) | 2.3 |
CRR1 | 160,006 | 1 | — | 160,007 | (16) | — | — | (16) | — |
CRR2 | 158,749 | — | — | 158,749 | (36) | — | — | (36) | — |
CRR3 | 5,625 | — | — | 5,625 | (29) | — | — | (29) | 0.5 |
CRR4 | 271,849 | 1,300 | — | 273,149 | (2,947) | (20) | — | (2,967) | 1.1 |
CRR5 | 150,828 | 14,372 | — | 165,200 | (2,851) | (569) | — | (3,420) | 2.1 |
CRR6 | 10,959 | 9,757 | — | 20,716 | (150) | (1,068) | — | (1,218) | 5.9 |
CRR7 | 2,177 | 21,170 | — | 23,347 | (212) | (1,128) | — | (1,340) | 5.7 |
CRR8 | 18 | 6,954 | — | 6,972 | — | (2,245) | — | (2,245) | 32.2 |
CRR9/10 | — | — | 41,597 | 41,597 | — | — | (8,660) | (8,660) | 20.8 |
Non-bank financial institutions | 51,690 | — | 8,049 | 59,739 | (702) | — | (1,091) | (1,793) | 3.0 |
CRR1 | — | — | — | — | — | — | — | — | — |
CRR2 | — | — | — | — | — | — | — | — | — |
CRR3 | 7,555 | — | — | 7,555 | — | — | — | — | — |
CRR4 | 40,982 | — | — | 40,982 | (647) | — | — | (647) | 1.6 |
CRR5 | 3,153 | — | — | 3,153 | (55) | — | — | (55) | 1.7 |
CRR6 | — | — | — | — | — | — | — | — | — |
CRR7 | — | — | — | — | — | — | — | — | — |
CRR8 | — | — | — | — | — | — | — | — | — |
CRR9/10 | — | — | 8,049 | 8,049 | — | — | (1,091) | (1,091) | 13.6 |
At 31 Dec 2023 | 811,901 | 53,554 | 49,646 | 915,101 | (6,943) | (5,030) | (9,751) | (21,724) | 2.4 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 147 |
Total personal lending for loans and advances to customers by stage distribution | ||||||||
Gross carrying amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
By portfolio | ||||||||
First lien residential mortgages | 1,778,896 | 107,809 | 36,033 | 1,922,738 | (813) | (7,202) | (6,560) | (14,575) |
Other personal lending | 147,600 | 10,321 | 6,412 | 164,333 | (227) | (878) | (1,621) | (2,726) |
– second lien residential mortgages | 71,528 | 7,996 | 5,698 | 85,222 | (23) | (240) | (1,192) | (1,455) |
– credit cards | 25,431 | 1,506 | 68 | 27,005 | (132) | (503) | (34) | (669) |
– other | 50,641 | 819 | 646 | 52,106 | (72) | (135) | (395) | (602) |
At 31 Dec 2024 | 1,926,496 | 118,130 | 42,445 | 2,087,071 | (1,040) | (8,080) | (8,181) | (17,301) |
Other financial assets measured at amortised cost | ||||||||
– accrued income | 3,536 | 486 | 3,015 | 7,037 | — | — | (2,825) | (2,825) |
At 31 Dec 2024 | 3,536 | 486 | 3,015 | 7,037 | — | — | (2,825) | (2,825) |
By portfolio | ||||||||
First lien residential mortgages | 1,906,051 | 91,611 | 42,833 | 2,040,495 | (7,044) | (7,218) | (6,240) | (20,502) |
Other personal lending | 156,365 | 9,477 | 7,883 | 173,725 | (675) | (1,215) | (1,362) | (3,252) |
– second lien residential mortgages | 77,123 | 6,926 | 7,029 | 91,078 | (260) | (322) | (895) | (1,477) |
– credit cards | 25,912 | 1,455 | 59 | 27,426 | (304) | (631) | (42) | (977) |
– other | 53,330 | 1,096 | 795 | 55,221 | (111) | (262) | (425) | (798) |
At 31 Dec 2023 | 2,062,416 | 101,088 | 50,716 | 2,214,220 | (7,719) | (8,433) | (7,602) | (23,754) |
Other financial assets measured at amortised cost | ||||||||
– accrued income | 3,769 | 445 | 3,424 | 7,638 | — | — | (2,847) | (2,847) |
At 31 Dec 2023 | 3,769 | 445 | 3,424 | 7,638 | — | — | (2,847) | (2,847) |
Total personal lending for loan and other credit-related commitments and financial guarantee and similar contracts by stage distribution | ||||||||
Nominal amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Personal | 272,003 | 3,807 | 126 | 275,936 | (24) | — | — | (24) |
At 31 Dec 2024 | 272,003 | 3,807 | 126 | 275,936 | (24) | — | — | (24) |
Personal | 291,201 | 2,276 | 182 | 293,659 | (28) | — | — | (28) |
At 31 Dec 2023 | 291,201 | 2,276 | 182 | 293,659 | (28) | — | — | (28) |
148 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Personal lending – reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to customers including loan and other credit-related commitments, lending related accrued income and financial guarantees and similar contracts | ||||||||||||||||
Non-credit impaired | Credit impaired | Total | ||||||||||||||
Stage 1 | Stage 2 | Stage 3 | ||||||||||||||
Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | Gross carrying/ nominal amount | Allowance for ECL | |||||||||
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |||||||||
At 1 Jan 2024 | 2,357,386 | (7,747) | 103,809 | (8,433) | 54,322 | (10,449) | 2,515,517 | (26,629) | ||||||||
Transfers of financial instruments | (28,407) | (1,926) | 30,777 | 1,217 | (2,370) | 709 | — | — | ||||||||
– transfers from stage 1 to stage 2 | (52,547) | 834 | 52,547 | (834) | — | — | — | — | ||||||||
– transfers from stage 2 to stage 1 | 25,635 | (2,502) | (25,635) | 2,502 | — | — | — | — | ||||||||
– transfers from stage 3 | 1,015 | (268) | 7,711 | (730) | (8,726) | 998 | — | — | ||||||||
– transfers to stage 3 | (2,510) | 10 | (3,846) | 279 | 6,356 | (289) | — | — | ||||||||
Net remeasurement of ECL arising from stage transfers | — | 2,693 | — | (2,811) | — | (891) | — | (1,009) | ||||||||
Changes in risk parameters | — | 5,576 | — | 1,360 | — | (2,429) | — | 4,507 | ||||||||
Net new and further lending/ repayments | (126,944) | 340 | (12,163) | 587 | (5,495) | 1,183 | (144,602) | 2,110 | ||||||||
Assets written off | — | — | — | — | (871) | 871 | (871) | 871 | ||||||||
At 31 Dec 2024 | 2,202,035 | (1,064) | 122,423 | (8,080) | 45,586 | (11,006) | 2,370,044 | (20,150) | ||||||||
ECL change for the year | 6,479 | |||||||||||||||
Assets written off | (871) | |||||||||||||||
Change in expected credit losses excluding effect of write-offs | 5,608 | |||||||||||||||
Recoveries | 614 | |||||||||||||||
Other | (97) | |||||||||||||||
Change in expected credit losses and other credit impairment charges | 6,125 | |||||||||||||||
At 1 Jan 2023 | 2,467,377 | (6,697) | 119,290 | (8,716) | 67,535 | (12,458) | 2,654,202 | (27,871) | ||||||||
Transfers of financial instruments : | 4,592 | (3,174) | (3,599) | 2,156 | (993) | 1,018 | — | — | ||||||||
– transfers from stage 1 to stage 2 | (33,867) | 118 | 33,867 | (118) | — | — | — | — | ||||||||
– transfers from stage 2 to stage 1 | 38,988 | (2,962) | (38,988) | 2,962 | — | — | — | — | ||||||||
– transfers from stage 3 | 1,655 | (338) | 5,209 | (1,007) | (6,864) | 1,345 | — | — | ||||||||
– transfers to stage 3 | (2,184) | 8 | (3,687) | 319 | 5,871 | (327) | — | — | ||||||||
Net remeasurement of ECL arising from stage transfers | — | 3,149 | — | (1,595) | — | (751) | — | 803 | ||||||||
Changes in risk parameters | — | (1,314) | — | (1,119) | — | (803) | — | (3,236) | ||||||||
Net new and further lending/ repayments | (114,583) | 289 | (11,882) | 841 | (11,716) | 2,041 | (138,181) | 3,171 | ||||||||
Assets written off | — | — | — | — | (504) | 504 | (504) | 504 | ||||||||
At 31 Dec 2023 | 2,357,386 | (7,747) | 103,809 | (8,433) | 54,322 | (10,449) | 2,515,517 | (26,629) | ||||||||
ECL change for the year | 1,242 | |||||||||||||||
Assets written off | (504) | |||||||||||||||
Change in expected credit losses for the year | 738 | |||||||||||||||
Recoveries | 573 | |||||||||||||||
Other | (2) | |||||||||||||||
Change in expected credit losses and other credit impairment charges | 1,309 | |||||||||||||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 149 |
Personal lending – credit risk profile by obligor grade for loans and advances to customers | |||||||||
Gross carrying amount | Allowance for ECL | ||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | ECL Coverage | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | % | |
First lien residential mortgages | 1,778,896 | 107,809 | 36,033 | 1,922,738 | (813) | (7,202) | (6,560) | (14,575) | 0.8 |
Not past due | 1,770,434 | 90,123 | 12,652 | 1,873,209 | (806) | (5,889) | (1,326) | (8,021) | 0.4 |
Past due by: | |||||||||
less than 30 days | 8,462 | 14,938 | 5,681 | 29,081 | (7) | (1,115) | (668) | (1,790) | 6.2 |
30 to 59 days | — | 2,577 | 1,832 | 4,409 | — | (182) | (199) | (381) | 8.6 |
60 to 89 days | — | 171 | 1,382 | 1,553 | — | (16) | (149) | (165) | 10.6 |
90 days and more | — | — | 14,486 | 14,486 | — | — | (4,218) | (4,218) | 29.1 |
Other personal lending | 147,600 | 10,321 | 6,412 | 164,333 | (227) | (878) | (1,621) | (2,726) | 1.7 |
Not past due | 145,319 | 8,616 | 1,702 | 155,637 | (219) | (692) | (165) | (1,076) | 0.7 |
Past due by: | |||||||||
less than 30 days | 2,281 | 1,053 | 588 | 3,922 | (8) | (101) | (95) | (204) | 5.2 |
30 to 59 days | — | 494 | 264 | 758 | — | (44) | (13) | (57) | 7.5 |
60 to 89 days | — | 158 | 64 | 222 | — | (41) | (18) | (59) | 26.6 |
90 days and more | — | — | 3,794 | 3,794 | — | — | (1,330) | (1,330) | 35.1 |
At 31 Dec 2024 | 1,926,496 | 118,130 | 42,445 | 2,087,071 | (1,040) | (8,080) | (8,181) | (17,301) | 0.8 |
First lien residential mortgages | 1,906,051 | 91,611 | 42,833 | 2,040,495 | (7,044) | (7,218) | (6,240) | (20,502) | 1.0 |
Not past due | 1,902,457 | 75,594 | 14,412 | 1,992,463 | (7,030) | (5,757) | (1,371) | (14,158) | 0.7 |
Past due by: | |||||||||
less than 30 days | 3,594 | 12,888 | 8,887 | 25,369 | (14) | (1,110) | (754) | (1,878) | 7.4 |
30 to 59 days | — | 2,038 | 3,073 | 5,111 | — | (188) | (370) | (558) | 10.9 |
60 to 89 days | — | 1,091 | 2,295 | 3,386 | — | (163) | (276) | (439) | 13.0 |
90 days and more | — | — | 14,166 | 14,166 | — | — | (3,469) | (3,469) | 24.5 |
Other personal lending | 156,365 | 9,477 | 7,883 | 173,725 | (675) | (1,215) | (1,362) | (3,252) | 1.9 |
Not past due | 154,384 | 7,124 | 2,100 | 163,608 | (655) | (873) | (157) | (1,685) | 1.0 |
Past due by: | |||||||||
less than 30 days | 1,981 | 1,552 | 876 | 4,409 | (20) | (149) | (55) | (224) | 5.1 |
30 to 59 days | — | 643 | 557 | 1,200 | — | (125) | (121) | (246) | 20.5 |
60 to 89 days | — | 158 | 113 | 271 | — | (68) | (9) | (77) | 28.4 |
90 days and more | — | — | 4,237 | 4,237 | — | — | (1,020) | (1,020) | 24.1 |
At 31 Dec 2023 | 2,062,416 | 101,088 | 50,716 | 2,214,220 | (7,719) | (8,433) | (7,602) | (23,754) | 1.1 |
150 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Wholesale lending: loans and advances to customers by level of collateral by stage distribution | ||||||||||||
Gross carrying amount | Allowance for ECL | ECL coverage | ||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | % | % | % | % | |
Not Collateralised | 213,234 | 12,607 | 268 | 226,109 | (867) | (431) | (268) | (1,566) | 0.4 | 3.4 | 100.0 | 0.7 |
Fully collateralised by LTV ratio | 478,916 | 10,232 | 23,133 | 512,281 | (4,796) | (1,327) | (4,699) | (10,822) | 1.0 | 13.0 | 20.3 | 2.1 |
– less than 50% | 219,930 | 7,216 | 21,184 | 248,330 | (4,167) | (1,326) | (4,280) | (9,773) | 1.9 | 18.4 | 20.2 | 3.9 |
– 51% to 75% | 49,045 | — | 1,312 | 50,357 | (522) | — | (102) | (624) | 1.1 | — | 7.8 | 1.2 |
– 76% to 90% | 1,157 | — | 636 | 1,793 | (10) | — | (316) | (326) | 0.9 | — | 49.7 | 18.2 |
– 91% to 100% | 208,784 | 3,016 | 1 | 211,801 | (97) | (1) | (1) | (99) | — | — | 100.0 | — |
Partially collateralised: LTV > 100% | 74,199 | 2,616 | 3,057 | 79,872 | (798) | (36) | (1,652) | (2,486) | 1.1 | 1.4 | 54.0 | 3.1 |
– of which: Collateral value | 43,793 | 1,089 | 1,489 | 46,371 | ||||||||
Total at 31 Dec 2024 | 766,349 | 25,455 | 26,458 | 818,262 | (6,461) | (1,794) | (6,619) | (14,874) | 0.8 | 7.0 | 25.0 | 1.8 |
Not Collateralised | 282,377 | 5,600 | 8,396 | 296,373 | (2,419) | (320) | (2,254) | (4,993) | 0.9 | 5.7 | 26.8 | 1.7 |
Fully collateralised by LTV ratio | 498,384 | 42,039 | 36,116 | 576,539 | (4,006) | (4,023) | (6,394) | (14,423) | 0.8 | 9.6 | 17.7 | 2.5 |
– less than 50% | 223,638 | 36,527 | 14,850 | 275,015 | (3,747) | (2,662) | (3,312) | (9,721) | 1.7 | 7.3 | 22.3 | 3.5 |
– 51% to 75% | 86,648 | 3,719 | 18,417 | 108,784 | (180) | (1,218) | (2,450) | (3,848) | 0.2 | 32.8 | 13.3 | 3.5 |
– 76% to 90% | 21,840 | 1,670 | 2,800 | 26,310 | (30) | (139) | (632) | (801) | 0.1 | 8.3 | 22.6 | 3.0 |
– 91% to 100% | 166,258 | 123 | 49 | 166,430 | (49) | (4) | — | (53) | — | 3.3 | — | — |
Partially collateralised: LTV > 100% | 31,140 | 5,915 | 5,134 | 42,189 | (518) | (687) | (1,103) | (2,308) | 1.7 | 11.6 | 21.5 | 5.5 |
– of which: Collateral value | 12,948 | 3,906 | 2,501 | 19,355 | ||||||||
Total at 31 Dec 2023 | 811,901 | 53,554 | 49,646 | 915,101 | (6,943) | (5,030) | (9,751) | (21,724) | 0.9 | 9.4 | 19.6 | 2.4 |
Wholesale lending – loans and advances to customers by level of collateral by obligor grade | |||
Gross carrying amount | Allowance for ECL | ECL coverage | |
€000 | €000 | % | |
CRR 1 to 8 | |||
Not collateralised | 225,841 | (1,298) | 0.6 |
Fully collateralised | 489,148 | (6,123) | 1.3 |
– less than or equal to 50% | 227,146 | (5,493) | 2.4 |
– 51% to 75% | 49,045 | (522) | 1.1 |
– 76% to 90% | 1,157 | (10) | 0.9 |
– 91% to 100% | 211,800 | (98) | — |
Partially collateralised: LTV > 100% | 76,815 | (834) | 1.1 |
– of which: Collateral value | 44,882 | ||
Total | 791,804 | (8,255) | 1.0 |
CRR 9 to 10 | |||
Not collateralised | 268 | (268) | 100.0 |
Fully collateralised | 23,133 | (4,699) | 20.3 |
– less than or equal to 50% | 21,184 | (4,280) | 20.2 |
– 51% to 75% | 1,312 | (102) | 7.8 |
– 76% to 90% | 636 | (316) | 49.7 |
– 91% to 100% | 1 | (1) | 100.0 |
Partially collateralised: LTV > 100% | 3,057 | (1,652) | 54.0 |
– of which: Collateral value | 1,489 | ||
Total | 26,458 | (6,619) | 25.0 |
At 31 Dec 2024 | 818,262 | (14,874) | 1.8 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 151 |
Wholesale lending – loans and advances to customers by level of collateral by obligor grade (continued) | |||
Gross carrying amount | Allowance for ECL | ECL coverage | |
€000 | €000 | % | |
CRR 1 to 8 | |||
Not collateralised | 287,977 | (2,739) | 1.0 |
Fully collateralised | 540,423 | (8,029) | 1.5 |
– less than or equal to 50% | 260,165 | (6,409) | 2.5 |
– 51% to 75% | 90,367 | (1,398) | 1.5 |
– 76% to 90% | 23,510 | (169) | 0.7 |
– 91% to 100% | 166,381 | (53) | — |
Partially collateralised: LTV > 100% | 37,055 | (1,205) | 3.3 |
– of which: Collateral value | 16,854 | ||
Total | 865,455 | (11,973) | 1.4 |
CRR 9 to 10 | |||
Not collateralised | 8,396 | (2,254) | 26.8 |
Fully collateralised | 36,116 | (6,394) | 17.7 |
– less than or equal to 50% | 14,850 | (3,312) | 22.3 |
– 51% to 75% | 18,417 | (2,450) | 13.3 |
– 76% to 90% | 2,800 | (632) | 22.6 |
– 91% to 100% | 49 | — | — |
Partially collateralised: LTV > 100% | 5,134 | (1,103) | 21.5 |
– of which: Collateral value | 2,501 | ||
Total | 49,646 | (9,751) | 19.6 |
At 31 Dec 2023 | 915,101 | (21,724) | 2.4 |
Personal lending: residential mortgages - loans and advances by level of collateral by stage distribution | ||||||||||||
Gross carrying/nominal amount | Allowance for ECL | ECL coverage | ||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | % | % | % | % | |
Not Collateralised | 199,759 | 8,605 | 1,745 | 210,109 | (423) | (1,530) | (1,025) | (2,978) | 0.2 | 17.8 | 58.7 | 1.4 |
Fully collateralised by LTV ratio | 1,724,921 | 109,279 | 40,486 | 1,874,686 | (615) | (6,472) | (6,943) | (14,030) | — | 5.9 | 17.1 | 0.7 |
– less than 50% | 912,561 | 76,306 | 31,447 | 1,020,314 | (219) | (3,070) | (3,257) | (6,546) | — | 4.0 | 10.4 | 0.6 |
– 51% to 75% | 723,297 | 31,224 | 7,501 | 762,022 | (335) | (3,160) | (3,172) | (6,667) | — | 10.1 | 42.3 | 0.9 |
– 76% to 90% | 88,810 | 1,735 | 1,363 | 91,908 | (61) | (240) | (435) | (736) | 0.1 | 13.8 | 31.9 | 0.8 |
– 91% to 100% | 253 | 14 | 175 | 442 | — | (2) | (79) | (81) | — | 14.3 | 45.1 | 18.3 |
Partially collateralised: LTV > 100% | 1,816 | 246 | 214 | 2,276 | (2) | (78) | (213) | (293) | 0.1 | 31.7 | 99.5 | 12.9 |
– of which: Collateral value | 1,074 | 92 | 47 | 1,213 | ||||||||
Total at 31 Dec 2024 | 1,926,496 | 118,130 | 42,445 | 2,087,071 | (1,040) | (8,080) | (8,181) | (17,301) | 0.1 | 6.8 | 19.3 | 0.8 |
Not Collateralised | 73,880 | 2,486 | 707 | 77,073 | (405) | (875) | (412) | (1,692) | 0.5 | 35.2 | 58.3 | 2.2 |
Fully collateralised by LTV ratio | 1,984,890 | 98,574 | 49,978 | 2,133,442 | (7,307) | (7,551) | (7,175) | (22,033) | 0.4 | 7.7 | 14.4 | 1.0 |
– less than 50% | 964,268 | 68,577 | 39,400 | 1,072,245 | (3,261) | (3,666) | (4,526) | (11,453) | 0.3 | 5.3 | 11.5 | 1.1 |
– 51% to 75% | 828,702 | 27,505 | 8,853 | 865,060 | (3,293) | (3,337) | (2,145) | (8,775) | 0.4 | 12.1 | 24.2 | 1.0 |
– 76% to 90% | 189,953 | 2,457 | 1,195 | 193,605 | (750) | (536) | (291) | (1,578) | 0.4 | 21.8 | 24.4 | 0.8 |
– 91% to 100% | 1,967 | 35 | 530 | 2,532 | (3) | (12) | (213) | (227) | 0.2 | 34.3 | 40.2 | 9.0 |
Partially collateralised: LTV > 100% | 3,646 | 28 | 31 | 3,705 | (7) | (7) | (15) | (29) | 0.2 | 25.0 | 48.4 | 0.8 |
– of which: Collateral value | 762 | 3 | 11 | 776 | ||||||||
Total at 31 Dec 2023 | 2,062,416 | 101,088 | 50,716 | 2,214,220 | (7,719) | (8,433) | (7,602) | (23,754) | 0.4 | 8.3 | 15.0 | 1.1 |
152 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Personal lending – residential mortgages, loans and advances by level of collateral by past due days | |||
Gross carrying amount | Allowance for ECL | ECL coverage | |
€000 | €000 | % | |
Less than 30 days past due | |||
Not collateralised | 207,691 | (2,095) | 1.0 |
Fully collateralised | 1,852,096 | (8,916) | 0.5 |
– less than or equal to 50% | 1,003,946 | (4,460) | 0.4 |
– 51% to 75% | 756,944 | (4,017) | 0.5 |
– 76% to 90% | 90,764 | (358) | 0.4 |
– 91% to 100% | 442 | (81) | 18.3 |
Partially collateralised: LTV > 100% | 2,062 | (80) | 3.9 |
– of which: Collateral value | 1,166 | ||
Total | 2,061,849 | (11,091) | 0.5 |
30 days to 89 days past due | |||
Not collateralised | 1,481 | (254) | 17.2 |
Fully collateralised | 5,461 | (408) | 7.5 |
– less than or equal to 50% | 4,724 | (293) | 6.2 |
– 51% to 75% | 737 | (115) | 15.6 |
– 76% to 90% | — | — | — |
– 91% to 100% | — | — | — |
Partially collateralised: LTV > 100% | — | — | — |
– of which: Collateral value | — | ||
Total | 6,942 | (662) | 9.5 |
90 days past due or more | |||
Not collateralised | 937 | (629) | 67.1 |
Fully collateralised | 17,129 | (4,706) | 27.5 |
– less than or equal to 50% | 11,644 | (1,793) | 15.4 |
– 51% to 75% | 4,341 | (2,535) | 58.4 |
– 76% to 90% | 1,144 | (378) | 33.0 |
– 91% to 100% | — | — | — |
Partially collateralised: LTV > 100% | 214 | (213) | 99.5 |
– of which: Collateral value | 47 | ||
Total | 18,280 | (5,548) | 30.4 |
At 31 Dec 2024 | 2,087,071 | (17,301) | 0.8 |
Less than 30 days past due | |||
Not collateralised | 75,976 | (1,175) | 1.5 |
Fully collateralised | 2,106,171 | (16,743) | 0.8 |
– less than or equal to 50% | 1,051,384 | (7,950) | 0.8 |
– 51% to 75% | 860,301 | (7,455) | 0.9 |
– 76% to 90% | 192,496 | (1,324) | 0.7 |
– 91% to 100% | 1,990 | (14) | 0.7 |
Partially collateralised: LTV > 100% | 3,702 | (27) | 0.7 |
– of which: Collateral value | 773 | ||
Total | 2,185,849 | (17,945) | 0.8 |
30 days to 89 days past due | |||
Not collateralised | 556 | (192) | 34.5 |
Fully collateralised | 9,412 | (1,128) | 12.0 |
– less than or equal to 50% | 7,338 | (620) | 8.4 |
– 51% to 75% | 1,370 | (275) | 20.1 |
– 76% to 90% | 320 | (64) | 20.0 |
– 91% to 100% | 384 | (169) | 44.0 |
Partially collateralised: LTV > 100% | — | — | — |
– of which: Collateral value | — | ||
Total | 9,968 | (1,320) | 13.2 |
90 days past due or more | |||
Not collateralised | 541 | (325) | 60.1 |
Fully collateralised | 17,859 | (4,162) | 23.3 |
– less than or equal to 50% | 13,524 | (2,883) | 21.3 |
– 51% to 75% | 3,388 | (1,045) | 30.8 |
– 76% to 90% | 790 | (189) | 23.9 |
– 91% to 100% | 157 | (45) | 28.7 |
Partially collateralised: LTV > 100% | 3 | (2) | 66.7 |
– of which: Collateral value | 3 | ||
Total | 18,403 | (4,489) | 24.4 |
At 31 Dec 2023 | 2,214,220 | (23,754) | 1.1 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 153 |
154 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Malta: Real GDP growth rates - 2024 projections | |||||
Consensus scenarios | Downside 2 scenario | ||||
Central | Upside | Downside | |||
2024: Annual average growth rate (%) | 4.2 | 4.2 | 4.2 | 4.2 | |
2025: Annual average growth rate (%) | 6.1 | 7.0 | 4.2 | 0.5 | |
2026: Annual average growth rate (%) | 4.9 | 6.4 | 3.7 | 0.7 | |
2027: Annual average growth rate (%) | 4.7 | 5.5 | 4.1 | 4.3 | |
2028: Annual average growth rate (%) | 3.2 | 3.1 | 3.1 | 4.5 | |
Five year average growth rate (%) | 4.6 | 5.2 | 3.9 | 2.8 | |
Malta: Real GDP growth rates - 2023 projections | ||||
Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | ||
2023: Annual average growth rate (%) | 4.3 | 4.3 | 4.3 | 4.3 |
2024: Annual average growth rate (%) | 3.6 | 4.5 | 2.6 | (2.1) |
2025: Annual average growth rate (%) | 3.8 | 5.0 | 2.5 | (0.6) |
2026: Annual average growth rate (%) | 3.6 | 4.3 | 2.9 | 5.6 |
2027: Annual average growth rate (%) | 3.7 | 3.6 | 3.6 | 5.5 |
Five year average growth rate (%) | 3.7 | 4.2 | 3.1 | 2.6 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 155 |
Malta: Unemployment rate - 2024 projections | |||||
Consensus scenarios | Downside 2 scenario | ||||
Central | Upside | Downside | |||
2024: Annual average rate (%) | 3.0 | 3.0 | 3.0 | 3.0 | |
2025: Annual average rate (%) | 3.1 | 2.9 | 3.4 | 3.5 | |
2026: Annual average rate (%) | 3.1 | 2.9 | 3.4 | 3.9 | |
2027: Annual average rate (%) | 3.0 | 3.0 | 3.1 | 3.8 | |
2028: Annual average rate (%) | 3.0 | 3.0 | 3.0 | 3.4 | |
Five year average rate (%) | 3.0 | 3.0 | 3.2 | 3.5 | |
Malta: Unemployment rate - 2023 projections | ||||
Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | ||
2023: Annual average rate (%) | 2.6 | 2.6 | 2.6 | 2.6 |
2024: Annual average rate (%) | 2.9 | 2.6 | 3.3 | 3.4 |
2025: Annual average rate (%) | 3.0 | 2.7 | 3.4 | 3.9 |
2026: Annual average rate (%) | 3.0 | 2.9 | 3.1 | 3.7 |
2027: Annual average rate (%) | 2.9 | 2.9 | 2.9 | 3.3 |
Five year average rate (%) | 2.9 | 2.8 | 3.2 | 3.5 |
Malta: Consumer price index - 2024 projections | |||||
Consensus scenarios | Downside 2 scenario | ||||
Central | Upside | Downside | |||
2024: Annual average growth rate (%) | 2.5 | 2.5 | 2.5 | 2.5 | |
2025: Annual average growth rate (%) | 2.4 | 1.9 | 3.0 | 6.1 | |
2026: Annual average growth rate (%) | 2.0 | 1.9 | 1.6 | (2.6) | |
2027: Annual average growth rate (%) | 2.0 | 2.3 | 1.9 | (0.7) | |
2028: Annual average growth rate (%) | 2.1 | 2.1 | 2.1 | 0.8 | |
Five year average growth rate (%) | 2.2 | 2.1 | 2.2 | 1.2 | |
Malta: Consumer price index - 2023 projections | ||||
Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | ||
2023: Annual average growth rate (%) | 5.6 | 5.6 | 5.6 | 5.6 |
2024: Annual average growth rate (%) | 2.9 | 2.7 | 3.1 | 5.1 |
2025: Annual average growth rate (%) | 1.8 | 1.4 | 2.0 | (0.3) |
2026: Annual average growth rate (%) | 1.9 | 2.2 | 1.5 | 0.3 |
2027: Annual average growth rate (%) | 2.1 | 2.4 | 1.8 | 1.2 |
Five year average % change | 2.2 | 2.2 | 2.1 | 1.6 |
Malta: House price index - 2024 projections | |||||
Consensus scenarios | Downside 2 scenario | ||||
Central | Upside | Downside | |||
2024: Annual average growth rate (%) | 6.9 | 6.9 | 6.9 | 6.9 | |
2025: Annual average growth rate (%) | 6.3 | 8.4 | 3.8 | 0.4 | |
2026: Annual average growth rate (%) | 7.2 | 8.5 | 5.8 | (5.5) | |
2027: Annual average growth rate (%) | 4.9 | 5.3 | 4.5 | (8.6) | |
2028: Annual average growth rate (%) | 4.7 | 4.7 | 4.7 | (1.0) | |
Five year average growth rate (%) | 6.0 | 6.8 | 5.1 | (1.6) | |
Malta: House price index - 2023 projections | ||||
Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | ||
2023: Annual average growth rate (%) | 6.2 | 6.2 | 6.2 | 6.2 |
2024: Annual average growth rate (%) | 5.6 | 6.8 | 3.9 | 0.2 |
2025: Annual average growth rate (%) | 9.4 | 10.6 | 8.0 | (4.1) |
2026: Annual average growth rate (%) | 4.2 | 4.6 | 3.8 | (10.2) |
2027: Annual average growth rate (%) | 5.1 | 5.1 | 5.1 | (0.8) |
Five year average % change | 5.8 | 6.4 | 5.1 | (2.5) |
156 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Malta: Short-term interest rates - 2024 projections | |||||
Consensus scenarios | Downside 2 scenario | ||||
Central | Upside | Downside | |||
2024: Annual average rate (%) | 3.6 | 3.6 | 3.6 | 3.6 | |
2025: Annual average rate (%) | 2.0 | 1.4 | 2.5 | 3.8 | |
2026: Annual average rate (%) | 1.8 | 1.8 | 0.2 | 0.8 | |
2027: Annual average rate (%) | 2.0 | 2.0 | 0.8 | 0.3 | |
2028: Annual average rate (%) | 2.2 | 2.2 | 1.9 | 0.7 | |
Five year average rate (%) | 2.3 | 2.2 | 1.8 | 1.8 | |
Malta: Short-term interest rates - 2023 projections | ||||
Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | ||
2023: Annual average rate (%) | 3.5 | 3.5 | 3.5 | 3.5 |
2024: Annual average rate (%) | 3.7 | 3.1 | 3.6 | 4.5 |
2025: Annual average rate (%) | 2.8 | 2.8 | 1.5 | 1.9 |
2026: Annual average rate (%) | 2.7 | 2.7 | 1.5 | 1.6 |
2027: Annual average rate (%) | 2.7 | 2.7 | 2.5 | 1.8 |
Five year average rate (%) | 3.0 | 2.8 | 2.4 | 2.3 |
Consensus Scenarios | Downside 2 scenario | |||
Central | Upside | Downside | ||
Probability (%) – 31 Dec 2024 | 75 | 10 | 10 | 5 |
Probability (%) – 31 Dec 2023 | 75 | 10 | 10 | 5 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 157 |
158 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
ECL sensitivity: Applying a 100% weighting to each respective scenario – 2024 | |||||
Weighted average ECL | Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | |||
€000 | €000 | €000 | €000 | €000 | |
Wholesale lending | 9,150 | 8,889 | 8,044 | 9,998 | 13,587 |
Personal lending | 20,150 | 20,070 | 19,967 | 20,249 | 21,537 |
ECL sensitivity: Applying a 100% weighting to each respective scenario – 2023 | |||||
Weighted average ECL | Consensus scenarios | Downside 2 scenario | |||
Central | Upside | Downside | |||
€000 | €000 | €000 | €000 | €000 | |
Wholesale lending | 12,842 | 12,402 | 11,111 | 14,718 | 19,167 |
Personal lending | 26,629 | 26,436 | 25,983 | 27,307 | 33,493 |
ECL sensitivity: Applying different sets of weightings to macroeconomic variables | ||
Weighted average ECL | Weighted average ECL | |
2024 | 2023 | |
€000 | €000 | |
Unemployment 80% : Real GDP growth rate 20% | 18,475 | 24,646 |
Unemployment 100% : Real GDP growth rate 0% | 18,617 | 25,194 |
Unemployment 0% : Real GDP growth rate 100% | 18,095 | 25,670 |
Debt securities and other bills by rating agency | |||
Treasury Bills | Debt securities | Total | |
€000 | €000 | €000 | |
– measured at fair value through other comprehensive income | 234,541 | 1,146,007 | 1,380,548 |
AAA | — | 346,034 | 346,034 |
AA- to AA+ | 49,629 | 479,673 | 529,302 |
A- | 184,912 | 320,300 | 505,212 |
– measured at amortised cost | — | 1,145,128 | 1,145,128 |
AAA | — | 549,717 | 549,717 |
AA- to AA+ | — | 430,424 | 430,424 |
A- | — | 164,987 | 164,987 |
At 31 Dec 2024 | 234,541 | 2,291,135 | 2,525,676 |
– measured at fair value through other comprehensive income | 385,580 | 456,930 | 842,510 |
AAA | 39,574 | 38,335 | 77,909 |
AA- to AA+ | 233,557 | 41,818 | 275,375 |
A- | 112,449 | 376,777 | 489,226 |
– measured at amortised cost | — | 858,886 | 858,886 |
AAA | — | 446,725 | 446,725 |
AA- to AA+ | — | 341,768 | 341,768 |
A- | — | 70,393 | 70,393 |
At 31 Dec 2023 | 385,580 | 1,315,816 | 1,701,396 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 159 |
160 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Financial assets and liabilities (excluding financial instruments relating to HSBC Life Assurance (Malta) Ltd) by remaining contractual maturities | |||||||
Bank | |||||||
At 31 Dec 2024 | |||||||
Not more than 3 months | Between 3 and 6 months | Between 6 months and 1 year | Between 1 year and 5 years | More than 5 years | No maturity date | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Assets | |||||||
Cash | 30,158 | — | — | — | — | — | 30,158 |
Balances with Central Bank of Malta and Treasury Bills | 886,606 | 93,140 | 4,905 | — | — | 58,861 | 1,043,512 |
Items in the course of collection from other banks | 4,061 | — | — | — | — | — | 4,061 |
Derivatives | 3,266 | 2,699 | 6,079 | 5,198 | — | — | 17,242 |
Loans and advances to banks | 499,484 | 101,548 | — | — | — | — | 601,032 |
Loans and advances to customers | 295,924 | 15,662 | 20,627 | 267,590 | 2,273,355 | — | 2,873,158 |
Financial investments | 215,343 | 46,577 | 280,832 | 1,748,383 | — | 43 | 2,291,178 |
Other assets | 30,521 | — | — | — | — | 1,760 | 32,281 |
Total assets | 1,965,363 | 259,626 | 312,443 | 2,021,171 | 2,273,355 | 60,664 | 6,892,622 |
Liabilities | |||||||
Deposits by banks | 2,398 | — | — | — | — | — | 2,398 |
Customer accounts | 5,787,462 | 128,859 | 217,159 | 42,349 | — | — | 6,175,829 |
Items in course of transmission to other banks | 10,872 | — | — | — | — | — | 10,872 |
Derivatives | 3,159 | 2,649 | 5,348 | 2,591 | — | — | 13,747 |
Borrowings from a group undertaking | — | — | — | 30,000 | 60,000 | — | 90,000 |
Subordinated liabilities | — | — | — | — | 65,000 | — | 65,000 |
Other liabilities | 4,896 | 959 | 1,892 | 1,669 | 665 | — | 10,081 |
Total liabilities | 5,808,787 | 132,467 | 224,399 | 76,609 | 125,665 | — | 6,367,927 |
Liquidity gap | (3,843,424) | 127,159 | 88,044 | 1,944,562 | 2,147,690 | ||
Cumulative liquidity gap | (3,843,424) | (3,716,265) | (3,628,221) | (1,683,659) | 464,031 | ||
At 31 Dec 2023 | |||||||
Assets | |||||||
Cash | 33,582 | — | — | — | — | — | 33,582 |
Balances with Central Bank of Malta and Treasury Bills | 1,291,702 | 160,941 | 132,687 | — | — | 57,727 | 1,643,057 |
Items in the course of collection from other banks | 8,427 | — | — | — | — | — | 8,427 |
Derivatives | 798 | 632 | 997 | 9,576 | 1,574 | — | 13,577 |
Loans and advances to banks | 614,640 | — | 1,500 | 100,000 | — | — | 716,140 |
Loans and advances to customers | 290,047 | 12,695 | 46,303 | 310,550 | 2,424,248 | — | 3,083,843 |
Financial investments | 15,824 | 18,076 | 97,082 | 1,184,784 | 50 | 41 | 1,315,857 |
Other assets | 26,796 | — | — | — | — | 1,760 | 28,556 |
Total assets | 2,281,816 | 192,344 | 278,569 | 1,604,910 | 2,425,872 | 59,528 | 6,843,039 |
Liabilities | |||||||
Deposits by banks | 5,117 | — | — | — | — | — | 5,117 |
Customer accounts | 5,733,149 | 168,836 | 222,687 | 47,597 | — | — | 6,172,269 |
Items in course of transmission to other banks | 18,359 | — | — | — | — | — | 18,359 |
Derivatives | 737 | 564 | 929 | 1,960 | 1,558 | — | 5,748 |
Borrowings from a group undertaking | — | — | — | 30,000 | 60,000 | — | 90,000 |
Subordinated liabilities | — | — | — | — | 65,000 | — | 65,000 |
Other liabilities | 7,780 | 948 | 2,375 | 1,295 | 845 | — | 13,243 |
Total liabilities | 5,765,142 | 170,348 | 225,991 | 80,852 | 127,403 | — | 6,369,736 |
Liquidity gap | (3,483,326) | 21,996 | 52,578 | 1,524,058 | 2,298,469 | ||
Cumulative liquidity gap | (3,483,326) | (3,461,330) | (3,408,752) | (1,884,694) | 413,775 | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 161 |
Cash flows payable under non-derivative financial liabilities | ||||||
Bank | ||||||
At 31 Dec 2024 | ||||||
Due within 3 months €000 | Due between 3 and 12 months €000 | Due between 1 and 5 years €000 | Due after 5 years €000 | Gross nominal outflow €000 | Carrying amount €000 | |
Financial liabilities | ||||||
Deposits by banks | 2,398 | — | — | — | 2,398 | 2,398 |
Customer accounts | 5,790,626 | 349,660 | 43,019 | — | 6,183,305 | 6,175,829 |
Borrowings from a group undertaking | 933 | 2,798 | 41,355 | 64,867 | 109,953 | 90,000 |
Subordinated liabilities | 854 | 2,562 | 13,666 | 78,666 | 95,748 | 65,000 |
Other liabilities | 4,896 | 2,851 | 1,669 | 665 | 10,081 | 10,081 |
5,799,707 | 357,871 | 99,709 | 144,198 | 6,401,485 | 6,343,308 | |
Commitments and contingent liabilities | 1,179,220 | — | — | — | 1,179,220 | 1,179,220 |
At 31 Dec 2023 | ||||||
Financial liabilities | ||||||
Deposits by banks | 5,117 | — | — | — | 5,117 | 5,117 |
Customer accounts | 5,736,402 | 395,918 | 48,232 | — | 6,180,552 | 6,172,269 |
Borrowings from a group undertaking | 1,157 | 3,471 | 44,203 | 69,184 | 118,015 | 90,000 |
Subordinated liabilities | 1,028 | 3,085 | 81,453 | 20,566 | 106,132 | 65,000 |
Other liabilities | 7,780 | 3,323 | 1,295 | 845 | 13,243 | 13,243 |
5,751,484 | 405,797 | 175,183 | 90,595 | 6,423,059 | 6,345,629 | |
Commitments and contingent liabilities | 1,039,467 | — | — | — | 1,039,467 | 1,039,467 |
Contracted undiscounted cash flows | |||||
Bank | |||||
At 31 Dec 2024 | |||||
Less than 3 months | Between 3 months and 1 year | Between 1 year and 5 years | Over 5 years | Total | |
€000 | €000 | €000 | €000 | €000 | |
Inflows | 99,161 | 225,783 | 29,140 | — | 354,084 |
Outflows | (97,928) | (223,411) | (26,002) | — | (347,341) |
1,233 | 2,372 | 3,138 | — | 6,743 | |
At 31 Dec 2023 | |||||
Inflows | 86,327 | 166,299 | 92,994 | 25 | 345,645 |
Outflows | (84,490) | (161,496) | (79,842) | (25) | (325,853) |
1,837 | 4,803 | 13,152 | — | 19,792 | |
162 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Encumbered and unencumbered assets | ||||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Total assets at 31 Dec | 7,741,726 | 7,660,919 | 7,035,525 | 6,986,350 |
Less: | ||||
Debt securities pledged in terms of the Depositor Compensation Scheme | 14,319 | 13,262 | 14,319 | 13,262 |
Less: | ||||
Cash pledged in terms of the Recovery and Resolution Regulations | 1,760 | 1,760 | 1,760 | 1,760 |
Less: | ||||
Other assets that cannot be pledged as collateral | 859,895 | 841,345 | 171,247 | 170,440 |
Assets available to support funding and collateral needs at 31 Dec | 6,865,752 | 6,804,552 | 6,848,199 | 6,800,888 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 163 |
VaR for the bank | ||
2024 | 2023 | |
€000 | €000 | |
At 31 Dec | 1,509 | 1,453 |
Average | 1,244 | 1,873 |
Minimum | 934 | 1,002 |
Maximum | 1,799 | 2,576 |
164 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Impact on future one year net income | ||
Bank | ||
Impact on future one year net income | Impact on future one year net income | |
2024 | 2023 | |
€000 | €000 | |
+ 100 basis points | 18,378 | 26,077 |
- 100 basis points | (18,057) | (24,499) |
Sensitivity of Hold-to-Collect & Sell reserves to interest rate movements | ||
Bank | ||
Impact on reserves | Impact on reserves | |
2024 | 2023 | |
€000 | €000 | |
+100 basis point parallel move in all yield curves | (3,608) | (2,404) |
As a percentage of total shareholders’ equity (%) | (0.63) | (0.46) |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 165 |
Bank | ||||||
At 31 Dec 2024 | ||||||
Not more than 3 months €000 | Between 3 and 6 months €000 | Between 6 months and 1 year €000 | Between 1 year and 5 years €000 | More than 5 years €000 | Total €000 | |
Assets | ||||||
Balances with Central bank of Malta and Treasury Bills | 886,606 | 93,140 | 4,905 | — | — | 984,651 |
Loans and advances to banks | 499,484 | 101,548 | — | — | — | 601,032 |
Loans and advances to customers | 2,624,348 | — | 56,617 | 182,996 | 9,197 | 2,873,158 |
Financial investments | 722,213 | 718,672 | 850,250 | — | — | 2,291,135 |
Total assets | 4,732,651 | 913,360 | 911,772 | 182,996 | 9,197 | 6,749,976 |
Liabilities | ||||||
Deposits by banks | 2,398 | — | — | — | — | 2,398 |
Customer accounts | 5,787,462 | 128,859 | 217,159 | 42,349 | — | 6,175,829 |
Borrowings from a group undertaking | 90,000 | — | — | — | — | 90,000 |
Subordinated liabilities | 65,000 | — | — | — | — | 65,000 |
Total liabilities | 5,944,860 | 128,859 | 217,159 | 42,349 | — | 6,333,227 |
Interest rate sensitivity gap | (1,212,209) | 784,501 | 694,613 | 140,647 | 9,197 | |
Cumulative interest rate sensitivity gap | (1,212,209) | (427,708) | 266,905 | 407,552 | 416,749 | |
Impact of hedging interest rate derivatives - notional amounts | 113,000 | 158,000 | — | — | — | |
Net cumulative interest rate sensitivity gap | (1,099,209) | (156,708) | 537,905 | 678,552 | 687,749 | |
At 31 Dec 2023 | ||||||
Assets | ||||||
Balances with Central bank of Malta and Treasury Bills | 1,291,702 | 160,941 | 132,687 | — | — | 1,585,330 |
Loans and advances to banks | 614,640 | — | 1,500 | 100,000 | — | 716,140 |
Loans and advances to customers | 2,814,661 | — | — | 269,182 | — | 3,083,843 |
Financial investments | 363,754 | 505,161 | 446,901 | — | — | 1,315,816 |
Total assets | 5,084,757 | 666,102 | 581,088 | 369,182 | — | 6,701,129 |
Liabilities | ||||||
Deposits by banks | 5,117 | — | — | — | — | 5,117 |
Customer accounts | 5,733,149 | 168,836 | 222,687 | 47,597 | — | 6,172,269 |
Borrowings from a group undertaking | 90,000 | — | — | — | — | 90,000 |
Subordinated liabilities | 65,000 | — | — | — | — | 65,000 |
Total liabilities | 5,893,266 | 168,836 | 222,687 | 47,597 | — | 6,332,386 |
Interest rate sensitivity gap | (808,509) | 497,266 | 358,401 | 321,585 | — | |
Cumulative interest rate sensitivity gap | (808,509) | (311,243) | 47,158 | 368,743 | 368,743 | |
Impact of hedging interest rate derivatives - notional amounts | 113,000 | 158,000 | — | — | — | |
Net cumulative interest rate sensitivity gap | (695,509) | (40,243) | 318,158 | 639,743 | 639,743 | |
166 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Bank | |||||
2024 | |||||
Reporting currency | In USD | In GBP | Other currencies | Total | |
€000 | €000 | €000 | €000 | €000 | |
Assets | |||||
Balances with Central Bank of Malta, Treasury Bills and cash | 1,071,970 | 711 | 646 | 343 | 1,073,670 |
Items in the course of collection from other banks | 4,061 | — | — | — | 4,061 |
Derivatives | 4,553 | 12,541 | 144 | 4 | 17,242 |
Loans and advances to banks | 167,152 | 309,586 | 86,986 | 37,308 | 601,032 |
Loans and advances to customers | 2,849,423 | 23,474 | 261 | — | 2,873,158 |
Financial investments | 2,282,104 | 974 | 8,100 | — | 2,291,178 |
Other assets | 31,402 | 848 | 18 | 13 | 32,281 |
Total assets | 6,410,665 | 348,134 | 96,155 | 37,668 | 6,892,622 |
Liabilities | |||||
Deposits by banks | 2,339 | — | — | 59 | 2,398 |
Customer accounts | 5,708,373 | 334,701 | 95,486 | 37,269 | 6,175,829 |
Items in the course of transmission to other banks | 10,872 | — | — | — | 10,872 |
Derivatives | 1,400 | 12,208 | 135 | 4 | 13,747 |
Borrowings from a group undertaking | 90,000 | — | — | — | 90,000 |
Subordinated liabilities | 65,000 | — | — | — | 65,000 |
Other liabilities | 8,429 | 836 | 810 | 6 | 10,081 |
Total liabilities | 5,886,413 | 347,745 | 96,431 | 37,338 | 6,367,927 |
Net open position | 524,252 | 389 | (276) | 330 | |
2023 | |||||
Assets | |||||
Balances with Central Bank of Malta, Treasury Bills and cash | 1,675,387 | 508 | 439 | 305 | 1,676,639 |
Items in the course of collection from other banks | 8,419 | 6 | 2 | — | 8,427 |
Derivatives | 10,032 | 3,488 | 7 | 50 | 13,577 |
Loans and advances to banks | 206,554 | 386,233 | 97,621 | 25,732 | 716,140 |
Loans and advances to customers | 3,050,753 | 32,768 | 322 | — | 3,083,843 |
Financial investments | 1,298,146 | 5,706 | 10,772 | 1,233 | 1,315,857 |
Other assets | 27,996 | 470 | 69 | 21 | 28,556 |
Total assets | 6,277,287 | 429,179 | 109,232 | 27,341 | 6,843,039 |
Liabilities | |||||
Deposits by banks | 5,066 | — | — | 51 | 5,117 |
Customer accounts | 5,611,988 | 424,656 | 108,763 | 26,862 | 6,172,269 |
Items in the course of transmission to other banks | 18,359 | — | — | — | 18,359 |
Derivatives | 2,539 | 3,160 | 3 | 46 | 5,748 |
Borrowings from a group undertaking | 90,000 | — | — | — | 90,000 |
Subordinated liabilities | 65,000 | — | — | — | 65,000 |
Other liabilities | 11,260 | 1,089 | 885 | 9 | 13,243 |
Total liabilities | 5,804,212 | 428,905 | 109,651 | 26,968 | 6,369,736 |
Net open position | 473,075 | 274 | (419) | 373 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 167 |
168 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Sensitivity to market risk factors | |||
2024 | |||
Effect on profit after tax | Effect on CSM | Effect on total equity | |
€000 | €000 | €000 | |
+100 basis points shift in yield curves | |||
– Insurance and Reinsurance Contracts | 4,327 | (179) | 4,327 |
– Financial Instruments | (3,540) | — | (3,540) |
-100 basis points shift in yield curves | |||
– Insurance and Reinsurance Contracts | (5,402) | 219 | (5,402) |
– Financial Instruments | 3,996 | — | 3,996 |
10% increase in equity prices | |||
– Insurance and Reinsurance Contracts | 106 | 1,029 | 106 |
10% decrease in equity prices | |||
– Insurance and Reinsurance Contracts | (401) | (576) | (401) |
2023 | |||
+100 basis points shift in yield curves | |||
– Insurance and Reinsurance Contracts | 3,003 | (411) | 3,003 |
– Financial Instruments | (2,984) | — | (2,984) |
-100 basis points shift in yield curves | |||
– Insurance and Reinsurance Contracts | (4,610) | 446 | (4,610) |
– Financial Instruments | 3,348 | — | 3,348 |
10% increase in equity prices | |||
– Insurance and Reinsurance Contracts | 356 | 646 | 356 |
10% decrease in equity prices | |||
– Insurance and Reinsurance Contracts | (694) | (127) | (694) |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 169 |
Debt securities – Others | ||
2024 | 2023 | |
€000 | €000 | |
AAA | 2,607 | 1,884 |
AA+ to AA- | 25,678 | 34,705 |
A+ to A- | 114,742 | 138,101 |
BBB+ to BBB- | 66,047 | 43,595 |
BB+ to B- | — | — |
Unrated | 14,070 | 14,079 |
Total | 223,144 | 232,364 |
Contractual maturities of financial assets | ||||||||
At 31 Dec 2024 | ||||||||
No fixed maturity | less than 1 year | 1 -2 years | 2 -3 years | 3 - 4 years | 4 - 5 years | Due after 5 years | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Financial assets mandatorily measured at fair value through profit or loss | 491,804 | 20.592 | 15,267 | 19,538 | 23,521 | 18.574 | 125,653 | 714,949 |
Reinsurance contract assets | 2,912 | — | — | — | — | — | — | 2,912 |
Cash | 14,335 | — | — | — | — | — | — | 14,335 |
509,051 | 20.592 | 15,267 | 19,538 | 23,521 | 18.574 | 125,653 | 732,196 | |
At 31 Dec 2023 | ||||||||
Financial assets mandatorily measured at fair value through profit or loss | 460,660 | 29.353 | 12,531 | 18,302 | 19,515 | 15,957 | 136,706 | 693,024 |
Reinsurance contract assets | 2,557 | — | — | — | — | — | — | 2,557 |
Cash | 4,443 | — | — | — | — | — | — | 4,443 |
467,660 | 29.353 | 12,531 | 18,302 | 19,515 | 15,957 | 136,706 | 700,024 | |
Cash flows of insurance and investment liabilities | ||||||||
At 31 Dec 2024 | ||||||||
On demand | less than 1 year | 1 -2 years | 2 -3 years | 3 - 4 years | 4 - 5 years | Due after 5 years | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Liabilities to customers: | ||||||||
Life direct participating and investment DPF contracts | — | 23,698 | 847 | 20,805 | 14,790 | 18,633 | 369,680 | 448,453 |
Insurance contracts other | — | (4,836) | (6,518) | (6,026) | (5,469) | (4,290) | 20,961 | (6,178) |
Reinsurance liabilities | — | (3,076) | 1,430 | 1,382 | 1,369 | 1,368 | 23,379 | 25,852 |
Investment contracts | 105,019 | 5,771 | 5,346 | 5,253 | 6,980 | 6,089 | 31,219 | 165,677 |
105,019 | 21,557 | 1,105 | 21,414 | 17,670 | 21,800 | 445,239 | 633,804 | |
At 31 Dec 2023 | ||||||||
Liabilities to customers: | ||||||||
Life direct participating and investment DPF contracts | 3,760 | 7,459 | 3,104 | 4,141 | 27,874 | 22,425 | 383,085 | 451,848 |
Insurance contracts other | — | (3,552) | (6,562) | (5,975) | (5,536) | (5,006) | 19,312 | (7,319) |
Reinsurance liabilities | — | 170 | 1,402 | 1,448 | 1,397 | 1,376 | 22,384 | 28,177 |
Investment contracts | 98,433 | 5,057 | 5,011 | 4,693 | 4,531 | 6,166 | 30,809 | 154,700 |
102,193 | 9,134 | 2,955 | 4,307 | 28,266 | 24,961 | 455,590 | 627,406 | |
170 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Effect on CSM (gross)1 | Effect on profit after tax (gross)1 | Effect on profit after tax (net)2 | Effect on total equity (gross)1 | Effect on total equity (net)2 | |
At 31 Dec 2024 | €000 | €000 | €000 | €000 | €000 |
10% increase in mortality and/or morbidity rates | (7,030) | (314) | (48) | (314) | (48) |
10% decrease in mortality and/or morbidity rates | 7,132 | 315 | 39 | 315 | 39 |
10% increase in lapse rates | (647) | (96) | (53) | (96) | (53) |
10% decrease in lapse rates | 753 | 51 | 5 | 51 | 5 |
10% increase in expense rates | (1,973) | (141) | (141) | (141) | (141) |
10% decrease in expense rates | 1,974 | 141 | 141 | 141 | 141 |
At 31 Dec 2023 | |||||
10% increase in mortality and/or morbidity rates | (6,922) | 179 | (105) | 179 | (105) |
10% decrease in mortality and/or morbidity rates | 7,032 | (196) | 108 | (196) | 108 |
10% increase in lapse rates | (64) | (527) | (597) | (527) | (597) |
10% decrease in lapse rates | 309 | 397 | 479 | 397 | 479 |
10% increase in expense rates | (1,714) | (252) | (253) | (252) | (253) |
10% decrease in expense rates | 1,708 | 255 | 255 | 255 | 255 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 171 |
172 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Financial instruments by fair value | ||||
Group | ||||
At 31 Dec 2024 | ||||
Valuation techniques | ||||
Quoted market price | Using observable inputs | With significant unobservable inputs | ||
Level 1 | Level 2 | Level 3 | Total | |
€000 | €000 | €000 | €000 | |
Assets | ||||
Treasury Bills | 49,629 | 184,912 | — | 234,541 |
Derivatives | — | 17,242 | — | 17,242 |
Financial assets mandatorily measured at fair value through profit or loss | 707,902 | — | 7,047 | 714,949 |
– Equity securities | 28,278 | — | — | 28,278 |
– Government and supranational bonds | 129,900 | — | — | 129,900 |
– Other debt services | 93,244 | — | — | 93,244 |
– Collective investment schemes | 456,480 | — | 7,047 | 463,527 |
Financial investments measured at fair value through other comprehensive income | 1,146,007 | — | 45 | 1,146,052 |
1,903,538 | 202,154 | 7,092 | 2,112,784 | |
Liabilities | ||||
Derivatives | — | 13,747 | — | 13,747 |
Liabilities under investment contracts | 165,677 | — | — | 165,677 |
165,677 | 13,747 | — | 179,424 | |
At 31 Dec 2023 | ||||
Assets | ||||
Treasury Bills | 273,131 | 112,449 | — | 385,580 |
Derivatives | — | 13,577 | — | 13,577 |
Financial assets mandatorily measured at fair value through profit or loss | 684,821 | — | 8,203 | 693,024 |
– Equity Securities | 28,559 | — | — | 28,559 |
– Government and supranational bonds | 128,666 | — | — | 128,666 |
– Other debt services | 103,698 | — | — | 103,698 |
– Collective investment schemes | 423,898 | — | 8,203 | 432,101 |
Financial investments measured at fair value through other comprehensive income | 456,930 | — | 43 | 456,973 |
1,414,882 | 126,026 | 8,246 | 1,549,154 | |
Liabilities | ||||
Derivatives | — | 5,748 | — | 5,748 |
Liabilities under investment contracts | 156,958 | — | — | 156,958 |
156,958 | 5,748 | — | 162,706 | |
Bank | ||||
At 31 Dec 2024 | ||||
Assets | ||||
Treasury Bills | 49,629 | 184,912 | — | 234,541 |
Derivatives | — | 17,242 | — | 17,242 |
Financial investments measured at fair value through other comprehensive income | 1,146,007 | — | 43 | 1,146,050 |
1,195,636 | 202,154 | 43 | 1,397,833 | |
Liabilities | ||||
Derivatives | — | 13,747 | — | 13,747 |
— | 13,747 | — | 13,747 | |
At 31 Dec 2023 | ||||
Assets | ||||
Treasury Bills | 273,131 | 112,449 | — | 385,580 |
Derivatives | — | 13,577 | — | 13,577 |
Financial investments measured at fair value through other comprehensive income | 456,930 | — | 41 | 456,971 |
730,061 | 126,026 | 41 | 856,128 | |
Liabilities | ||||
Derivatives | — | 5,748 | — | 5,748 |
— | 5,748 | — | 5,748 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 173 |
Reconciliation of the fair value measurements in Level 3 | ||
Group | ||
2024 | 2023 | |
€000 | €000 | |
Level 3 | ||
Financial assets mandatorily measured at fair value through profit or loss | ||
At 1 Jan | 7,980 | |
Disposal/redemptions | (693) | |
Transfer from Level 1 to Level 3 | 1,285 | |
Changes in fair value (recognised in profit or loss) | (369) | |
At 31 Dec | 8,203 | |
174 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Assets | ||
Property | 44,644 | 46,122 |
At 31 Dec 2024 | ||||
Fair value | Valuation technique | Significant unobservable input | Range of unobservable inputs (weighted average) | |
Description by class based on highest and best use | €000 | € per square metre | ||
Current use as commercial branches, bank offices and other related premises | 44,644 | |||
At 31 Dec 2023 | ||||
Current use as commercial branches, bank offices and other related premises | 46,122 | Capitalised rental approach | Rental rate per square metre | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 175 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Assets | ||||
Balances with Central Bank of Malta and cash | 839,129 | 1,291,059 | 839,129 | 1,291,059 |
Items in the course of collection from other banks | 4,061 | 8,427 | 4,061 | 8,427 |
Loans and advance to banks | 615,367 | 720,583 | 601,032 | 716,140 |
Loans and advance to customers | 2,873,158 | 3,083,843 | 2,873,158 | 3,083,843 |
Financial investments measured at amortised cost | 1,145,128 | 858,886 | 1,145,128 | 858,886 |
Accrued interest | 24,683 | 22,323 | 22,067 | 19,705 |
Other assets | 11,723 | 8,955 | 10,214 | 8,851 |
5,513,249 | 5,994,076 | 5,494,789 | 5,986,911 | |
Liabilities | ||||
Deposits by banks | 2,398 | 5,117 | 2,398 | 5,117 |
Customer accounts | 6,158,270 | 6,141,520 | 6,175,829 | 6,172,269 |
Items in the course of transmission to other banks | 10,872 | 18,359 | 10,872 | 18,359 |
Borrowings from a group undertaking | 90,000 | 90,000 | 90,000 | 90,000 |
Subordinated liabilities | 65,000 | 65,000 | 65,000 | 65,000 |
Accrued interest | 3,949 | 4,771 | 3,949 | 4,771 |
Other liabilities | 10,532 | 24,039 | 6,132 | 8,472 |
6,341,021 | 6,348,806 | 6,354,180 | 6,363,988 | |
176 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
On balances with Central Bank of Malta | 42,942 | 42,977 |
On Treasury Bills | 9,977 | 6,845 |
On loans and advances to banks | 29,460 | 29,397 |
On loans and advances to customers | 110,154 | 116,636 |
On loans and advances to banks and customers and other financial assets | 192,533 | 195,855 |
Interest on debt instruments | 21,627 | 13,766 |
Amortisation of net premiums on debt instruments | 17,835 | 4,289 |
Net profit/(loss) representing ineffective portion of fair value hedges | 92 | (34) |
On debt and other fixed income instruments | 39,554 | 18,021 |
232,087 | 213,876 | |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
On deposits by banks | 4,500 | 3,900 |
On customer accounts | 17,420 | 10,792 |
On lease liabilities | 59 | 53 |
On subordinated liabilities and borrowings from a group undertaking | 4,022 | 3,319 |
26,001 | 18,064 | |
Group | |||
2024 | |||
Wealth and Personal Banking | Commercial Banking | Total | |
€000 | €000 | €000 | |
Fee income by product: | |||
Funds under management | 2,878 | — | 2,878 |
Cards | 4,413 | 486 | 4,899 |
Credit facilities | 20 | 1,591 | 1,611 |
Broking income | 750 | — | 750 |
Account services | 1,320 | 2,048 | 3,368 |
Remittances | 721 | 1,697 | 2,418 |
Imports/exports | — | 1,320 | 1,320 |
Receivables finance | — | 697 | 697 |
Distribution fees in relation to investment management services | 2,648 | — | 2,648 |
Other | 1,025 | 2,021 | 3,046 |
Fee income | 13,775 | 9,860 | 23,635 |
Less: fee expense | (2,613) | (165) | (2,778) |
Net fee income | 11,162 | 9,695 | 20,857 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 177 |
Group | |||
2023 | |||
Wealth and Personal Banking | Commercial Banking | Total | |
€000 | €000 | €000 | |
Fee income by product: | |||
Funds under management | 2,555 | — | 2,555 |
Cards | 4,558 | 439 | 4,997 |
Credit facilities | 7 | 1,374 | 1,381 |
Broking income | 835 | — | 835 |
Account services | 1,439 | 1,671 | 3,110 |
Remittances | 697 | 1,583 | 2,280 |
Imports/exports | — | 1,241 | 1,241 |
Receivables finance | — | 799 | 799 |
Distribution fees in relation to investment management services | 2,929 | — | 2,929 |
Other | 184 | 1,953 | 2,137 |
Fee income | 13,204 | 9,060 | 22,264 |
Less: fee expense | (2,520) | (271) | (2,791) |
Net fee income | 10,684 | 8,789 | 19,473 |
Bank | |||
2024 | |||
Wealth and Personal Banking | Commercial Banking | Total | |
€000 | €000 | €000 | |
Fee income by product: | |||
Cards | 4,413 | 486 | 4,899 |
Credit facilities | 20 | 1,591 | 1,611 |
Broking income | 750 | — | 750 |
Account services | 1,320 | 2,048 | 3,368 |
Remittances | 721 | 1,697 | 2,418 |
Imports/exports | — | 1,320 | 1,320 |
Receivables finance | — | 697 | 697 |
Other | 2,889 | 2,021 | 4,910 |
Fee income | 10,113 | 9,860 | 19,973 |
Less: fee expense | (2,230) | (165) | (2,395) |
Net fee income | 7,883 | 9,695 | 17,578 |
Bank | |||
2023 | |||
Wealth and Personal Banking | Commercial Banking | Total | |
€000 | €000 | €000 | |
Fee income by product: | |||
Cards | 4,558 | 439 | 4,997 |
Credit facilities | 7 | 1,374 | 1,381 |
Broking income | 835 | — | 835 |
Account services | 1,439 | 1,671 | 3,110 |
Remittances | 697 | 1,583 | 2,280 |
Imports/exports | — | 1,241 | 1,241 |
Receivables finance | — | 799 | 799 |
Other | 2,924 | 1,953 | 4,877 |
Fee income | 10,460 | 9,060 | 19,520 |
Less: fee expense | (2,128) | (271) | (2,399) |
Net fee income | 8,332 | 8,789 | 17,121 |
178 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Insurance service result | ||||||
2024 | 2023 | |||||
Life direct participating and investment DPF contracts1 | Life other contracts2 | Total | Life direct participating and investment DPF contracts | Life other contracts | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Insurance service revenue | ||||||
Amounts relating to changes in liabilities for remaining coverage | ||||||
CSM recognised for services provided3 | 7,099 | 6,618 | 13,717 | 1,203 | 6,307 | 7,510 |
Change in risk adjustment for non-financial risk for risk expired | 278 | 202 | 480 | 249 | 201 | 450 |
Expected incurred claims and other insurance service expenses | 3,887 | 6,425 | 10,312 | 3,609 | 6,352 | 9,961 |
Recovery of insurance acquisition cash flows | 83 | 518 | 601 | 52 | 316 | 368 |
Total insurance service revenue | 11,347 | 13,763 | 25,110 | 5,113 | 13,176 | 18,289 |
Insurance service expenses | ||||||
Claims and benefits, reversal of losses and directly attributable expenses | (3,137) | (5,809) | (8,946) | (2,909) | (3,006) | (5,915) |
Losses and reversal of losses on onerous contracts | 1,410 | (70) | 1,340 | (1,284) | (221) | (1,505) |
Amortisation of insurance acquisition cash flows | (83) | (518) | (601) | (52) | (316) | (368) |
Total insurance service expenses | (1,810) | (6,397) | (8,207) | (4,245) | (3,543) | (7,788) |
Insurance service results before reinsurance contracts | 9,537 | 7,366 | 16,903 | 868 | 9,633 | 10,501 |
Reinsurance expenses – amounts relating to the changes in the remaining coverage | — | (7,706) | (7,706) | — | (7,603) | (7,603) |
Amounts recoverable from reinsurers for incurred claims | — | 4,922 | 4,922 | — | 2,132 | 2,132 |
Net expenses from reinsurance contracts | — | (2,784) | (2,784) | — | (5,471) | (5,471) |
Insurance service result | 9,537 | 4,582 | 14,119 | 868 | 4,162 | 5,030 |
Net investment return | ||||||||
2024 | 2023 | |||||||
Life direct participating and investment DPF contracts | Other | Invest- ment contracts without DPF | Total | Life direct participating and investment DPF contracts | Others | Invest- ment contracts without DPF | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | ||
Investment return | ||||||||
Amounts recognised in profit or loss: | ||||||||
Net gains on FVPL investments | 36,632 | 2,939 | 16,642 | 56,213 | 42,064 | 5,794 | 11,355 | 59,213 |
Movement in investment contract liabilities (Note 36) | — | — | (16,483) | (16,483) | — | — | (11,145) | (11,145) |
Total net investment return | 36,632 | 2,939 | 159 | 39,730 | 42,064 | 5,794 | 210 | 48,068 |
Changes in fair value of underlying items of direct participating contracts | (36,631) | — | — | (36,631) | (42,064) | — | — | (42,064) |
Interest accreted | — | (285) | — | (285) | — | (15) | — | (15) |
Effect of changes in interest rates and other financial assumptions | — | (636) | — | (636) | — | (957) | — | (957) |
Effect of measuring changes in estimates at current rates and adjusting the CSM at rates on initial recognition | — | (324) | — | (324) | — | (881) | — | (881) |
Total net finance expense from insurance contracts | (36,631) | (1,245) | — | (37,876) | (42,064) | (1,853) | — | (43,917) |
Total net finance expense from reinsurance contracts | — | (752) | — | (752) | — | (377) | — | (377) |
Insurance finance expense income | (36,631) | (1,997) | — | (38,628) | (42,064) | (2,230) | — | (44,294) |
Total net investment results | 1 | 942 | 159 | 1,102 | — | 3,564 | 210 | 3,774 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 179 |
Movements in carrying amounts of insurance contracts liabilities - Analysis by remaining coverage and incurred claims | |||||||||
2024 | |||||||||
Life direct participating and investment DPF contracts | Life other contracts1 | ||||||||
Liabilities for remaining coverage: | Liabilities for remaining coverage: | ||||||||
Excluding loss component | Loss component | Incurred claims | Total | Excluding loss component | Loss component | Incurred claims | Total | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | — | — | — | — | — | — | — | — | — |
Opening liabilities | 459,132 | 1,529 | 4,233 | 464,894 | 50,695 | 295 | 3,479 | 54,469 | 519,363 |
Net opening balance at 1 Jan | 459,132 | 1,529 | 4,233 | 464,894 | 50,695 | 295 | 3,479 | 54,469 | 519,363 |
Changes in profit or loss | |||||||||
Insurance service revenue | |||||||||
Contract under fair value approach | (10,379) | — | — | (10,379) | (10,724) | — | — | (10,724) | (21,103) |
Other contracts | (968) | — | — | (968) | (3,039) | — | — | (3,039) | (4,007) |
Total insurance service revenue | (11,347) | — | — | (11,347) | (13,763) | — | — | (13,763) | (25,110) |
Insurance service expenses | |||||||||
Incurred claims and other insurance service expenses | — | (39) | 3,176 | 3,137 | — | (144) | 5,953 | 5,809 | 8,946 |
Amortisation of insurance acquisition cash flows | 83 | — | — | 83 | 518 | — | — | 518 | 601 |
Losses and reversal of losses on onerous contracts | — | (1,410) | — | (1,410) | — | 70 | — | 70 | (1,340) |
Total insurance service expenses | 83 | (1,449) | 3,176 | 1,810 | 518 | (74) | 5,953 | 6,397 | 8,207 |
Investment components | (62,009) | — | 62,009 | — | (305) | — | 305 | — | — |
Insurance service result before reinsurance contracts | (73,273) | (1,449) | 65,185 | (9,537) | (13,550) | (74) | 6,258 | (7,366) | (16,903) |
Net finance expenses from insurance contracts | 36,631 | — | — | 36,631 | 1,246 | (1) | — | 1,245 | 37,876 |
Total changes in profit or loss | (36,642) | (1,449) | 65,185 | 27,094 | (12,304) | (75) | 6,258 | (6,121) | 20,973 |
Cash flows | |||||||||
Premiums received | 40,779 | — | — | 40,779 | 14,256 | — | — | 14,256 | 55,035 |
Claims and other insurance service expenses paid, including investment components | (570) | — | (66,983) | (67,553) | — | — | (6,754) | (6,754) | (74,307) |
Insurance acquisition cash flows | (444) | — | (444) | (1,443) | — | — | (1,443) | (1,887) | |
Transfer | — | — | — | — | 63 | (63) | — | — | — |
Total cash flows | 39,765 | — | (66,983) | (27,218) | 12,876 | (63) | (6,754) | 6,059 | (21,159) |
Net closing balance at 31 Dec | 462,255 | 80 | 2,435 | 464,770 | 51,267 | 157 | 2,983 | 54,407 | 519,177 |
Closing assets | — | — | — | — | — | — | — | — | — |
Closing liabilities | 462,255 | 80 | 2,435 | 464,770 | 51,267 | 157 | 2,983 | 54,407 | 519,177 |
Net closing balance 31 Dec | 462,255 | 80 | 2,435 | 464,770 | 51,267 | 157 | 2,983 | 54,407 | 519,177 |
180 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Movements in carrying amounts of insurance contracts liabilities - Analysis by remaining coverage and incurred claims (continued) | |||||||||
2023 | |||||||||
Life direct participating and investment DPF contracts | Life other contracts1 | ||||||||
Liabilities for remaining coverage: | Liabilities for remaining coverage: | ||||||||
Excluding loss component | Loss component | Incurred claims | Total | Excluding loss component | Loss component | Incurred claims | Total | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | — | — | — | — | — | — | — | — | — |
Opening liabilities | 442,272 | 287 | 4,468 | 447,027 | 49,300 | 159 | 3,021 | 52,480 | 499,507 |
Net opening balance at 1 Jan | 442,272 | 287 | 4,468 | 447,027 | 49,300 | 159 | 3,021 | 52,480 | 499,507 |
Changes in profit or loss | |||||||||
Insurance service revenue | |||||||||
Contract under fair value approach | (4,402) | — | — | (4,402) | (10,678) | — | — | (10,678) | (15,080) |
Other contracts | (711) | — | — | (711) | (2,498) | — | — | (2,498) | (3,209) |
Total insurance service revenue | (5,113) | — | — | (5,113) | (13,176) | — | — | (13,176) | (18,289) |
Insurance service expenses | |||||||||
Incurred claims and other insurance service expenses | — | (15) | 2,924 | 2,909 | — | (76) | 3,082 | 3,006 | 5,915 |
Amortisation of insurance acquisition cash flows | 52 | — | — | 52 | 316 | — | — | 316 | 368 |
Losses and reversal of losses on onerous contracts | — | 1,284 | — | 1,284 | — | 221 | — | 221 | 1,505 |
Total insurance service expenses | 52 | 1,269 | 2,924 | 4,245 | 316 | 145 | 3,082 | 3,543 | 7,788 |
Investment components | (60,984) | — | 60,984 | — | (228) | — | 228 | — | — |
Insurance service result before reinsurance contracts | (66,045) | 1,269 | 63,908 | (868) | (13,088) | 145 | 3,310 | (9,633) | (10,501) |
Net finance expenses from insurance contracts | 42,064 | — | — | 42,064 | 1,853 | — | — | 1,853 | 43,917 |
Total changes in profit or loss | (23,981) | 1,269 | 63,908 | 41,196 | (11,235) | 145 | 3,310 | (7,780) | 33,416 |
Cash flows | |||||||||
Premiums received | 41,569 | — | — | 41,569 | 14,447 | — | — | 14,447 | 56,016 |
Claims and other insurance service expenses paid, including investment components | (312) | — | (64,143) | (64,455) | — | — | (2,852) | (2,852) | (67,307) |
Insurance acquisition cash flows | (443) | — | — | (443) | (1,826) | — | — | (1,826) | (2,269) |
Transfer | 27 | (27) | — | — | 9 | (9) | — | — | — |
Total cash flows | 40,841 | (27) | (64,143) | (23,329) | 12,630 | (9) | (2,852) | 9,769 | (13,560) |
Net closing balance at 31 Dec | 459,132 | 1,529 | 4,233 | 464,894 | 50,695 | 295 | 3,479 | 54,469 | 519,363 |
Closing assets | — | — | — | — | — | — | — | — | — |
Closing liabilities | 459,132 | 1,529 | 4,233 | 464,894 | 50,695 | 295 | 3,479 | 54,469 | 519,363 |
Net closing balance 31 Dec | 459,132 | 1,529 | 4,233 | 464,894 | 50,695 | 295 | 3,479 | 54,469 | 519,363 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 181 |
Movements in carrying amounts of reinsurance contracts assets - Analysis by remaining coverage and incurred claims | ||||||||
2024 | 2023 | |||||||
Excluding loss recovery component | Loss recovery component | Incurred claims component | Total | Excluding loss recovery component | Loss recovery component | Incurred claims component | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | (222) | 12 | 2,767 | 2,557 | 417 | 7 | 2,535 | 2,959 |
Opening liabilities | — | — | — | — | — | — | — | — |
Net opening balance at 1 Jan | (222) | 12 | 2,767 | 2,557 | 417 | 7 | 2,535 | 2,959 |
Changes in profit or loss | ||||||||
Reinsurance expenses - amounts relating to the changes in the remaining coverage | (7,706) | — | — | (7,706) | (7,603) | — | — | (7,603) |
Recoveries of incurred claims and other insurance service expenses | — | — | 4,928 | 4,928 | — | — | 2,143 | 2,143 |
Recoveries or reversals of recoveries of losses on onerous underlying contracts | (1) | (5) | — | (6) | (16) | 5 | — | (11) |
Net finance expense from reinsurance contracts | (752) | — | — | (752) | (377) | — | — | (377) |
Total changes in profit or loss | (8,459) | (5) | 4,928 | (3,536) | (7,996) | 5 | 2,143 | (5,848) |
Cash flows | ||||||||
Premiums paid | 5,898 | — | — | 5,898 | 7,357 | — | — | 7,357 |
Claims and other recoverables received | — | — | (2,007) | (2,007) | — | — | (1,911) | (1,911) |
Total cash flows | 5,898 | — | (2,007) | 3,891 | 7,357 | — | (1,911) | 5,446 |
Net closing balance at 31 Dec | (2,783) | 7 | 5,688 | 2,912 | (222) | 12 | 2,767 | 2,557 |
Closing assets | (2,783) | 7 | 5,688 | 2,912 | (222) | 12 | 2,767 | 2,557 |
Closing liabilities | — | — | — | — | — | — | — | — |
Net closing balance at 31 Dec | (2,783) | 7 | 5,688 | 2,912 | (222) | 12 | 2,767 | 2,557 |
Movements in carrying amounts of insurance contracts liabilities – Analysis by measurement component | ||||||
2024 | ||||||
Life direct participating and investment DPF contracts | ||||||
Contractual service margin | ||||||
Estimates of present value of future cashflows (excluding RA) | Risk adjustment for non-financial risk | Estimates of present value of future cashflows (including RA) | Contracts under fair value approach | Other contracts1 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | — | — | — | — | — | — |
Opening liabilities | 451,847 | 3,643 | 455,490 | 5,470 | 3,934 | 464,894 |
Net opening balance at 1 Jan | 451,847 | 3,643 | 455,490 | 5,470 | 3,934 | 464,894 |
Changes in profit or loss | ||||||
Changes that relate to current services | ||||||
CSM recognised for services provided | — | — | — | (6,699) | (400) | (7,099) |
Change in risk adjustment for non-financial risk for risk expired | — | (278) | (278) | — | — | (278) |
Experience adjustments | (750) | — | (750) | — | — | (750) |
Changes that relate to future services | ||||||
Contracts initially recognised in the year | (942) | 174 | (768) | — | 826 | 58 |
Changes in estimates that adjust the CSM2 | (9,550) | 134 | (9,416) | 8,611 | 805 | — |
Changes in estimates that result in losses and reversal of losses on onerous contracts | (1,565) | 97 | (1,468) | — | — | (1,468) |
Insurance service result before reinsurance contracts | (12,807) | 127 | (12,680) | 1,912 | 1,231 | (9,537) |
Net finance expenses from insurance contracts | 36,631 | — | 36,631 | — | — | 36,631 |
Total changes in profit or loss | 23,824 | 127 | 23,951 | 1,912 | 1,231 | 27,094 |
Cash flows | ||||||
Premiums received | 40,779 | — | 40,779 | — | — | 40,779 |
Claims, other insurance service expenses paid (including investment components) and other cash flows | (67,553) | — | (67,553) | — | — | (67,553) |
Insurance acquisition cash flows | (444) | — | (444) | — | — | (444) |
Total cash flows | (27,218) | — | (27,218) | — | — | (27,218) |
Net closing balance at 31 Dec | 448,453 | 3,770 | 452,223 | 7,382 | 5,165 | 464,770 |
Closing assets | — | — | — | — | — | — |
Closing liabilities | 448,453 | 3,770 | 452,223 | 7,382 | 5,165 | 464,770 |
Net closing balance at 31 Dec | 448,453 | 3,770 | 452,223 | 7,382 | 5,165 | 464,770 |
182 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Movements in carrying amounts of insurance contracts liabilities - Analysis by measurement component (continued) | ||||||
2024 | ||||||
Life other contracts | ||||||
Contractual service margin | ||||||
Estimates of present value of future cashflows (excluding RA) | Risk adjustment for non-financial risk | Estimates of present value of future cashflows (including RA) | Contract under fair value approach | Other contracts1 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | — | — | — | — | — | — |
Opening liabilities | (7,319) | 5,985 | (1,334) | 47,386 | 8,417 | 54,469 |
Net opening balance at 1 Jan | (7,319) | 5,985 | (1,334) | 47,386 | 8,417 | 54,469 |
Changes in profit or loss | ||||||
Changes that relate to current services | ||||||
CSM recognised for services provided | — | — | — | (5,421) | (1,197) | (6,618) |
Change in risk adjustment for non-financial risk for risk expired | — | (202) | (202) | — | — | (202) |
Experience adjustments | (616) | — | (616) | — | — | (616) |
Changes that relate to future services | ||||||
Contracts initially recognised in the year | (2,307) | 242 | (2,065) | — | 2,138 | 73 |
Changes in estimates that adjust the CSM2 | (2,698) | (610) | (3,308) | 2,291 | 1,017 | — |
Changes in estimates that result in losses and reversal of losses on onerous contracts | (5) | 2 | (3) | — | — | (3) |
Insurance service result before reinsurance contracts | (5,626) | (568) | (6,194) | (3,130) | 1,958 | (7,366) |
Net finance expenses from insurance contracts | 708 | — | 708 | 431 | 106 | 1,245 |
Total changes in profit or loss | (4,918) | (568) | (5,486) | (2,699) | 2,064 | (6,121) |
Cash flows | ||||||
Premiums received | 14,256 | — | 14,256 | — | — | 14,256 |
Claims, other insurance service expenses paid (including investment components) and other cash flows | (6,754) | — | (6,754) | — | — | (6,754) |
Insurance acquisition cash flows | (1,443) | — | (1,443) | — | — | (1,443) |
Total cash flows | 6,059 | — | 6,059 | — | — | 6,059 |
Net closing balance at 31 Dec | (6,178) | 5,417 | (761) | 44,687 | 10,481 | 54,407 |
Closing assets | — | — | — | — | — | — |
Closing liabilities | (6,178) | 5,417 | (761) | 44,687 | 10,481 | 54,407 |
Net closing balance at 31 Dec | (6,178) | 5,417 | (761) | 44,687 | 10,481 | 54,407 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 183 |
Movements in carrying amounts of insurance contracts liabilities - Analysis by measurement component (continued) | ||||||
2023 | ||||||
Life direct participating and investment DPF contracts | ||||||
Contractual service margin | ||||||
Estimates of present value of future cashflows (excluding RA) | Risk adjustment for non-financial risk | Estimates of present value of future cashflows (including RA) | Contracts under fair value approach | Other contracts1 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | — | — | — | — | — | — |
Opening liabilities | 436,224 | 3,086 | 439,310 | 4,286 | 3,431 | 447,027 |
Net opening balance at 1 Jan | 436,224 | 3,086 | 439,310 | 4,286 | 3,431 | 447,027 |
Changes in profit or loss | ||||||
Changes that relate to current services | ||||||
CSM recognised for services provided | — | — | — | (868) | (335) | (1,203) |
Change in risk adjustment for non-financial risk for risk expired | — | (249) | (249) | — | — | (249) |
Experience adjustments | (700) | — | (700) | — | — | (700) |
Changes that relate to future services | ||||||
Contracts initially recognised in the year | (916) | 140 | (776) | — | 809 | 33 |
Changes in estimates that adjust the CSM2 | (2,547) | 466 | (2,081) | 2,052 | 29 | — |
Changes in estimates that result in losses and reversal of losses on onerous contracts | 1,051 | 200 | 1,251 | — | — | 1,251 |
Insurance service result before reinsurance contracts | (3,112) | 557 | (2,555) | 1,184 | 503 | (868) |
Net finance expenses from insurance contracts | 42,064 | — | 42,064 | — | — | 42,064 |
Total changes in profit or loss | 38,952 | 557 | 39,509 | 1,184 | 503 | 41,196 |
Cash flows | ||||||
Premiums received | 41,569 | — | 41,569 | — | — | 41,569 |
Claims, other insurance service expenses paid (including investment components) and other cash flows | (64,455) | — | (64,455) | — | — | (64,455) |
Insurance acquisition cash flows | (443) | — | (443) | — | — | (443) |
Total cash flows | (23,329) | — | (23,329) | — | — | (23,329) |
Net closing balance at 31 Dec | 451,847 | 3,643 | 455,490 | 5,470 | 3,934 | 464,894 |
Closing assets | — | — | — | — | — | — |
Closing liabilities | 451,847 | 3,643 | 455,490 | 5,470 | 3,934 | 464,894 |
Net closing balance at 31 Dec | 451,847 | 3,643 | 455,490 | 5,470 | 3,934 | 464,894 |
184 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Movements in carrying amounts of insurance contracts - Analysis by measurement component (continued) | ||||||
2023 | ||||||
Life other contracts | ||||||
Contractual service margin | ||||||
Estimates of present value of future cashflows (excluding RA) | Risk adjustment for non-financial risk | Estimates of present value of future cashflows (including RA) | Contract under fair value approach | Other contracts1 | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | — | — | — | — | — | — |
Opening liabilities | (4,151) | 5,800 | 1,649 | 44,558 | 6,273 | 52,480 |
Net opening balance at 1 Jan | (4,151) | 5,800 | 1,649 | 44,558 | 6,273 | 52,480 |
Changes in profit or loss | ||||||
Changes that relate to current services | ||||||
CSM recognised for services provided | — | — | — | (5,314) | (993) | (6,307) |
Change in risk adjustment for non-financial risk for risk expired | — | (201) | (201) | — | — | (201) |
Experience adjustments | (3,346) | — | (3,346) | — | — | (3,346) |
Changes that relate to future services | ||||||
Contracts initially recognised in the year | (1,975) | 179 | (1,796) | — | 1,821 | 25 |
Changes in estimates that adjust the CSM | (9,299) | 186 | (9,113) | 7,830 | 1,283 | — |
Changes in estimates that result in losses and reversal of losses on onerous contracts | 175 | 21 | 196 | — | — | 196 |
Insurance service result before reinsurance contracts | (14,445) | 185 | (14,260) | 2,516 | 2,111 | (9,633) |
Net finance expenses from insurance contracts | 1,508 | — | 1,508 | 312 | 33 | 1,853 |
Total changes profit or loss | (12,937) | 185 | (12,752) | 2,828 | 2,144 | (7,780) |
Cash flows | ||||||
Premiums received | 14,447 | — | 14,447 | — | — | 14,447 |
Claims, other insurance service expenses paid (including investment components) and other cash flows | (2,852) | — | (2,852) | — | — | (2,852) |
Insurance acquisition cash flows | (1,826) | — | (1,826) | — | — | (1,826) |
Total cash flows | 9,769 | — | 9,769 | — | — | 9,769 |
Net closing balance at 31 Dec | (7,319) | 5,985 | (1,334) | 47,386 | 8,417 | 54,469 |
Closing assets | — | — | — | — | — | — |
Closing liabilities | (7,319) | 5,985 | (1,334) | 47,386 | 8,417 | 54,469 |
Net closing balance at 31 Dec | (7,319) | 5,985 | (1,334) | 47,386 | 8,417 | 54,469 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 185 |
Movements in carrying amounts of reinsurance contracts assets - Analysis by measurement component | ||||||
2024 | ||||||
Estimates of present value of future cashflows (excluding RA) | Risk adjustment for non- financial risk | Contractual service margin | Total | |||
Estimates of present value of future cashflows (including RA) | Contracts under fair value approach | Other contracts | ||||
€000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | (28,177) | 1,617 | (26,560) | 28,194 | 923 | 2,557 |
Opening liabilities | — | — | — | — | — | — |
Net opening balance at 1 Jan | (28,177) | 1,617 | (26,560) | 28,194 | 923 | 2,557 |
Changes in profit or loss | ||||||
Changes that relate to current services | ||||||
CSM recognised for services provided | — | — | — | (3,190) | (380) | (3,570) |
Change in risk adjustment for non-financial risk for risk expired | — | (43) | (43) | — | — | (43) |
Experience adjustments | 835 | — | 835 | — | — | 835 |
Changes that relate to future services | ||||||
Contracts initially recognised in the year | (444) | 42 | (402) | — | 402 | — |
Changes in recoveries of losses on onerous underlying contracts that adjust the CSM | — | — | — | — | — | — |
Changes in estimates that adjust the CSM2 | (925) | 7 | (918) | 773 | 145 | — |
Changes in estimates that do not adjust the CSM | (6) | — | (6) | — | — | (6) |
Net expenses from reinsurance contracts | (540) | 6 | (534) | (2,417) | 167 | (2,784) |
Net finance expenses from reinsurance contracts | (1,026) | — | (1,026) | 249 | 25 | (752) |
Total changes in profit or loss | (1,566) | 6 | (1,560) | (2,168) | 192 | (3,536) |
Cash flows | ||||||
Premiums paid | 5,898 | — | 5,898 | — | — | 5,898 |
Claims and other recoverables received | (2,007) | — | (2,007) | — | — | (2,007) |
Total cash flows | 3,891 | — | 3,891 | — | — | 3,891 |
Net closing balance at 31 Dec | (25,852) | 1,623 | (24,229) | 26,026 | 1,115 | 2,912 |
Closing assets | (25,852) | 1,623 | (24,229) | 26,026 | 1,115 | 2,912 |
Closing liabilities | — | — | — | — | — | — |
Net closing balance at 31 Dec | (25,852) | 1,623 | (24,229) | 26,026 | 1,115 | 2,912 |
2023 | ||||||
€000 | €000 | €000 | €000 | €000 | €000 | |
Opening assets | (17,844) | 1,296 | (16,548) | 19,532 | (25) | 2,959 |
Opening liabilities | — | — | — | — | — | — |
Net opening balance at 1 Jan | (17,844) | 1,296 | (16,548) | 19,532 | (25) | 2,959 |
Changes in profit or loss | ||||||
Changes that relate to current services | ||||||
CSM recognised for services provided | — | — | — | (3,252) | (273) | (3,525) |
Change in risk adjustment for non-financial risk for risk expired | — | (34) | (34) | — | — | (34) |
Experience adjustments | (1,901) | — | (1,901) | — | — | (1,901) |
Changes that relate to future services | ||||||
Contracts initially recognised in the year | (241) | 29 | (212) | — | 212 | — |
Changes in recoveries of losses on onerous underlying contracts that adjust the CSM | — | — | — | — | 2 | 2 |
Changes in estimates that adjust the CSM | (13,086) | 323 | (12,763) | 11,764 | 999 | — |
Changes in estimates that do not adjust the CSM | (16) | 3 | (13) | — | — | (13) |
Net expenses from reinsurance contracts | (15,244) | 321 | (14,923) | 8,512 | 940 | (5,471) |
Net finance expenses from reinsurance contracts | (535) | — | (535) | 150 | 8 | (377) |
Total changes in profit or loss | (15,779) | 321 | (15,458) | 8,662 | 948 | (5,848) |
Cash flows | ||||||
Premiums paid | 7,357 | — | 7,357 | — | — | 7,357 |
Claims and other recoverables received | (1,911) | — | (1,911) | — | — | (1,911) |
Total cash flows | 5,446 | — | 5,446 | — | — | 5,446 |
Net closing balance at 31 Dec | (28,177) | 1,617 | (26,560) | 28,194 | 923 | 2,557 |
Closing assets | (28,177) | 1,617 | (26,560) | 28,194 | 923 | 2,557 |
Closing liabilities | — | — | — | — | — | — |
Net closing balance at 31 Dec | (28,177) | 1,617 | (26,560) | 28,194 | 923 | 2,557 |
186 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Effect of insurance contracts initially recognised in the year | ||||||
2024 | 2023 | |||||
Profitable contracts issued | Onerous contracts issued | Total | Profitable contracts issued | Onerous contracts issued | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Life direct participating and investment DPF contracts | ||||||
Estimates of present value of cash outflows | 19,899 | 2,903 | 22,802 | 18,549 | 1,484 | 20,033 |
– insurance acquisition cash flows | 313 | 113 | 426 | 252 | 53 | 305 |
– claims and other insurance service expenses payable | 19,586 | 2,790 | 22,376 | 18,297 | 1,431 | 19,728 |
Estimates of present value of cash inflows | (20,882) | (2,862) | (23,744) | (19,489) | (1,460) | (20,949) |
Risk adjustment for non-financial risk | 156 | 18 | 174 | 132 | 8 | 140 |
Contractual service margin | 826 | — | 826 | 809 | — | 809 |
(Gains)/losses recognised on initial recognition | — | (58) | (58) | — | 33 | 33 |
Life other contracts | ||||||
Estimates of present value of cash outflows | 5,566 | 509 | 6,075 | 4,461 | 191 | 4,652 |
– insurance acquisition cash flows | 918 | 90 | 1,008 | 741 | 63 | 804 |
– claims and other insurance service expenses payable | 4,648 | 419 | 5,067 | 3,720 | 128 | 3,848 |
Estimates of present value of cash inflows | (7,926) | (456) | (8,382) | (6,454) | (173) | (6,627) |
Risk adjustment for non-financial risk | 222 | 20 | 242 | 172 | 7 | 179 |
Contractual service margin | 2,138 | — | 2,138 | 1,821 | — | 1,821 |
(Gains)/losses recognised on initial recognition | — | (73) | (73) | — | 25 | 25 |
Effect of reinsurance contacts initially recognised in the year | ||
2024 | 2023 | |
Profitable contracts issued | Profitable contracts issued | |
€000 | €000 | |
Life other contracts | ||
Estimates of present value of cash outflows | (2,317) | (1,433) |
Estimates of present value of cash inflows | 1,873 | 1,192 |
Risk adjustment for non-financial risk | 42 | 29 |
Contractual service margin | 402 | 212 |
Present value of expected future cash flows of insurance contract liabilities and contractual service margin and reinsurance contracts | |||||||||
less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | 10-20 years | Over 20 years | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Insurance liability future cash flows | |||||||||
Life direct participating and investment DPF contracts | 23,698 | 847 | 20,805 | 14,790 | 18,633 | 66,186 | 150,710 | ||
Life other contracts | (4,836) | (6,518) | (6,026) | (5,469) | (4,290) | (14,494) | 1,725 | 33,730 | (6,178) |
Reinsurance contracts | (3,076) | 1,430 | 1,382 | 1,369 | 1,368 | 6,675 | 11,157 | 5,547 | 25,852 |
Net insurance liability future cash flows at 31 Dec 2024 | 15,786 | (4,241) | 16,161 | 10,690 | 15,711 | 58,367 | 189,987 | ||
Remaining contractual service margin | |||||||||
Life direct participating and investment DPF contracts | 1,393 | 1,271 | 1,122 | 976 | 853 | 3,002 | 2,466 | 1,464 | 12,547 |
Life other contracts | 6,086 | 5,416 | 4,877 | 4,398 | 3,968 | 14,526 | 12,779 | 3,118 | 55,168 |
Reinsurance contracts | (3,131) | (2,742) | (2,451) | (2,200) | (1,977) | (7,137) | (6,095) | (1,408) | (27,141) |
Remaining contractual service margin at 31 Dec 2024 | 4,348 | 3,945 | 3,548 | 3,174 | 2,844 | 10,391 | 9,150 | 3,174 | 40,574 |
Insurance liability future cash flows | |||||||||
Life direct participating and investment DPF contracts | 11,219 | 3,103 | 4,141 | 27,874 | 22,425 | 86,282 | 146,364 | ||
Life other contracts | (3,552) | (6,562) | (5,975) | (5,536) | (5,006) | (14,951) | (547) | 34,810 | (7,319) |
Reinsurance contracts | 170 | 1,402 | 1,448 | 1,397 | 1,376 | 6,612 | 11,132 | 4,640 | 28,177 |
Net insurance liability future cash flows at 31 Dec 2023 | 7,837 | (2,057) | (386) | 23,735 | 18,795 | 77,943 | 185,814 | ||
Remaining contractual service margin | |||||||||
Life direct participating and investment DPF contracts | 1,255 | 1,120 | 1,014 | 868 | 725 | 2,330 | 1,708 | 384 | 9,404 |
Life other contracts | 5,876 | 5,311 | 4,801 | 4,334 | 3,918 | 14,481 | 13,008 | 4,074 | 55,803 |
Reinsurance contracts | (3,256) | (2,915) | (2,615) | (2,345) | (2,104) | (7,639) | (6,594) | (1,649) | (29,117) |
Remaining contractual service margin at 31 Dec 2023 | 3,875 | 3,516 | 3,200 | 2,857 | 2,539 | 9,172 | 8,122 | 2,809 | 36,090 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 187 |
Group | ||
2024 | 2023 | |
€000 | €000 | |
Financial assets held to meet liabilities under insurance and investment contracts | 56,213 | 59,213 |
Liabilities to customers under investment contracts | (16,483) | (11,145) |
Net income from assets and liabilities of insurance businesses, measured at fair value through profit or loss | 39,730 | 48,068 |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Net income from foreign exchange activities | 9,405 | 7,357 |
Net income from trading activities | 249 | 266 |
9,654 | 7,623 | |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Operating income | ||||
Gains arising on disposal of re-possessed properties (Note 28) | 388 | 45 | 388 | 45 |
Impairment of re-possessed property (Note 28) | — | (450) | — | (450) |
Loss arising on disposal of closed branches held for sale (Note 28) | (25) | — | (25) | — |
Loss arising on disposal/write offs of equipment and intangible assets | (239) | (140) | (239) | (140) |
Other income | 657 | 503 | 385 | 509 |
781 | (42) | 509 | (36) | |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Change in expected credit losses: | ||
– loans and advances to customers including accrued interest | (13,542) | (3,675) |
– loans and advances to banks | — | (1) |
– balances with Central Bank of Malta | (20) | 8 |
– debt instruments measured at amortised cost | 17 | 10 |
– loan commitments and financial guarantees | (344) | (4) |
– other financial assets | (1) | (4) |
– debt instruments and Treasury Bills measured at fair value through other comprehensive income | (11) | (15) |
Other credit impairment charges: | ||
– bad debts written off | 1,016 | 567 |
– bad debts recovered | (1,759) | (1,466) |
(14,644) | (4,580) | |
188 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Wages, salaries and allowances | 37,584 | 35,747 | 36,506 | 34,717 |
Social security costs | 2,383 | 2,224 | 2,229 | 2,084 |
Termination benefits | 311 | 822 | 311 | 822 |
Defined contribution benefits | 356 | 483 | 334 | 449 |
Post employment and other long-term employee benefits | 1,379 | 2,913 | 1,379 | 2,913 |
Share-based payments | 285 | 418 | 285 | 418 |
42,298 | 42,607 | 41,044 | 41,403 | |
Average number of employees: | ||||
– executive and senior managerial | 266 | 262 | 246 | 240 |
– other managerial, supervisory and clerical | 662 | 674 | 624 | 641 |
– others | 3 | 4 | 3 | 4 |
931 | 940 | 873 | 885 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 189 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Premises and equipment costs | 5,589 | 3,191 | 5,586 | 3,184 |
IT support and telecommunication costs | 15,814 | 9,537 | 15,572 | 9,393 |
Insurance, security and maintenance costs | 2,210 | 2,368 | 2,210 | 2,368 |
Investment management and administrator fees | 208 | 201 | — | — |
Actuarial services | 203 | 597 | — | — |
Service contracted out costs | 14,294 | 14,069 | 14,026 | 13,046 |
Movement in litigation provision | (730) | 478 | (730) | 598 |
Regulatory fees | 2,714 | 5,989 | 2,646 | 5,949 |
Professional fees | 2,391 | 2,370 | 1,701 | 1,417 |
Other administrative expenses | 17,766 | 12,577 | 17,755 | 12,183 |
60,459 | 51,377 | 58,766 | 48,138 | |
2024 | 2023 | |||||
Expenses attributed to insurance acquisition cashflow | Other directly attributable expenses | Other operating expenses | Expenses attributed to insurance acquisition cashflow | Other directly attributable expenses | Other operating expenses | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Employees compensation and benefits | 731 | 647 | 42,298 | 761 | 560 | 42,607 |
General and administrative expenses | 743 | 805 | 60,459 | 978 | 1,144 | 51,377 |
Depreciation, amortisation and impairment of property, plant and equipment, right-of-use assets and intangible assets | 75 | 66 | 9,994 | 88 | 65 | 8,412 |
1,549 | 1,518 | 112,751 | 1,827 | 1,769 | 102,396 | |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Current tax: | 49,296 | 46,977 | 44,392 | 44,482 |
– for this year | 49,348 | 46,977 | 44,328 | 44,482 |
– adjustments in respect of prior years | (52) | — | 64 | — |
Deferred tax: | 5,089 | 121 | 4,986 | 353 |
– origination and reversal of temporary differences | 4,981 | 121 | 4,878 | 353 |
– adjustments in respect of prior years | 108 | — | 108 | — |
54,385 | 47,098 | 49,378 | 44,835 | |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Profit before tax | 154,492 | 133,854 | 139,832 | 128,134 |
Tax at the applicable rate of 35% | 54,072 | 46,849 | 48,941 | 44,847 |
Tax effect of: | ||||
– income taxed at different rates | 178 | (31) | 178 | (31) |
– non-deductible expenses | 20 | 18 | 20 | 18 |
– disallowed expense arising from depreciation of property, plant and equipment | 152 | 126 | 152 | 126 |
– current tax adjustments in respect of prior years | (52) | — | 64 | — |
– deferred tax adjustments in respect of prior years | 108 | — | 108 | — |
– tax credit on pension contribution | (87) | (113) | (87) | (113) |
– loss on disposal of property, plant and equipment | — | 44 | — | 44 |
– others | (6) | 205 | 2 | (56) |
Tax expense | 54,385 | 47,098 | 49,378 | 44,835 |
190 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group/Bank | ||||||
2024 | 2023 | |||||
Before tax | Tax (charge)/ credit | Net of tax | Before tax | Tax (charge)/ credit | Net of tax | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Fair valuation of financial investments: | ||||||
– net changes in fair value | 9,474 | (3,316) | 6,158 | 13,386 | (4,685) | 8,701 |
Fair valuation of properties: | ||||||
– net changes in fair value | (3,918) | 392 | (3,526) | 1,826 | (183) | 1,643 |
Remeasurement of post employment benefit obligations: | ||||||
– net remeasurement | (489) | 171 | (318) | (22) | 8 | (14) |
5,067 | (2,753) | 2,314 | 15,190 | (4,860) | 10,330 | |
Bank | ||||
2024 | 2023 | 2024 | 2023 | |
EUR per share | EUR per share | €000 | €000 | |
Gross of income tax | ||||
– prior year’s final dividend | 0.09 | 0.06 | 32,428 | 20,214 |
– current year’s interim dividend | 0.10 | 0.06 | 36,031 | 21,617 |
0.19 | 0.12 | 68,459 | 41,831 | |
Net of income tax | ||||
– prior year’s final dividend | 0.06 | 0.04 | 21,078 | 13,139 |
– current year’s interim dividend | 0.06 | 0.04 | 23,420 | 14,051 |
0.12 | 0.08 | 44,498 | 27,190 | |
Bank | ||
2024 | 2023 | |
€000 | €000 | |
Proposed dividend | ||
Profit for the year | 90,454 | 83,299 |
Proposed dividend | 51,524 | 35,129 |
Less: interim dividend paid | (23,420) | (14,051) |
Available for distribution | 28,104 | 21,078 |
Proposed final dividend | ||
Issued and fully paid up shares (Note 41) | 360,306,099 | 360,306,099 |
EUR per share | EUR per share | |
Proposed final dividend | ||
– gross of income tax per share | 0.12 | 0.09 |
– net of income tax per share | ||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 191 |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Balances with Central Bank of Malta | 808,971 | 1,257,477 |
Treasury Bills measured at fair value through other comprehensive income | 234,541 | 385,580 |
Cash | 30,158 | 33,582 |
1,073,670 | 1,676,639 | |
Group | ||
2024 | 2023 | |
€000 | €000 | |
Debt securities and other fixed income instruments | 223,144 | 232,364 |
Equity and other non-fixed income instruments | 491,805 | 460,660 |
714,949 | 693,024 | |
Debt securities and other fixed income instruments | ||
Group | ||
2024 | 2023 | |
€000 | €000 | |
Issued by public bodies: | ||
– local government | 61,391 | 73,927 |
– foreign governments | 67,070 | 54,739 |
Issued by other bodies: | ||
– local banks | 10,021 | 5,088 |
– foreign banks | 9,399 | 9,806 |
– other local issuers | 9,683 | 14,746 |
– other foreign issuers | 65,580 | 74,058 |
223,144 | 232,364 | |
Listing status: | ||
– listed on the Malta Stock Exchange | 81,095 | 93,762 |
– listed on other recognised exchanges | 142,049 | 138,602 |
223,144 | 232,364 | |
At 1 Jan | 232,364 | 231,093 |
Acquisitions | 72,208 | 92,122 |
Disposals/redemptions | (83,982) | (101,607) |
Changes in fair value | 2,554 | 10,756 |
At 31 Dec | 223,144 | 232,364 |
Equity and other non-fixed income instruments | ||
Group | ||
2024 | 2023 | |
€000 | €000 | |
Issued by other bodies: | ||
– local banks | 1,744 | 1,966 |
– foreign banks | 86,264 | 1,663 |
– other local issuers | 105,598 | 20,728 |
– other foreign issuers | 298,199 | 436,303 |
491,805 | 460,660 | |
Listing status: | ||
– listed on the Malta Stock Exchange | 6,919 | 9,081 |
– listed on other recognised exchanges | 43,068 | 42,082 |
– local unlisted | 100,423 | 94,367 |
– foreign unlisted | 341,395 | 315,130 |
491,805 | 460,660 | |
At 1 Jan | 460,660 | 429,353 |
Acquisitions | 132,012 | 27,061 |
Disposals | (146,568) | (35,582) |
Changes in fair value | 45,701 | 39,828 |
At 31 Dec | 491,805 | 460,660 |
192 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Derivatives | ||||||||
Group/Bank | ||||||||
Notional contract amount | Fair value - Assets | Fair value - Liabilities | ||||||
Trading | Hedging | Trading | Hedging | Total | Trading | Hedging | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Foreign exchange derivatives | ||||||||
Foreign exchange | 344,085 | — | 12,689 | — | 12,689 | 12,364 | — | 12,364 |
Interest rate derivatives | ||||||||
Interest rate swaps | 75,936 | 271,000 | 1,400 | 3,153 | 4,553 | 1,383 | — | 1,383 |
At 31 Dec 2024 | 420,021 | 271,000 | 14,089 | 3,153 | 17,242 | 13,747 | — | 13,747 |
Foreign exchange derivatives | ||||||||
Foreign exchange | 323,493 | — | 3,556 | — | 3,556 | 3,226 | — | 3,226 |
Interest rate derivatives | ||||||||
Interest rate swaps | 96,554 | 271,000 | 2,538 | 7,483 | 10,021 | 2,522 | — | 2,522 |
At 31 Dec 2023 | 420,047 | 271,000 | 6,094 | 7,483 | 13,577 | 5,748 | — | 5,748 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 193 |
Hedging instrument and hedged item by hedged risk | ||||||
Group/Bank | ||||||
Notional1 | Accumulated fair value movements since hedge inception | Balance sheet presentation | Change in fair value for the year2,3 | Hedge ineffectiveness recognised in profit and loss | Profit or loss presentation | |
€000 | €000 | €000 | €000 | |||
Hedging instrument | 271,000 | 2,633 | Derivatives | (3,927) | 92 | Net profit/(loss) representing ineffective portion of fair value hedges |
Hedged item | N/A | (2,716) | 4,019 | |||
At 31 Dec 2024 | 271,000 | (83) | 92 | 92 | ||
Hedging instrument | 271,000 | 6,560 | Derivatives | (8,613) | (34) | Net profit/( loss) representing ineffective portion of fair value hedges |
Hedged item | N/A | (6,735) | 8,579 | |||
At 31 Dec 2023 | 271,000 | (175) | (34) | (34) | ||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Repayable on call and at short notice Term loans and advances | 467,207 | 522,646 | 452,872 | 518,249 |
Term loans and advances | 148,160 | 197,937 | 148,160 | 197,891 |
615,367 | 720,583 | 601,032 | 716,140 | |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Repayable on call and at short notice | 225,463 | 226,671 |
Term loans and advances | 2,679,870 | 2,902,650 |
Gross loans and advances to customers | 2,905,333 | 3,129,321 |
Allowance for ECL | (32,175) | (45,478) |
Net loans and advances to customers | 2,873,158 | 3,083,843 |
Allowance for ECL | ||
– allowances booked under stage 1 | 7,501 | 14,662 |
– allowances booked under stage 2 | 9,874 | 13,463 |
– allowances booked under stage 3 | 14,800 | 17,353 |
32,175 | 45,478 | |
194 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Measured at fair value through other comprehensive income: | ||||
Debt instruments | 1,146,007 | 456,930 | 1,146,007 | 456,930 |
Equity and other non-fixed income instruments | 45 | 43 | 43 | 41 |
Measured at amortised cost: | ||||
Debt instruments | 1,145,128 | 858,886 | 1,145,128 | 858,886 |
2,291,180 | 1,315,859 | 2,291,178 | 1,315,857 | |
Debt instruments measured at fair value through other comprehensive income | ||
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Issued by public bodies: | ||
– local government | 320,300 | 376,777 |
– foreign governments | 340,413 | 63,784 |
Issued by other bodies: | ||
– other foreign issuers | 485,294 | 16,369 |
1,146,007 | 456,930 | |
Listing status: | ||
– listed on the Malta Stock Exchange | 320,300 | 376,777 |
– listed on other recognised exchanges | 825,707 | 80,153 |
1,146,007 | 456,930 | |
At 1 Jan | 456,930 | 637,709 |
Exchange adjustments | 768 | (17) |
Amortisation of premium/discount | 4,865 | (2,839) |
Acquisitions | 860,231 | 79,039 |
Redemptions | (190,397) | (277,958) |
Changes in fair value | 13,610 | 20,996 |
At 31 Dec | 1,146,007 | 456,930 |
Debt instruments measured at amortised cost | ||
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Issued by public bodies: | ||
– local government | 164,987 | 70,393 |
– foreign governments | 492,518 | 374,158 |
Issued by other bodies: | ||
– other foreign issuers | 487,623 | 414,335 |
1,145,128 | 858,886 | |
Listing status: | ||
– listed on the Malta Stock Exchange | 164,987 | 70,393 |
– listed on other recognised exchanges | 980,141 | 788,493 |
1,145,128 | 858,886 | |
At 1 Jan | 858,886 | 367,024 |
Exchange adjustments | 56 | (31) |
Acquisitions | 275,437 | 489,865 |
Amortisation of premium/discount | 12,971 | 7,128 |
Redemptions | (2,222) | (5,100) |
At 31 Dec | 1,145,128 | 858,886 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 195 |
Equity and other non-fixed income instruments | ||||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Issued by issuers other than public bodies and banks: | ||||
– local issuers | 7 | 7 | 5 | 5 |
– foreign issuers | 38 | 36 | 38 | 36 |
45 | 43 | 43 | 41 | |
Listing status: | ||||
– unlisted | 45 | 43 | 43 | 41 |
45 | 43 | 43 | 41 | |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Gross accrued interest | 29,456 | 26,995 | 26,840 | 24,377 |
Allowance for ECL | (4,773) | (4,672) | (4,773) | (4,672) |
Net accrued interest | 24,683 | 22,323 | 22,067 | 19,705 |
Other accrued income | 2,015 | 2,071 | 1,413 | 1,966 |
Prepayments | 843 | 969 | 823 | 962 |
Committed letters of credit | 592 | 239 | 592 | 239 |
Amounts pledged in favour of the Single Resolution Fund | 1,760 | 1,760 | 1,760 | 1,760 |
Other | 5,531 | 6,337 | 6,892 | 5,454 |
35,424 | 33,699 | 33,547 | 30,086 | |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Assets acquired in satisfaction of debt | 2,388 | 2,749 |
Assets held for sale attributable to closed branches | 1,350 | 3,067 |
3,738 | 5,816 | |
196 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Bank | ||||
Nature of business | 2024 | 2023 | ||
% | €000 | €000 | ||
HSBC Life Assurance (Malta) Ltd | Life insurance | 99.99 | 28,578 | 28,578 |
HSBC Global Asset Management (Malta) Limited | Portfolio management services | 99.99 | 2,281 | 2,281 |
30,859 | 30,859 | |||
Group/Bank | ||
2024 | 2023 | |
Right-of-use assets | €000 | €000 |
At 1 Jan | 2,284 | 2,459 |
Additions | 1,013 | 456 |
Impact of derecognition of leased assets | (55) | (90) |
Depreciation | (622) | (541) |
At 31 Dec | 2,620 | 2,284 |
Lease liabilities at 31 Dec | ||
Current | 527 | 488 |
Non-current | 2,001 | 1,792 |
2,528 | 2,280 | |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
The income statement reflects the following amounts relating to leases: | ||
Depreciation charge of right-of-use assets | 622 | 541 |
Interest expense | 59 | 53 |
Expense relating to short-term leases (included in administrative expenses) | 34 | 47 |
Expense relating to leases of low-value assets that are not shown above as short-term leases (included in administrative expenses) | 357 | 332 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 197 |
Group | ||||
Land and buildings | Computer equipment | Others | Total | |
€000 | €000 | €000 | €000 | |
Cost/revaluation | ||||
At 1 Jan 2024 | 48,394 | 15,977 | 36,573 | 100,944 |
Additions | 2,755 | 837 | 10,246 | 13,838 |
Revaluation | (4,333) | — | — | (4,333) |
Disposals/Write offs | — | (12,263) | (11,117) | (23,380) |
At 31 Dec 2024 | 46,816 | 4,551 | 35,702 | 87,069 |
Accumulated depreciation and impairment losses | ||||
At 1 Jan 2024 | 2,272 | 14,708 | 32,270 | 49,250 |
Depreciation charge for the year | 315 | 530 | 1,759 | 2,604 |
Revaluation | (415) | — | — | (415) |
Disposals/Write offs | — | (12,252) | (10,889) | (23,141) |
At 31 Dec 2024 | 2,172 | 2,986 | 23,140 | 28,298 |
Carrying amount at 1 Jan 2024 | 46,122 | 1,269 | 4,303 | 51,694 |
Carrying amount at 31 Dec 2024 | 44,644 | 1,565 | 12,562 | 58,771 |
Cost/revaluation | ||||
At 1 Jan 2023 | 39,884 | 18,593 | 36,280 | 94,757 |
Additions | 8,126 | 427 | 570 | 9,123 |
Revaluation | 1,808 | — | — | 1,808 |
Disposals/Write offs | (214) | (3,043) | (267) | (3,524) |
Transfers (refer to Note 28) | (1,210) | — | (10) | (1,220) |
At 31 Dec 2023 | 48,394 | 15,977 | 36,573 | 100,944 |
Accumulated depreciation and impairment losses | ||||
At 1 Jan 2023 | 1,792 | 17,165 | 31,173 | 50,130 |
Depreciation charge for the year | 257 | 502 | 1,272 | 2,031 |
Revaluation | (18) | — | — | (18) |
Disposals/Write offs | (214) | (2,959) | (259) | (3,432) |
Transfers (refer to Note 28) | (48) | — | (9) | (57) |
Impairment losses | 503 | — | 93 | 596 |
At 31 Dec 2023 | 2,272 | 14,708 | 32,270 | 49,250 |
Carrying amount at 1 Jan 2023 | 38,092 | 1,428 | 5,107 | 44,627 |
Carrying amount at 31 Dec 2023 | 46,122 | 1,269 | 4,303 | 51,694 |
Bank | ||||
Land and buildings | Computer equipment | Others | Total | |
€000 | €000 | €000 | €000 | |
Cost/revaluation | ||||
At 1 Jan 2024 | 48,394 | 15,751 | 36,377 | 100,522 |
Additions | 2,755 | 833 | 10,246 | 13,834 |
Revaluation | (4,333) | — | — | (4,333) |
Disposals/Write offs | — | (12,166) | (11,034) | (23,200) |
At 31 Dec 2024 | 46,816 | 4,418 | 35,589 | 86,823 |
Accumulated depreciation and impairment losses | ||||
At 1 Jan 2024 | 2,272 | 14,482 | 32,077 | 48,831 |
Depreciation charge for the year | 315 | 530 | 1,759 | 2,604 |
Revaluation | (415) | — | — | (415) |
Disposals/Write offs | — | (12,159) | (10,802) | (22,961) |
At 31 Dec 2024 | 2,172 | 2,853 | 23,034 | 28,059 |
Carrying amount at 1 Jan 2024 | 46,122 | 1,269 | 4,300 | 51,691 |
Carrying amount at 31 Dec 2024 | 44,644 | 1,565 | 12,555 | 58,764 |
Cost/revaluation | ||||
At 1 Jan 2023 | 39,884 | 18,355 | 36,069 | 94,308 |
Additions | 8,126 | 427 | 570 | 9,123 |
Revaluation | 1,808 | — | — | 1,808 |
Disposals/Write offs | (214) | (3,031) | (252) | (3,497) |
Transfers (refer to Note 28) | (1,210) | — | (10) | (1,220) |
At 31 Dec 2023 | 48,394 | 15,751 | 36,377 | 100,522 |
Accumulated depreciation and impairment losses | ||||
At 1 Jan 2023 | 1,792 | 16,927 | 30,966 | 49,685 |
Depreciation charge for the year | 257 | 502 | 1,271 | 2,030 |
Revaluation | (18) | — | — | (18) |
Disposals/Write offs | (214) | (2,947) | (244) | (3,405) |
Transfers (refer to Note 28) | (48) | — | (9) | (57) |
Impairment losses | 503 | — | 93 | 596 |
At 31 Dec 2023 | 2,272 | 14,482 | 32,077 | 48,831 |
Carrying amount at 1 Jan 2023 | 38,092 | 1,428 | 5,103 | 44,623 |
Carrying amount at 31 Dec 2023 | 46,122 | 1,269 | 4,300 | 51,691 |
198 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
At 31 Dec | ||
Cost | 22,494 | 19,739 |
Accumulated depreciation | (2,587) | (2,290) |
Carrying amount | 19,907 | 17,449 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Software | 23,185 | 20,762 | 22,964 | 20,356 |
23,185 | 20,762 | 22,964 | 20,356 | |
Software | ||||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
Cost | €000 | €000 | €000 | €000 |
At 1 Jan | 66,898 | 59,909 | 64,356 | 57,577 |
Additions | 9,332 | 7,032 | 9,288 | 6,822 |
Write offs | (12,430) | (43) | (12,366) | (43) |
At 31 Dec | 63,800 | 66,898 | 61,278 | 64,356 |
Accumulated amortisation | ||||
At 1 Jan | 46,136 | 40,740 | 44,000 | 38,973 |
Amortisation and impairment charge for the year | 6,768 | 5,244 | 6,680 | 5,027 |
Write offs | (12,430) | — | (12,366) | — |
Amortisation costs transferred to CSM | 141 | 152 | — | — |
At 31 December | 40,615 | 46,136 | 38,314 | 44,000 |
Carrying amount at 1 Jan | 20,762 | 19,169 | 20,356 | 18,604 |
Carrying amount at 31 Dec | 23,185 | 20,762 | 22,964 | 20,356 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 199 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Deferred tax assets | 22,880 | 31,002 | 22,604 | 30,623 |
Deferred tax liabilities | (3,429) | (3,727) | (3,429) | (3,727) |
19,451 | 27,275 | 19,175 | 26,896 | |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Depreciation of property, plant and equipment | (2,302) | (2,440) | (2,301) | (2,422) |
Expected credit loss allowances | 13,302 | 18,049 | 13,302 | 18,049 |
Fair valuation of properties | (3,429) | (3,727) | (3,429) | (3,727) |
Fair value of financial instruments | 4,085 | 7,401 | 4,085 | 7,401 |
Provisions | 6,942 | 7,186 | 6,678 | 6,790 |
Right-of-use assets | (917) | (799) | (917) | (799) |
Lease liabilities | 885 | 798 | 885 | 798 |
Other | 885 | 807 | 872 | 806 |
19,451 | 27,275 | 19,175 | 26,896 | |
Group | |||||
At 1 Jan 2024 | Recognised in profit or loss | Recognised in OCI | Recognised directly in equity | At 31 Dec 2024 | |
€000 | €000 | €000 | €000 | €000 | |
Depreciation of property, plant and equipment | (2,440) | 138 | — | — | (2,302) |
Expected credit loss allowances | 18,049 | (4,747) | — | — | 13,302 |
Fair valuation of properties | (3,727) | (94) | 392 | — | (3,429) |
Fair value movements on financial instruments | 7,401 | — | (3,316) | — | 4,085 |
Provisions | 7,186 | (415) | 171 | — | 6,942 |
Right-of-use assets | (799) | (118) | — | — | (917) |
Lease liabilities | 798 | 87 | — | — | 885 |
Other | 807 | 60 | — | 18 | 885 |
27,275 | (5,089) | (2,753) | 18 | 19,451 | |
Depreciation of property, plant and equipment | (2,164) | (276) | — | — | (2,440) |
Expected credit loss allowances | 19,151 | (1,102) | — | — | 18,049 |
Fair valuation of properties | (3,569) | 25 | (183) | — | (3,727) |
Fair value movements on financial instruments | 12,086 | — | (4,685) | — | 7,401 |
Impact of IFRS 17 transition | (324) | 324 | — | — | — |
Provisions | 6,565 | 613 | 8 | — | 7,186 |
Right-of-use assets | (861) | 62 | — | — | (799) |
Lease liabilities | 849 | (51) | — | — | 798 |
Other | 465 | 284 | — | 58 | 807 |
32,198 | (121) | (4,860) | 58 | 27,275 | |
200 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Bank | |||||
At 1 Jan 2024 | Recognised in profit or loss | Recognised in OCI | Recognised directly in equity | At 31 Dec 2024 | |
€000 | €000 | €000 | €000 | €000 | |
Depreciation of property, plant and equipment | (2,422) | 121 | — | — | (2,301) |
Expected credit loss allowances | 18,049 | (4,747) | — | — | 13,302 |
Fair valuation of properties | (3,727) | (94) | 392 | — | (3,429) |
Fair value movements on financial instruments | 7,401 | — | (3,316) | — | 4,085 |
Provisions | 6,790 | (283) | 171 | — | 6,678 |
Right-of-use assets | (799) | (118) | — | — | (917) |
Lease liabilities | 798 | 87 | — | — | 885 |
Other | 806 | 48 | — | 18 | 872 |
26,896 | (4,986) | (2,753) | 18 | 19,175 | |
Depreciation of property, plant and equipment | (2,140) | (282) | — | — | (2,422) |
Expected credit loss allowances | 19,151 | (1,102) | — | — | 18,049 |
Fair valuation of properties | (3,569) | 25 | (183) | — | (3,727) |
Fair value movements on financial instruments | 12,086 | — | (4,685) | — | 7,401 |
Provisions | 6,128 | 654 | 8 | — | 6,790 |
Right-of-use assets | (861) | 62 | — | — | (799) |
Lease liabilities | 849 | (51) | — | — | 798 |
Other | 407 | 341 | — | 58 | 806 |
32,051 | (353) | (4,860) | 58 | 26,896 | |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Term deposits | 845,784 | 764,735 | 845,784 | 764,735 |
Repayable on demand | 5,312,486 | 5,376,785 | 5,330,045 | 5,407,534 |
6,158,270 | 6,141,520 | 6,175,829 | 6,172,269 | |
Group | ||
2024 | 2023 | |
€000 | €000 | |
At 1 Jan | 156,958 | 162,123 |
Premiums received | 3,094 | 2,109 |
Amounts paid on surrender and other terminations during the year | (10,858) | (18,420) |
Changes in unit prices and other movements | 16,483 | 11,146 |
At 31 Dec | 165,677 | 156,958 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Accrued interest | 3,949 | 4,771 | 3,949 | 4,771 |
Accrued expenses | 37,709 | 34,007 | 35,471 | 28,697 |
Deferred income | 144 | 247 | 76 | 134 |
Committed letters of credit | 592 | 240 | 592 | 240 |
Lease liabilities (refer to Note 30) | 2,528 | 2,280 | 2,528 | 2,280 |
Other | 10,603 | 13,510 | 6,316 | 8,639 |
55,525 | 55,055 | 48,932 | 44,761 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 201 |
Group | |||||
Termination benefits | Litigation provision | Post employment and other long-term employee benefits | Other provisions | Total | |
€000 | €000 | €000 | €000 | €000 | |
Provisions (excluding contractual commitments) | |||||
At 31 Dec 2023 | 942 | 1,957 | 14,629 | 2,478 | 20,006 |
Additions | 311 | 440 | 1,213 | 567 | 2,531 |
Amounts utilised | (459) | (489) | (470) | (228) | (1,646) |
Unused amounts reversed | — | (1,170) | (70) | (682) | (1,922) |
Remeasurement of post employment and other long-term employee benefits | — | — | 725 | — | 725 |
At 31 Dec 2024 | 794 | 738 | 16,027 | 2,135 | 19,694 |
Loan commitments and financial guarantees | Performance and other guarantees | Total | |||
€000 | €000 | €000 | |||
Provisions in respect of contractual commitments | |||||
At 31 Dec 2023 | 1,318 | 525 | 1,843 | ||
Movement during the year | (344) | (385) | (729) | ||
At 31 Dec 2024 | 974 | 140 | 1,114 | ||
Total Provisions | |||||
At 31 Dec 2023 | 21,849 | ||||
At 31 Dec 2024 | 20,808 | ||||
Group | |||||
Termination benefits | Litigation provision | Post employment and other long- term employee benefits | Other provisions | Total | |
€000 | €000 | €000 | €000 | €000 | |
Provisions (excluding contractual commitments) | |||||
At 31 Dec 2022 | 1,786 | 2,108 | 11,819 | 2,623 | 18,336 |
Additions | 950 | 1,104 | 975 | 294 | 3,323 |
Amounts utilised | (1,666) | (629) | (125) | (183) | (2,603) |
Unused amounts reversed | (128) | (626) | (9) | (256) | (1,019) |
Remeasurement of post employment and other long-term employee benefits | — | — | 1,969 | — | 1,969 |
At 31 Dec 2023 | 942 | 1,957 | 14,629 | 2,478 | 20,006 |
Loan commitments and financial guarantees | Performance and other guarantees | Total | |||
€000 | €000 | €000 | |||
Provisions in respect of contractual commitments | |||||
At 31 Dec 2022 | 1,322 | 422 | 1,744 | ||
Movement during the year | (4) | 103 | 99 | ||
At 31 Dec 2023 | 1,318 | 525 | 1,843 | ||
Total Provisions | |||||
At 31 Dec 2022 | 20,080 | ||||
At 31 Dec 2023 | 21,849 | ||||
202 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Bank | |||||
Termination benefits | Litigation provision | Post employment and other long- term employee benefits | Other provisions | Total | |
€000 | €000 | €000 | €000 | €000 | |
Provisions (excluding contractual commitments) | |||||
At 31 Dec 2023 | 942 | 1,957 | 14,629 | 1,348 | 18,876 |
Additions | 311 | 440 | 1,213 | 567 | 2,531 |
Amounts utilised | (459) | (489) | (470) | (228) | (1,646) |
Unused amounts reversed | — | (1,170) | (70) | (306) | (1,546) |
Remeasurement of post employment and other long-term employee benefits | — | — | 725 | — | 725 |
At 31 Dec 2024 | 794 | 738 | 16,027 | 1,381 | 18,940 |
Loan commitments and financial guarantees | Performance and other guarantees | Total | |||
€000 | €000 | €000 | |||
Provisions in respect of contractual commitments | |||||
At 31 Dec 2023 | 1,318 | 525 | 1,843 | ||
Movement during the year | (344) | (385) | (729) | ||
At 31 Dec 2024 | 974 | 140 | 1,114 | ||
Total Provisions | |||||
At 31 Dec 2023 | 20,719 | ||||
At 31 Dec 2024 | 20,054 | ||||
Bank | |||||
Termination benefits | Litigation provision | Post employment and other long- term employee benefits | Other provisions | Total | |
€000 | €000 | €000 | €000 | €000 | |
Provisions (excluding contractual commitments) | |||||
At 31 Dec 2022 | 1,786 | 1,988 | 11,819 | 1,493 | 17,086 |
Additions | 950 | 1,104 | 975 | 294 | 3,323 |
Amounts utilised | (1,666) | (629) | (125) | (183) | (2,603) |
Unused amounts reversed | (128) | (506) | (9) | (256) | (899) |
Remeasurement of post employment and other long-term employee benefits | — | — | 1,969 | — | 1,969 |
At 31 Dec 2023 | 942 | 1,957 | 14,629 | 1,348 | 18,876 |
Loan commitments and financial guarantees | Performance and other guarantees | Total | |||
€000 | €000 | €000 | |||
Provisions in respect of contractual commitments | |||||
At 31 Dec 2022 | 1,322 | 422 | 1,744 | ||
Movement during the year | (4) | 103 | 99 | ||
At 31 Dec 2023 | 1,318 | 525 | 1,843 | ||
Total Provisions | |||||
At 31 Dec 2022 | 18,830 | ||||
At 31 Dec 2023 | 20,719 | ||||
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 203 |
204 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group/Bank | ||
2024 | 2023 | |
€000 | €000 | |
Authorised | ||
470,000,000 ordinary shares of 30 cent each | 141,000 | 141,000 |
Issued and fully paid up | ||
360,306,099 ordinary shares of 30 cent each | 108,092 | 108,092 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 205 |
Group/Bank | |
€000 | |
On land and buildings | |
1 Jan 2023 | 22,509 |
– surplus arising on revaluation | 1,826 |
– deferred tax on revaluation surplus | (183) |
31 Dec 2023 | 24,152 |
– loss arising on revaluation | (3,918) |
– deferred tax on revaluation loss | 392 |
– transfer to retained earnings upon realisation through disposal | (1,697) |
– deferred tax on transfer to retained earnings upon realisation through disposal | 170 |
31 Dec 2024 | 19,099 |
On financial investments | |
1 Jan 2023 | (22,445) |
– fair value adjustments | 13,386 |
– deferred tax on fair value adjustments | (4,685) |
31 Dec 2023 | (13,744) |
– fair value adjustments | 9,474 |
– deferred tax on fair value adjustments | (3,316) |
31 Dec 2024 | (7,586) |
Total revaluation reserve | |
Total at 31 Dec 2023 | 10,408 |
Total at 31 Dec 2024 | 11,513 |
Group Contract amount | Bank Contract amount | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Guarantees and other contingent liabilities: | ||||
– financial guarantees | 12,788 | 10,279 | 12,788 | 10,279 |
– performance and other guarantees | 171,476 | 156,601 | 171,476 | 156,601 |
– standby letters of credit | 15,411 | 17,689 | 15,411 | 17,689 |
– other contingent liabilities | 16,224 | 16,289 | 16,174 | 16,239 |
At 31 Dec | 215,899 | 200,858 | 215,849 | 200,808 |
Commitments: | ||||
– documentary credits | 4,695 | 6,216 | 4,695 | 6,216 |
– standby facilities, credit lines and other commitments to lend | 958,676 | 832,443 | 958,676 | 832,443 |
At 31 Dec | 963,371 | 838,659 | 963,371 | 838,659 |
206 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Balances of cash and cash equivalents are analysed below: | ||||
Cash | 30,158 | 33,582 | 30,158 | 33,582 |
Malta Government Treasury Bills of three months or less | — | — | — | — |
Balances with Central Bank of Malta (excluding reserve deposit) of three months or less | 750,110 | 1,199,750 | 750,110 | 1,199,750 |
Loans and advances to banks of one month or less | 463,842 | 602,291 | 454,183 | 597,940 |
Items in course of collection from other banks | 4,061 | 8,427 | 4,061 | 8,427 |
Less: Items in course of transmission to other banks | (10,872) | (18,359) | (10,872) | (18,359) |
Per Statements of Cash Flows | 1,237,299 | 1,825,691 | 1,227,640 | 1,821,340 |
Adjustment to reflect balances with contractual maturity of more than one or three months as applicable | 440,252 | 561,599 | 440,251 | 561,507 |
Per Statements of Financial Position | 1,677,551 | 2,387,290 | 1,667,891 | 2,382,847 |
Analysed as follows: | ||||
Cash and balances with Central Bank of Malta | 839,129 | 1,291,059 | 839,129 | 1,291,059 |
Malta Government Treasury Bills | 234,541 | 385,580 | 234,541 | 385,580 |
Loans and advances to banks | 610,692 | 720,583 | 601,032 | 716,140 |
Items in course of collection from other banks | 4,061 | 8,427 | 4,061 | 8,427 |
Items in course of transmission to other banks | (10,872) | (18,359) | (10,872) | (18,359) |
1,677,551 | 2,387,290 | 1,667,891 | 2,382,847 | |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 207 |
208 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Group | ||||
2024 | ||||
Wealth and Personal Banking | Commercial Banking | Global Markets | Group Total | |
€000 | €000 | €000 | €000 | |
Net interest income | 142,945 | 63,141 | — | 206,086 |
– external | 146,171 | 59,915 | — | 206,086 |
– internal | (3,226) | 3,226 | — | — |
Net non-interest income | 12,660 | 13,899 | 4,733 | 31,292 |
Insurance service result | 14,119 | — | — | 14,119 |
Net income from assets and liabilities of insurance businesses, measured at fair value through profit or loss | 39,730 | — | — | 39,730 |
Insurance finance expense | (38,628) | — | — | (38,628) |
Net operating income before loan impairment charges | 170,826 | 77,040 | 4,733 | 252,599 |
Change in expected credit losses and other credit impairment charges | 6,365 | 8,279 | — | 14,644 |
Net operating income | 177,191 | 85,319 | 4,733 | 267,243 |
Employee compensation and benefits | (32,949) | (8,840) | (509) | (42,298) |
General and administrative expenses | (46,454) | (13,547) | (458) | (60,459) |
Depreciation and impairment of property, plant and equipment and right-of-use assets | (2,636) | (578) | (12) | (3,226) |
Amortisation and impairment of intangible assets | (5,066) | (1,667) | (35) | (6,768) |
Total operating expenses | (87,105) | (24,632) | (1,014) | (112,751) |
Reported profit before tax | 90,086 | 60,687 | 3,719 | 154,492 |
Reported balance sheet data | ||||
Loans and advances to customers (net) | 2,071,356 | 801,802 | — | 2,873,158 |
Financial assets mandatorily measured at fair value through profit or loss | 714,949 | — | — | 714,949 |
Total external assets | 5,994,480 | 1,729,048 | 18,198 | 7,741,726 |
Customer accounts | 4,535,973 | 1,622,297 | — | 6,158,270 |
Liabilities under investment contracts | 165,677 | — | — | 165,677 |
Insurance contract liabilities | 519,177 | — | — | 519,177 |
2023 | ||||
Net interest income | 143,027 | 52,785 | — | 195,812 |
– external | 127,887 | 67,925 | — | 195,812 |
– internal | 15,140 | (15,140) | — | — |
Net non-interest income | 12,063 | 11,376 | 3,615 | 27,054 |
Insurance service result | 5,030 | — | — | 5,030 |
Net income from assets and liabilities of insurance businesses, measured at fair value through profit or loss | 48,068 | — | — | 48,068 |
Insurance finance expense | (44,294) | — | — | (44,294) |
Net operating income before loan impairment charges | 163,894 | 64,161 | 3,615 | 231,670 |
Change in expected credit losses and other credit impairment charges | 1,308 | 3,272 | — | 4,580 |
Net operating income | 165,202 | 67,433 | 3,615 | 236,250 |
Employee compensation and benefits | (32,390) | (9,716) | (501) | (42,607) |
General and administrative expenses | (38,447) | (12,593) | (337) | (51,377) |
Depreciation and impairment of property, plant and equipment and right-of-use assets | (2,708) | (451) | (9) | (3,168) |
Amortisation and impairment of intangible assets | (3,846) | (1,372) | (26) | (5,244) |
Total operating expenses | (77,391) | (24,132) | (873) | (102,396) |
Reported profit before tax | 87,811 | 43,301 | 2,742 | 133,854 |
Reported balance sheet data | ||||
Loans and advances to customers (net) | 2,192,535 | 891,308 | — | 3,083,843 |
Financial assets mandatorily measured at fair value through profit or loss | 693,024 | — | — | 693,024 |
Total external assets | 5,701,093 | 1,945,396 | 14,430 | 7,660,919 |
Customer accounts | 4,518,941 | 1,622,579 | — | 6,141,520 |
Liabilities under investment contracts | 156,958 | — | — | 156,958 |
Insurance contract liabilities | 519,363 | — | — | 519,363 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 209 |
Group/Bank | ||||
Highest balance during the year | Balance at end of year | Highest balance during the year | Balance at end of year | |
2024 | 2024 | 2023 | 2023 | |
€000 | €000 | €000 | €000 | |
Loans and advances to customers | 2,331 | 1,922 | 2,411 | 2,411 |
Commitments to lend | 2,868 | 384 | 1,040 | 612 |
Deposits | 3,657 | 1,989 | 2,660 | 2,256 |
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Directors’ emoluments (including Non-Executive Directors) | ||||
Salaries and other emoluments | 1,980 | 1,844 | 1,132 | 1,223 |
Benefits | 13 | 107 | 5 | 98 |
Share-based payments | 32 | 43 | 32 | 43 |
2,025 | 1,994 | 1,169 | 1,364 | |
Other key management personnel | ||||
Salaries and other emoluments | 1,227 | 1,674 | 1,819 | 2,009 |
Benefits | 29 | 67 | 35 | 71 |
Share-based payments | 10 | 24 | 10 | 24 |
1,266 | 1,765 | 1.864 | 2,104 | |
210 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
Balance and transactions with HSBC Continental Europe | ||||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Assets | ||||
Derivatives | 5,750 | 10,386 | 5,750 | 10,386 |
Loans and advances to banks | 599,203 | 712,524 | 586,824 | 709,320 |
Prepayments, accrued income and other assets | 788 | 1,520 | 788 | 1,520 |
Liabilities | ||||
Deposits by banks | — | 3,853 | — | 3,853 |
Borrowings from group undertaking | 90,000 | 90,000 | 90,000 | 90,000 |
Subordinated liabilities | 65,000 | 65,000 | 65,000 | 65,000 |
Accruals, deferred income and other liabilities | 1,120 | 1,066 | 1,090 | 1,066 |
Income statement | ||||
Interest income | 28,324 | 28,082 | 28,324 | 28,082 |
Interest expense | 8,523 | 1,617 | 8,523 | 1,617 |
Fee income | 58 | 55 | 58 | 55 |
Fee expense | 125 | 148 | 125 | 144 |
Net trading income | 1,107 | (886) | 1,107 | (886) |
Other income | 633 | 25 | 633 | 25 |
General and administrative expenses | 1,211 | 680 | 1,181 | 680 |
Balance and transactions with HSBC Bank plc | ||||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Assets | ||||
Derivatives | 10,915 | 2,664 | 10,915 | 2,664 |
Loans and advances to banks | 3,441 | 2,353 | 1,865 | 1,133 |
Prepayments, accrued income and other assets | 135 | 502 | — | 409 |
Liabilities | ||||
Derivatives | 523 | 446 | 523 | 446 |
Deposits by banks | 2,339 | 712 | 2,339 | 712 |
Accruals, deferred income and other liabilities | 707 | 667 | 193 | 69 |
Income statement | ||||
Interest income | 71 | 1,062 | 71 | 1,062 |
Interest expense | (2) | 5,600 | (2) | 5,600 |
Fee income | 453 | 378 | — | — |
Fee expense | 14 | 32 | 18 | 32 |
Net trading income | 13,458 | (6) | 13,458 | (6) |
Other income | 83 | 98 | 83 | 98 |
General and administrative expenses | 939 | 922 | 553 | 363 |
Balances and transactions with other subsidiaries of HSBC Holdings plc | ||||
Group | Bank | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Assets | ||||
Loans and advances to banks | 4,685 | 9,394 | 4,688 | |
Prepayments, accrued income and other assets | 105 | 358 | 2 | 311 |
Liabilities | ||||
Deposits by banks | 59 | 51 | 59 | 51 |
Customer accounts | 3,590 | 2,743 | 3,590 | 2,743 |
Accruals, deferred income and other liabilities | 19,752 | 17,532 | 19,473 | 16,351 |
Income statement | ||||
Interest income | 1,059 | 249 | 1,059 | 249 |
Interest expense | 1 | 1 | 1 | 1 |
Fee income | 897 | 938 | — | — |
Fee expense | 148 | 153 | 31 | 7 |
Net trading income | 47 | 4 | 47 | 4 |
Other income | 260 | 373 | 260 | 373 |
General and administrative expenses | 35,861 | 28,272 | 35,586 | 27,384 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 211 |
Balances and transactions with local group entities | ||
Bank | ||
2024 | 2023 | |
€000 | €000 | |
Assets | ||
Prepayments, accrued income and other assets | 2,447 | 1,399 |
Investment in subsidiaries | 30,859 | 30,859 |
Liabilities | ||
Customer accounts | 17,559 | 30,749 |
Income statement | ||
Fee income | 2,419 | 2,311 |
Net trading income | 11 | 12 |
Dividend income | 1,077 | 769 |
Type of structured entity | Nature and purpose | Interest held by the group |
2024 | 2023 | |
€000 | €000 | |
Carrying amount of units in HSBC managed investment funds - classified as financial investments mandatorily measured at fair value through profit or loss | 100,423 | 90,166 |
Total assets of HSBC managed funds | 377,788 | 312,342 |
212 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 213 |
214 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
1 year | 5 years | 10 years | 20 years | 30 years | 40 years | 50 years | |
At 31 December 2024 | 2.24% | 2.14% | 2.27% | 2.26% | 2.39% | 2.56% | 2.70% |
At 31 December 2023 | 3.36% | 2.32% | 2.39% | 2.41% | 2.53% | 2.71% | 2.85% |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 215 |
At 31 Dec 2024 | ||
Class of business | Renewal expense (p.a.) | Mortality |
Life direct participating and investment DPF | €44.3 | 85% TM08/85% TF08 |
Life other | €26.1 | 85% TM08/85% TF08 |
At 31 Dec 2023 | ||
Class of business | Renewal expense (p.a.) | Mortality |
Life direct participating and investment DPF | €34.8 | 85% TM08/85% TF08 |
Life other | €34.8 | 85% TM08/85% TF08 |
216 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 217 |
2024 | 2023 | 2022 | 2021 | 2020 | |
€000 | €000 | €000 | €000 | €000 | |
Interest receivable and similar income | 232,087 | 213,876 | 116,639 | 105,710 | 113,598 |
Interest expense | (26,001) | (18,064) | (8,397) | (7,952) | (7,696) |
Net interest income | 206,086 | 195,812 | 108,242 | 97,758 | 105,902 |
Net non-interest income | 46,513 | 35,858 | 37,555 | 33,535 | 27,521 |
Change in expected credit losses and other credit impairment charges | 14,644 | 4,580 | 9,561 | 995 | (25,589) |
Operating expenses | (112,751) | (102,396) | (99,770) | (105,406) | (97,391) |
Profit before tax | 154,492 | 133,854 | 55,588 | 26,882 | 10,443 |
Tax expense | (54,385) | (47,098) | (19,406) | (9,127) | (2,871) |
Profit for the year | 100,107 | 86,756 | 36,182 | 17,755 | 7,572 |
Earnings per share | €0.28 | €0.24 | €0.10 | €0.05 | €0.02 |
2024 | 2023 | 2022 | 2021 | 2020 | |
€000 | €000 | €000 | €000 | €000 | |
Profit for the year | 100,107 | 86,756 | 36,182 | 17,755 | 7,572 |
Other comprehensive income | |||||
Items that will be reclassified subsequently to profit or loss when specific conditions are met: | |||||
Debt instruments measured at fair value through other comprehensive income: | 6,157 | 8,697 | (23,177) | (6,095) | 753 |
– fair value gains/(losses) | 9,472 | 13,380 | (35,657) | (9,377) | 1,159 |
– income taxes | (3,315) | (4,683) | 12,480 | 3,282 | (406) |
Items that will not be reclassified subsequently to profit or loss: | |||||
Properties: | (3,526) | 1,643 | 166 | 2,150 | 304 |
– surplus/(loss) arising on revaluation | (3,918) | 1,826 | 185 | 2,389 | 338 |
– income taxes | 392 | (183) | (19) | (239) | (34) |
Post employment benefit obligations: | (318) | (14) | 893 | 292 | (446) |
– remeasurement of post employment benefit obligations | (489) | (22) | 1,374 | 450 | (686) |
– income taxes | 171 | 8 | (481) | (158) | 240 |
Equity instruments designated at fair value through other comprehensive income: | 1 | 4 | 1 | 1 | 2 |
– fair value gains | 2 | 6 | 2 | 2 | 3 |
– income taxes | (1) | (2) | (1) | (1) | (1) |
Other comprehensive income for the year, net of tax | 2,314 | 10,330 | (22,117) | (3,652) | 613 |
Total comprehensive income for the year | 102,421 | 97,086 | 14,065 | 14,103 | 8,185 |
218 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
2024 | 2023 | 2022 | 2021 | 2020 | |
€000 | €000 | €000 | €000 | €000 | |
Assets | |||||
Balances with Central Bank of Malta, Treasury Bills and cash | 1,073,670 | 1,676,639 | 1,583,348 | 1,495,135 | 995,627 |
Items in course of collection from other banks | 4,061 | 8,427 | 6,921 | 4,453 | 4,959 |
Financial assets mandatorily measured at fair value through profit or loss | 714,949 | 693,024 | 660,446 | 767,808 | 733,670 |
Derivatives | 17,242 | 13,577 | 25,745 | 4,640 | 6,574 |
Loans and advances to banks | 615,367 | 720,583 | 732,507 | 619,273 | 589,259 |
Loans and advances to customers | 2,873,158 | 3,083,843 | 3,175,167 | 3,196,725 | 3,264,664 |
Financial investments | 2,291,180 | 1,315,859 | 1,004,770 | 845,735 | 877,485 |
Prepayments, accrued income and other assets | 35,424 | 33,699 | 34,092 | 28,683 | 35,928 |
Current tax assets | 2,569 | 1,153 | 3,496 | 3,669 | 1,813 |
Reinsurance contract assets | 2,912 | 2,557 | 2,959 | 63 | 80,083 |
Non-current assets held for sale | 3,738 | 5,816 | 5,173 | 6,673 | 8,919 |
Investment property | — | — | — | 1,600 | 1,600 |
Right-of-use assets | 2,620 | 2,284 | 2,459 | 2,569 | 4,200 |
Property, plant and equipment | 58,771 | 51,694 | 44,627 | 41,923 | 44,206 |
Intangible assets | 23,185 | 20,762 | 19,169 | 16,603 | 54,342 |
Deferred tax assets | 22,880 | 31,002 | 35,767 | 29,886 | 27,130 |
Total assets | 7,741,726 | 7,660,919 | 7,336,646 | 7,065,438 | 6,730,459 |
Liabilities | |||||
Deposits by banks | 2,398 | 5,117 | 2,861 | 1,397 | 3,754 |
Customer accounts | 6,158,270 | 6,141,520 | 5,970,958 | 5,621,195 | 5,272,961 |
Items in the course of transmission to other banks | 10,872 | 18,359 | 27,397 | 21,573 | 21,372 |
Liabilities under investment contracts | 165,677 | 156,958 | 162,123 | 185,137 | 170,865 |
Derivatives | 13,747 | 5,748 | 10,252 | 4,592 | 6,551 |
Accruals, deferred income and other liabilities | 55,525 | 55,055 | 42,550 | 34,471 | 27,833 |
Current tax liabilities | 35,901 | 35,190 | 2,104 | 499 | 88 |
Insurance contract liabilities | 519,177 | 519,363 | 499,507 | 582,373 | 648,028 |
Provisions | 20,808 | 21,849 | 20,080 | 21,252 | 21,031 |
Deferred tax liabilities | 3,429 | 3,727 | 3,569 | 3,649 | 17,562 |
Borrowings from a group undertaking | 90,000 | 90,000 | 60,000 | 60,000 | — |
Subordinated liabilities | 65,000 | 65,000 | 62,000 | 62,000 | 62,000 |
Total liabilities | 7,140,804 | 7,117,886 | 6,863,401 | 6,598,138 | 6,252,045 |
Total equity | 600,922 | 543,033 | 473,245 | 467,300 | 478,414 |
Total liabilities and equity | 7,741,726 | 7,660,919 | 7,336,646 | 7,065,438 | 6,730,459 |
Memorandum items | |||||
Guarantees and other contingent liabilities | 215,899 | 200,858 | 182,250 | 164,388 | 174,355 |
Commitments | 963,371 | 838,659 | 842,320 | 967,739 | 1,071,319 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 219 |
2024 | 2023 | 2022 | 2021 | 2020 | |
€000 | €000 | €000 | €000 | €000 | |
Net cash from operating activities | 427,487 | 165,291 | 618,670 | 745,603 | 158,480 |
Cash flows from investing activities | |||||
Dividends received | — | — | — | — | 33 |
Interest received from financial investments | 20,820 | 11,097 | 6,142 | 11,897 | 14,746 |
Purchase of financial investments | (1,135,668) | (568,904) | (464,793) | (221,697) | (214,787) |
Proceeds from sale and maturity of financial investments | 192,619 | 283,058 | 255,296 | 249,667 | 263,519 |
Purchase of property, plant and equipment, investment property and intangible assets | (23,173) | (16,055) | (12,808) | (8,508) | (7,677) |
Proceeds on sale of property, plant and equipment, investment property and intangible assets | — | — | 1,600 | 56 | 7,903 |
Net cash flows from investing activities | (945,402) | (290,804) | (214,563) | 31,415 | 63,737 |
Cash flows from financing activities | |||||
Dividends paid | (44,498) | (27,190) | (8,010) | (2,717) | — |
Proceeds from borrowings from a group undertaking | — | 30,000 | — | 60,000 | — |
Issue of subordinated liabilities | — | 65,000 | — | — | — |
Repayment of subordinated liabilities | — | (62,000) | — | — | — |
Net cash from financing activities | (44,498) | 5,810 | (8,010) | 57,283 | — |
Net (decrease)/increase in cash and cash equivalents | (562,413) | (119,703) | 396,097 | 834,301 | 222,217 |
2024 | 2023 | 2022 | 2021 | 2020 | |
% | % | % | % | % | |
Net operating income before loan impairment charges to total assets | 3.3 | 3.0 | 2.0 | 1.9 | 2.0 |
Operating expenses to total assets | 1.5 | 1.3 | 1.4 | 1.5 | 1.4 |
Cost efficiency ratio | 44.6 | 44.2 | 68.4 | 80.3 | 73.0 |
Profit before tax to total assets | 2.0 | 1.7 | 0.8 | 0.4 | 0.2 |
Profit before tax to equity | 25.7 | 24.6 | 11.7 | 5.8 | 2.2 |
Profit after tax to total assets | 1.3 | 1.1 | 0.5 | 0.2 | 0.1 |
Profit after tax to equity | 17.5 | 17.1 | 7.7 | 3.8 | 1.6 |
2024 | 2023 | 2022 | 2021 | 2020 | |
Shares in issue (millions) | 360.3 | 360.3 | 360.3 | 360.3 | 360.3 |
Net assets per 30 cent share (euro) | 1.7 | 1.5 | 1.3 | 1.3 | 1.3 |
Earnings per 30 cent share (euro) | 0.28 | 0.24 | 0.10 | 0.05 | 0.02 |
Dividend per 30 cent share (euro) | |||||
– gross | 0.22 | 0.15 | 0.06 | 0.03 | 0.01 |
– net | 0.14 | 0.10 | 0.04 | 0.02 | 0.01 |
Dividend cover | 1.9 | 2.5 | 2.8 | 2.2 | 2.8 |
220 | HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 |
HSBC Bank Malta p.l.c. Annual Report and Accounts 2024 | 221 |
© Copyright HSBC Bank Malta p.l.c. 2024 All rights reserved No part of this publication may be reproduced, stored in a retrieval system, or transmitted, in any form or by any means, electronic, mechanical, photocopying, recording, or otherwise, without the prior written permission of HSBC Bank Malta p.l.c. Published by HSBC Bank Malta p.l.c., Valletta. Cover designed by Superunion (formerly Addison Group), London; text pages designed by Group Communications (Asia), The Hongkong and Shanghai Banking Corporation Limited, Hong Kong, and Global Finance, HSBC Holdings plc, London. |
HSBC Bank Malta p.l.c. 116 Archbishop Street Valletta VLT 1444 Malta Telephone: 356 2380 2380 www.hsbc.com.mt |
Independent auditor’s report
To the Shareholders of HSBC Bank Malta p.l.c.
Report on the audit of the financial statements
Our opinion
In our opinion:
● The Consolidated financial statements and the Parent Company (“the bank”) financial statements (the “financial statements”) of HSBC Bank Malta p.l.c. give a true and fair view of the Consolidated and the Parent Company’s financial position as at 31 December 2024, and of their financial performance and cash flows for the year then ended in accordance with International Financial Reporting Standards (‘IFRSs’) as adopted by the EU; and
● The financial statements have been prepared in accordance with the requirements of the Maltese Banking Act (Cap. 371) and the Maltese Companies Act (Cap. 386).
● the Consolidated and Parent Company income statements and statements of comprehensive income for the year ended 31 December 2024;
● the Consolidated and Parent Company statements of financial position as at 31 December 2024;
● the Consolidated and Parent Company statements of changes in equity for the year then ended;
● the Consolidated and Parent Company statements of cash flows for the year then ended; and
● the notes to the financial statements, comprising material accounting policy information and other explanatory information.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Independence
We are independent of the bank and its subsidiaries in accordance with the International Code of Ethics for Professional Accountants (including International Independence Standards) issued by the International Ethics Standards Board for Accountants (IESBA Code) together with the ethical requirements of the Accountancy Profession (Code of Ethics for Warrant Holders) Directive issued in terms of the Accountancy Profession Act (Cap. 281) that are relevant to our audit of the financial statements in Malta. We have fulfilled our other ethical responsibilities in accordance with these Codes.
To the best of our knowledge and belief, we declare that non-audit services that we have provided to the bank and its subsidiaries are in accordance with the applicable law and regulations in Malta and that we have not provided non-audit services that are prohibited under Article 18A of the Accountancy Profession Act (Cap. 281).
The non-audit services that we have provided to the bank and its subsidiaries, in the period from 1 January 2024 to 31 December 2024, are disclosed in note [17] to the financial statements.
Our audit approach
|
|
Overall group materiality: €7 million, which represents approximately 5% of profit before tax. |
|
The group auditor carried out a full scope audit on the bank. The financial statements of HSBC Life Assurance (Malta) Ltd were audited by a component auditor within the same office as the group auditor. HSBC Global Asset Management (Malta) Limited was deemed inconsequential. |
|
|
● Credit loss allowances attributable to loans and advances to customers ● Valuation of insurance contract liabilities
|
As part of designing our audit, we determined materiality and assessed the risks of material misstatement in the consolidated financial statements. In particular, we considered where the directors made subjective judgements; for example, in respect of significant accounting estimates that involved making assumptions and considering future events that are inherently uncertain. As in all of our audits, we also addressed the risk of management override of internal controls, including among other matters consideration of whether there was evidence of bias that represented a risk of material misstatement due to fraud.
The scope of our audit was influenced by our application of materiality. An audit is designed to obtain reasonable assurance whether the financial statements are free from material misstatement. Misstatements may arise due to fraud or error. They are considered material if individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the consolidated financial statements.
Based on our professional judgement, we determined certain quantitative thresholds for materiality, including the overall group materiality for the consolidated financial statements as a whole as set out in the table below. These, together with qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent of our audit procedures and to evaluate the effect of misstatements, both individually and in aggregate on the financial statements as a whole.
|
Overall group materiality |
€7,000,000 |
|
How we determined it |
Approximately 5% of profit before tax |
|
Rationale for the materiality benchmark applied |
We chose profit before tax as the benchmark because in our view, it is the benchmark against which the performance of the local group is most commonly measured by users and is a generally accepted benchmark. We chose 5% which is within the range of quantitative materiality thresholds that we consider acceptable. |
We agreed with the Audit Committee that we would report to them misstatements identified during our audit above €350,000 as well as misstatements below that amount that, in our view, warranted reporting for qualitative reasons.
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
|
Key audit matter |
How our audit addressed the key audit matter |
|
Credit loss allowances attributable to loans and advances to customers Credit loss allowances in respect of loans and advances to customers, with particular focus on the more material Wholesale and Mortgage portfolios, represent management’s best estimate of expected credit losses (‘ECLs’) within the loan portfolios at the balance sheet date. The development of the models designed to estimate ECLs on loans measured at amortised cost in accordance with the requirements of IFRS 9 requires a considerable level of judgement since the determination of ECLs is subject to a high degree of estimation uncertainty. In general, the bank calculates ECL by using the following key inputs: probability of default (‘PD’), loss given default (‘LGD’) and exposure at default (‘EAD’). The maximum period considered when measuring ECL is the maximum period over which the bank is exposed to credit risk. The bank also applies overlays where management’s view is that the calculated ECLs based on these key inputs do not fully capture the risks within the bank’s portfolios. ECL calculation for Wholesale exposures Credit loss allowances relating to all loans and advances within the Wholesale portfolio are determined at an instrument level. For non-defaulted (Stages 1 and 2) exposures, the bank uses an ECL model that relies on risk parameters, specifically proxy PDs, determined at HSBC Group level. Through-The-Cycle (‘TTC’) PDs are determined by reference to a Global Master Scale which captures historical default rates at credit rating level observed in respect of similar portfolios held by the HSBC Group across a number of countries. TTC PDs are converted to Point-in-Time (‘PiT’) PDs for the proxy country, which is then converted to a Malta-specific PiT PD on the basis of correlations attributable to the proxy country/portfolio within the HSBC Group that has the credit risk characteristics which are most similar to those of the bank’s portfolio. In addition, the output proxy PD is further adjusted using a scalar to reflect local macroeconomic conditions. The LGD used for the Wholesale portfolio is driven by the loan-to-value ratio of the individual facilities and takes into account other assumptions, including market value haircut (which includes costs to sell), time to sell and the impact of discounting the collateral from the date of realisation back to the date of default. Staging is determined on the basis of both quantitative criteria and qualitative criteria. In respect of the former, for the Wholesale portfolio, the bank’s ECL model captures Significant Increase in Credit Risk (‘SICR’) events at an individual borrower level through a quantitative comparison of changes in PiT PDs at reporting date with the equivalent estimation at origination date. In respect of the latter, a Customer Risk Rating (‘CRR’) is assigned at individual borrower level on the basis of a qualitative credit risk assessment performed at least annually to assess the default risk by reference to a defined set of criteria, with pre-established notch deteriorations in CRR grades representing a SICR event. The application of the SICR criteria used by management therefore involves a significant level of judgement. For defaulted (Stage 3) exposures within the Wholesale portfolio, discounted cash flow models are utilised in order to estimate ECLs. Judgement is required to determine when a default has occurred and then to estimate the expected future cash flows related to that loan which are dependent on parameters or assumptions such as the valuation of collateral (including forced sale discounts and assumed realisation period) or forecasted operating cash flows. The bank is also required to assess multiple scenarios in this respect, which scenarios have probabilities attached. ECL calculation for Mortgage exposures Credit loss allowances relating to all loans and advances within the Mortgage portfolio (Stages 1, 2 and 3) are determined through the use of an ECL model which inherently requires a significant level of judgement to be applied by management in the determination of key assumptions and calibration of key model parameters. The model is used to calculate ECLs based on key assumptions, such as loss rates (reflecting PDs that are exposure value weighted) and loss severities (which represent the LGD including the impact of implied cure rates, valuation haircuts of collateral and recovery rates). Loss rates and loss severities are estimated using internally developed statistical models and historical model development data based on the bank’s own experience as available at the reporting date. The loss severities for the mortgage portfolio are also driven by the loan-to-value ratio of exposures, taking into account similar assumptions as those applied for the Wholesale portfolio, as well as the status of the perfection of collateral and the vintage years in default. The model for loss severities takes into consideration multiple work-out options. During the financial year ended 31 December 2024, a system migration in respect of the Mortgage portfolio was implemented by the bank. This impacted data flows across systems and critical date elements used as inputs to the ECL model, particularly the loan-to-value ratio. As a result, the system migration increased the inherent risk around data completeness and accuracy. Staging in respect of the Mortgage portfolio is determined at segment level in view of the homogeneity in nature and relatively low value of exposures. Segmentation is determined on the basis of the relevant identified credit risk characteristics. Exposures classified within the Mortgage portfolio are segmented by reference to delinquency status, past delinquency in the previous 12 months, as well as a behavioural score in case of exposures with no history of delinquency throughout the previous 12 months. A SICR threshold is determined by reference to the average PD twelve months prior to exposures falling more than 30 days past due. In this respect, PDs are estimated in respect of each segment and segments with a PD in excess of the SICR threshold are classified as stage 2 exposures. Forward-looking scenarios applied in the ECL calculation of loans and advances to customers Under IFRS 9, the bank is also required to formulate and incorporate multiple forward-looking economic conditions, reflecting management’s view of potential future economic variables and environments, into the ECL estimates. A number of macroeconomic scenarios based on the selected macroeconomic variables are considered to capture non-linearity across credit portfolios. The complexity attributable to this factor requires management to develop multiple macroeconomic scenarios involving the use of significant judgements. The bank utilises a methodology to generate the economic inputs applied within the ECL models. Specifically, the bank applies four macroeconomic scenarios to capture the current economic environment, reflecting management’s view of the range of potential outcomes. For the Mortgage portfolio, the impact of macroeconomic scenarios on PDs is modelled at a portfolio level. During the financial year ended 31 December 2024, the bank adapted its methodological approach by adjusting the sensitivity of the ECLs within the Mortgage portfolio to the potential impact of forward-looking macroeconomic scenarios. In contrast, no impact is modelled on LGDs. The macroeconomic variables applied for Mortgages are specific to Malta, comprising unemployment, real Gross Domestic Product (‘GDP’) growth, and the House Price Index (‘HPI’). The forward-looking PDs and LGDs applied in respect of non-credit impaired Wholesale exposures are also modelled at a portfolio level by reference to a proxy country’s macroeconomic paths, shifted by a scalar to reflect the difference between the proxy country’s and local sensitivities to economic shocks. The most suitable proxy country is determined using a methodology designed to compare proxy sites’ principal component macroeconomic variables to local variables. The selected macroeconomic variables applied in the ECL calculation of non-credit impaired Wholesale exposures comprise the proxy country’s real GDP growth rate, unemployment rate, consumer price index, short-term interest rate, and HPI. For credit impaired Wholesale exposures, LGD estimates take into account independent recovery valuations provided by external consultants, or internal forecasts corresponding to anticipated economic conditions and individual company conditions. The macroeconomic uncertainty induced by the geopolitical developments driven by the ongoing Russia-Ukraine and Middle East conflicts have significantly impacted macroeconomic factors such as GDP, unemployment, the consumer price index and interest rates, increasing the uncertainty around judgements made in determining the severity and likelihood of macroeconomic forecasts across the different economic scenarios used in ECL models. Overly sensitive ECL modelled outcomes can be observed when current conditions fall outside the range of historical experience. In this respect, the selection of the macroeconomic variables applied to modelled PDs as well as the methodology used to calibrate the sensitivity of PDs to changes in macroeconomic conditions require a significant level of expert judgement. Data used in the impairment calculation is sourced from a number of systems, including systems that are not necessarily used for the preparation of accounting records. This increases risk around completeness and accuracy of certain data used to create assumptions and operate the models. In some cases, data is unavailable and reasonable alternatives have been applied to allow calculations to be performed. The bank’s application of the IFRS 9 impairment requirements is deemed to be an area of focus due to the subjective nature of specific data inputs into the calculation and the subjective judgements involved in both timing of recognition of impairment and the estimation of the size of any such impairment. Accordingly, summarising the key areas relevant to the bank’s measurement of ECLs would include: • Allocation of loans to stage 1, 2, or 3 using criteria in accordance with IFRS 9; • Accounting interpretations and modelling assumptions used to build the models that calculate the ECL; • Completeness and accuracy of data used to calculate the ECL; • Inputs and assumptions used to estimate the impact of multiple macroeconomic scenarios; • Measurements of individually assessed provisions including the assessment of multiple scenarios; and • The measurement and application of post-model adjustments designed to capture risks and data deficiencies not captured by the model.
Relevant references in the financial statements: • Summary of material accounting policies: Note 3(b); • Credit risk management: Note 4(b); • Note on Change in expected credit losses and other credit impairment charges: Note 15; • Note on Loans and advances to customers: Note 25; and • Critical estimates and judgements: Note 52(a).
|
During our audit of the financial statements for the year ended 31 December 2024, we continued to focus on the key drivers of the estimation of ECL and assessed the continuing appropriateness of management assumptions and key parameters. Discussions with the Audit Committee included: · Key model parameters within the bank’s ECL models, for which we provided updates on the results of our testing procedures; · the application of forward economic guidance, particularly in the context of geopolitical uncertainties driven by the ongoing military conflict between Russia and Ukraine and in the Middle East; · considerations around post-model adjustments and the estimation uncertainty involved in determining ECLs on the basis of historical experience; · observations in relation to the control processes around the estimation of ECLs in respect of individually significant loans classified within the Wholesale portfolio, including the inputs to the calculations; and · considerations in respect of the governance framework around the implementation of model changes and the system migration implemented during the financial year ended 31 December 2024 in respect of Mortgages.
ECL calculation for non-defaulted Wholesale exposures and for all Mortgage exposures We understood and critically assessed the models used for ECL estimation in both Wholesale and Mortgage portfolios. Since modelling assumptions and parameters are based on historic data, we assessed the impact of the current circumstances on the adequacy of key model parameters, since these are not necessarily reflective of the circumstances and economic conditions observed during the period covered by the model development data. The appropriateness of management’s judgements was also independently considered in respect of calculation methodologies, calibration of PDs/loss rates and LGDs, segmentation, selection of macroeconomic variables and post-model adjustments. Model calculations were also tested independently. The design and operating effectiveness of key controls management has established across the processes relevant to the ECL models were tested as follows: · Model performance monitoring, including reconciliation of model parameters against approved models. · Review and challenge of multiple economic scenarios by an expert panel and internal governance committee. · Inputs of critical data into source systems, and the flow and transformation of data between source systems to the impairment calculation engine. · Review and challenge to assess ECL output and approval of overlays.
We determined that we could rely on these controls for the purposes of our audit.
Substantive procedures were performed as follows: · Performed an overall assessment of the ECL provision levels by stage to determine if they were reasonable considering the bank’s portfolios, risk profile, credit risk management practices and the macroeconomic environment. · Tested a sample of loans within the Wholesale portfolio to independently review the borrower’s financial performance and ability to meet loan repayments and assess the appropriateness of the credit rating assigned by management. · Challenged the criteria used to allocate an exposure to stage 1, 2 or 3 in accordance with IFRS 9 and tested exposures in stage 1, 2 and 3 to verify that they were allocated to the appropriate stage. · Tested the completeness and accuracy of the critical data, extracted from the underlying systems, that is utilised within the Wholesale and Mortgage ECL models for the purposes of the year end ECL calculation. Specifically, for the Mortgage portfolio, we performed additional testing on those critical data elements that were impacted by the migration to new Mortgages system. · Reviewed the script codes for the impairment engine against business requirements and our expectations of how the calculation should operate. · Risk based testing of models, including a review of the continuing appropriateness of model assumptions. We tested the assumptions, inputs and formulas used in ECL models on a sample basis. This included assessing the appropriateness of model design and formulas used, and recalculating PDs, LGDs and EADs on a sample basis. · For both the Wholesale and Mortgage portfolios, assessed the reasonableness of modelled PDs through a comparison of historically predicted and observed default rates. · For both the Wholesale and Mortgage portfolios, assessed the reasonableness of market value haircuts and time to sell assumptions used as inputs to modelled LGDs. For the Mortgage portfolio, we also tested the accuracy of the bank’s data in respect of the status of perfection of collateral and the vintage years in default, assessing the key judgements applied by management to identify the exposures which are deemed to carry a higher level of risk in the estimation of ECL. · Independent testing of model calculations. · Tested the multiple macroeconomic scenarios and variables using our experts to assess their reasonableness. We assessed the appropriateness of changes effected to factor the impact of the current macroeconomic environment, including the recalibration of probability weights. We assessed whether the severity of the forecasted macroeconomic variables was appropriate and challenged the correlation and impact of the macroeconomic factors on the ECL. · Reviewed the appropriateness of the methodology applied by the bank to incorporate the impact of macroeconomic scenarios on the ECL for the Mortgage portfolio. Based on the evidence obtained, we found that the model assumptions, data used within the models and overlays to be reasonable. ECL calculation for defaulted Wholesale exposures For defaulted exposures within the Wholesale portfolio, the appropriateness of the methodology and policy used to calculate ECLs was independently assessed. We understood and evaluated the processes for identifying default events within loan portfolios, as well as the impairment assessment processes. In respect of defaulted exposures, the design and operating effectiveness of key controls established by management were tested over: · The timeliness of the performance and review of the credit file review processes. · The determination of which loans and advances are credit-impaired, including the timely identification of such defaulted exposures. We determined that we could rely on these controls for the purposes of our audit. Substantive procedures were performed in respect of identification of defaults by selecting a sample of performing loans which had not been identified by management as potentially defaulted to form our own judgement as to whether management’s judgement was appropriate and to further challenge whether all relevant events had been identified by management. Substantive procedures were performed on defaulted exposures in respect of the estimation of the size of the respective ECL provisions, as follows: · Reviewed the credit files of a selected sample of corporate loans to understand the latest developments at the level of the borrower and the basis of measuring the ECL provisions and considered whether key judgements (such as market value haircuts and time to sell for gone concern assessments) were appropriate given the borrowers’ circumstances. · Challenged the appropriateness of the scenarios being applied for the exposures referred to above, particularly in respect of the extent to which they consider the potential impact of the current macroeconomic environment on the local property market, together with their respective probability weights, by forming an independent view of the market value haircuts and time to sell assumptions used by the bank under different scenarios in determining the recoverability of the selected corporate loans. · Challenged the reasonableness of the use of a going concern assessment in respect of a sample of individually significant defaulted exposures, as well as the appropriateness of the methodology applied by management to estimate ECL under a going concern scenario. · Tested key inputs to and reperformed the impairment calculation used to derive expected cash flows under different scenarios. · Assessed the appropriateness of a sample of property valuations securing impaired loans through our experts. · Tested the perfection of security in line with the bank’s policy.
In the case of some impairment provisions, we formed a different view from that of management, but in our view the differences were within a reasonable range of outcomes. |
|
Valuation of insurance contract liabilities The local group adopted IFRS 17 'Insurance Contracts' in the financial statements for the year ending 31 December 2023. The standard sets out the requirements that an entity should apply in accounting for insurance contracts it issues, reinsurance contracts it holds and investment contracts with discretionary participating features it issues. As at 31 December 2024, the local group recorded insurance contract liabilities of €519,177,000. As explained in Note 3(b), the local group's insurance contract liabilities are measured as the total of fulfilment cash flows (comprising the best estimates of future cash flows and risk adjustment) and Contractual Service Margin (‘CSM’), the determination of which required judgement and interpretation. This includes the selection of accounting policies and the use of complex methodologies. Management's selection and application of appropriate methodologies requires significant professional judgement. The valuation also requires the determination of assumptions about future events, both internal and external to the business, giving rise to estimation uncertainty. The valuation of these liabilities is complex and sensitive to changes in assumptions. We focused on this area due to its materiality and the subjectivity of the judgements made. As part of our consideration of the entire set of assumptions, we focused particularly on expense assumptions, and mortality, morbidity and lapse assumptions as these are considered the most significant and judgemental. These are considered individually below.
Valuation of insurance contract liabilities - expense assumptions The valuation of insurance contract liabilities includes estimated future expenses that are expected to be incurred in the administration and maintenance of the existing policies to their maturity and include an allowance for future inflation. The assumptions used require judgement, particularly with respect to the allocation of expenses to future maintenance, the estimation of policy volumes and future cost inflation. IFRS 17 requires the local group to analyse expenses between acquisition costs, directly attributable expenses and non-attributable (i.e. out of scope) expenses. The valuation of the insurance contract liabilities is sensitive to changes in allocations between categories and changes in assumptions.
Valuation of insurance contract liabilities – mortality, morbidity and lapse assumptions Insurance contract liabilities are sensitive to the choice of assumptions, with those relevant to mortality, morbidity and lapse highlighted as amongst those having the biggest impact. There is a risk that the assumptions are not appropriate given the variability in experience and the relatively small size of the local group's business, given the pool of data from which to assess experience. In setting mortality, morbidity and lapse assumptions, management utilises the local group's own historic experience, supplemented with additional external data in the calculation of the appropriate assumptions. In doing so there is a risk that mortality, morbidity and lapse assumptions are not appropriate. IFRS 17 requires the local group to set assumptions on a best estimate basis (i.e. without margins). Relevant references in the financial statements are: • Summary of material accounting policies: Note 3(i); • Note on Insurance business: Note 10; and • Critical estimates and judgements: Note 52(b).
|
We performed the following audit procedures to test the valuation of insurance contract liabilities (including best estimate liabilities, risk adjustment and contractual service margin), using our IFRS 17 and actuarial specialist team members: · Assessed changes to the methodology applied since the prior year against IFRS 17 requirements and assessed the application of the methodology to the local group and its products; · Tested the design and, where applicable, operating effectiveness of the controls in place over the determination of the insurance contract liabilities, including those relating to model inputs, model operation and extraction of results from the actuarial model; · Tested the design and, where applicable, the operating effectiveness of controls related to the completeness and accuracy of policyholder data used in the valuation of insurance contract liabilities; · Tested the accuracy of the underlying data utilized for the purposes of measurement by reference to its source; · Applied our industry knowledge and experience to assess the appropriateness of the methodology, model and assumptions used against recognized actuarial practices; · Tested management's controls in respect of the valuation and assumption setting processes; · Performed testing over the actuarial model calculations, including consideration of the results of testing carried out by the actuarial function, independent testing of certain cash flows and discounting thereof, and examination of the analysis of change in modelled results, to assess whether the model continues to operate as expected; · Performed testing over the changes made by management to the CSM engine and the accounting logic, and validated that appropriate governance is in place over these changes. Hence, the testing procedures have focused on ensuring that any changes to the models during the year have been implemented appropriately and that there have been no unauthorized or inappropriate changes to the model, including the relevant IT environment and IT dependencies. · Tested the inputs and outputs to or from the CSM model on a sample basis by inter alia performing testing of controls and substantive testing (including over key reconciliations) in relation to completeness and accuracy of data flows; and · Tested the adequacy and compliance of the quantitative and qualitative disclosures in the financial statements.
In respect of the expense assumptions, we performed the following additional procedures using our IFRS 17 and actuarial specialist team members:
· We have understood and challenged changes to the expense allocations, which are derived based on an activity based costing exercise; · We have tested and challenged the appropriateness of the allocation between attributable and non-attributable expenses on a sample basis; · We have reviewed, and where relevant, challenged the appropriateness of these cost allocations in the context of IFRS 17 requirements and actual costs incurred during the year (by inter alia obtaining an understanding of variances prepared by management); · We have assessed the impact of the current inflationary environment on the assumptions. In this respect we understood and challenged the basis on which expenses are projected by reference to market observable data (inflation curve), and further understood the main drivers of the increase in per policy expenses (disclosed in Note 52(b)) and challenged management's intent to carry out certain future actions linked to attributable expenses by inter alia confirming that these actions were approved by the board; and · We have assessed the reasonableness of the policy volumes used in the expense calculation. In respect of the mortality, morbidity and lapse assumptions we performed the following additional procedures using our actuarial specialist team members: · We understood and evaluated the processes and controls pertaining to the experience analysis and input of assumptions into the model; · Tested the results of the most recent mortality, morbidity and lapse experience analysis against the judgements applied in setting the assumptions; · Tested the appropriateness of the local group's experience analysis methodology by comparing against industry best practice; · Tested the appropriateness of the assumptions in light of the specific characteristics of the business and industry practices; and · Reviewed management's sense checks and performed internal reasonableness analytics over the impacts of any assumption changes. In respect of all the assumptions referred to above, we have reviewed management's approach to setting the assumptions, assessed the assumptions' appropriateness based on internal and external data (where available), and tested management's governance and controls over the assumption basis review. We also reviewed the modelled results and manual adjustments, and we assessed the reasonableness of management's analysis of the changes in the carrying amounts. Based on the work performed we found the valuation of insurance contract liabilities (including best estimate, risk adjustment and contractual service margin) to be consistent with the explanations and evidence obtained. |
How we tailored our group audit scope
The local group is composed of three components: HSBC Bank Malta p.l.c. (the “Parent Company” or “the bank”), and its subsidiaries: HSBC Life Assurance (Malta) Ltd, which is determined to be of relative financial significance to the group financial statements, and HSBC Global Asset Management (Malta) Limited.
We tailored the scope of our audit in order to perform sufficient work to enable us to provide an opinion on the financial statements as a whole, taking into account the structure of the local group, the accounting processes and controls, and the industry in which the local group operates.
The group auditor carried out a full scope audit on the Parent Company. The financial statements of HSBC Life Assurance (Malta) Ltd were audited by a component auditor within the same office as the group auditor and, in this respect, we determined the level of involvement we needed to have in their audit work to be able to conclude whether sufficient appropriate audit evidence had been obtained as a basis for our opinion on the consolidated financial statements of the local group as a whole. The figures of HSBC Global Asset Management (Malta) Limited are deemed to be inconsequential in the context of the local group’s results.
The group auditor performed all of this work by applying the overall materiality at the level of the local group’s consolidated financial statements, together with additional procedures performed on the consolidation. This gave us sufficient appropriate audit evidence for our opinion on the local group financial statements as a whole.
Other information
The directors are responsible for the other information. The other information comprises all of the information presented in the Annual Report and Accounts 2024 (but does not include the financial statements and our auditor’s report thereon).
Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon except as explicitly stated within the Report on other legal and regulatory requirements.
In connection with our audit of the financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial statements, or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
If, based on the work we have, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
The directors are responsible for the preparation of financial statements that give a true and fair view in accordance with IFRSs as adopted by the EU and the requirements of the Maltese Banking Act (Cap. 371) and the Maltese Companies Act (Cap. 386), and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the local groups and the bank’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the local group or the bank or to cease operations, or have no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the local group’s financial reporting process.
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
● Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
● Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the local groups and the bank’s internal control.
● Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
● Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the local groups or the bank’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the local group or the bank to cease to continue as a going concern.
● Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
● Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities or business units within the local group as a basis for forming an opinion on the consolidated financial statements. We are responsible for the direction, supervision and review of the audit work performed for purposes of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Report on other legal and regulatory requirements
Report on compliance with the requirements of the European Single Electronic Format Regulatory Technical Standard (the “ESEF RTS”), by reference to Capital Markets Rule 5.55.6
We have undertaken a reasonable assurance engagement in accordance with the requirements of Directive 6 issued by the Accountancy Board in terms of the Accountancy Profession Act (Cap. 281) - the Accountancy Profession (European Single Electronic Format) Assurance Directive (the “ESEF Directive 6”) on the Annual Financial Report of HSBC Bank Malta p.l.c. for the year ended 31 December 2024, entirely prepared in a single electronic reporting format.
Responsibilities of the directors
The directors are responsible for the preparation of the Annual Financial Report, including the consolidated financial statements and the relevant mark-up requirements therein, by reference to Capital Markets Rule 5.56A, in accordance with the requirements of the ESEF RTS.
Our responsibilities
Our responsibility is to obtain reasonable assurance about whether the Annual Financial Report, including the consolidated financial statements and the relevant electronic tagging therein, complies in all material respects with the ESEF RTS based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with the requirements of ESEF Directive 6.
Our procedures included:
● Obtaining an understanding of the entity's financial reporting process, including the preparation of the Annual Financial Report, in accordance with the requirements of the ESEF RTS.
● Obtaining the Annual Financial Report and performing validations to determine whether the Annual Financial Report has been prepared in accordance with the requirements of the technical specifications of the ESEF RTS.
● Examining the information in the Annual Financial Report to determine whether all the required taggings therein have been applied and whether, in all material respects, they are in accordance with the requirements of the ESEF RTS.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion
In our opinion, the Annual Financial Report for the year ended 31 December 2024 has been prepared, in all material respects, in accordance with the requirements of the ESEF RTS.
Other reporting requirements
The Annual Report and Accounts 2024 contains other areas required by legislation or regulation on which we are required to report. The Directors are responsible for these other areas.
The table below sets out these areas presented within the Annual Financial Report, our related responsibilities and reporting, in addition to our responsibilities and reporting reflected in the Other information section of our report. Except as outlined in the table, we have not provided an audit opinion or any form of assurance.
|
Area of the Annual Report and Accounts 2024 and the related Directors’ responsibilities |
Our responsibilities |
Our reporting |
|
Report of the Directors The Maltese Companies Act (Cap. 386) requires the directors to prepare a Directors’ report, which includes the contents required by Article 177 of the Act and the Sixth Schedule to the Act. |
We are required to consider whether the information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements.
We are also required to express an opinion as to whether the Directors’ report has been prepared in accordance with the applicable legal requirements.
In addition, we are required to state whether, in the light of the knowledge and understanding of the bank and its environment obtained in the course of our audit, we have identified any material misstatements in the Directors’ report, and if so to give an indication of the nature of any such misstatements.
With respect to the information required by paragraphs 8 and 11 of the Sixth Schedule to the Act, our responsibility is limited to ensuring that such information has been provided.
|
In our opinion: ● the information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and ● the Directors’ report has been prepared in accordance with the Maltese Companies Act (Cap. 386).
We have nothing to report to you in respect of the other responsibilities, as explicitly stated within the Other information section. |
|
Statement of compliance with the Code of Principles of Good Corporate Governance The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare and include in the Annual Financial Report a Statement of Compliance with the Code of Principles of Good Corporate Governance within Appendix 5.1 to Chapter 5 of the Capital Markets Rules. The Statement’s required minimum contents are determined by reference to Capital Markets Rule 5.97. The Statement provides explanations as to how the bank has complied with the provisions of the Code, presenting the extent to which the bank has adopted the Code and the effective measures that the Board has taken to ensure compliance throughout the accounting period with those Principles. |
We are required to report on the Statement of Compliance by expressing an opinion as to whether, in light of the knowledge and understanding of the bank and its environment obtained in the course of the audit, we have identified any material misstatements with respect to the information referred to in Capital Markets Rules 5.97.4 and 5.97.5, giving an indication of the nature of any such misstatements.
We are also required to assess whether the Statement of Compliance includes all the other information required to be presented as per Capital Markets Rule 5.97.
We are not required to, and we do not, consider whether the Board’s statements on internal control included in the Statement of Compliance cover all risks and controls, or form an opinion on the effectiveness of the bank’s corporate governance procedures or its risk and control procedures. |
In our opinion, the Statement of Compliance has been properly prepared in accordance with the requirements of the Capital Markets Rules issued by the Malta Financial Services Authority.
We have nothing to report to you in respect of the other responsibilities, as explicitly stated within the Other information section. |
|
Remuneration Report The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare a Remuneration report, including the contents listed in Appendix 12.1 to Chapter 12 of the Capital Markets Rules. |
We are required to consider whether the information that should be provided within the Remuneration report, as required in terms of Appendix 12.1 to Chapter 12 of the Capital Markets Rules, has been included. |
In our opinion, the Remuneration report has been properly prepared in accordance with the requirements of the Capital Markets Rules issued by the Malta Financial Services Authority. |
|
|
Other matters prescribed by the Maltese Banking Act (Cap. 371) In terms of the requirements of the Maltese Banking Act (Cap. 371), we are also required to report whether: · we have obtained all the information and explanations which to the best of our knowledge and belief were necessary for the purpose of our audit; · proper books of account have been kept by the bank, so far as appears from our examination of those books; · the bank’s financial statements are in agreement with the books of account; · in our opinion, and to the best of our knowledge and according to the explanations given to us, the financial statements give the information required by any law which may from time to time be in force in the manner so required. |
In our opinion: ● we have obtained all the information and explanations which to the best of our knowledge and belief were necessary for the purpose of our audit; ● proper books of account have been kept by the bank, so far as appears from our examination of those books; ● the bank’s financial statements are in agreement with the books of account; and ● to the best of our knowledge and according to the explanations given to us, the financial statements give the information required by any law in force in the manner so required.
|
|
|
Other matters on which we are required to report by exception We also have responsibilities under the Maltese Companies Act (Cap. 386) to report to you if, in our opinion, adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us. We also have responsibilities under the Capital Markets Rules to review the statement made by the directors that the business is a going concern together with supporting assumptions or qualifications as necessary. |
We have nothing to report to you in respect of these responsibilities. |
Other matter – use of this report
Our report, including the opinions, has been prepared for and only for the bank’s shareholders as a body in accordance with Article 179 of the Maltese Companies Act (Cap. 386) and for no other purpose. We do not, in giving these opinions, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior written consent.
Appointment
We were first appointed as auditors of the local group and bank on 22 April 2015. Our appointment has been renewed annually by shareholder resolution representing a total period of uninterrupted engagement appointment of 10 years.
Norbert Paul Vella
Principal
For and on behalf of
PricewaterhouseCoopers
78, Mill Street
Zone 5, Central Business District
Qormi
Malta
19 February 2025